================================================================================


                          SALE AND SERVICING AGREEMENT
                            Dated as of June 1, 2000





                             AFC TRUST SERIES 2000-2
                                    (Issuer)



                                       and

                                SUPERIOR BANK FSB
                              (Seller and Servicer)



                                       and

                        LASALLE BANK NATIONAL ASSOCIATION
                               (Indenture Trustee)




                         AFC Mortgage Loan Asset Backed
                              Notes, Series 2000-2



<PAGE>

<TABLE>


                                        TABLE OF CONTENTS


                                            ARTICLE I

                                           DEFINITIONS

                                           ARTICLE II
<CAPTION>
                                                                                                       PAGE
                                                                                                       ----

                            SALE AND CONVEYANCE OF THE MORTGAGE LOANS
<S>               <C>
Section 2.01      Sale and Conveyance of Trust Estate; Priority and Subordination of
                  Ownership Interests...................................................................39
Section 2.02      Possession of Mortgage Files..........................................................39
Section 2.03      Books and Records.....................................................................39
Section 2.04      Delivery of Mortgage Loan Documents...................................................39
Section 2.05      Acceptance by Indenture Trustee of the Trust Estate; Certain Substitutions;
                  Certification by Indenture Trustee....................................................44
Section 2.06      [Reserved]............................................................................46
Section 2.07      [Reserved.]...........................................................................46
Section 2.08      Fees and Expenses of the Indenture Trustee............................................46
Section 2.09      Application of Principal and Interest.................................................46
Section 2.10      Conveyance of the Subsequent Mortgage Loans...........................................47

                                           ARTICLE III

                                 REPRESENTATIONS AND WARRANTIES
Section 3.01      Representations of the Seller.........................................................52
Section 3.02      Individual Mortgage Loans.............................................................54
Section 3.03      Purchase and Substitution.............................................................66

                                           ARTICLE IV

                                           [RESERVED]

                                            ARTICLE V

                       ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS
Section 5.01      Duties of the Servicer................................................................69
Section 5.02      Liquidation of Mortgage Loans.........................................................71
Section 5.03      Establishment of Principal and Interest Accounts; Deposits in Principal and
                  Interest Accounts.....................................................................72
Section 5.04      Permitted Withdrawals From the Principal and Interest Account.........................73
Section 5.05      Payment of Property Taxes, Insurance and Other Charges................................75
</TABLE>

                                             -ii-
<PAGE>

<TABLE>
<CAPTION>
                                                                                                      PAGE
                                                                                                      ----
<S>               <C>
Section 5.06      Transfer of Accounts; Monthly Statements..............................................76
Section 5.07      Maintenance of Hazard Insurance.......................................................76
Section 5.08      Maintenance of Mortgage Impairment Insurance Policy...................................77
Section 5.09      Fidelity Bond.........................................................................77
Section 5.10      Title, Management and Disposition of REO Property.....................................78
Section 5.11      Right to Repurchase Defaulted Mortgage Loans..........................................78
Section 5.12      Collection of Certain Mortgage Loan Payments..........................................79
Section 5.13      Access to Certain Documentation and Information Regarding the Mortgage
                  Loans.................................................................................79
Section 5.14      Superior Liens........................................................................80
Section 5.15.     Environmental Matters.................................................................80
Section 5.16.     Advance Facility......................................................................81

                                           ARTICLE VI

                                 PAYMENTS TO THE SECURITYHOLDERS
Section 6.01      Establishment of Note Distribution Account; Deposits in Note Distribution
                  Account...............................................................................82
Section 6.02      Permitted Withdrawals from Note Distribution Account..................................82
Section 6.03      Establishment of Trustee Expense Account; Deposits in Trustee Expense
                  Account; Permitted Withdrawals from Trustee Expense Account...........................83
Section 6.04      Payment of Monthly Premium to Note Insurer............................................85
Section 6.05      Investment of Accounts................................................................85
Section 6.06      Priority and Subordination of Distributions...........................................86
Section 6.07      Insufficiency of Amount Available or Net Excess Amount Available......................97
Section 6.08      Servicer's Certificate................................................................97
Section 6.09      Advances by the Servicer.............................................................102
Section 6.10      Compensating Interest................................................................103
Section 6.11      [Reserved]...........................................................................103
Section 6.12      Pre-Funding Account..................................................................104
Section 6.13      Interest Coverage Account............................................................105
Section 6.14      Reserve Account......................................................................107
Section 6.15      [Reserved]...........................................................................107
Section 6.16      Compliance with Withholding Requirements.............................................107
Section 6.17      Cap Agreements.......................................................................108

                                           ARTICLE VII
                                   GENERAL SERVICING PROCEDURE
Section 7.01      Assumption Agreements................................................................109
Section 7.02      Satisfaction of Mortgages and Release of Mortgage Files..............................109
Section 7.03      Servicing Compensation...............................................................111
Section 7.04      Annual Statement as to Compliance....................................................111
</TABLE>

                                             -iii-
<PAGE>

<TABLE>
<CAPTION>

                                                                                                      PAGE
                                                                                                      ----

<S>               <C>
Section 7.05      Annual Independent Public Accountants' Servicing Report and Comfort
                  Letter...............................................................................112
Section 7.06      Securityholder's, Indenture Trustee's and Note Insurer's Right to Examine
                  Servicer Records.....................................................................112
Section 7.07      Reports to the Indenture Trustee; Principal and Interest Account Statements..........113

                                          ARTICLE VIII

                               REPORTS TO BE PROVIDED BY SERVICER
Section 8.01      Financial Statements.................................................................114

                                           ARTICLE IX

                                          THE SERVICER
Section 9.01      Indemnification; Third Party Claims..................................................115
Section 9.02      Merger or Consolidation of the Seller and the Servicer...............................116
Section 9.03      Limitation on Liability of the Servicer and Others...................................116
Section 9.04      Servicer Not to Resign...............................................................116
Section 9.05      Representations of the Servicer......................................................117
Section 9.06      Accounting Upon Resignation or Termination of Servicer...............................118

                                            ARTICLE X

                                             DEFAULT

Section 10.01     Events of Servicer Default...........................................................120
Section 10.02     Indenture Trustee to Act; Appointment of Successor...................................124
Section 10.03     Waiver of Defaults...................................................................126

                                           ARTICLE XI

                                           TERMINATION

Section 11.01     Termination..........................................................................127
Section 11.02     Seller's Right to Seller's Yield Absolute............................................129
Section 12.01     Servicer to Pay Indenture Trustee's Fees and Expenses................................130

                                          ARTICLE XIII

                                           [RESERVED]
</TABLE>

                                             -iv-
<PAGE>

<TABLE>
<CAPTION>

                                                                                                      PAGE
                                                                                                      ----
                                           ARTICLE XIV

                                    MISCELLANEOUS PROVISIONS
<S>               <C>
Section 14.01     Acts of Noteholders..................................................................132
Section 14.02     Amendment............................................................................132
Section 14.03     Recordation of Agreement.............................................................133
Section 14.04     Duration of Agreement................................................................133
Section 14.05     Governing Law........................................................................133
Section 14.06     Notices..............................................................................133
Section 14.07     Severability of Provisions...........................................................135
Section 14.08     No Partnership.......................................................................135
Section 14.09     Counterparts.........................................................................135
Section 14.10     Successors and Assigns...............................................................135
Section 14.11     Headings.............................................................................135
Section 14.12     The Note Insurer.....................................................................135
Section 14.13     Paying Agent.........................................................................136
Section 14.14     Actions of Securityholders...........................................................136
Section 14.15     Grant of Security Interest...........................................................137
Section 14.16     Limitation of Liability..............................................................138
</TABLE>


                                             -v-

<PAGE>


EXHIBIT A                  CONTENTS OF MORTGAGE FILE
EXHIBIT B                  [RESERVED]
EXHIBIT C                  PRINCIPAL AND INTEREST ACCOUNT LETTER AGREEMENT
EXHIBIT D                  [RESERVED]
EXHIBIT E                  [RESERVED]
EXHIBIT E(1)               [RESERVED]
EXHIBIT F                  FORM OF INDENTURE TRUSTEE INITIAL CERTIFICATION
EXHIBIT F-1                FORM OF INDENTURE TRUSTEE INTERIM CERTIFICATION
EXHIBIT G                  FORM OF INDENTURE TRUSTEE FINAL CERTIFICATION
EXHIBIT H-1                MORTGAGE LOAN SCHEDULE FOR GROUP 1
EXHIBIT H-2                MORTGAGE LOAN SCHEDULE FOR GROUP 2
EXHIBIT I                  REQUEST FOR RELEASE OF DOCUMENTS
EXHIBIT J                  [RESERVED]
EXHIBIT K                  SPECIAL POWER OF ATTORNEY
EXHIBIT L                  [RESERVED]
EXHIBIT M                  FORM OF LIQUIDATION REPORT
EXHIBIT N                  FORM OF DELINQUENCY REPORT
EXHIBIT O                  NOTE INSURANCE POLICY
EXHIBIT P                  [RESERVED]
EXHIBIT Q                  FORM OF SERVICER'S MONTHLY REMITTANCE REPORT TO
                           TRUSTEE
EXHIBIT R                  PROPOSED SUBSEQUENT MORTGAGE LOAN SCHEDULE
EXHIBIT S                  MORTGAGE LOANS 30 OR MORE DAYS DELINQUENT
EXHIBIT T                  SUBSEQUENT TRANSFER INSTRUMENT
EXHIBIT U                  FORM OF ADDITION NOTICE
EXHIBIT V                  SCHEDULE OF MORTGAGE LOANS WITH LOST NOTE AFFIDAVITS
EXHIBIT W                  LOST NOTE AFFIDAVIT


                                      -vi-
<PAGE>


     Sale and Servicing Agreement dated as of June 1, 2000, among AFC Trust
Series 2000-2 (the "Issuer" or the "Trust"), Superior Bank FSB, as seller (the
"Seller") and servicer (the "Servicer"), and LaSalle Bank National Association,
as indenture trustee (the "Indenture Trustee").

                              PRELIMINARY STATEMENT

     In order to facilitate the purchase of certain Mortgage Loans by the Issuer
from the Seller and in order to facilitate the servicing of such Mortgage Loans
by the Servicer, the Servicer and the Seller are entering into this Agreement
with the Issuer which sets forth the terms and conditions pursuant to which the
Issuer will purchase the Mortgage Loans and the Servicer will service the
Mortgage Loans.

     The parties hereto, in consideration of the mutual covenants herein
contained agree as follows:

                           [Intentionally Left Blank]


                                       -1-
<PAGE>


                                    ARTICLE I

                                   DEFINITIONS

     Whenever used in this Agreement, including the Preliminary Statement, the
following words and phrases, unless the context otherwise requires, shall have
the following meanings. This Agreement relates to the AFC Mortgage Loan Asset
Backed Notes, Series 2000-2, Class 1A and Class 2A secured by the Trust Estate
consisting of Group 1 and Group 2. All calculations of interest pursuant to this
Agreement, unless otherwise specified, are based on the actual number of days
elapsed in the Accrual Period and a 360-day year.

     ACCOUNT: Any of the Note Distribution Accounts, Trustee Expense Accounts,
Interest Coverage Accounts, Reserve Account, Principal and Interest Accounts or
Pre-Funding Accounts established by the Indenture Trustee and held in trust by
the Indenture Trustee for the Noteholders and the Note Insurer. The Indenture
Trustee's obligation to establish and maintain the Accounts is not delegable,
except with respect to the Principal and Interest Accounts.

     ACCRUAL PERIOD: With respect to the Class 1A and Class 2A Notes and with
respect to any Payment Date other than the July 2000 Payment Date, the period
commencing on the immediately preceding Payment Date and ending on the day
immediately preceding such Payment Date. With respect to the July 2000 Payment
Date, the period commencing on the Closing Date and ending on the day
immediately preceding the July 2000 Payment Date.

     ADDITION NOTICE: With respect to the transfer of Subsequent Mortgage Loans
to the Trust pursuant to Section 2.10 of this Agreement, a notice, substantially
in the form of Exhibit U, which shall be given not later than two Business Days
prior to the related Subsequent Transfer Date, of the Seller's designation of
Subsequent Mortgage Loans to be sold to the Trust and the aggregate principal
balance of such Subsequent Mortgage Loans.

     ADDITIONAL PRINCIPAL: With respect to the Class 1A or Class 2A Notes and
any Payment Date, an amount equal to the amount necessary to reduce the related
Class 1A or Class 2A Note Principal Balance so that the Overcollateralization
Amount for both Groups equals the aggregate Required Overcollateralization
Amount.

     ADJUSTMENT DATE: With respect to each Group 2 Mortgage Loan, a date on
which the Mortgage Rate may adjust, as provided in the related Mortgage Note.

     ADMINISTRATION AGREEMENT: The Administration Agreement dated as of June 1,
2000, between the Issuer and Superior Bank FSB, as administrator, and
acknowledged by the Indenture Trustee.

     ADMINISTRATOR: The Administrator under the Administration Agreement which
initially shall be Superior Bank FSB.


                                       -2-
<PAGE>


     AFFILIATE: With respect to any Person, any other Person controlling,
controlled by or under common control with such Person. For the purposes of this
definition, "control" means the power to direct the management and policies of
such Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

     AGREEMENT: This Sale and Servicing Agreement and all amendments hereof and
supplements hereto.

     AMOUNT AVAILABLE: With respect to each Group and for a particular Payment
Date, the sum of (i) the Available Remittance Amount for such Group (reduced by
the related Monthly Premium to be paid to the Note Insurer pursuant to Section
6.04), (ii) the Excess Spread with respect to such Group for such Payment Date,
(iii) if an Available Funds Shortfall exists in such Group, (a) first, the Net
Excess Spread from the other Group, to the extent of such Available Funds
Shortfall and (b) second, the Excess Principal from the other Group, to the
extent of any remaining Available Funds Shortfall, (iv) any amounts required to
be deposited in the related Note Distribution Account pursuant to Section
6.14(c) and (v) any Insured Payments with respect to such Group.

     AMOUNTS HELD FOR FUTURE DISTRIBUTION: With respect to any Group and as to
any Payment Date, the aggregate amount held in the Principal and Interest
Account with respect to such Group on account of all Monthly Payments, or
portions thereof, received in respect of scheduled principal and interest due
after the Due Period related to such Payment Date for application on the
scheduled Due Date at the request of the Mortgagor.

     ANNUAL TRUSTEE EXPENSE AMOUNT: As of each Payment Date, with respect to
each Mortgage Loan, an amount equal to one-twelfth of the product of 0.012%
multiplied by the related Principal Balance.

     APPRAISED VALUE: The appraised value of the Mortgaged Property based upon
the appraisal made by or for the originator at the time of the origination of
the related Mortgage Loan, or the sales price of the Mortgaged Property at the
time of such origination, whichever is less.

     ASSIGNMENT OF LEASES: With respect to any Mortgaged Property related to the
Multifamily Loans, Mixed Use Loans and Commercial Loans, any assignment of
leases, rents and profits or similar document or instrument executed by the
related Mortgagor in connection with the origination of the related Multifamily
Loan, Mixed Use Loan or Commercial Loan assigning to the mortgagee all of the
income, rents and profits derived from the ownership, operation, leasing or
disposition of all or a portion of such Mortgaged Property.

     ASSIGNMENT OF MORTGAGE: With respect to each Mortgage Loan, an assignment
of the Mortgage, notice of transfer or equivalent instrument sufficient under
the laws of the jurisdiction wherein the related Mortgaged Property is located
to reflect of record the sale of the


                                       -3-
<PAGE>


Mortgage to the Issuer and the pledge thereof to the Indenture Trustee for the
benefit of the Noteholders and the Note Insurer.

     AUTHORIZED DENOMINATIONS: Each of the Class 1A and Class 2A Notes are
issuable only in the minimum Percentage Interest corresponding to a minimum
denomination of $100,000 or integral multiples of $1,000 in excess thereof
(except that a single Certificate for each of the Class 1A and Class 2A Notes
may be issued in a different amount which is less than the related minimum
dollar denomination).

     AUTHORIZED OFFICER: With respect to the Issuer, any officer of the Owner
Trustee who is authorized to act for the Owner Trustee in matters relating to
the Issuer and who is identified on the list of Authorized Officers delivered by
the Owner Trustee to the Indenture Trustee on the Closing Date (as such list may
be modified or supplemented from time to time thereafter), or any officer of the
Administrator who is authorized to act for the Administrator in matters relating
to the Issuer.

     AVAILABLE FUNDS CAP CARRY-FORWARD AMOUNT: With respect to a Class of Notes
and any Payment Date up to and including (but not after) the Payment Date on
which the related Note Principal Balance is reduced to zero, an amount equal to
the sum of (i) the excess, if any, of (x) the related Class Interest Remittance
Amount for the immediately preceding Payment Date calculated pursuant to clause
(i)(a) of the related definition of Note Interest Rate over (y) the Class A
Interest Remittance Amount with respect to such Class of Notes for the
immediately preceding Payment Date calculated pursuant to clause (ii) of the
related definition of Note Interest Rate, (ii) the amount of any Available Funds
Cap Carry-Forward Amount for such preceding Payment Date to the extent not
distributed to the related Noteholders on such preceding Payment Date and (iii)
interest accrued on the amounts described in clauses (i) and (ii) above during
the Accrual Period for the current Payment Date at the Note Interest Rate for
such Payment Date.

     AVAILABLE FUNDS CAP RATE: With respect to a Class of Notes and any Payment
Date, the annualized percentage derived from the fraction (which shall not be
greater than one) the numerator of which is the positive difference between (1)
the sum of (a) all interest collected and advanced on the Mortgage Loans in the
related Group during the related Due Period, (b) amounts withdrawn from the
related Interest Coverage Account for that Payment Date and (c) with respect to
the Class 1A Notes only, the amounts collected on the Permanent Buydown
Companion Loans during the related Due Period, and (2) the sum of (a) the
aggregate Servicing Fee with respect to the related Group for such Payment Date,
(b) the Monthly Premium payable to the Note Insurer with respect to the related
Group, (c) the Annual Trustee Expense Amount with respect to the related Group
and (d) commencing on the seventh Payment Date following the Closing Date, (i)
with respect to the Class 1A Notes, 0.75% per annum based on the Class 1A Note
Principal Balance and (ii) with respect to the Class 2A Notes, 0.50% per annum
based on the Class 2A Note Principal Balance, and the denominator of which is
the Note Principal Balance of such Class immediately prior to such Payment Date.


                                       -4-

<PAGE>


     AVAILABLE FUNDS SHORTFALL: With respect to any Group and for a particular
Payment Date, the amount by which the Available Remittance Amount plus Excess
Spread for such Group is less than the Required Payments (other than in respect
of the Class A Principal Remittance Amount after the related Cross-over Date)
for such Group.

     AVAILABLE REMITTANCE AMOUNT: With respect to each Group and Payment Date,
the sum of the following: (i) the sum of all amounts described in clauses (i)
through (vii), inclusive, of Section 5.03 received by the Seller, Servicer or
any Subservicer (including any amounts paid by the Servicer or the Seller and
excluding, the Seller's Yield, any Excess Spread with respect to the related
Group, any related Amounts Held for Future Distribution, any amounts not
required to be deposited in the related Principal and Interest Accounts pursuant
to Section 5.03 and any amounts withdrawn by the Servicer pursuant to Section
5.04(ii), (iii), (v) and (vi) as of the related Determination Date) during the
related Due Period and deposited into the related Note Distribution Account as
of the related Determination Date, (ii) the amount of any Monthly Advances and
Compensating Interest payments with respect to the related Group remitted by the
Servicer for such Payment Date, (iii) with respect to the final Payment Date in
connection with the purchase of all the Mortgage Loans and REO Properties by the
Servicer or Note Insurer, the Termination Price remitted by the Servicer, (iv)
the amount of any Interest Coverage Additions with respect to the related Group
for such Payment Date and (vi) any amounts paid from the related Cap Agreement,
if any. No amount included in the computation of the Available Remittance Amount
with respect to any Payment Date by virtue of being described by any component
of the definition thereof shall be included more than once by virtue of also
being described by any other component or otherwise.

     BALLOON MORTGAGE LOAN: Any Mortgage Loan that provided on the date of
origination for an amortization schedule extending beyond its stated maturity
date.

     BALLOON PAYMENT: With respect to any Balloon Mortgage Loan, as of any date
of determination, the Monthly Payment payable on the stated maturity date of
such Mortgage Loan.

     BASIC DOCUMENTS: The Trust Agreement, the Certificate of Trust, the
Indenture, the Sale and Servicing Agreement, the Insurance Agreement, the
Administration Agreement, the Class 1A Cap Agreement, the Class 2A Cap
Agreement, the Class 1A Assignment Agreement, the Class 2A Assignment Agreement,
the Indemnification Agreement and the other documents and certificates delivered
in connection with any of the above.

     BENEFICIAL OWNER: With respect to any Note, the Person who is the
beneficial owner of such Note as reflected on the books of the Depository or on
the books of a Person maintaining an account with such Depository (directly as a
Depository Participant or indirectly through a Depository Participant, in
accordance with the rules of such Depository).

     BOOK-ENTRY NOTE: Any Class 1A or Class 2A Note registered in the name of
the Depository or its nominee.


                                       -5-
<PAGE>


     BUSINESS DAY: Any day other than (i) a Saturday or Sunday, or (ii) a day on
which banking institutions in the States of New York, Illinois or New Jersey are
authorized or obligated by law or executive order to be closed; provided,
however, that the Servicer shall provide the Indenture Trustee with a list of
dates on which banking institutions in the State of New Jersey are authorized or
obligated by law or executive order to be closed and such list shall be revised
annually thereafter and delivered to the Indenture Trustee prior to the
expiration of the most recent list provided. Failure to provide such list shall
not constitute an Event of Servicer Default; provided that the Indenture Trustee
may rely on the most recently delivered list without further investigation.

     BUSINESS TRUST STATUTE: Chapter 38 of Title 12 of the Delaware Code, 12
Del. Codess.ss.3801 et seq., as the same may be amended from time to time.

     CAP AGREEMENTS: Collectively, the Class 1A Cap Agreement and the Class 2A
Cap Agreement.

     CERCLA: The Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended.

     CERTIFICATE or TRUST CERTIFICATE: Any AFC Trust Certificate, Series 2000- 2
evidencing the beneficial ownership interest in the Issuer and executed by the
Owner Trustee in substantially the form set forth in Exhibit A to the Trust
Agreement.

     CERTIFICATE DISTRIBUTION ACCOUNT: The account or accounts created and
maintained pursuant to Section 3.10(c) of the Trust Agreement. The Certificate
Distribution Account shall be an Eligible Account.

     CERTIFICATE PAYING AGENT: The meaning specified in Section 3.10 of the
Trust Agreement.

     CERTIFICATE PERCENTAGE INTEREST: With respect to each Certificate, the
Certificate Percentage Interest on the face thereof.

     CERTIFICATE REGISTER: The register maintained by the Certificate Registrar
in which the Certificate Registrar shall provide for the registration of
Certificates and of transfers and exchanges of Certificates.

     CERTIFICATE REGISTRAR: Initially, the Indenture Trustee, in its capacity as
Certificate Registrar, or any successor to the Indenture Trustee in such
capacity.

     CERTIFICATE OF TRUST: The Certificate of Trust filed for the Trust pursuant
to Section 3810(a) of the Business Trust Statute.


                                       -6-
<PAGE>


     CERTIFICATEHOLDER: The Person in whose name a Certificate is registered in
the Certificate Register. Owners of Certificates that have been pledged in good
faith may be regarded as Holders if the pledgee establishes to the satisfaction
of the Indenture Trustee or the Owner Trustee, as the case may be, the pledgee's
right so to act with respect to such Certificates and that the pledgee is not
the Issuer, any other obligor upon the Certificates or any Affiliate of any of
the foregoing Persons

     CLASS: Collectively, Notes or Certificates bearing the same numerical or
alphabetical designation.

     CLASS PERCENTAGE: With respect to any Class 1A or Class 2A Note and any
Payment Date, the percentage obtained by dividing (i) the amount determined
pursuant to clause (c) of the definition of Class A Principal Remittance Amount
for such Class 1A or Class 2A Note on such Payment Date, by (ii) the sum of the
amounts determined pursuant to clause (c) of the definition of Class A Principal
Remittance Amounts for all Class 1A or 2A Notes, as the case may be, on such
Payment Date.

     CLASS 1A ASSIGNMENT AGREEMENT: The assignment and assumption agreement
among the Seller, Morgan Guaranty Trust Company of New York and the Issuer dated
June 29, 2000.

     CLASS 1A CAP AGREEMENT: The Confirmation and related ISDA Master Agreement,
Schedule and Credit Support Annex each dated June 29, 2000, between the Seller
and Morgan Guaranty Trust Company of New York.

     CLASS 1A NOTEHOLDER: A Holder of a Class 1A Note.

     CLASS 1A INTEREST REMITTANCE AMOUNT: As to any Payment Date, the interest
accrued at the Class 1A Note Interest Rate for the related Accrual Period on the
Class 1A Note Principal Balance immediately prior to such Payment Date.

     CLASS 1A MAJORITY NOTEHOLDERS: The Holder or Holders of Class 1A Notes
possessing Voting Rights in excess of 50% in the aggregate.

     CLASS 1A NOTE INTEREST RATE: As to any Payment Date, the lesser of (i) the
lesser of (a) One-Month LIBOR plus 0.39% per annum and (b) 11.1% per annum and
(ii) the Available Funds Cap Rate for the Class 1A Notes; provided, however,
that on any Payment Date on which the Servicer does not exercise its option to
purchase the Mortgage Loans and REO Properties pursuant to Section 11.01, the
rate provided in clause (i)(a) will be One-Month LIBOR plus 0.79% per annum.

     CLASS 1A NOTE PRINCIPAL BALANCE: With respect to the Class 1A Notes and as
of any date of determination, the Original Class 1A Note Principal Balance
reduced by the sum of (A) all amounts (including that portion of Insured
Payments, if any, made in respect of principal) previously distributed to the
Class 1A Noteholders in respect of principal on all previous Payment


                                       -7-
<PAGE>


Dates on account of amounts described in clauses (a) or (b)(i) or each of
clauses (c)(i) through (iv), inclusive, and clauses (c)(v) (to the extent the
payment pursuant to clause (c)(v) is in respect of principal not previously
covered by an Insured Payment) and (c)(vi) of the definition of Class A
Principal Remittance Amount or amounts described in the last sentence of the
definition of Class A Principal Remittance Amount, (B) all amounts previously
distributed to the Class 1A Noteholders in respect of principal pursuant to
Section 6.06(c)(A)(X)(iv) and (C) all amounts previously distributed to the
Class 1A Noteholders pursuant to the last paragraph of Section 6.06(c).

     CLASS 1A REMITTANCE AMOUNT: As of any Payment Date, the Class A Remittance
Amount with respect to the Class 1A Notes.

     CLASS 2A ASSIGNMENT AGREEMENT: The assignment and assumption agreement
among the Seller, National Westminster Bank Plc and the Issuer dated June 29,
2000.

     CLASS 2A CAP AGREEMENT: The Confirmation and related ISDA Master Agreement,
Schedule and Credit Support Annex each dated June 29, 2000 between the Seller
and National Westminster Bank Plc.

     CLASS 2A NOTEHOLDER: A Holder of a Class 2A Note.

     CLASS 2A NOTE: A Note denominated as a Class 2A Note.

     CLASS 2A INTEREST REMITTANCE AMOUNT: As to any Payment Date, the interest
accrued at the Class 2A Note Interest Rate for the related Accrual Period on the
Class 2A Note Principal Balance immediately prior to such Payment Date.

     CLASS 2A MAJORITY NOTEHOLDERS: The Holder or Holders of Class 2A Notes
possessing Voting Rights in excess of 50% in the aggregate.

     CLASS 2A NOTE INTEREST RATE: As to any Payment Date, the lesser of (i) the
lesser of (a) One-Month LIBOR plus 0.30% per annum, and (b) 15.5% per annum, and
(ii) the Available Funds Cap Rate for the Class 2A Notes; provided, however,
that on any Payment Date on which the Servicer does not exercise its right to
purchase Mortgage Loans and REO Properties pursuant to Section 11.01, the rate
provided in clause (i)(a) will be One-Month LIBOR plus 0.70%.

     CLASS 2A NOTE PRINCIPAL BALANCE: With respect to the Class 2A Notes and as
of any date of determination, the Original Class 2A Note Principal Balance
reduced by the sum of (A) all amounts (including that portion of Insured
Payments, if any, made in respect of principal) previously distributed to the
Class 2A Noteholders in respect of principal on all previous Payment Dates on
account of amounts described in clauses (a) or (b)(i) or each of clauses (c)(i)
through (iv), inclusive, and clauses (c)(v) (to the extent the payment pursuant
to clause (c)(v) is in respect of principal not previously covered by an Insured
Payment) and (c)(vi) of the definition of Class A Principal Remittance Amount or
amounts described in the last sentence of the definition of Class A Principal
Remittance Amount, (B) all amounts previously distributed to the Class 2A
Noteholders


                                       -8-
<PAGE>


in respect of principal pursuant to Section 6.06(c)(B)(X)(iv) and (C) all
amounts previously distributed to the Class 2A Noteholders pursuant to the last
paragraph of Section 6.06(c).

     CLASS 2A REMITTANCE AMOUNT: As of any Payment Date, the Class A Remittance
Amount with respect to the Class 2A Notes.

     CLASS A CARRY-FORWARD AMOUNT: With respect to either the Class 1A or Class
2A Notes and as to any Payment Date, the sum of (i) the amount, if any, by which
(x) the related Class 1A or Class 2A Remittance Amount as of the immediately
preceding Payment Date exceeded (y) the amount of the actual distribution,
exclusive of any related Insured Payments made to the related Classes of Class A
Noteholders, made pursuant to Sections 6.06(c)(A)(X)(i) and (ii) or pursuant to
6.06(c)(A)(Y)(i) and (ii), with respect to Group 1, or pursuant to Sections
6.06(c)(B)(X)(i) and (ii) or pursuant to Sections 6.06(c)(B)(Y)(i) and (ii),
with respect to Group 2, on such immediately preceding Payment Date and (ii)
interest on the amount, if any, described in clause (i) above, to the extent
that the amount in clause (i) represents Insured Payments made by the Note
Insurer, at the Late Payment Rate specified in the Insurance Agreement.

     CLASS A NOTE: A note denominated as a Class 1A or Class 2A Note.

     CLASS A NOTEHOLDER: A Holder of a Class 1A Note or a Class 2A Note.

     CLASS A INTEREST REMITTANCE AMOUNT: Any of the Class 1A Interest Remittance
Amount or the Class 2A Interest Remittance Amount.

     CLASS A PRINCIPAL REMITTANCE AMOUNT: With respect to any Payment Date
(other than the Payment Date described in the next succeeding sentence), the
amount required to be distributed on such Payment Date from available funds in
respect of any Class of Class A Notes, such amount being equal to the least of
(a) if such Payment Date is prior to the Cross-Over Date, that amount required
for the Overcollateralization Amount to reach the Required Overcollateralization
Amount with respect to the related Group, or thereafter, to maintain such
Required Overcollateralization Amount on such Payment Date, (b) the sum of (i)
the related Class A Note Principal Balance immediately prior to such Payment
Date and (ii) the amounts described in clauses (c)(v) (to the extent the amount
in clause (c)(v) represents prior Insured Payments made by the Note Insurer with
respect to the related Group or interest accrued thereon in accordance with the
definition of Class A Carry-Forward Amount) and (c)(vii) below and (c) the sum
of the following amounts with respect to the related Group (i) each payment of
principal received by the Servicer or any Sub-Servicer (exclusive of
Curtailments, Principal Prepayments, the principal portion of Amounts Held for
Future Distribution, the principal portion of Deferred Payments, the payments
received on the Permanent Buydown Companion Loans in the related Group, if any,
and amounts described in clause (c)(iii) hereof) during the related Due Period,
including any Excess Payments; (ii) all Curtailments and all Principal
Prepayments received by the Servicer during such related Due Period; (iii) the
principal portion of all Insurance Proceeds, Released Mortgaged Property
Proceeds and Net Liquidation Proceeds received during the related Due Period;
(iv) an amount equal to the


                                       -9-
<PAGE>


Unrecovered Class A Portion with respect to such Group; (v) the Class A
Carry-Forward Amount with respect to such Group; (vi) (a) that portion of the
purchase price (as indicated in Section 2.05(b)) actually received by the
Indenture Trustee of any repurchased Mortgage Loan with respect to such Group
which represents principal and (b) the principal portion of any Substitution
Adjustments deposited in the Principal and Interest Account with respect to such
Group as of the related Determination Date and (vii) any amounts recovered from
the Class 1A or Class 2A Noteholders during the related Due Period that
constituted a Monthly Payment on a related Mortgage Loan or an Advance with
respect to such Group that was recovered as a Preference Amount by a trustee in
bankruptcy pursuant to the United States Bankruptcy Code in accordance with a
Final Order. As to the final Payment Date in connection with the purchase by the
Servicer of all the Mortgage Loans and REO Properties pursuant to Section 11.01,
the amount of principal required to be distributed on such Payment Date from
available funds in respect of the related Class A Notes, shall be equal to the
amount described in clause (b) of the immediately preceding sentence with
respect to such Payment Date.

     CLASS A REMITTANCE AMOUNT: For any Class of Class A Notes and as to any
Payment Date, an amount equal to the sum of (i) the related Class A Principal
Remittance Amount and (ii) the related Class A Interest Remittance Amount.

     CLOSING DATE: June 29, 2000.

     CODE: The Internal Revenue Code of 1986, as amended.

     COLLATERAL: As defined in the Granting Clause of the Indenture.

     COMBINED LOAN-TO-VALUE RATIO OR CLTV: With respect to any Group 1 Mortgage
Loan, the sum of the original principal balance of such Group 1 Mortgage Loan
and the outstanding principal balance of any related First Lien as of the date
of origination of the Group 1 Mortgage Loan, divided by the lesser of (i) the
value of the related Mortgaged Property based upon the appraisal made at the
origination of the Group 1 Mortgage Loan or (ii) the purchase price of the
Mortgaged Property if the Group 1 Mortgage Loan proceeds are used to purchase
the Mortgaged Property.

     COMMERCIAL LOAN: Any Group 1 Mortgage Loan which is secured by a Commercial
Property.

     COMMERCIAL PROPERTY: With respect to the Group 1 Mortgage Loans, a property
which consists of a commercial structure.

     COMPENSATING INTEREST: As defined in Section 6.10.

     CORPORATE TRUST OFFICE: With respect to the Indenture Trustee, Certificate
Registrar, Certificate Paying Agent and Paying Agent, the principal corporate
trust office of the


                                      -10-
<PAGE>


Indenture Trustee and Note Registrar at which at any particular time its
corporate trust business shall be administered, which office at the date of the
execution of this instrument is located at 135 South LaSalle Street, Suite 1625,
Chicago, Illinois 60683, Attention: Corporate Trust Administration, AFC Trust
Series 2000-2. With respect to the Owner Trustee, the principal corporate trust
office of the Owner Trustee at which at any particular time its corporate trust
business shall be administered, which office at the date of the execution of
this Trust Agreement is located at Rodney Square North, 1100 North Market
Square, Wilmington, Delaware 19890, Attention: Corporate Trust Administration,
AFC Trust 2000-2.

     CROSS-OVER DATE: The date on and after which the Subordinated Amount is
reduced to zero.

     CUMULATIVE LOSS PERCENTAGE: As of any Payment Date and with respect to
either the Group 1 Mortgage Loans or the Group 2 Mortgage Loans, the percentage
equivalent of the fraction obtained by dividing (i) the aggregate amount of
Realized Losses as of the last day of the immediately preceding calendar month
for the Group 1 Mortgage Loans or the Group 2 Mortgage Loans, as the case may
be, by (ii) for the Group 1 Mortgage Loans or the Group 2 Mortgage Loans, as the
case may be, the sum of (a) the Original Group 1 Principal Balance or the
Original Group 2 Principal Balance, as the case may be and (b) the applicable
Original Pre-Funded Amount.

     CUMULATIVE LOSSES: As of any date of determination and Group, the aggregate
Realized Losses for such Group from and after the Closing Date for all Due
Periods since the Cut-off Date.

     CURTAILMENT: With respect to a Mortgage Loan, any payment of principal
received during a Due Period as part of a payment that is in excess of four
times the amount of the Monthly Payment due for such Due Period and which is not
intended to satisfy the Mortgage Loan in full, nor is intended to cure a
delinquency.

     CUSTODIAL AGREEMENT: The agreement for the retention of the Trustee's
Mortgage Files in form and substance acceptable to the Issuer, the Indenture
Trustee and the Note Insurer.

     CUSTODIAN: The custodian appointed pursuant to a Custodial Agreement and
Section 6.12 of the Indenture, which is not affiliated with the Servicer or the
Seller which initially shall be LaSalle Bank National Association.

     CUT-OFF DATE: June 1, 2000.

     CUT-OFF DATE PRINCIPAL BALANCE: With respect to any Initial Mortgage Loan,
the outstanding principal balance of such Mortgage Loan as of the close of
business on the Cut-off Date after deducting all payments of principal due or
deferred on or prior to such date.


                                      -11-
<PAGE>


     DEFERRED INTEREST AMOUNT: With respect to a Group and any Payment Date
after the September 25, 2000 Payment Date, that amount of interest that will
accrue during the period of deferment on the principal balance of each related
Deferred Payment Loan that would otherwise be due after September 25, 2000.

     DEFERRED PAYMENT LOAN: Any Mortgage Loan as to which the Mortgagor, at
origination, elected, in accordance with the terms of the related Mortgage Note,
to defer the first two payments due thereunder.

     DEFERRED PAYMENT: With respect to any Deferred Payment Loan, the aggregate
amount of principal and interest deferred pursuant to the terms of such loan.

     DEFICIENCY AMOUNT: Means (a) for any Payment Date, the excess of (i) the
sum of the Class 1A Interest Remittance Amount and the Class 2A Interest
Remittance Amount over (ii) the funds on deposit in the Note Distribution
Accounts available to the distributed to the Noteholders as the Class 1A
Interest Remittance Amount and the Class 2A Interest Remittance Amount on such
Payment Date, (b) for any Payment Date, the excess of (i) the sum of (A) the
Class 1A Note Principal Balance, after giving effect to all distributions of
principal on the Class 1A Notes on such Payment Date and (B) the Class 2A Note
Principal Balance, after giving effect to all distributions of principal on the
Class 2A Notes on such Payment Date over (ii) the sum of (A) the Group 1
Principal Balance as of the end of the related Due Period and (B) the Group 2
Principal Balance as of the end of the related Due Period and (c) on the Final
Scheduled Payment Date, any shortfall in the amounts on deposit in the Note
Distribution Accounts available to pay the sum of (i) the Class 1A Note
Principal Balance after giving effect to all principal distributions to be made
on the Final Scheduled Payment Date and (ii) the Class 2A Note Principal Balance
after giving effect to all principal distributions to be made on the Final
Scheduled Payment Date.

     DEFINITIVE NOTES: As defined in Section 4.06 of the Indenture.

     DELETED MORTGAGE LOAN: A Mortgage Loan replaced by a Qualified Substitute
Mortgage Loan.

     DELINQUENCY AMOUNT: For each Group and any Payment Date, the product of the
Delinquency Percentage and the related Group Principal Balance as of the last
day of the month immediately preceding the month in which such Payment Date
occurs.

     DELINQUENCY PERCENTAGE: For each Group and any Payment Date, a fraction
expressed as a percentage, the numerator of which is (x) the sum of the
aggregate Principal Balances of all Mortgage Loans which are (i) 90 days or more
Delinquent (without regard to any extension of the Due Date on any Mortgage Loan
by the Servicer pursuant to Section 5.12(a) of this Agreement), (ii) Mortgage
Loans in bankruptcy and 90 or more days Delinquent under the Mortgage Note,
(iii) Mortgage Loans in foreclosure plus (iv) Mortgage Loans relating to REO
Properties and


                                      -12-
<PAGE>


the denominator of which is (y) the Group Principal Balance as of the last day
of the month immediately preceding the month in which such Payment Date occurs.

     DELINQUENT: A Mortgage Loan is delinquent if any payment due thereon is not
made by the close of business on the Due Date. A Mortgage Loan is "30 days
delinquent" if such payment has not been received by the close of business on
the corresponding day of the month immediately succeeding the month in which
such payment was due, or, if there is no such corresponding day (e.g., as when a
30-day month follows a 31-day month in which a payment was due on the 31st day
of such month) then on the close of business on the last day of such immediately
succeeding month. Similarly for "60 days delinquent," "90 days delinquent" and
so on.

     DEPOSITORY: The initial Depository shall be The Depository Trust Company,
the nominee of which is CEDE & Co., as the registered Holder of the Class 1A and
Class 2A Notes. The Depository shall at all times be a "clearing corporation" as
defined in Section 8-102(5) of the Uniform Commercial Code of the State of New
York.

     DEPOSITORY PARTICIPANT: A broker, dealer, bank or other financial
institution or other Person for whom from time to time a Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     DETERMINATION DATE: The 20th day of each month (or if such day is not a
Business Day, the immediately following Business Day but in no event fewer than
three Business Days prior to the Payment Date immediately following such 20th
day).

     DUE DATE: The day of the month on which the Monthly Payment is due from the
Mortgagor on a Mortgage Loan.

     DUE PERIOD: With respect to each Payment Date, the period commencing on the
second day of the month immediately preceding the month in which such Payment
Date occurs and ending on the first day of the month in which such Payment Date
occurs.

     ELIGIBLE ACCOUNT: Either (A) a segregated account or accounts maintained
with an institution whose deposits are insured by and held up to the limits
insured by the Bank Insurance Fund or the Savings Association Insurance Fund of
the FDIC, the unsecured and uncollateralized debt obligations of which shall be
rated "AA" or better by S&P and Aa2 or better by Moody's and in the highest
short-term rating category by S&P and the highest short term rating category by
Moody's, and which is either (i) a federal savings and loan association duly
organized, validly existing and in good standing under the federal banking laws,
(ii) an institution duly organized, validly existing and in good standing under
the applicable banking laws of any state, (iii) a national banking association
duly organized, validly existing and in good standing under the federal banking
laws, (iv) a principal subsidiary of a bank holding company, or (v) approved in
writing by the Note Insurer and the Rating Agencies or (B) a trust account or
accounts (which shall be a "special deposit account") maintained with the trust
department of a federal or state chartered depository institution


                                      -13-
<PAGE>


or trust company, having capital and surplus of not less than $50,000,000,
acting in its fiduciary capacity. Any Eligible Accounts maintained with the
Trustee shall conform to the preceding clause (B).

     ERISA: Employee Retirement Income Security Act of 1974, as amended.

     EVENT OF DEFAULT: As described in Section 5.01 of the Indenture.

     EVENT OF SERVICER DEFAULT: As described in Section 10.01.

     EVENT OF NONPAYMENT: An event of nonpayment shall occur with respect to
each Group and with respect to any Payment Date if (i) on or prior to the
related Cross-Over Date, the amounts remitted by the Servicer and available to
the Indenture Trustee pursuant to Sections 5.04(i), 6.05(e), 6.09 and 6.10 (to
the extent not included in 5.04(i)) for deposit in the related Note Distribution
Account that are not subject to an automatic stay under Section 362 of the
United States Bankruptcy Code pursuant to an order of a United States bankruptcy
court of competent jurisdiction, plus the amount of any Net Excess Spread from
the other Group, plus the amount of any Excess Principal from the other Group,
plus the amount to be paid pursuant to the last paragraph of Section 6.06(c) (if
any), will not, taken together, be sufficient to pay the sum of (x) all of the
related Class A Remittance Amount (exclusive of any related Class A
Carry-Forward Amount representing amounts previously paid to the related Class A
Noteholders as Insured Payments, or representing interest accrued in respect of
such Insured Payments) and (y) the related Monthly Premium to be withdrawn from
the related Note Distribution Account to be paid to the Note Insurer pursuant to
Section 6.02(i) in respect of such Payment Date, or (ii) after the related
Cross-Over Date, the related Available Remittance Amount remitted by the
Servicer to the Indenture Trustee pursuant to Section 5.04(i) plus that
additional portion of the Amount Available constituting Excess Spread available
to pay the related Class A Interest Remittance Amount pursuant to Section
6.06(c)(A)(Y)(i) with respect to Group 1, and Section 6.06(c)(B)(Y)(i) with
respect to Group 2, the amounts remitted by the Servicer to the Indenture
Trustee pursuant to Sections 6.05(e), 6.09 and 6.10 (to the extent not included
in Section 5.04(i)) for deposit in the related Note Distribution Account that
are not subject to an automatic stay under Section 362 of the United States
Bankruptcy Code pursuant to an order of a United States bankruptcy court of
competent jurisdiction, will not, taken together, be sufficient to pay the sum
of (x) all of the related Class A Remittance Amount (exclusive of any related
Class A Carry-Forward Amount representing amounts previously paid to the related
Class A Noteholders, as Insured Payments, or representing interest accrued in
respect of such Insured Payments) and (y) the related Monthly Premium to be
withdrawn from the related Note Distribution Account to be paid to the Note
Insurer pursuant to Section 6.02(i) in respect of such Payment Date, or (iii)
the sum of all Realized Losses with respect to such Group since the Closing Date
exceeds 75% of the related Subordinated Amount as of September 25, 2000.

     EXCESS OVERCOLLATERALIZATION AMOUNT: With respect to any Payment Date, for
any Group the related Mortgage Loans of which (other than any Permanent Buydown
Companion Loans) have been paid in full or liquidated during the immediately
preceding Due


                                      -14-
<PAGE>


Period, the amount by which the Overcollateralization Amount for that group
immediately preceding such Due Period exceeded the Required
Overcollateralization Amount for that Group, determined without taking into
account the overcollateralization amount required by the Note Insurer for the
Groups in the aggregate.

     EXCESS PAYMENTS: With respect to a Due Period, any principal amounts
received on a Mortgage Loan in excess of the principal amount included in the
Monthly Payment due on the Due Date in such Due Period which does not constitute
either a Curtailment or a Principal Prepayment.

     EXCESS PRINCIPAL: With respect to any Group and for a particular Payment
Date, the excess, if any, of (a) the amount described in the related definition
of Class A Principal Remittance Amount without giving effect to clauses (a) and
(b) thereof over (b) the amount described in the related definition of Class A
Principal Remittance Amount after giving effect to clauses (a) and (b) thereof.

     EXCESS PROCEEDS: With respect to any Mortgage Loan (including a Mortgage
Loan as to which the related Mortgaged Property has become an REO Property) that
became a Liquidated Mortgage Loan during any Due Period, the excess, if any, of
(a) the total Net Liquidation Proceeds received in respect thereof during such
Due Period, over (b) the Principal Balance of such Mortgage Loan as of the date
such Mortgage Loan became a Liquidated Mortgage Loan plus interest thereon at
the Mortgage Rate from the date through which interest was last paid by the
Mortgagor or advanced by the Servicer to but not including the Due Date in such
Due Period.

     EXCESS SPREAD: With respect to Group 1 and for a particular Payment Date,
an amount equal to the excess of (a) the sum of (i) all payments received or
advanced on account of interest on the Group 1 Mortgage Loans during the related
Due Period, (ii) amounts withdrawn from the Group 1 Interest Coverage Account
and deposited into the Group 1 Note Distribution Account for such Payment Date
and (iii) all payments received during the related Due Period with respect to
the Permanent Buydown Companion Loans in Group 1 over (b) the sum of (i) the
Class 1A Interest Remittance Amount for such Payment Date, (ii) the Annual
Trustee Expense Amount with respect to Group 1 for such Payment Date, (iii) the
Monthly Premium with respect to Group 1 for such Payment Date and (iv) the
Servicing Fee with respect to Group 1 for such Payment Date.

     With respect to Group 2 and for a particular Payment Date, an amount equal
to the excess of (a) sum of (i) all payments received or advanced on account of
interest on the Group 2 Mortgage Loans during the related Due Period and (ii)
amounts withdrawn from the Group 2 Interest Coverage Account for such Payment
Date over (b) the sum of (i) the Class 2A Interest Remittance Amount for such
Payment Date, (ii) the Annual Trustee Expense Amount with respect to Group 2 for
such Payment Date, (iii) the Monthly Premium with respect to Group 2 for such
Payment Date and (iv) the Servicing Fee with respect to Group 2 for such Payment
Date.


                                      -15-
<PAGE>


     FANNIE MAE: Fannie Mae, formerly known as the Federal National Mortgage
Association, and any successor thereto.

     FDIC: The Federal Deposit Insurance Corporation and any successor thereto.

     FIDELITY BOND: As described in Section 5.09.

     FINAL ORDER: As defined in Section 6.06(b).

     FINAL SCHEDULED PAYMENT DATE: June 25, 2030.

     FIRST LIEN: With respect to any Group 1 Mortgage Loan which is secured by a
second priority lien, the Mortgage Loan relating to the corresponding Mortgaged
Property having a first priority lien.

     FITCH: Fitch Inc. or any successor thereto.

     FREDDIE MAC: Freddie Mac, formerly known as the Federal Home Loan
Corporation, and any successor thereto.

     FUNDING PERIOD: With respect to each Group, the period beginning on the
Closing Date and ending on the earlier of the date on which (a) the amount on
deposit in the related Pre-Funding Account is zero or (b) the close of business
on September 21, 2000.

     GRANT: Pledge, bargain, sell, warrant, alienate, remise, release, convey,
assign, transfer, create, and grant a lien upon and a security interest in and
right of set-off against, deposit, set over and confirm pursuant to the
Indenture. A Grant of the Trust Estate or of any other agreement or instrument
shall include all rights, powers and options (but none of the obligations) of
the granting party thereunder, including the immediate and continuing right to
claim for, collect, receive and give receipt for principal and interest payments
in respect of such collateral or other agreement or instrument and all other
moneys payable thereunder, to give and receive notices and other communications,
to make waivers or other agreements, to exercise all rights and options, to
bring proceedings in the name of the granting party or otherwise, and generally
to do and receive anything that the granting party is or may be entitled to do
or receive thereunder or with respect thereto.

     GROSS MARGIN: With respect to each Group 2 Mortgage Loan, the fixed
percentage amount set forth in the related Mortgage Note to be added to the
related Index to determine the Mortgage Rate on each Adjustment Date, and which
is set forth in the related Mortgage Loan Schedule.

     GROUP: Either Group 1 or Group 2.


                                      -16-
<PAGE>


     GROUP PRINCIPAL BALANCE: Either the Group 1 Principal Balance or the Group
2 Principal Balance.

     GROUP 1: (i) the Group 1 Mortgage Loans as from time to time are subject to
this Agreement, together with the Mortgage Files relating thereto and all
proceeds thereof, (ii) such assets as from time to time are identified as REO
Property with respect to Group 1 or are deposited, with respect to Group 1 in
the Group 1 Note Distribution Account, Group 1 Trustee Expense Account, Group 1
Interest Coverage Account, the Group 1 Pre-Funding Account or the Group 1
Principal and Interest Account, including any amounts on deposit in the
foregoing accounts and invested in Permitted Instruments, (iii) the Indenture
Trustee's rights under all insurance policies with respect to the Group 1
Mortgage Loans required to be maintained pursuant to this Agreement and any
Insurance Proceeds with respect thereto, (iv) Insured Payments under the Note
Insurance Policy related to Group 1, (v) Liquidation Proceeds with respect to
Group 1 Mortgage Loans and (vi) Released Mortgaged Property Proceeds with
respect to Group 1 Mortgage Loans. The Seller's Yield and amounts received after
the Cut-off Date in the case of Group 1 Initial Mortgage Loans, or after a
Subsequent Cut-off Date in the case of Group 1 Subsequent Mortgage Loans, in
respect of interest accrued on the Group 1 Mortgage Loans on or prior to the
Cut-off Date, or a Subsequent Cut-off Date, as the case may be, do not
constitute a part of Group 1.

     GROUP 1 FUNDING PERIOD: The Funding Period with respect to Group 1.

     GROUP 1 INITIAL MORTGAGE LOAN: The Initial Mortgage Loans with respect to
Group 1.

     GROUP 1 INTEREST COVERAGE ACCOUNT: The Interest Coverage Account with
respect to Group 1.

     GROUP 1 MORTGAGE LOANS: The Mortgage Loans subject to this Agreement
included in Group 1.

     GROUP 1 NOTE DISTRIBUTION ACCOUNT: The Note Distribution Account with
respect to Group 1.

     GROUP 1 PRE-FUNDING ACCOUNT: The Pre-Funding Account with respect to Group
1.

     GROUP 1 PRINCIPAL AND INTEREST ACCOUNT: The Principal and Interest Account
with respect to Group 1.

     GROUP 1 PRINCIPAL BALANCE: As of any date of determination, the aggregate
Principal Balances of the Group 1 Mortgage Loans other than the Permanent
Buydown Companion Loans in Group 1.


                                      -17-
<PAGE>


     GROUP 1 SUBSEQUENT MORTGAGE LOAN: A Group 1 Mortgage Loan assigned and
transferred by the Seller to the Trust pursuant to Section 2.10, such Group 1
Mortgage Loan being identified on the related Mortgage Loan Schedule attached to
a Group 1 Subsequent Transfer Instrument.

     GROUP 1 SUBSEQUENT TRANSFER INSTRUMENT: Each Subsequent Transfer Instrument
dated as of a Subsequent Transfer Date executed by the Indenture Trustee, the
Issuer and the Seller substantially in the form of Exhibit T, by which Group 1
Subsequent Mortgage Loans are transferred and assigned to the Trust.

     GROUP 1 TRUSTEE EXPENSE ACCOUNT: The Trustee Expense Account with respect
to Group 1.

     GROUP 2: (i) the Group 2 Mortgage Loans as from time to time are subject to
this Agreement, together with the Mortgage Files relating thereto and all
proceeds thereof, (ii) such assets as from time to time are identified as REO
Property with respect to Group 2 or are deposited, with respect to Group 2, in
the Group 2 Note Distribution Account, Group 2 Trustee Expense Account, Group 2
Interest Coverage Account, the Group 2 Pre-Funding Account or the Group 2
Principal and Interest Account, including any amounts on deposit in the
foregoing accounts and invested in Permitted Instruments, (iii) the Indenture
Trustee's rights under all insurance policies with respect to the Group 2
Mortgage Loans required to be maintained pursuant to this Agreement and any
Insurance Proceeds with respect thereto, (iv) Insured Payments under the Note
Insurance Policy related to Group 2, (v) Liquidation Proceeds with respect to
Group 2 Mortgage Loans and (vi) Released Mortgaged Property Proceeds with
respect to Group 2 Mortgage Loans. The Seller's Yield and amounts received after
the Cut-off Date in the case of the Group 2 Initial Mortgage Loans, or after a
Subsequent Cut-off Date in the case of Group 2 Subsequent Mortgage Loans, in
respect of interest accrued on the Group 2 Mortgage Loans on or prior to the
Cut-off Date or a Subsequent Cut- off Date, as the case may be, do not
constitute a part of Group 2.

     GROUP 2 FUNDING PERIOD: The Funding Period with respect to Group 2.

     GROUP 2 INITIAL MORTGAGE LOANS: The Initial Mortgage Loans with respect to
Group 2.

     GROUP 2 INTEREST COVERAGE ACCOUNT: The Interest Coverage Account with
respect to Group 2.

     GROUP 2 MORTGAGE LOANS: The Mortgage Loans subject to this Agreement
included in Group 2.

     GROUP 2 NOTE DISTRIBUTION ACCOUNT: The Note Distribution Account with
respect to Group 2.


                                      -18-
<PAGE>


     GROUP 2 PRE-FUNDING ACCOUNT: The Pre-Funding Account with respect to Group
2.

     GROUP 2 PRINCIPAL AND INTEREST ACCOUNT: The Principal and Interest Account
with respect to Group 2.

     GROUP 2 PRINCIPAL BALANCE: As of any date of determination, the aggregate
Principal Balances of the Group 2 Mortgage Loans.

     GROUP 2 SUBSEQUENT MORTGAGE LOAN: A Group 2 Mortgage Loan assigned and
transferred by the Seller to the Trust pursuant to Section 2.10, such Group 2
Mortgage Loan being identified on the related Mortgage Loan Schedule attached to
a Group 2 Subsequent Transfer Instrument.

     GROUP 2 SUBSEQUENT TRANSFER INSTRUMENT: Each Subsequent Transfer Instrument
dated as of a Subsequent Transfer Date executed by the Indenture Trustee, the
Issuer and the Seller substantially in the form of Exhibit T, by which Group 2
Subsequent Mortgage Loans are transferred and assigned to the Trust.

     GROUP 2 TRUSTEE EXPENSE ACCOUNT: The Trustee Expense Account with respect
to Group 2.

     GROUP FACTOR: With respect to each Group and as of any date of calculation,
the Group 1 Principal Balance or the Group 2 Principal Balance, as applicable,
after giving effect to the distributions to be made on the related Payment Date
as of such date divided by the sum of the Original Group Principal Balance with
respect to such Group and the Principal Balances of all Subsequent Mortgage
Loans with respect to such Group as of the Subsequent Cut-off Date.

     INDEPENDENT PERSON: When used with respect to any specified Person, any
such Person who (a) is in fact independent of the Seller, the Servicer and their
respective Affiliates, (b) does not have any direct financial interest in or any
material indirect financial interest in any of the Issuer, the Seller or the
Servicer or any Affiliate thereof, and (c) is not connected with the Issuer, the
Seller or the Servicer or any Affiliate thereof as an officer, employee,
promoter, underwriter, trustee, partner, director or Person performing similar
functions; provided, however, that a Person shall not fail to be Independent of
the Issuer, the Seller or the Servicer or any Affiliate thereof solely because
such Person is the beneficial owner of 1% or less of any class of securities
issued by the Issuer, the Seller or the Servicer or any Affiliate thereof, as
the case may be.

     INDENTURE: The Indenture, dated as of June 1, 2000, between the Issuer and
the Indenture Trustee.

     INDENTURE TRUSTEE: LaSalle Bank National Association, or its successor in
interest, or any successor trustee appointed as provided in the Indenture.


                                      -19-

<PAGE>


     INDEX: With respect to the Group 2 Mortgage Loans, the index for the
adjustment of the Mortgage Rate set forth as such in the related Mortgage Note,
such index being either (i) the weekly average yield on United States Treasury
Securities adjusted to a constant maturity of one year, as published in the
Federal Reserve Statistical Release H.15 (5.19), as most recently announced as
of a date 45 days preceding such Mortgage Loan's Adjustment Date (the "One-Year
Treasury Index") or (ii) the average of interbank offered rates for six-month
U.S. dollar-denominated deposits in the London market as published in The Wall
Street Journal "Money Rates" table, and as most recently available as of the
date 45 days before such Mortgage Loan Adjustment Date if such date falls on a
Friday or, if such date does not fall on a Friday, then as most recently
available as of the Friday immediately preceding the date 45 days before each
such Mortgage Loan's Adjustment Date (the "Six-Month LIBOR Index"). If the
applicable Index becomes unavailable, the Servicer, on behalf of the Indenture
Trustee, will select an alternative index for mortgage loans on single family
residential properties, based upon comparable information, over which it has no
control and which is readily verifiable by mortgagors.

     INITIAL ADJUSTMENT DATE: With respect to each Group 2 Mortgage Loan, the
first adjustment date following the origination of such Mortgage Loan.

     INITIAL MORTGAGE RATE: With respect to each Group 2 Mortgage Loan, the
Mortgage Rate in effect prior to the Initial Adjustment Date.

     INITIAL MORTGAGE LOAN: A Mortgage Loan assigned and transferred to the
Trust on the Closing Date.

     INITIAL MORTGAGE LOANS: Collectively, the Initial Mortgage Loans.

     INSURANCE AGREEMENT: The agreement dated as of June 1, 2000 by and among
the Note Insurer, the Seller, the Servicer, the Depositor, the Administrator,
the Issuer, the Indenture Trustee and the Owner Trustee, as amended from time to
time by the parties thereto, relating to, among other things, the Premium
Percentage.

     INDEMNIFICATION AGREEMENT: The agreement dated as of June 23, 2000 by and
among the Seller, the Note Insurer, Merrill Lynch, Pierce, Fenner & Smith
Incorporated and Prudential Securities Incorporated.

     INSURANCE PROCEEDS: Proceeds paid to the Indenture Trustee or the Servicer
by any insurer (except the Note Insurer) or by the Servicer pursuant to a
deductible clause under a blanket policy insuring against fire and hazards of
extended coverage on all of the Mortgage Loans pursuant to Section 5.08, in
either event pursuant to any insurance policy covering a Mortgage Loan,
Mortgaged Property, or REO Property or any other insurance policy net of any
expenses which are incurred by the Servicer or the Indenture Trustee in
connection with the collection of such proceeds and not otherwise reimbursed to
the Servicer, other than proceeds to be applied to the restoration or repair of
the Mortgaged Property, or released to the Mortgagor in accordance with
customary first


                                      -20-
<PAGE>


and second mortgage servicing procedures in the case of Group 1 Mortgage Loans
and customary first mortgage servicing procedures in the case of Group 2
Mortgage Loans.

     INSURED PAYMENT: With respect to each class of Class A Notes, means (a) as
of each Payment Date, any Deficiency Amount and (b) any Preference Amount.

     INTEREST COVERAGE ACCOUNT: With respect to each Group, the Account
established and maintained pursuant to Section 6.13, which must be an Eligible
Account. With respect to Group 1 the Interest Coverage Account shall be known as
the Group 1 Interest Coverage Account and with respect to Group 2, the Interest
Coverage Account shall be known as the Group 2 Interest Coverage Account.

     INTEREST COVERAGE ADDITION: With respect to the related Group and as to any
Payment Date, the sum of the amounts described in Sections 6.13(b), 6.13(c) and
6.13(d).

     INTEREST COVERAGE AMOUNT: With respect to each Group, the amount to be paid
by the Seller to the Issuer for deposit into the related Interest Coverage
Account pursuant to Section 6.13(a). On the Closing Date, such amount is
$3,870,320.33 for Group 1 and $3,888,365.77 for Group 2. On each Subsequent
Transfer Date and with respect to each Group, such amount shall be increased by
an amount equal to the amount of interest that will accrue during the period of
deferment on the principal balance of each Deferred Payment Loan as transferred
to the Trust that would otherwise be due after the Subsequent Cut-off Date.

     ISSUER or TRUST: AFC Trust, Series 2000-2

     ISSUER REQUEST: A written order or request signed in the name of the Issuer
by any one of its Authorized Officers and delivered to the Indenture Trustee and
the Note Insurer.

     LAND TRUST MORTGAGE: As defined in Section 3.02(a) (xxxviii).

     LIQUIDATED MORTGAGE LOAN: Any defaulted Mortgage Loan or REO Property as to
which the Servicer has determined that all amounts which it reasonably and in
good faith expects to recover have been recovered from or on account of such
Mortgage Loan or REO Property.

     LIQUIDATION PROCEEDS: Any cash amounts received in connection with the
liquidation of defaulted Mortgage Loans, whether through trustee's sale,
foreclosure sale, REO Disposition or otherwise, and any other amounts required
to be deposited in the Principal and Interest Account pursuant to Section 5.10.

     LOAN-TO-VALUE RATIO: The fraction, expressed as a percentage, the numerator
of which is the original Principal Balance of the related Mortgage Loan and the
denominator of which is the Appraised Value at the time of origination of the
related Mortgaged Property.


                                      -21-
<PAGE>


     MAJORITY CERTIFICATEHOLDERS: The Holder or Holders of Certificates
possessing in excess of 50% of the Percentage Interests therein.

     MAJORITY NOTEHOLDERS: With respect to Group 1, the Class 1A Majority
Noteholders. With respect to Group 2, the Class 2A Majority Noteholders.

     MANUFACTURED HOME: A manufactured home within the meaning of 42 United
States Code Section 5402(6).

     MANUFACTURED HOME LOAN: Any Mortgage Loan which is secured by a first lien
on real estate to which a Manufactured Home has been permanently affixed.

     MAXIMUM MORTGAGE RATE: With respect to each Group 2 Mortgage Loan, the
maximum rate of interest set forth in the related Mortgage Note.

     MINIMUM MORTGAGE RATE: With respect to each Group 2 Mortgage Loan, the
minimum rate of interest set forth in the related Mortgage Note.

     MIXED USE LOAN: Any Group 1 Mortgage Loan which is secured by a mixed
residential and commercial structure.

     MIXED USE PROPERTY: With respect to Group 1 Mortgage Loans, a property
which consists of a mixed residential and commercial structure.

     MONTHLY ADVANCE: An advance made by the Servicer pursuant to Section 6.09.

     MONTHLY PAYMENT: The scheduled monthly payment or Periodic Payment(s) of
principal and/or interest required to be made by a Mortgagor on the related
Mortgage Loan during any month, as set forth in the related Mortgage Note.

     MONTHLY PREMIUM: With respect to each Group, the monthly premium payable to
the Note Insurer equal to the product of (i) one-twelfth of the then applicable
Premium Percentage and (ii) the then outstanding related Class 1A Note Principal
Balance or Class 2A Note Principal Balance.

     MOODY'S: Moody's Investors Service, Inc. or any successor thereto.

     MORTGAGE: The mortgage, deed of trust, Land Trust Mortgage or other
instrument creating a first or second lien in accordance with applicable law on
a Mortgaged Property.

     MORTGAGE FILE: As described in Exhibit A annexed hereto.

     MORTGAGE IMPAIRMENT INSURANCE POLICY: As described in Section 5.08.


                                      -22-
<PAGE>


     MORTGAGE LOAN: An individual mortgage loan which is assigned and
transferred to the Trust pursuant to this Agreement or a Subsequent Transfer
Instrument, together with the rights and obligations of a holder thereof and
payments thereon and proceeds therefrom, the Mortgage Loans originally subject
to this Agreement being identified on the Mortgage Loan Schedule annexed hereto
as Exhibits H-1 and H-2. As applicable, Mortgage Loan shall be deemed to refer
to the related REO Property.

     MORTGAGE LOAN SCHEDULE: With respect to each Group, the schedule of
Mortgage Loans attached hereto as Exhibit H-1 or H-2, as supplemented by each
schedule of Subsequent Mortgage Loans attached to a Subsequent Transfer
Instrument, as such schedule may be amended or supplemented from time to time,
such schedule identifying each Mortgage Loan by address of the Mortgaged
Property and the name of the Mortgagor and setting forth as to each Mortgage
Loan the following information: (i) the Principal Balance as of the Cut-off Date
or Subsequent Cut-off Date, (ii) the account number, (iii) the original
principal amount, (iv) the Loan-to-Value Ratio or Combined Loan-to-Value Ratio,
as the case may be, as of the date of origination of the related Mortgage Loan,
(v) the Due Date, (vi) the first date on which a Monthly Payment is due under
the Mortgage Note, (vii) the Monthly Payment, (viii) the maturity date of the
related Mortgage Note, (ix) the remaining number of months to maturity as of the
Cut-off Date or Subsequent Cut-off Date, (x) the applicable Mortgaged Property
State, (xi) the current Mortgage Rate and (xii) with respect to the Group 2
Mortgage Loans only: (1) the Gross Margin, (2) the next Adjustment Date after
the Cut-off Date, (3) the Maximum Mortgage Rate, (4) the Minimum Mortgage Rate
and (5) the Index.

     MORTGAGE NOTE: The note or other evidence of indebtedness evidencing the
indebtedness of a Mortgagor under a Mortgage Loan.

     MORTGAGE RATE: With respect to each Group 1 Mortgage Loan, the fixed annual
rate of interest borne by the related Mortgage Note, as shown on the related
Mortgage Loan Schedule. With respect to each Group 2 Mortgage Loan, the annual
rate of interest borne by the related Mortgage Note from time to time.

     MORTGAGED PROPERTY: A Single Family Property, Multifamily Property, Mixed
Use Property or Commercial Property which secures a Mortgage Loan.

     MORTGAGOR: The obligor on a Mortgage Note.

     MULTIFAMILY LOAN: Any Mortgage Loan which is secured by Multifamily
Property.

     MULTIFAMILY PROPERTY: With respect to a Mortgage Loan, a residential
property consisting of five or more dwelling units.


                                      -23-
<PAGE>


     NET EXCESS AMOUNT AVAILABLE: With respect to any Group and for a particular
Payment Date, the sum of (i) the Available Remittance Amount for such Group
(reduced by the related Monthly Premium to be paid to the Note Insurer pursuant
to Section 6.04) and (ii) any Deficiency Amount related to principal with
respect to such Group.

     NET EXCESS PRINCIPAL: With respect to any Group and for a particular
Payment Date, the Excess Principal for such Group remaining after the
application thereof to cover an Available Funds Shortfall with respect to the
other Group.

     NET EXCESS SPREAD: With respect to any Group and for a particular Payment
Date, the Excess Spread for such Group remaining after the application thereof
to cover Required Payments with respect to such Group (other than in respect of
the Class A Principal Remittance Amount after the related Cross-Over Date).

     NET LIQUIDATION PROCEEDS: Liquidation Proceeds net of (i) any
reimbursements to the Servicer made therefrom pursuant to Section 5.04(ii) and
(ii) any related accrued and unpaid Annual Trustee Expense Amounts as of the
date on which such Liquidation Proceeds were received.

     NET MORTGAGE RATE: With respect to each Mortgage Loan, and at any time, the
per annum rate equal to the related Mortgage Rate less the Servicing Fee Rate.

     NONRECOVERABLE ADVANCES: With respect to any Mortgage Loan, (i) any
Servicing Advance or Monthly Advance previously made and not reimbursed from
late collections pursuant to Section 5.04, or (ii) a Servicing Advance proposed
to be made in respect of a Mortgage Loan or REO Property which, in the good
faith business judgment of the Servicer would not be ultimately recoverable from
late collections, Released Mortgaged Property Proceeds, Insurance Proceeds or
Liquidation Proceeds on such Mortgage Loan or REO Property.

     NOTE: Any Class 1A Note or Class 2A Note executed by the Issuer and
authenticated by the Indenture Trustee, substantially in the applicable form
annexed as Exhibits A-1 and A-2 to the Indenture.

     NOTE DISTRIBUTION ACCOUNT: With respect to each Group, as described in
Section 6.01. With respect to Group 1, the Note Distribution Account shall be
known as the Group 1 Note Distribution Account and with respect to Group 2, the
Note Distribution Account shall be known as the Group 2 Note Distribution
Account.

     NOTEHOLDER or HOLDER: The Person in whose name a Note is registered in the
Note Register, except that, solely for the purposes of giving any consent,
waiver, request or demand pursuant to this Agreement, any Note registered in the
name of the Seller, the Servicer or any Subservicer, or registered in the name
of any Person known to a Responsible Officer of the Indenture Trustee to be an
Affiliate of any of them, shall be deemed not to be outstanding and the
undivided


                                      -24-
<PAGE>


Percentage Interest evidenced thereby shall not be taken into account in
determining whether the requisite Percentage Interest of Notes necessary to
effect any such consent, waiver, request or demand has been obtained. For
purposes of any consent, waiver, request or demand of Noteholders pursuant to
this Agreement, upon the Indenture Trustee's request, the Seller, the Servicer
and any Subservicer shall provide to the Indenture Trustee a notice identifying
any of their respective affiliates that is a Noteholder as of the date(s)
specified by the Indenture Trustee in such request. All references to "Holders"
or "Noteholders" shall reflect the rights of Note Owners as they may indirectly
exercise such rights through the Depository and participating members thereof,
except as otherwise specified herein; provided, however, that the Indenture
Trustee shall be required to recognize as a "Holder" or "Noteholder" only the
Person in whose name a Note is registered in the Note Register.

     NOTE INSURANCE POLICY: The note guaranty insurance policy, policy number
32617, dated the Closing Date, issued by the Note Insurer for the benefit of the
Holders of the Notes, pursuant to which the Note Insurer guarantees Insured
Payments, a copy of which is attached hereto as Exhibit O.

     NOTE INSURER: MBIA Insurance Corporation, a New York stock insurance
company, or any successor thereof, as issuer of the Note Insurance Policy.

     NOTE INTEREST RATE: As to any Payment Date, any of the Class 1A Note
Interest Rate or the Class 2A Note Interest Rate.

     NOTE OWNER: With respect to a Book-Entry Note, the Person who is the
beneficial owner of such Note as reflected on the books of the Depository or on
the books of a Person maintaining an account with the Depository (directly or as
an indirect participant, in accordance with the rules of the Depository).

     NOTE PRINCIPAL BALANCE: As of any date of determination, either the Class
1A Note Principal Balance or the Class 2A Note Principal Balance.

     NOTE REGISTER: The register maintained by the Note Registrar in which the
Note Registrar shall provide for the registration of Notes and of transfers and
exchanges of Notes.

     NOTE REGISTRAR: Initially, the Indenture Trustee, and thereafter, any
successor appointed pursuant to Section 4.02 of the Indenture.

     NOTICE: As defined in Section 6.06(b).

     OFFICER'S CERTIFICATE: A certificate delivered to the Indenture Trustee
signed by the President or an Executive Vice President or a Senior Vice
President or a Vice President or an Assistant Vice President of either the
Seller or the Servicer, as required by this Agreement.


                                      -25-
<PAGE>


     ONE-MONTH LIBOR: With respect to the Class 1A and Class 2A Notes, as
determined by the Indenture Trustee on the second Business Day preceding the
beginning of each Accrual Period, the London interbank offered rate for the
relevant Accrual Period for one-month U.S. dollar deposits for a term equal to
the relevant Accrual Period as such rates appear on Telerate Page 3750, as of
11:00 a.m. (London time) on such date. If such rate does not appear on Telerate
Page 3750, the rate for that day will be determined on the basis of the rates at
which deposits in United States dollars are offered by the Reference Banks at
approximately 11:00 a.m., London time, on that day to banks in the London
interbank market for a term equal to the relevant Accrual Period. The Indenture
Trustee will request the principal London office of each of the Reference Banks
to provide a quotation of its rate. If at least two such quotations are
provided, the rate for that day will be the arithmetic mean of the quotations.
If fewer than two quotations are provided as requested, the rate for that day
will be the arithmetic mean of the rates quoted by major banks in New York City,
selected by the Servicer, at approximately 11:00 a.m., New York City time, on
that day for loans in United States dollars to leading European banks for a term
equal to the relevant Accrual Period. If the Indenture Trustee is unable to
determine One Month LIBOR for an Accrual Period, the rate for such Accrual
Period shall be One Month LIBOR as determined for the previous Accrual Period.
Notwithstanding the foregoing, however, One-Month LIBOR for an Accrual Period
shall not be based on One-Month LIBOR for the previous Accrual Period for three
consecutive Accrual Periods. If, under the priorities described above, One-Month
LIBOR for an Accrual Period would be based on One-Month LIBOR for the previous
Accrual Period for the second consecutive Accrual Period, the Indenture Trustee
shall select a comparable alternative index (over which the Indenture Trustee
has no control) used for determining one-month Eurodollar lending rates that is
calculated and published (or otherwise made available) by an independent third
party.

     OPINION OF COUNSEL: A written opinion of counsel, who may, without
limitation, be counsel for the Servicer, reasonably acceptable to the Indenture
Trustee and the Note Insurer, as applicable, and experienced in matters relating
to the subject of such opinion.

     ORIGINAL CLASS 1A NOTE PRINCIPAL BALANCE: $266,000,000.

     ORIGINAL CLASS 2A NOTE PRINCIPAL BALANCE: $280,000,000.

     ORIGINAL GROUP PRINCIPAL BALANCE: Either the Original Group 1 Principal
Balance or the Original Group 2 Principal Balance, as applicable.

     ORIGINAL GROUP 1 PRINCIPAL BALANCE: The aggregate Cut-off Date Principal
Balances of the Group 1 Initial Mortgage Loans, other than the Permanent Buydown
Companion Loans in Group 1, which amount is equal to $161,461,730.42.

     ORIGINAL GROUP 2 PRINCIPAL BALANCE: The aggregate Cut-off Date Principal
Balances of the Group 2 Initial Mortgage Loans, which amount is equal to
$173,199,179.86.


                                      -26-
<PAGE>


     ORIGINAL POOL PRINCIPAL BALANCE: $334,660,910.28, equal to the sum of the
Original Group 1 Principal Balance and the Original Group 2 Principal Balance.

     ORIGINAL PRE-FUNDED AMOUNT: With respect to each Group, the amount
deposited by the Seller in the related Pre-Funding Account on the Closing Date,
which amount is $106,143,903.40 for Group 1 and $111,788,097.49 for Group 2.

     OUTSTANDING: With respect to the Notes, as of the date of determination,
all Notes previously executed, authenticated and delivered under the Indenture
except:

     (i)  Notes previously cancelled by the Note Registrar or delivered to the
          Indenture Trustee for cancellation; and

     (ii) Notes in exchange for or in lieu of which other Notes have been
          executed, authenticated and delivered pursuant to the Indenture unless
          proof satisfactory to the Indenture Trustee is presented that any such
          Notes are held by a holder in due course.

All Notes that have been paid with funds provided under the Note Insurance
Policy shall be deemed to be Outstanding until the Note Insurer has been
reimbursed with respect thereto.

     OVERCOLLATERALIZATION AMOUNT: With respect to any Group and for a
particular Payment Date, the excess, if any, of (i) the sum of (a) the related
Group Principal Balance, (b) the related Pre-Funded Amount and (c) the amount,
if any, on deposit in the Reserve Account as of the close of business on the
last day of the related Due Period over (ii) the related Class A Note Principal
Balance after giving effect to distributions of the related Class A Principal
Remittance Amount for such Group on such Payment Date.

     OWNER-OCCUPIED MORTGAGED PROPERTY: A Residential Dwelling that the related
Mortgagor represented an intent to occupy as such Mortgagor's primary, secondary
or vacation residence at the origination of the Mortgage Loan.

     OWNER TRUST ESTATE: The corpus of the Issuer created by the Trust Agreement
which consists of items referred to in Section 2.05 of the Trust Agreement.

     OWNER TRUSTEE: Wilmington Trust Company, not in its individual capacity but
solely as Owner Trustee under the Trust Agreement, and its successors and
assigns or any successor owner trustee appointed pursuant to the terms of the
Trust Agreement.

     PAYING AGENT: Initially, the Indenture Trustee, and thereafter, the
Indenture Trustee or any other Person that meets the eligibility standards for
the Paying Agent appointed pursuant to Section 3.03 of the Indenture and is
authorized by the Indenture Trustee to make payments on the Notes on behalf of
the Indenture Trustee.


                                      -27-
<PAGE>


     PAYMENT DATE: The 25th day of any month or if such 25th day is not a
Business Day, the first Business Day immediately following, commencing on July
25, 2000.

     PERCENTAGE INTEREST: With respect to a Class 1A or Class 2A Note, the
portion of the Class evidenced by such Note, expressed as a percentage rounded
to four decimal places, equivalent to a fraction the numerator of which is the
Note Principal Balance of such Note and the denominator of which is the
aggregate of Note Principal Balances of all Notes.

     PERIODIC PAYMENT: With respect to any Periodic Payment Loan, as of any date
of determination, the scheduled payment of principal and/or interest required to
be made by a Mortgagor as set forth in the related Mortgage Note.

     PERIODIC PAYMENT LOANS: Any Mortgage Loan that provided, on the date of
origination, for Periodic Payments to be made every twenty-eight (28) days.

     PERIODIC RATE CAP: With respect to each Group 2 Mortgage Loan, the
provision in each Mortgage Note that limits permissible increases and decreases
in the Mortgage Rate on any Adjustment Date (i) with respect to Group 2 Mortgage
Loans subject to the One-Year Treasury Index, to not more than one percentage
point, and (ii) with respect to Group 2 Mortgage Loans subject to the Six-Month
LIBOR Index, to not more than one percentage point, or, with respect to the
Group 2 Mortgage Loans subject to the Six-Month LIBOR Index which are subject to
an adjustment after an initial twenty-four or thirty-six month period, increase
to not more than three percentage points on the initial Adjustment Date only.

     PERMANENT BUYDOWN LOAN: A Mortgage Loan made to a Mortgagor together with a
Permanent Buydown Companion Loan.

     PERMANENT BUYDOWN COMPANION LOAN: A Mortgage Loan made to a Mortgagor
together with a Permanent Buydown Loan, at origination of such Permanent Buydown
Loan, for the purpose of financing the buydown of the interest rate on such
Permanent Buydown Loan.

     PERMITTED INSTRUMENTS: As used herein, Permitted Instruments shall include
the following:

          (i) direct general obligations of, or obligations fully and
     unconditionally guaranteed as to the timely payment of principal and
     interest by, the United States or any agency or instrumentality thereof,
     provided such obligations are backed by the full faith and credit of the
     United States, Freddie Mac senior debt obligations, and Fannie Mae senior
     debt obligations, but excluding any of such securities whose terms do not
     provide for payment of a fixed dollar amount upon maturity or call for
     redemption;


                                      -28-
<PAGE>


          (ii) (a) demand and time deposits in, certificates of deposit of,
     banker's acceptances issued by or federal funds sold by a bank or trust
     company and subject to supervision and examination by federal and/or state
     authorities, so long as, at the time of investment or contractual
     commitment providing for such investment, such bank or trust company or its
     ultimate parent has a short-term unsecured debt rating in one of the two
     highest available rating categories of S&P and the highest available rating
     category of Moody's and provided that each such investment has an original
     maturity of no more than 365 days and (b) any other demand or time deposit
     which is fully insured by the Bank Insurance Fund or the FDIC;

          (iii) commercial paper (having original maturities of not more than
     180 days) or demand notes rated "A-1" or better by S&P and Prime-1 by
     Moody's and issued by an entity having a long-term rating of A2 or better
     by Moody's;

          (iv) investments in money market funds rated "AAAm" or "AAAm-G" by S&P
     and Aaa by Moody's; and

          (v) investments approved by the Rating Agencies and the Note Insurer
     in writing delivered to the Indenture Trustee;

provided that no instrument described hereunder shall evidence either the right
to receive (a) only interest with respect to the obligations underlying such
instrument or (b) both principal and interest payments derived from obligations
underlying such instrument and the interest and principal payments with respect
to such instrument provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; and provided, further,
that no instrument described hereunder may be purchased at a price greater than
par.

     PERSON: Any individual, corporation, partnership, joint venture,
association, joint-stock company, trust, national banking association,
unincorporated organization or government or any agency or political subdivision
thereof.

     PLAN: Any employee benefit plan within the meaning of Section 3(3) of ERISA
or a plan within the meaning of Section 4975(e)(1) of the Code.

     POOL PRINCIPAL BALANCE: As of any date of determination, the aggregate of
the Group 1 Principal Balance and the Group 2 Principal Balance.

     PREFERENCE AMOUNT: As defined in Section 6.06(b).

     PRE-FUNDED AMOUNT: With respect to each Group and with respect to any
Determination Date, the amount on deposit in the related Pre-Funding Account.


                                      -29-
<PAGE>


     PRE-FUNDING ACCOUNT: With respect to each Group, the account established
and maintained pursuant to Section 6.12. With respect to Group 1, the
Pre-Funding Account shall be known as the Group 1 Pre-Funding Account and, with
respect to Group 2, the Pre-Funding Account shall be known as the Group 2
Pre-Funding Account.

     PREMIUM PERCENTAGE: With respect to each Group and as of any Payment Date,
the percentage designated as such in the Insurance Agreement.

     PREPAYMENT ASSUMPTION: With respect to Group 1, 2% per annum of the then
outstanding principal balance of the Group 1 Mortgage Loans in the first month
of the life of the Group 1 Mortgage Loans, and an additional 1.0% per annum in
each month thereafter until the twenty-first month and in each month thereafter
during the life of the Group 1 Mortgage Loans, 22% per annum each month. With
respect to Group 2, an assumed constant rate of prepayment equal to 26% per
annum.

     PRINCIPAL AND INTEREST ACCOUNT: With respect to each Group, the principal
and interest account established by the Servicer pursuant to Section 5.03. With
respect to Group 1, the Principal and Interest Account shall be known as the
Group 1 Principal and Interest Account and, with respect to Group 2, the
Principal and Interest Account shall be known as the Group 2 Principal and
Interest Account.

     PRINCIPAL BALANCE: With respect to any Mortgage Loan or related REO
Property, at any date of determination, (i) the Cut-off Date Principal Balance
of such Mortgage Loan (or the principal balance outstanding as of the Subsequent
Cut-off Date with respect to a Subsequent Mortgage Loan or as of the applicable
substitution date with respect to a Qualified Substitute Mortgage Loan), after
application of principal payments received on or before such Cut-off Date (or on
or before such Subsequent Cut-off Date or substitution date), minus (without
duplication) (ii) the sum of (a) the principal portion of the Monthly Payments
received during each Due Period ending prior to the most recent Payment Date and
deposited in the related Principal and Interest Account pursuant to Section
5.03, and (b) all Principal Prepayments, Curtailments, Excess Payments,
Insurance Proceeds, Net Liquidation Proceeds, Released Mortgaged Property
Proceeds and net income from any REO Property to the extent applied by the
Servicer as recoveries of principal, which were distributed pursuant to Section
6.06 on any previous Payment Date. The Principal Balance of any Liquidated
Mortgage Loan in the month following the month in which such loan became a
Liquidated Mortgage Loan is zero.

     PRINCIPAL PREPAYMENT: Any payment or other recovery of principal on a
Mortgage Loan equal to the outstanding principal balance thereof, received in
advance of the final scheduled Due Date which is intended to satisfy a Mortgage
Loan in full.

     PROPOSED SUBSEQUENT MORTGAGE LOAN SCHEDULE: With respect to each Group, the
proposed schedule of mortgage loans or potential mortgage loans from which the
majority of the Subsequent Mortgage Loans will be obtained, attached hereto as
Exhibit R.


                                      -30-
<PAGE>


     PROSPECTUS: The prospectus and prospectus supplement, as supplemented,
prepared by the Seller in connection with the initial issuance and sale of the
Class 1A and Class 2A Notes.

     PURCHASE PRICE: As defined in Section 5.11.

     QUALIFIED SUBSTITUTE MORTGAGE LOAN: A Mortgage Loan substituted by the
Seller for a Deleted Mortgage Loan pursuant to Section 2.05 or 3.03, which,

          (A) with respect to any Group 1 Mortgage Loan, (i) has a fixed
     mortgage interest rate of not less than (and not more than two percentage
     points higher than) the Mortgage Rate of the Deleted Mortgage Loan; (ii)
     relates to the same type of Mortgaged Property as the Deleted Mortgage Loan
     and has the same lien priority as the Deleted Mortgage Loan; (iii) has a
     remaining term to maturity no greater than (and not more than one year less
     than that of) the Deleted Mortgage Loan; (iv) has a Loan-to-Value Ratio, or
     a Combined Loan-to-Value Ratio, as the case may be, no higher than that of
     the Deleted Mortgage Loan; (v) has a principal balance (after application
     of all payments received on or prior to the date of substitution) equal to
     or less than the Principal Balance of the Deleted Mortgage Loan as of such
     date; (vi) has the same or lower credit risk, as measured by credit risk
     category, under the Seller's underwriting guidelines; and (vii) complies
     with each representation and warranty set forth in Sections 3.01, 3.02(a)
     and 3.02(b), and

          (B) with respect to any Group 2 Mortgage Loan, (i) has a Maximum
     Mortgage Rate no lower than (and not more than two percentage points higher
     than) the Maximum Mortgage Rate of the Deleted Mortgage Loan, and has a
     Minimum Mortgage Rate no lower than (and not more than one percentage point
     higher than) the Minimum Mortgage Rate of the Deleted Mortgage Loan; (ii)
     has the same Index and Periodic Rate Cap as that of the Deleted Mortgage
     Loan and a Gross Margin not less than that of the Deleted Mortgage Loan
     and, if Mortgage Loans equal to 1% or more of the Pool Stated Principal
     Balance of the Mortgage Loans as of the Cut-off Date have become Deleted
     Mortgage Loans, not more than two percentage points more than that of the
     Deleted Mortgage Loan; (iii) shall be accruing interest at a rate no lower
     than and not more than 1% per annum higher than, that of the Deleted
     Mortgage Loan; (iv) has a principal balance (after application of all
     payments received on or prior to the date of substitution) equal to or less
     than the Principal Balance of the Deleted Mortgage Loan as of such date;
     (v) has a Loan-to-Value Ratio no higher than that of the Deleted Mortgage
     Loan; (vi) has a remaining term to maturity no greater than (and not more
     than one year less than that of) the Deleted Mortgage Loan; (vii) has the
     same or lower credit risk, as measured by credit risk category, under the
     Seller's underwriting guidelines; (viii) has a Net Mortgage Rate (net of
     any portion of the interest on such Mortgage Loan that may be retained by
     the Seller) within two percentage points of that of the Deleted Mortgage
     Loan; and (ix) complies with each representation and warranty set forth in
     Sections 3.01, 3.02(a) and 3.02(c).


                                      -31-
<PAGE>


     RATING AGENCIES: Shall mean, collectively, Moody's, S&P and Fitch.

     REALIZED LOSS: With respect to each Liquidated Mortgage Loan, an amount
(not less than zero or greater than the related Principal Balance (excluding,
with respect to a Permanent Buydown Loan, the principal balance of the related
Permanent Buydown Companion Loan) as of the date of liquidation) equal to the
outstanding Principal Balance of such Mortgage Loan (excluding, with respect to
a Permanent Buydown Loan, the principal balance of the related Permanent Buydown
Companion Loan) as of the date of liquidation minus that portion of Net
Liquidation Proceeds (excluding, with respect to a Permanent Buydown Loan, any
Net Liquidation Proceeds attributable to the related Permanent Buydown Companion
Loan) actually distributed to Class A Noteholders pursuant to Section 6.06(c) in
respect of such Liquidated Mortgage Loan, it being understood that all Net
Liquidation Proceeds are first applied to reduce the principal balance of the
Permanent Buydown Loan until such principal balance has been reduced to zero,
and then applied to the principal balance of the Permanent Buydown Companion
Loan.

     RECORD DATE: The Business Day immediately preceding the related Payment
Date.

     REFERENCE BANKS: Such leading banks selected by the Indenture Trustee and
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market.

     REGISTERED HOLDER: The Person in whose name a Note is registered in the
Note Register on the applicable Record Date.

     REIMBURSABLE AMOUNTS: As of any date of determination, an amount payable to
the Servicer or the Seller with respect to (i) Monthly Advances and Servicing
Advances not previously reimbursed and (ii) any advances reimbursable pursuant
to Section 9.01 and not previously reimbursed pursuant to Section 6.03(c) or
6.06(c).

     RELATED DOCUMENTS: With respect to each Mortgage Loan, the documents listed
in Section 2.04 hereof.

     RELEASED MORTGAGED PROPERTY PROCEEDS: As to any Mortgage Loan, proceeds
received by the Servicer in connection with (a) a taking of an entire Mortgaged
Property by exercise of the power of eminent domain or condemnation or (b) any
release of part of the Mortgaged Property from the lien of the related Mortgage,
whether by partial condemnation, sale or otherwise; which are not released to
the Mortgagor in accordance with applicable law, customary mortgage servicing
procedures and this Agreement.

     REMAINING NET EXCESS SPREAD: With respect to any Group and for a particular
Payment Date, the Net Excess Spread for such Group remaining after the
application thereof to cover an Available Funds Shortfall with respect to the
other Group.


                                      -32-
<PAGE>


     REO DISPOSITION: The final sale of a Mortgaged Property acquired in
foreclosure or by deed in lieu of foreclosure.

     REO PROPERTY: As defined in Section 5.10.

     REQUIRED OVERCOLLATERALIZATION AMOUNT: With respect to any Group and at any
time, the overcollateralization amount required by the Note Insurer and set
forth as the "Required Overcollateralization Amount" in the Insurance Agreement
with respect to each Group.

     REQUIRED PAYMENTS: With respect to any Group and for a particular Payment
Date, the amount required to pay the Class A Interest Remittance Amount with
respect to the related Class of Notes, the Class A Principal Remittance Amount
with respect to the related Class of Notes, the related Annual Trustee Expense
Amount and the related Monthly Premium to be paid to the Note Insurer pursuant
to Section 6.04.

     RESERVE ACCOUNT: The Account established and maintained pursuant to Section
6.14, which must be an Eligible Account.


     RESIDENTIAL DWELLING: A one- to four-family dwelling, a unit in a planned
unit development, a unit in a condominium development or a manufactured home.

     RESPONSIBLE OFFICER: When used with respect to the Indenture Trustee, any
officer assigned to the Asset-Backed Securities Trust Services Department (or
any successor thereto), including any Vice President, Senior Trust Officer,
Trust Officer, Assistant Trust Officer, any Assistant Secretary, any trust
officer or any other officer of the Indenture Trustee customarily performing
functions similar to those performed by any of the above officers and having
direct responsibility for the administration of this Agreement, and also, with
respect to a particular matter, any other officer, to whom such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject. When used with respect to the Seller or the Servicer, the
President or any Executive Vice President, Senior Vice President, Vice
President, Assistant Vice President, or any Secretary or Assistant Secretary, or
any Treasurer or Assistant Treasurer.

     ROLLING DELINQUENCY PERCENTAGE: For each Group and any Payment Date, the
average of the Delinquency Percentages for the Mortgage Loans as of the last day
of each of the three (or one or two in the case of the first two Payment Dates,
as applicable) most recently ended calendar months.

     SECTION 32 LOAN: A Mortgage Loan subject to the Home Ownership and Equity
Protection Act of 1994.

     SECURITY: Any of the Certificates or Notes.


                                      -33-
<PAGE>


     SECURITYHOLDER or HOLDER: Any Noteholder or a Certificateholder.

     SECURITY INSTRUMENT: A written instrument creating a valid first lien on a
Mortgaged Property securing a Mortgage Note, which may be any applicable form of
mortgage, deed of trust, deed to secure debt or security deed, including any
riders or addenda thereto.

     SELLER: Superior Bank FSB, a federally chartered stock savings bank, and
any successor thereto.

     SELLER'S YIELD: For each Mortgage Loan, the prepayment penalties and
premiums and any Deferred Payments collected on such Mortgage Loan. The Seller's
Yield is retained by the Seller and is not part of the Trust Fund.

     SERIES: 2000-2.

     SERVICER: Superior Bank FSB, or any successor appointed as provided herein.

     SERVICER'S CERTIFICATE: As defined in Section 6.08.

     SERVICER'S MONTHLY REMITTANCE REPORT: A report prepared by the Servicer
substantially in the form of Exhibit Q.

     SERVICING ADVANCES: All customary, reasonable and necessary "out of pocket"
costs and expenses incurred in connection with a default, delinquency or other
unanticipated event by the Servicer in the performance of its servicing
obligations, including, but not limited to, the cost of (i) the preservation,
restoration and protection of the Mortgaged Property, including without
limitation advances in respect of real estate taxes and assessments and
insurance premiums on fire, hazard and flood insurance policies, (ii) any
enforcement or judicial proceedings, including foreclosures, (iii) the
management and liquidation of an REO Property, (iv) compliance with the
obligations under Sections 5.01(e), 5.02, 5.05, 5.07, 5.15 and Article XIII,
which Servicing Advances are reimbursable to the Servicer to the extent provided
in this Agreement and (v) in connection with the liquidation of a Group 1
Mortgage Loan, expenditures relating to the purchase or maintenance of the First
Lien pursuant to Section 5.14, for all of which costs and expenses the Servicer
is entitled to reimbursement in accordance with this Agreement. Notwithstanding
anything herein to the contrary, no Servicing Advance shall be required to be
made hereunder if such Servicing Advance would, if made, constitute a
Nonrecoverable Advance. The determination by the Servicer that it has made a
Nonrecoverable Advance or that any proposed Servicing Advance, if made, would
constitute a Nonrecoverable Advance, shall be evidenced by an Officer's
Certificate delivered to the Note Insurer, the Seller and the Indenture Trustee
no later than the Business Day following such determination.


                                      -34-
<PAGE>


     SERVICING COMPENSATION: The Servicing Fee and other amounts to which the
Servicer is entitled pursuant to Section 7.03. The Servicer's right to Servicing
Compensation may be reduced as set forth in Section 6.10.

     SERVICING FEE: As to each Mortgage Loan (including any Mortgage Loan as to
which the related Mortgaged Property has become REO Property), the annual fee
payable to the Servicer. Such fee shall be calculated and payable monthly only
from the amounts received in respect of interest on such Mortgage Loan and shall
be computed by multiplying (i) the principal balance on which interest accrues
on the Mortgage Loan by (ii) the Servicing Fee Rate and by further multiplying
the product thereof by (iii) a fraction, the numerator of which is the number of
days in the period elapsed since the date to which interest was last paid by the
Mortgagor or advanced by the Servicer and the denominator of which is the number
of days in the annual period for which interest accrues on the related Mortgage
Loan. The Servicing Fee is payable solely from the interest portion of (i)
Monthly Payments, (ii) Liquidation Proceeds, (iii) Insurance Proceeds or (iv)
Released Mortgaged Property Proceeds collected by the Servicer with respect to
the related Mortgage Loan, or as otherwise provided in Section 5.04. The
Servicing Fee includes any servicing fees owed or payable to any Subservicer.

     SERVICING FEE RATE: 0.65% per annum.

     SERVICING OFFICER: Any officer of the Servicer involved in, or responsible
for, the administration and servicing of the Mortgage Loans whose name and
specimen signature appears on a list of servicing officers annexed to an
Officer's Certificate furnished on the Closing Date to the Indenture Trustee and
the Noteholders by the Servicer, as such list may from time to time be amended.

     SINGLE FAMILY PROPERTY: A one- to four-family residential property
individual condominium unit, manufactured home, or unit in a planned unit
development.

     SINGLE NOTE: A Note in the amount of $1,000.

     S&P: Standard & Poor's Ratings Services, A Division of the McGraw-Hill
Companies, Inc., or any successor thereto.

     SPECIAL POWER OF ATTORNEY: As defined in Section 2.04(f).

     SUBORDINATED AMOUNT: With respect to both Groups, the amount set forth as
such in the Insurance Agreement.

     SUBSERVICER: Any Person with whom the Servicer has entered into a
Subservicing Agreement and who satisfies any requirements set forth in Section
5.01(a) in respect of the qualification of a Subservicer.


                                      -35-
<PAGE>


     SUBSERVICING AGREEMENT: Any agreement relating to subservicing and/or
administration of certain Mortgage Loans as provided in Section 5.01(a), a copy
of which shall be delivered, along with any modifications thereto, to the
Indenture Trustee.

     SUBSEQUENT CUT-OFF DATE: With respect to those Subsequent Mortgage Loans
which are transferred and assigned to the Trust pursuant to a Subsequent
Transfer Instrument, the close of business on the day prior to the related
Subsequent Transfer Date.

     SUBSEQUENT MORTGAGE LOAN: A Group 1 Subsequent Mortgage Loan or a Group 2
Subsequent Mortgage Loan.

     SUBSEQUENT TRANSFER DATE: The date on which a Subsequent Mortgage Loan is
transferred and assigned to the Trust, which date shall be no later than
September 21, 2000.

     SUBSEQUENT TRANSFER INSTRUMENT: A Group 1 Subsequent Transfer Instrument or
a Group 2 Subsequent Transfer Instrument.

     SUBSTITUTION ADJUSTMENT: As to any date on which a substitution occurs
pursuant to Sections 2.05 or 3.03, the amount (if any) by which the aggregate
principal balances (after application of principal payments received on or
before the date of substitution) of any Qualified Substitute Mortgage Loans as
of the date of substitution, are less than the aggregate of the Principal
Balances, together with accrued and unpaid interest thereon to the date of
substitution, of the related Deleted Mortgage Loans.

     TELERATE PAGE 3750: The display page currently so designated on the Dow
Jones Telerate Service (or such other page as may replace the page on that
service for the purpose of displaying comparable rates or prices).

     TERMINATION PRICE: As defined in Section 11.01.

     TRANSFER AFFIDAVIT: As defined in Section 4.02(c)(ii).

     TRANSFER CERTIFICATE: As defined in Section 4.02(c)(ii).

     TRIGGER EVENT: (A) If with respect to either Group (a) on the sixth Payment
Date or on any Payment Date thereafter prior to the twelfth Payment Date, the
Loss Coverage Ratio is greater than or equal to 40%, (b) on the twelfth Payment
Date or on any Payment Date thereafter prior to the eighteenth Payment Date, the
Loss Coverage Ratio is greater than or equal to 50%, (c) on the eighteenth
Payment Date or on any Payment Date thereafter prior to the twenty-fourth
Payment Date, the Loss Coverage Ratio is greater than or equal to 60%, (d) on
the twenty-fourth Payment Date or on any Payment Date thereafter prior to the
thirty-sixth Payment Date, the Loss Coverage Ratio is greater than or equal to
70%, or (e) on the thirty-sixth Payment Date or on any Payment Date thereafter,
the Loss Coverage Ratio is greater than or equal to 80%; or


                                      -36-
<PAGE>


     (B) Superior Bank FSB in its capacity as Servicer, fails to maintain at any
time a net worth equal to the greater of $80,000,000 and 6.00% of Superior Bank
FSB's total balance sheet assets as of its most recent financial statements, in
each case computed in accordance with generally accepted accounting principles.

     TRUST or ISSUER: AFC Trust, Series 2000-2.

     TRUST AGREEMENT: The Trust Agreement, dated as of June 1, 2000 between
Superior Bank FSB and the Owner Trustee.

     TRUST ESTATE: Collectively, Group 1, Group 2, the Reserve Account and the
rights of the Seller under the Cap Agreements.

     TRUSTEE EXPENSE ACCOUNT: With respect to each Group, the account
established and maintained by the Indenture Trustee in accordance with Section
6.03. With respect to Group 1, the Trustee Expense Account shall be known as the
Group 1 Trustee Expense Account and with respect to Group 2, the Trustee Expense
Account shall be known as the Group 2 Trustee Expense Account.

     TRUST INDENTURE ACT or TIA: The Trust Indenture Act of 1939, as amended
from time to time, as in effect on any relevant date.

     TRUSTEE'S MORTGAGE FILE: The documents delivered to the Indenture Trustee
or the Custodian pursuant to Section 2.04.

     UCC: The Uniform Commercial Code, as amended from time to time, as in
effect in any specified jurisdiction.

     UNDERCOLLATERALIZATION AMOUNT: With respect to any Payment Date the excess,
if any, of (A) the aggregate Class A Note Principal Balance immediately
preceding that Payment Date minus the sum of (i) all amounts (excluding that
portion of Insured Payments, if any, to be made in respect of principal) to be
distributed to the Class A Noteholders in respect of principal on such Payment
Date on account of amounts described in clauses (c)(i) through (c)(iii),
inclusive, and clauses (c)(v) (to the extent the amount in clause (c)(v)
represents a right to receive principal not previously covered by an Insured
Payment) and (c)(vi) of the definition of Class A Principal Remittance Amount,
and (ii) all amounts distributed to the Class A Noteholders as a mandatory
prepayment pursuant to the last paragraph of Section 6.06(c) (only on the
Payment Date occurring on June 26, 2000), over (B) the sum of (i) the Pool
Principal Balance at the beginning of the related Due Period plus (ii) the
Pre-Funded Amounts minus the sum of (x) the principal portion of the Monthly
Payments received during the related Due Period and deposited in the Principal
and Interest Accounts pursuant to Section 5.03, and all Principal Prepayments,
Curtailments, Excess Payments, Insurance Proceeds, Net Liquidation Proceeds,
Released Mortgaged Property Proceeds and net income from any REO Property with
respect to Mortgage Loans to the extent applied by the Servicer


                                      -37-
<PAGE>


as recoveries of principal in respect of the Mortgage Loans, which will be
distributed to the Class A Noteholders pursuant to Section 6.06 on such Payment
Date, and (y) the aggregate of Realized Losses, as to each Mortgage Loan which
became a Liquidated Mortgage Loan during the related Due Period.

     UNRECOVERED CLASS A PORTION: With respect to each Class of Class A Notes
and any Payment Date, the lesser of (1) the Undercollateralization Amount for
such Payment Date and (2) an amount equal to the excess, if any, of (A) the
related Class A Note Principal Balance immediately preceding that Payment Date
minus the sum of (i) all amounts (excluding that portion of Insured Payments
with respect to the related Group, if any, to be made in respect of principal)
to be distributed to such Class of Class A Noteholders in respect of principal
on such Payment Date on account of amounts described in clauses (c)(i) through
(c)(iii), inclusive, and clauses (c)(v) (to the extent the amount in clause
(c)(v) represents a right to receive principal not previously covered by an
Insured Payment) and (c)(vi) of the definition of Class A Principal Remittance
Amount, and (ii) all amounts distributed to such Class of Class A Noteholders as
a mandatory prepayment pursuant to the last paragraph of Section 6.06(c) (only
on the Payment Date occurring on June 26, 2000), over (B) the sum of (i) the
related Group Principal Balance at the beginning of the related Due Period plus
(ii) the related Pre-Funded Amount minus the sum of (x) the principal portion of
the Monthly Payments received during the related Due Period and deposited in the
related Principal and Interest Account pursuant to Section 5.03, and all
Principal Prepayments, Curtailments, Excess Payments, Insurance Proceeds, Net
Liquidation Proceeds, Released Mortgaged Property Proceeds and net income from
any REO Property with respect to Mortgage Loans with respect to the related
Group to the extent applied by the Servicer as recoveries of principal in
respect of the related Mortgage Loans, which will be distributed to such Class
of Class A Noteholders pursuant to Section 6.06 on such Payment Date, and (y)
the aggregate of Realized Losses as to each related Mortgage Loan which became a
Liquidated Mortgage Loan during the related Due Period.

     VOTING RIGHTS: The portion of the voting rights of all of the Notes which
is allocated to any Note. As of any date of determination, 100% of all of the
Voting Rights with respect to Group 1 shall be allocated among Holders of Class
1A Notes in accordance with their respective Percentage Interests. As of any
date of determination, 100% of all of the Voting Rights with respect to Group 2
shall be allocated among Holders of Class 2A Notes in accordance with their
respective Percentage Interests.


                                      -38-
<PAGE>


                                   ARTICLE II

                    SALE AND CONVEYANCE OF THE MORTGAGE LOANS

               Section 2.01   Sale and Conveyance of Trust Estate; Priority and
                              Subordination of Ownership Interests.

               (a) In consideration of the Issuer's delivery to, or upon the
order of, the Seller of Notes and Certificates, the Seller does hereby sell,
transfer, assign, set over and convey without recourse to the Issuer, but
subject to terms and provisions of this Agreement, the Trust Agreement and the
Indenture, all of the right, title and interest of the Seller in and to the
Group 1 and Group 2 Mortgage Loans, together with any amounts received after the
Cut-off Date with respect to the Initial Mortgage Loans or after a Subsequent
Cut-off Date with respect to the Subsequent Mortgage Loans (other than the
Seller's Yield) and all other assets of the Trust Estate other than any rights
under the Cap Agreements. The Seller shall assign all of the right, title and
interest of the Seller under the Cap Agreements to the Issuer pursuant to the
Class 1A Assignment Agreement and the Class 2A Assignment Agreement.

               Section 2.02   Possession of Mortgage Files.

               (a) Upon the issuance of the Notes, and upon delivery of each
Subsequent Mortgage Loan or Qualified Substitute Mortgage Loan, the ownership of
each Mortgage Note, the Mortgage and the contents of the related Mortgage File
is vested in the Trust for the benefit of the Noteholders, the Note Insurer and
Certificateholders.

               (b) Pursuant to Section 2.04, the Seller has delivered or caused
to be delivered to the Indenture Trustee or, if a Custodian has been appointed
pursuant to the Indenture, to the Custodian, each Trustee's Mortgage File with
respect to the Initial Mortgage Loans.

               Section 2.03   Books and Records.

               The sale of each Mortgage Loan shall be reflected on the Seller's
balance sheets and other financial statements as a sale of assets by the Seller.
The Seller shall be responsible for maintaining, and shall maintain, a complete
set of books and records for each Mortgage Loan which shall be clearly marked to
reflect the ownership of each Mortgage Loan by the Issuer.

               Section 2.04   Delivery of Mortgage Loan Documents.

               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 the Indenture, to the Custodian,
the Note Insurance Policy and each of the following documents for each Initial
Mortgage Loan. The Seller, contemporaneously with delivery of a Subsequent
Transfer Instrument, shall deliver or cause to be delivered to the Indenture
Trustee or, if a Custodian has been


                                      -39-
<PAGE>


appointed pursuant to the Indenture, to the Custodian, each of the following
documents for each related Subsequent Mortgage Loan:

               (a) The original Mortgage Note, showing a complete chain of
endorsements and endorsed by the last endorsee thereof, "Pay to the order of
_____________________ [or LaSalle Bank National Association, as Indenture
Trustee under the Indenture, dated as of June 1, 2000, Series 2000-2",] without
recourse" and signed, by facsimile or manual signature, by such last endorsee.
With respect to the Mortgage Loans listed on the schedule attached hereto as
Exhibit V and subject to clause (g) of this Section 2.04, the original Mortgage
Note referred to above cannot be located; the obligations of the Seller to
deliver such documents shall be deemed to be satisfied upon delivery to the
Indenture Trustee of a photocopy of the original thereof with a lost note
affidavit;

               (b) Either: (i) the original Mortgage, with evidence of recording
thereon, (ii) a copy of the Mortgage certified as a true copy by a Responsible
Officer of the Seller or by the closing attorney, or by an officer of the title
insurer or agent of the title insurer which issued the related title insurance
policy, or commitment therefor, if the original has been transmitted for
recording until such time as the original is returned by the public recording
office or (iii) a copy of the Mortgage certified by the public recording office
in those instances where the original recorded Mortgage has been lost;

               (c) Either: (i) (A) the original Assignment of Mortgage from the
last assignee of the related Mortgage assigned to the Indenture Trustee, with
evidence of recording thereon, or (B) an original assignment of mortgage from
the last assignee of the related Mortgage assigned in blank, or (ii) if an
original Assignment of Mortgage has not yet been provided in accordance with
clause (i), an Assignment of Mortgage to the Indenture Trustee, certified by an
appropriate officer or approved signatory of the Seller or the closing attorney
or any officer of the title insurer that issued the related title insurance
policy, or commitment therefor, or its duly authorized agent, as being a true
and complete copy of the original of such Assignment of Mortgage to the
Indenture Trustee submitted for recording (provided, however, that an
appropriate officer or approved signatory of the Seller may complete one or more
blanket certificates attaching copies of one or more Assignments of Mortgage to
the Indenture Trustee relating thereto) or (iii) a copy of such original
Assignment of Mortgage to the Indenture Trustee, with evidence of recording
thereon, certified to be true and complete by the Seller or the appropriate
public recording office, in those instances where such original Assignment of
Mortgage has been recorded but subsequently lost; any such Assignment of
Mortgage may be made by blanket assignments for Mortgage Loans secured by the
Mortgaged Properties located in the same county, if permitted by applicable law;

               (d) The original policy of title insurance or a true copy thereof
or, if such policy has not yet been delivered by the insurer, the commitment or
binder to issue same and, with respect to a Manufactured Home Loan, a
manufactured housing unit (American Land Title Association 7) endorsement from
the title insurer stating that the insurer agrees that the related manufactured
housing unit is included within the term "land" when used in such title policy;


                                      -40-
<PAGE>


               (e) Either: (i) originals of all intervening assignments, if any,
showing a complete chain of assignment from the originator to the last assignee
of the related Mortgage, including any recorded warehousing assignments, with
evidence of recording thereon, or, (ii) if the original intervening assignments
have not yet been returned from the recording office, a copy of the originals of
such intervening assignments together with a certificate of a Responsible
Officer of the Seller or the closing attorney or an officer of the title insurer
which issued the related title insurance policy, or commitment therefor, or its
duly authorized agent certifying that the copy is a true copy of the original of
such intervening assignments or (iii) a copy of the intervening assignment
certified by the public recording office in those instances where the original
recorded intervening assignment has been lost; and

               (f) Either: (i) the original assumption agreement and/or
modification agreement, if any, with evidence of recording thereon, or (ii) if
the original of such agreement has not yet been returned from the recording
office, a copy of such original, certified by an appropriate officer or approved
signatory of the Seller or the closing attorney or any officer of the title
insurer that issued the related title insurance policy, or commitment therefor,
or its duly authorized agent, as being a true and complete copy of the original
of such assumption and modification agreement submitted for recording, or (iii)
a copy of an original assumption and modification agreement, with evidence of
recording thereon, certified to be true and complete by the Seller or the
appropriate public recording office, in those instances where such original
recorded assumption or modification agreement has been lost.

               Within 45 days after the Closing Date, with respect to each
Multifamily Loan, Mixed Use Loan and Commercial Loan, (i) if such item is a
document separate from the Mortgage either (A) an original copy of the related
Assignment of Leases, if any (with recording information indicated thereon), or
(B) if the original of such Assignment of Leases has not yet been returned from
the recording office, a copy of such original, certified by an appropriate
officer or approved signatory of the Seller or the closing attorney or any
officer of the title insurer that issued the related title insurance policy, or
commitment therefor, or its duly authorized agent, as being a true and complete
copy of the original of such Assignment of Leases submitted for recording; (ii)
an original assignment of any related Assignment of Leases, if any (if such
document is a document separate from the Mortgage and not incorporated in the
Assignment of Mortgage), in blank and in recordable form; (iii) if such item is
a document separate from the Mortgage either (A) an original copy of all
intervening assignments of Assignment of Leases, if any (with recording
information indicated thereon), or (B) if the original of such intervening
assignments of Assignment of Leases has not yet been returned from the recording
office, a copy of such original, certified by an appropriate officer or approved
signatory of the Seller or the closing attorney or any officer of the title
insurer that issued the related title insurance policy, or commitment therefor,
or its duly authorized agent, as being a true and complete copy of the original
of such intervening assignment of Assignment of Leases submitted for recording;
(iv) either, (A) a copy of the UCC-1 financing statement and any related
continuation statements, if any, each showing the Mortgagor as debtor and
mortgagee as secured party and each with evidence of filing thereon, or (B) if
the copy of the UCC-1 financing statement has not yet been returned from the
filing office, a copy of such UCC-1 financing statement,


                                      -41-
<PAGE>


certified by an appropriate officer or approved signatory of the Seller or the
closing attorney or any officer of the title insurer that issued the related
title insurance policy, or commitment therefor, or its duly authorized agent, as
being a true and complete copy of the original of such UCC-1 financing statement
submitted for filing; (v) an original executed form UCC-2 or UCC-3 financing
statement, in form suitable for filing, disclosing the assignment in blank, of
the security interest in the personal property constituting security for
repayment of the Mortgage Loan; and (vi) either (A) an original copy of all
intervening assignments of UCC-3 financing statements, if any (with recording
information indicated thereon), or (B) if the original of such intervening
assignments of UCC-3 financing statements has not yet been returned from the
recording office, a copy of such original, certified by an appropriate officer
or approved signatory of the Seller or the closing attorney or any officer of
the title insurer that issued the related title insurance policy, or commitment
therefor, or its duly authorized agent, as being a true and complete copy of the
original of such intervening assignments of UCC-3 financing statements submitted
for recording. If in connection with any Mortgage Loan the Seller cannot deliver
any such financing statement(s) with evidence of filing thereon because such
financing statement(s) has not yet been returned by the public filing office
where such financing statement has been submitted for filing, then the Seller
shall deliver or cause to be delivered a photocopy, or the secured party's
carbon copy with the debtor's signature of such financing statement(s)
(certified by the Seller to be a true and complete copy) together with an
officers' certificate stating that such financing statement(s) has been
dispatched to the appropriate public filing office for filing.

               Within 45 days after the Closing Date, the Servicer shall have
completed each Assignment of Mortgage and Assignment of Leases, if any,
originally assigned in blank to "LaSalle Bank National Association, as Indenture
Trustee, under the Indenture, dated as of June 1, 2000, Series 2000-2" and,
within such period (or if later, within 30 days after its receipt of the
original recorded Mortgage and intervening assignment), shall have submitted
each such Assignment of Mortgage to the appropriate public recording office for
recording; provided however, that the Servicer shall not be required to submit
an Assignment of Mortgage for recording with respect to a Mortgaged Property,
where, in the Opinion of Counsel to the Seller (which opinion shall be delivered
to the Note Insurer within the 45-day or 30-day period, as applicable, specified
herein), such recordation of the Assignment of Mortgage is not required (i) to
effect the sale and conveyance of the Mortgage Loan by the Seller to the Issuer
and the pledge thereof to LaSalle Bank National Association, as Indenture
Trustee for AFC Mortgage Loan Asset Backed Notes, Series 2000-2, pursuant to and
as provided in Section 2.01 hereof and the Indenture or the granting and
perfecting of the security interest in the Mortgage Loan pursuant to and as
provided in Section 14.15 or (ii) to defeat any ownership, security interest or
other adverse claim to the Mortgage Loan by any creditor of the Seller or by any
purported transferee of such Mortgage Loan in a purported transfer thereof by
the Seller subsequent to such sale and conveyance. Any such Assignment of
Mortgage that is not required to be recorded pursuant to this paragraph shall be
delivered by the Seller to the Indenture Trustee within such 45-day period. Each
such Assignment of Mortgage delivered by the Seller to the Indenture Trustee
shall, subject to receipt of the original recorded Mortgage as described above,
be in recordable form. Within such 45-day period, the Seller also shall deliver
to the Indenture Trustee an original executed power of attorney ("Special Power
of Attorney"), substantially in the


                                      -42-
<PAGE>


form of Exhibit K, with respect to the Assignments of Mortgage that are not
required to be recorded under this paragraph, authorizing the Indenture Trustee
to record the Assignments of Mortgage if necessary or advisable to protect the
interests of the Noteholders, the Certificateholders and the Note Insurer.
Pursuant to such power of attorney, the Indenture Trustee also may execute a new
Assignment of Mortgage for any Mortgage Loan if the original Assignment of
Mortgage delivered by the Seller to the Indenture Trustee is not in recordable
form at such time as the Assignment of Mortgage is to be recorded by the
Indenture Trustee.

               Within 45 days after the Closing Date, the Servicer shall
complete any UCC-2 or UCC-3 financing statements with respect to the Multifamily
Loans, Mixed Use Loans and Commercial Loans, such that the assignee of creditor
is listed as "LaSalle Bank National Association, as Indenture Trustee under the
Indenture, dated as of June 1, 2000, Series 2000-2." The Seller shall no later
than ten Business Days after the receipt thereof, and in any event, within one
year of the Closing Date, deliver or cause to be delivered to the Indenture
Trustee or the Custodian: (a) the original recorded Mortgage in those instances
where a copy thereof certified by the Seller was delivered to the Indenture
Trustee or the Custodian; (b) the original recorded Assignment of Mortgage from
the Seller to the Indenture Trustee, which, together with any intervening
assignments of Mortgage, evidences a complete chain of assignment from the
originator to the Indenture Trustee in those instances where copies thereof
certified by the Seller were delivered to the Indenture Trustee or the
Custodian; (c) the title insurance policy required in clause (d) above; (d) the
original recorded assumption and modification agreement in those instances in
which a copy was delivered; (e) the original Assignment of Leases in those
instances in which a copy was delivered and (f) the copy of the UCC-1 and UCC-2
financing statement and any related continuation statements with evidence of
filing thereon returned from the recording office if a copy was previously
delivered as set forth in clause (iv)(B) in the second preceding paragraph.
Notwithstanding anything to the contrary contained in this Section 2.04, in
those instances where the public recording office retains the original Mortgage,
Assignment of Mortgage or the intervening assignments of the Mortgage,
Assignment of Leases or assignment of Assignment of Leases after it has been
recorded, the Seller shall be deemed to have satisfied its obligations hereunder
upon delivery to the Indenture Trustee or the Custodian of a copy of such
Mortgage, Assignment of Mortgage or intervening assignments of the Mortgage,
Assignment of Leases or assignment of Assignment of Leases certified by the
public recording office to be a true copy of the recorded original thereof. From
time to time the Seller may forward or cause to be forwarded to the Indenture
Trustee or the Custodian additional original documents evidencing an assumption
or modification of a Mortgage Loan. All Mortgage Loan documents held by the
Indenture Trustee or the Custodian as to each Mortgage Loan are referred to
herein as the "Trustee's Mortgage File."

               All recording required pursuant to this Section 2.04 shall be
accomplished by and at the expense of the Seller.

               (g) With the exception of the Mortgage Loans specified on Exhibit
V of this Agreement as of the Closing Date, the Seller shall not deliver
additional Mortgage Loans for which the original Mortgage Note cannot be located
without the prior written consent of the Note Insurer.


                                      -43-
<PAGE>


               Section 2.05   Acceptance by Indenture Trustee of the Trust
                              Estate; Certain Substitutions; Certification by
                              Indenture Trustee.

               (a) The Indenture Trustee agrees to execute and deliver on the
Closing Date and on each Subsequent Transfer Date an acknowledgment of receipt
(or if a Custodian has been appointed, a receipt by the Custodian) of, for each
Mortgage Loan pledged and assigned to the Trust on such date, the items listed
in Section 2.04 (a) through (f) above, in the form attached as Exhibit F, and
declares that it will hold such documents and any amendments, replacements or
supplements thereto, as well as any other assets included in the definition of
Trust Estate and delivered to the Indenture Trustee or the Custodian, as
Indenture Trustee in trust upon and subject to the conditions set forth herein
and in the Indenture for the benefit of the Noteholders. The Indenture Trustee
or Custodian (such Custodian being so obligated under a Custodial Agreement)
agrees, for the benefit of the Noteholders, to review (or cause to be reviewed)
each Trustee's Mortgage File within 45 days after the Closing Date (or, with
respect to any Subsequent Mortgage Loan or Qualified Substitute Mortgage Loan,
within 45 days after the receipt by the Indenture Trustee or Custodian thereof)
and to deliver to the Seller, the Servicer and the Note Insurer a certification
in the form attached hereto as Exhibit F-1 to the effect that, as to each
Mortgage Loan listed in the related Mortgage Loan Schedule (other than any
Mortgage Loan paid in full or any Mortgage Loan specifically identified in such
certification as not covered by such certification) and except as noted therein,
(i) all documents required to be delivered to it pursuant to this Agreement are
in its possession or in the possession of the Custodian on its behalf (other
than items listed in Section 2.04(f) above), (ii) any and all documents
delivered by the Seller pursuant to Section 2.04 above have been reviewed by it
or the Custodian on its behalf and have not been mutilated, damaged, torn or
otherwise physically altered (handwritten additions, changes or corrections
shall not constitute physical alteration if initialed by the Mortgagor) and
relate to such Mortgage Loan, (iii) based on its examination, or the examination
of the Custodian on its behalf, and only as to the foregoing documents, the
information set forth on the related Mortgage Loan Schedule accurately reflects
the information set forth in the Trustee's Mortgage File and (iv) each Mortgage
Note has been endorsed as provided in Section 2.04 above. The Indenture Trustee
or Custodian shall be under no duty or obligation to inspect, review or examine
any such documents, instruments, certificates or other papers to determine that
they are genuine, enforceable, or appropriate for the represented purpose or
that they are other than what they purport to be on their face. Within 375 days
after the Closing Date, the Indenture Trustee shall deliver (or cause to be
delivered by the Custodian, if any) to the Servicer, the Seller and the Note
Insurer a final certification in the form attached hereto as Exhibit G covering
both the Initial Mortgage Loans and all Subsequent Mortgage Loans evidencing the
completeness of the Trustee's Mortgage Files (other than items listed in Section
2.04(f) above). The exception report attached to the final certification shall
indicate the lack of (i) an original Mortgage Note or a copy of the original
Mortgage Note, together with a Lost Note Affidavit in the form of Exhibit W
annexed hereto, (ii) a recorded Mortgage, (iii) a recorded Assignment of
Mortgage, (iv) a recorded Assignment of Rents, if applicable, (v) the original
title insurance policy or a copy thereof and (vi) any of the items listed in
Section 2.04(e). Following delivery of the Final Certification, the Indenture
Trustee shall (or cause the Custodian to) provide to the Note Insurer, the
Seller and the Servicer no less frequently than quarterly, and the Servicer
shall provide to the Note Insurer, no less frequently than quarterly,


                                      -44-
<PAGE>


updated certifications indicating the then current status of exceptions, until
all such exceptions have been eliminated.

               (b) If the Note Insurer, the Indenture Trustee or the Custodian,
if any, on the Indenture Trustee's behalf during the process of reviewing the
Trustee's Mortgage Files finds any document constituting a part of a Trustee's
Mortgage File which is not executed, has not been received, is unrelated to the
Mortgage Loan identified in the related Mortgage Loan Schedule, or does not
conform to the requirements of Section 2.04 above or the description thereof as
set forth in the related Mortgage Loan Schedule, the Indenture Trustee, the Note
Insurer or the Custodian (pursuant to the Custodial Agreement), as applicable,
shall promptly so notify the Servicer, the Seller, the Note Insurer, the
Custodian and the Indenture Trustee. In performing any such review, the
Indenture Trustee may conclusively rely on the Seller as to the purported
genuineness of any such document and any signature thereon. It is understood
that the scope of the Indenture Trustee's review of the Mortgage Files is
limited solely to confirming that the documents listed in Section 2.04 above
(other than the items listed in Section 2.04(f) above) have been received and
further confirming that any and all documents delivered pursuant to such Section
2.04 have been executed and relate to the Mortgage Loans identified in the
related Mortgage Loan Schedule and, upon the final certification, to confirm
receipt of (i) recorded originals or recorded copies of the items listed in
Section 2.04(b) and (c), (ii) a copy of the original Mortgage Note or a copy of
the original Mortgage Note, together with a Lost Note Affidavit and (iii) the
original title insurance policy or a copy thereof. The Indenture Trustee shall
have no responsibility for determining whether any document is valid and
binding, whether the text of any assignment or endorsement is in proper or
recordable form, whether any document has been recorded in accordance with the
requirements of any applicable jurisdiction, or whether a blanket assignment is
permitted in any applicable jurisdiction. The Seller agrees to use reasonable
efforts to remedy a material defect in a document constituting part of a
Trustee's Mortgage File of which it is so notified by the Indenture Trustee. If,
however, within 60 days after the Indenture Trustee's or Custodian's notice to
it respecting such defect the Seller has not remedied the defect and the defect
materially and adversely affects the interest of the Noteholders in the related
Mortgage Loan or the interests of the Note Insurer, the Seller will on the
Determination Date next succeeding the end of such 60 day period (i) substitute
in lieu of such Mortgage Loan a Qualified Substitute Mortgage Loan in the manner
and subject to the conditions set forth in Section 3.03 or (ii) purchase such
Mortgage Loan at a purchase price equal to the outstanding Principal Balance of
such Mortgage Loan on the date of purchase (excluding the principal balance of
any related Permanent Buydown Companion Loan), plus all accrued and unpaid
interest on such Mortgage Loan to but not including the Due Date in the Due
Period most recently ended prior to such Determination Date computed at the
Mortgage Rate plus the amount of any unreimbursed Servicing Advances made by the
Servicer with respect to such Mortgage Loan, which purchase price shall be
deposited in the Principal and Interest Account (after deducting therefrom any
amounts received in respect of such repurchased Mortgage Loan and being held in
the related Principal and Interest Account for future distribution to the extent
such amounts represent recoveries of principal not yet applied to reduce the
related Principal Balance or interest (net of the Servicing Fee) for the period
from and after the Due Date in the Due Period most recently ended prior to such
Determination Date). For purposes of calculating the Available Remittance Amount
for any


                                      -45-
<PAGE>


Payment Date, amounts paid by the Seller pursuant to this Section 2.05 in
connection with the repurchase or substitution of any Mortgage Loan that are on
deposit in the related Principal and Interest Account as of the Determination
Date for such Payment Date shall be deemed to have been paid during the related
Due Period and shall be transferred to the related Note Distribution Account
pursuant to Section 5.04(i) on the Determination Date for such Payment Date.

               (c) Upon receipt by the Indenture Trustee of a certification of a
Servicing Officer of the Servicer of such substitution or purchase and the
deposit of the amounts described above in the related Principal and Interest
Account (which certification shall be in the form of Exhibit I), the Indenture
Trustee shall release (or cause to be released) to the Servicer for release to
the Seller the related Trustee's Mortgage File and shall execute, without
recourse, representation or warranty, and deliver such instruments of transfer
presented to it by the Servicer as shall be necessary to transfer such Mortgage
Loan to the Seller.

     On the Payment Date in January of each year, the Indenture Trustee or the
Custodian, if any, shall deliver to the Seller, the Servicer and the Note
Insurer a certification detailing all releases with respect to the Mortgage
Loans for which the Indenture Trustee or the Custodian holds a Trustee's
Mortgage File pursuant to this Agreement. Such certification shall be limited to
a list of all Trustee's Mortgage Files which were released by or returned to the
Indenture Trustee or the Custodian during the prior calendar year, the date of
such release or return, the reason for such release or return, and the Person to
whom the Trustee's Mortgage File was released and the Person who returned the
Trustee's Mortgage File.

               Section 2.06   [Reserved]

               Section 2.07   [Reserved.]

               Section 2.08   Fees and Expenses of the Indenture Trustee.

               Subject to Section 12.01 hereof, the fees and expenses of the
Indenture Trustee hereunder including (i) the annual fees of the Indenture
Trustee, payable annually in advance beginning on the Closing Date and on each
anniversary thereof, (ii) any other fees, expenses, disbursements and advances
to which the Indenture Trustee is entitled, and (iii) reimbursements to the
Servicer for any advances made by the Servicer to the related Trustee Expense
Account pursuant to Section 6.03, shall be paid from the related Trustee Expense
Account in the manner set forth in Section 6.03; provided, however, that the
Seller shall be liable for any expenses of the Trust incurred prior to the
Closing Date. The fees due to the Indenture Trustee on the Closing Date pursuant
to Section 2.08(i) above shall be paid by the Seller on the Closing Date from
its own funds.

               Section 2.09   Application of Principal and Interest.

               In the event that Net Liquidation Proceeds or Insurance Proceeds
on a Liquidated Mortgage Loan are less than the related Principal Balance plus
accrued interest thereon, or any


                                      -46-
<PAGE>


Mortgagor makes a partial payment of any Monthly Payment due on a Mortgage Loan,
such Net Liquidation Proceeds, Insurance Proceeds or partial payment shall be
applied to payment of the related Mortgage Note as provided therein, and if not
so provided or if the related Mortgaged Property has become an REO Property,
first to interest accrued at the related Mortgage Rate and then to principal.

               Section 2.10   Conveyance of the Subsequent Mortgage Loans.

               (a) Subject to the conditions set forth in paragraph (b) below in
consideration of the Indenture Trustee's delivery on the related Subsequent
Transfer Dates to or upon the order of the Seller of all or a portion of the
balance of funds in the related Pre-Funding Account with respect to each Group,
the Seller shall on any Subsequent Transfer Date sell, transfer, assign, set
over and convey without recourse to the Indenture Trustee and subject to the
other terms and provisions of this Agreement all of the right, title and
interest of the Seller in and to (i) the Subsequent Mortgage Loans identified on
the related Mortgage Loan Schedule attached to the related Subsequent Transfer
Instrument, delivered by the Seller on such Subsequent Transfer Date, excepting
the Seller's Yield, (ii) principal received and interest accruing on the
Subsequent Mortgage Loans after the related Subsequent Cut-off Date and (iii)
all items with respect to such Subsequent Mortgage Loans to be delivered
pursuant to Section 2.04 above and the other items in the related Mortgage
Files; provided, however, that the Seller reserves and retains all right, title
and interest in and to principal (including Prepayments, Curtailments and Excess
Payments) received and interest accruing on the Subsequent Mortgage Loans on or
prior to the related Subsequent Cut-off Date. The transfer to the Issuer by the
Seller of the Subsequent Mortgage Loans identified on the related Mortgage Loan
Schedule shall be absolute and is intended by the Seller, the Servicer, the
Trust and the Noteholders to constitute and to be treated as a sale of the
Subsequent Mortgage Loans by the Seller to the Issuer.

               On any Subsequent Transfer Date, the purchase price paid by the
Issuer from amounts released from the related Pre-Funding Account shall be
one-hundred percent (100%) of the aggregate principal balances of the related
Subsequent Mortgage Loans, other than the Permanent Buydown Companion Loans, so
transferred.

               (b) The Seller shall transfer to the Indenture Trustee as
assignee and pledgee of the Issuer the Subsequent Mortgage Loans and the other
property and rights related thereto described in Section 2.10 (a) above, and the
Indenture Trustee shall release funds from the related Pre-Funding Account, only
upon the satisfaction of each of the following conditions on or prior to the
related Subsequent Transfer Date:

                              (i) except with respect to the first conveyance of
               Subsequent Mortgage Loans to the Issuer, the Seller shall have
               provided the Indenture Trustee and the Note Insurer with a timely
               Addition Notice and shall have provided any information
               reasonably requested by the Indenture Trustee or the Note Insurer
               with respect to the Subsequent Mortgage Loans;


                                      -47-
<PAGE>


                              (ii) the Seller shall have delivered to the
               Indenture Trustee a duly executed Subsequent Transfer Instrument,
               which shall include a Mortgage Loan Schedule, listing the
               Subsequent Mortgage Loans;

                              (iii) as of each Subsequent Transfer Date, the
               Seller shall not be insolvent nor shall it have been made
               insolvent by such transfer nor shall it be aware of any pending
               insolvency;

                              (iv) such sale and transfer shall not result in a
               material adverse tax consequence to the Trust or the Noteholders
               or the Certificateholders;

                              (v) the Funding Period shall not have terminated;

                              (vi) the Seller shall have provided to the Note
               Insurer at least five (5) Business Days prior to the Subsequent
               Transfer Date, (a) a data tape (in electronic format acceptable
               to the Note Insurer) containing such loan level information with
               respect to the Subsequent Mortgage Loans as reasonably requested
               by the Note Insurer, and (b) copies of such mortgage loan
               documents relating to the Subsequent Mortgage Loans as reasonably
               requested by the Note Insurer and the Note Insurer has consented
               in writing to such addition;

                              (vii) the Seller shall have confirmed the
               satisfaction of each condition precedent and representations
               specified in this Section 2.10(b), and Section 2.10(c) with
               respect to Group 1 and Section 2.10(d) with respect to Group 2
               below in the related Subsequent Transfer Instrument;

                              (viii) the Seller shall have delivered to the
               Indenture Trustee and the Note Insurer Opinions of Counsel
               addressed to the Note Insurer, the Rating Agencies and the
               Indenture Trustee with respect to the transfer of the Subsequent
               Mortgage Loans substantially in the form of the Opinions of
               Counsel delivered to the Note Insurer and the Indenture Trustee
               on the Closing Date regarding certain bankruptcy and corporate
               matters;

                              (ix) the Indenture Trustee shall have delivered to
               the Note Insurer and the Seller an Opinion of Counsel addressed
               to the Seller, the Rating Agencies and the Note Insurer with
               respect to the Subsequent Transfer Instrument substantially in
               the form of the Opinion of Counsel delivered to the Note Insurer
               and the Seller on the Closing Date regarding certain corporate
               matters relating to the Indenture Trustee; and

                              (x) the Issuer shall have delivered to the
               Indenture Trustee, the Note Insurer and the Seller an Opinion of
               Counsel addressed to the Trustee, the Note Insurer, the Seller
               and the Rating Agencies with respect to the Subsequent Transfer
               Instrument substantially in the form of the Opinion of Counsel
               delivered to such parties on the Closing Date regarding certain
               corporate matters relating to the Issuer.


                                      -48-
<PAGE>


               (c) Any conveyance of Group 1 Subsequent Mortgage Loans on a
Subsequent Transfer Date is subject to the following representations and
warranties of the Seller: (i) each such Subsequent Mortgage Loan must satisfy
the representations and warranties specified in the Subsequent Transfer
Instrument and this Agreement; (ii) the Seller will not select such Subsequent
Mortgage Loans in a manner that it believes is adverse to the interests of the
Noteholders or Certificateholders; (iii) the Seller will deliver certain
opinions of counsel with respect to the validity of the conveyance of such
Subsequent Mortgage Loans; and (iv) as of the respective Subsequent Cut-off
Date, the Group 1 Subsequent Mortgage Loans will satisfy the following criteria:
(A) such Subsequent Mortgage Loan may not be contractually delinquent for two or
more consecutive payments as of the related Subsequent Cut-off Date; (B) such
Subsequent Mortgage Loan (other than a Subsequent Mortgage Loan that is a
Periodic Payment Loan) will not be 30 or more days contractually delinquent as
of the related Subsequent Cut-off Date and any such Subsequent Mortgage Loan
that is a Periodic Payment Loan may not be 28 or more days contractually
delinquent as of the related Subsequent Cut-off Date; (C) the original term to
maturity of such Subsequent Mortgage Loan will not be less than 60 months and
will not exceed 360 months; (D) no more than 3.0% of such Subsequent Mortgage
Loans, by aggregate principal balance of the Group 1 Subsequent Mortgage Loans,
will have been purchased from any single unaffiliated third party; (E) such
Subsequent Mortgage Loan may not provide for negative amortization; (F) such
Subsequent Mortgage Loan (other than a Permanent Buydown Companion Loan) will
have a Mortgage Rate not less than 7.80% per annum; (G) such Subsequent Mortgage
Loan will be underwritten in accordance with the criteria set forth under "The
Seller--Underwriting Criteria--Group 1" in the Prospectus; (H) such Subsequent
Mortgage Loan will have been serviced by the Servicer since origination or
purchase by the Seller; (I) such Subsequent Mortgage Loan will not have a
Combined Loan-to-Value Ratio (including the Permanent Buydown Companion Loans)
greater than 100% as of the related Subsequent Cut-off Date; (J) no Subsequent
Mortgage Loan will have a first payment date later than November 1, 2000; and
(K) may not be a "SAM" loan.

               In addition, following the purchase of any Group 1 Subsequent
Mortgage Loan by the Issuer, the Group 1 Mortgage Loans (including the Group 1
Subsequent Mortgage Loans but excluding the Permanent Buydown Companion Loans)
as of the end of the Funding Period will: (i) have a weighted average Mortgage
Rate of at least 11.48%; (ii) have a weighted average remaining term to stated
maturity of not more than 265 months and not less than 253 months; (iii) have a
weighted average Combined Loan-to-Value Ratio of not more than 77.50%; (iv) have
not in excess of 25% by aggregate principal balance of Group 1 Mortgage Loans
that are Balloon Mortgage Loans; (v) have no Group 1 Mortgage Loan with a
principal balance in excess of $775,000 with the exception of one Group 1
Mortgage Loan with a principal balance not in excess of $1,161,000; (vi) not
have in excess of 11% by aggregate principal balance of Group 1 Mortgage Loans
secured by non-owner occupied Mortgaged Properties; (vii) not have a
concentration of Mortgaged Properties in a single zip code in excess of 1% by
aggregate principal balance of Group 1 Mortgage Loans; (viii) not have in excess
of 2% by aggregate principal balance of Group 1 Mortgage Loans secured by
Mortgaged Properties that are condominiums; (ix) have at least 78% by aggregate
principal balance of Group 1 Mortgage Loans secured by fee simple interests in
attached or detached Single Family Properties; (x) not have in excess of 6% by
aggregate principal balance of Group 1 Mortgage


                                      -49-
<PAGE>


Loans secured by Multifamily Properties and Mixed Use Properties; (xi) not have
in excess of 14% by aggregate principal balance of Group 1 Mortgage Loans
secured by Manufactured Homes; (xii) not have in excess of 1% of Group 1
Mortgage Loans secured by Commercial Properties; (xiii) not have in excess of
23% by aggregate principal balance of Group 1 Mortgage Loans secured by second
liens on the related Mortgaged Property; (xiv) have a weighted average number of
months since origination of not over 4 months; (xv) have at least 80% of Group 1
Subsequent Mortgage Loans, by aggregate principal balance, with a first payment
date on or prior to October 1, 2000; and (xvi) have underwriting class
distributions generally consistent with the Group 1 Initial Mortgage Loans. In
the sole discretion of the Note Insurer, Group 1 Subsequent Mortgage Loans with
characteristics varying from those set forth in this paragraph may be purchased
by the Issuer; provided, however, that the addition of such Mortgage Loans will
not materially affect the aggregate characteristics of Group 1.

               The first subsequent transfer may contain Mortgage Loans secured
by Manufactured Homes but the remaining subsequent transfers shall not include
any Mortgage Loan secured by a Manufactured Home.

               (d) Any conveyance of Group 2 Subsequent Mortgage Loans on a
Subsequent Transfer Date is subject to the following representations and
warranties of the Seller: (i) each Subsequent Mortgage Loan must satisfy the
representations and warranties specified in the Subsequent Transfer Instrument
and this Agreement; (ii) the Seller will not select such Subsequent Mortgage
Loans in a manner that it believes is adverse to the interests of the
Noteholders or Certificateholders; (iii) the Seller will deliver certain
opinions of counsel with respect to the validity of the conveyance of such
Subsequent Mortgage Loans; (iv) as of the respective Subsequent Cut-off Date the
Group 2 Subsequent Mortgage Loans will satisfy the following criteria: (A) such
Group 2 Subsequent Mortgage Loan may not be contractually delinquent for two or
more consecutive payments as of the related Subsequent Cut-off Date; (B) such
Subsequent Mortgage Loan will not be 30 or more days contractually delinquent as
of the related Subsequent Cut-off Date; (C) the original term to maturity of
such Subsequent Mortgage Loan will not be less than 120 months and will not
exceed 360 months; (D) no more than 5.0% of such Subsequent Mortgage Loans, by
aggregate principal balance of Group 2 Subsequent Mortgage Loans, will have been
purchased from any single unaffiliated third party; (E) such Subsequent Mortgage
Loan may not provide for negative amortization; (F) such Subsequent Mortgage
Loan will have a Gross Margin not less than 2.75% per annum; (G) such Subsequent
Mortgage Loan will be underwritten in accordance with the criteria set forth
under "The Seller--Underwriting Criteria--Group 2" in the Prospectus; (H) such
Subsequent Mortgage Loan will have been serviced by the Servicer since
origination or purchase by the Seller; (I) such Subsequent Mortgage Loan will
not have a Loan-to-Value Ratio greater than 95%; (J) such Subsequent Mortgage
Loan will have a Maximum Mortgage Rate not less than 11%; (K) such Subsequent
Mortgage Loans will have, as of the end of the Group 2 Funding Period, a
weighted average number of months since origination of not over 4 months; (L) no
Subsequent Mortgage Loan will have a first payment date later than November 1,
2000; and (M) may not be a "SAM" loan.


                                      -50-
<PAGE>


               In addition, following the purchase of any Group 2 Subsequent
Mortgage Loan by the Issuer, the Group 2 Mortgage Loans (including the Group 2
Subsequent Mortgage Loans) as of the end of the Funding Period will: (i) have a
weighted average Gross Margin of at least 6.45% and a weighted average coupon of
at least 11.00% per annum; (ii) have a weighted average remaining term to stated
maturity of not more than 360 months and not less than 300 months; (iii) have a
weighted average Loan-to-Value Ratio of not more than 81%; (iv) have no Group 2
Mortgage Loan with a principal balance in excess of $750,000; (v) not have in
excess of 9% by aggregate principal balance of Group 2 Mortgage Loans secured by
non-owner occupied Mortgaged Properties; (vi) not have a concentration of
Mortgaged Properties in a single zip code in excess of 1% by aggregate principal
balance of Group 2 Mortgage Loans; (vii) not have in excess of 4% by aggregate
principal balance of Group 2 Mortgage Loans secured by Mortgaged Properties that
are condominiums; (viii) have at least 82% by aggregate principal balance of
Group 2 Mortgage Loans secured by fee simple interests in attached or detached
Single Family Properties; (ix) not be secured by Multifamily Properties; (x) not
be secured by Mixed Use Properties; (xi) not be secured by Commercial
Properties; (xii) not have in excess of 10% of Group 2 Mortgage Loans secured by
Manufactured Homes; (xiii) be secured by a first priority lien on the related
Mortgaged Property; (xiv) have a weighted average number of months since
origination of not over 4 months; (xv) have at least 80% of Group 2 Subsequent
Mortgage Loans, by aggregate principal balance, with a first payment date on or
prior to October 1, 2000; and (xvi) have underwriting class distributions
generally consistent with the Group 2 Initial Mortgage Loans. In the sole
discretion of the Note Insurer, Group 2 Subsequent Mortgage Loans with
characteristics varying from those set forth in this paragraph may be purchased
by the Issuer; provided, however, that the addition of such Group 2 Mortgage
Loans will not materially affect the aggregate characteristics of Group 2.

     The first subsequent transfer may contain Mortgage Loans secured by
Manufactured Homes but the remaining subsequent transfers shall not include any
Mortgage Loan secured by a Manufactured Home.


                                      -51-
<PAGE>


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

               Section 3.01   Representations of the Seller.

               The Seller hereby represents and warrants to the Issuer, the Note
Insurer, the Indenture Trustee, the Noteholders and the Certificateholders as of
the Closing Date:

               (a) The Seller is a federally chartered stock savings bank, duly
organized, validly existing and in good standing under the laws of the United
States and has all licenses necessary to carry on its business as now being
conducted and is licensed, qualified and in good standing in each state in which
a Mortgaged Property is located if the laws of such state require licensing or
qualification in order to conduct business of the type conducted by the Seller
and perform its obligations as Seller hereunder; the Seller has the power and
authority to execute and deliver this Agreement and to perform in accordance
herewith; the execution, delivery and performance of this Agreement (including
all instruments of transfer to be delivered pursuant to this Agreement) by the
Seller and the consummation of the transactions contemplated hereby have been
duly and validly authorized by all necessary action; this Agreement evidences
the valid, binding and enforceable obligation of the Seller; all requisite
action has been taken by the Seller to make this Agreement valid, binding and
enforceable upon the Seller in accordance with its terms, subject to the effect
of bankruptcy, insolvency, reorganization, moratorium and other, similar laws
relating to or affecting creditors' rights generally or the application of
equitable principles in any proceeding, whether at law or in equity; and the
chief executive office and principal place of business of the Seller is located
in the county of DuPage in the state of Illinois;

               (b) All actions, approvals, consents, waivers, exemptions,
variances, franchises, orders, permits, authorizations, rights and licenses
required to be taken, given or obtained, as the case may be, by or from any
federal, state or other governmental authority or agency (other than any such
actions, approvals, etc. under any state securities laws, real estate
syndication or "Blue Sky" statutes, as to which the Seller makes no such
representation or warranty), that are necessary in connection with the purchase
and sale of the Notes and the execution and delivery by the Seller of the
documents to which it is a party, have been duly taken, given or obtained, as
the case may be, are in full force and effect, are not subject to any pending
proceedings or appeals (administrative, judicial or otherwise) and either the
time within which any appeal therefrom may be taken or review thereof may be
obtained has expired or no review thereof may be obtained or appeal therefrom
taken, and are adequate to authorize the consummation of the transactions
contemplated by this Agreement and the other documents on the part of the Seller
and the performance by the Seller of its obligations as Seller or Servicer under
this Agreement and such of the other documents to which it is a party;

               (c) The consummation of the transactions contemplated by this
Agreement will not result in the breach of any terms or provisions of the
charter or by-laws of the Seller or result in the breach of any term or
provision of, or conflict with or constitute a default under or result in the


                                      -52-
<PAGE>


acceleration of any obligation under, any material agreement, indenture or loan
or credit agreement or other material instrument to which the Seller or its
property is subject, or result in the violation of any law, rule, regulation,
order, judgment or decree to which the Seller or its property is subject;

               (d) Neither this Agreement nor the Prospectus nor any statement,
report or other document prepared by the Seller and furnished or to be furnished
pursuant to this Agreement or in connection with the transactions contemplated
hereby contains any untrue statement of material fact or omits to state a
material fact necessary to make the statements contained herein or therein not
misleading;

               (e) There is no action, suit, proceeding or investigation pending
or, to the best of the Seller's knowledge, threatened against the Seller which,
either in any one instance or in the aggregate, may result in any material
adverse change in the business, operations, financial condition, properties or
assets of the Seller or in any material impairment of the right or ability of
the Seller to carry on its business substantially as now conducted, or in any
material liability on the part of the Seller or which would draw into question
the validity of this Agreement or the Mortgage Loans or of any action taken or
to be taken in connection with the obligations of the Seller contemplated
herein, or which would be likely to impair materially the ability of the Seller
to perform under the terms of this Agreement;

               (f) The Seller is not in default with respect to any order or
decree of any court or any order, regulation or demand of any federal, state,
municipal or governmental agency, which default might have consequences that
would materially and adversely affect the condition (financial or other) or
operations of the Seller or its properties or might have consequences that would
materially and adversely affect its performance hereunder;

               (g) Upon the receipt of each Trustee's Mortgage File by the
Indenture Trustee under this Agreement, the Issuer will have good title to each
Mortgage Loan (other than the Seller's Yield and amounts received on or after
the Cut-off Date in the case of Initial Mortgage Loans or on or after a
Subsequent Cut-off Date in the case of Subsequent Mortgage Loans in respect of
interest accrued on the Mortgage Loans prior to the Cut-off Date or prior to the
Subsequent Cut-off Date, as the case may be) and such other items comprising the
corpus of the Trust free and clear of any lien (other than liens which will be
simultaneously released);

               (h) The transfer, assignment and conveyance of the Mortgage Notes
and the Mortgages by the Seller pursuant to this Agreement are not subject to
the bulk transfer laws or any similar statutory provisions in effect in any
applicable jurisdiction;

               (i) The origination and collection practices used by the Seller
with respect to each Mortgage Note and Mortgage have been in all material
respects legal, proper, prudent and customary in the first and second mortgage
origination and servicing business with respect to Group 1, and legal, proper,
prudent and customary in the first mortgage origination and servicing business
with respect to Group 2;


                                                      -53-
<PAGE>


               (j) Considering the size of each Pre-Funding Account and the
frequency of prepayments, defaults, "fall-out" due to the borrower choosing
another lender or exercising its right of rescission, defective documentation
and other circumstances that would disqualify a mortgage loan from being
purchased as a Subsequent Mortgage Loan hereunder, the mortgage loans listed on
each Proposed Subsequent Mortgage Loan Schedule do not represent an unreasonably
large pool of mortgage loans from which to obtain the majority of the related
Subsequent Mortgage Loans; and

               (k) The Seller has not transferred the Mortgage Loans with any
intent to hinder, delay or defraud creditors.

               Section 3.02   Individual Mortgage Loans.

               (a) With respect to the Mortgage Loans, the Seller hereby
represents and warrants to the Issuer, the Note Insurer, the Indenture Trustee,
the Noteholders and the Certificateholders, with respect to each Initial
Mortgage Loan as of the Closing Date, and with respect to each Subsequent
Mortgage Loan, as of the related Subsequent Transfer Date the following, subject
to Section 2.10(c) and 2.10(d) above and modified to the extent stated therein
in the case of Subsequent Mortgage Loans:

               (i) The information with respect to each Mortgage Loan set forth
in the related Mortgage Loan Schedule is true and correct;

               (ii) All of the original or certified documentation required to
be delivered by the Seller to the Indenture Trustee or to the Custodian on the
Closing Date or a Subsequent Transfer Date or as otherwise provided in Section
2.04 above has or will be so delivered as provided;

               (iii) Each Mortgaged Property is improved by a Single Family
Property, Multifamily Property, Mixed Use Property or Commercial Property,
which, to the best of the Seller's knowledge, does not include cooperatives and
does not constitute other than real property under state law;

               (iv) Each Mortgage Loan is being serviced by the Servicer or one
or more Subservicers;

               (v) Except with respect to liens released immediately prior to
the transfer herein contemplated, immediately prior to the transfer and
assignment herein contemplated, the Seller held good and indefeasible title to,
and was the sole owner of, each Mortgage Loan subject to no liens, charges,
mortgages, encumbrances or rights of others; and immediately upon the transfer
and assignment herein contemplated, the Issuer will hold good and indefeasible
title to, and be the sole owner of, each Mortgage Loan subject to no liens,
charges, mortgages, encumbrances or rights of others and the Seller has not
sold, transferred, assigned or pledged any Mortgage Loan to any Person other
than the Indenture Trustee on behalf of the Issuer;


                                      -54-
<PAGE>


               (vi) There is no delinquent tax or assessment lien on any
Mortgaged Property, and each Mortgaged Property is free of material damage and
is in average repair;

               (vii) The Mortgage Loan is not and will not be subject to any
right of rescission, set-off, counterclaim or defense, including the defense of
usury, nor will the operation of any of the terms of the Mortgage Note or the
Mortgage, or the exercise of any right thereunder, render either the Mortgage
Note or the Mortgage unenforceable in whole or in part, or subject to any right
of rescission, set-off, counterclaim or defense, including the defense of usury,
and no such right of rescission, set-off, counterclaim or defense has been
asserted with respect thereto to the best of the Seller's knowledge, there are
no proceedings pending or threatened wherein the Mortgagor or any governmental
entity or agency has alleged that any Mortgage Loan is illegal and
unenforceable;

               (viii) There is no mechanics' lien or claim for work, labor or
material affecting any Mortgaged Property which is or may be a lien prior to, or
equal with, the lien of such Mortgage except those which are insured against by
the title insurance policy referred to in Section 3.02(a)(x) below;

               (ix) Each Mortgage Loan at the time it was made complied in all
material respects with applicable state and federal laws and regulations,
including, without limitation, usury, truth-in-lending, real estate settlement
procedures, consumer protection equal credit opportunity and disclosure laws;

               (x) With respect to each Mortgage Loan, a written commitment for
a lender's title insurance policy, issued in standard American Land Title
Association or California Land Title Association form, or other form acceptable
in a particular jurisdiction, by a title insurance company authorized to
transact business in the state in which the related Mortgaged Property is
situated, together with a condominium endorsement or a manufactured housing unit
(American Land Title Association 7) endorsement (stating that the insurer agrees
that the related manufactured housing unit is included with the term "land" when
used in the title policy), if applicable, in an amount at least equal to the
original Principal Balance of such Mortgage Loan insuring the mortgagee's
interest under the related Mortgage Loan as the holder of a valid first or
second mortgage lien of record with respect to Group 1, or a valid first
mortgage lien of record with respect to Group 2, on the real property described
in the Mortgage, subject only to exceptions of the character referred to in
Section 3.02(b)(iii) and (c)(ii), as applicable, was effective on the date of
the origination of such Mortgage Loan, and, as of the Closing Date, such
commitment will be valid and thereafter the policy issued pursuant to such
commitment shall continue in full force and effect. With respect to each
Mortgage Loan, the mortgagee is the sole named insured of such mortgage title
insurance policy, and such mortgage title insurance policy is in full force and
effect and will be in full force and effect and inure to the benefit of the
Issuer upon the consummation of the transactions contemplated by this Agreement.
No claims have been made under such mortgage title insurance policy and no prior
holder of the related Mortgage, including the mortgagee, has done, by act or
omission, anything that would impair the coverage of such mortgage title
insurance policy;


                                      -55-
<PAGE>


               (xi) The improvements upon each Mortgaged Property are covered by
a valid and existing hazard insurance policy with a generally acceptable carrier
that provides for fire and extended coverage representing coverage described in
Sections 5.07 and 5.08;

               (xii) A flood insurance policy is in effect with respect to each
Mortgaged Property with a generally acceptable carrier in an amount representing
coverage described in Sections 5.07 or 5.08, if and to the extent required by
such Section 5.07 or 5.08;

               (xiii) Each Mortgage and Mortgage Note is the legal, valid and
binding obligation of the maker thereof and is enforceable in accordance with
its terms, except only as such enforcement may be limited by bankruptcy,
insolvency, reorganization, moratorium or other similar laws affecting the
enforcement of creditors' rights generally and by general principles of equity
(whether considered in a proceeding or action in equity or at law), and all
parties to each Mortgage Loan had full legal capacity to execute all Mortgage
Loan documents and convey the estate therein purported to be conveyed;

               (xiv) The Seller has caused or will cause to be performed any and
all acts required to be performed to preserve the rights and remedies of the
Issuer in any insurance policies applicable to the Mortgage Loans including,
without limitation, any necessary notifications of insurers, assignments of
policies or interests therein, and establishments of co-insured, joint loss
payee and mortgagee rights in favor of the Issuer;

               (xv) The terms of the Mortgage Note and the Mortgage have not
been impaired, waived, altered or modified in any material respect, except by a
written instrument which has been recorded or is in the process of being
recorded, if necessary, to protect the interest of the Noteholders, the Note
Insurer and Certificateholders and which has been or will be delivered to the
Indenture Trustee or the Custodian. The substance of any such alteration, waiver
or modification is reflected on the related Mortgage Loan Schedule and the
substance of any such alteration, waiver or modification has been approved by
the applicable title insurer, to the extent required under the applicable title
insurance policy. Each original Mortgage was recorded, and all subsequent
assignments of the original Mortgage have been recorded in the appropriate
jurisdictions wherein such recordation is necessary to perfect the lien thereof
as against creditors of the Seller (or, subject to Section 2.04 above, are in
the process of being recorded, or are, in the Opinion of Counsel to the Seller,
not required to be recorded) and each Mortgage, Assignment of Mortgage and
Assignment of Rents, if any, is in recordable form or, if as a result of the
related Mortgage not having been returned from the applicable recording office,
the Assignment of Mortgage excluding information to be provided by the recording
office, and is acceptable for recording under the laws of the jurisdiction where
the Mortgaged Property is located;

               (xvi) No instrument of release satisfaction, cancellation,
rescission or subordination (other than a First Lien, if any) or waiver has been
executed in connection with the Mortgage Loan, and no Mortgagor has been
released, in whole or in part;


                                      -56-
<PAGE>


               (xvii) There are no defaults in complying with the terms of the
Mortgage, and all taxes, governmental assessments, insurance premiums, water,
sewer and municipal charges, leasehold payments or ground rents which previously
became due and owing have been paid, or an escrow of funds has been established
in an amount sufficient to pay for every such item which remains unpaid and
which has been assessed but is not yet due and payable. Except for payments in
the nature of escrow payments, including without limitation, taxes and insurance
payments, the Servicer has not advanced funds, or induced, solicited or
knowingly received any advance of funds by a party other than the Mortgagor,
directly or indirectly, for the payment of any amount required by the Mortgage,
except for interest accruing from the date of the Mortgage Note or date of
disbursement of the Mortgage proceeds, whichever is greater, to the day which
precedes by one month the Due Date of the first installment of principal and
interest;

               (xviii) There is no proceeding pending or threatened for the
total or partial condemnation of the Mortgaged Property, nor is such a
proceeding currently occurring, and such property is undamaged by waste, fire,
earthquake or earth movement, windstorm, flood, tornado or other casualty, so as
to affect adversely the value of the Mortgaged Property as security for the
Mortgage Loan or the use for which the premises were intended;

               (xix) To the best of the Seller's knowledge, all of the
improvements which were included for the purpose of determining the appraised
value of the Mortgaged Property lie wholly within the boundaries and building
restriction lines of such property, and no improvements on adjoining properties
encroach upon the Mortgaged Property;

               (xx) To the best of the Seller's knowledge, no improvement
located on or being part of the Mortgaged Property is in violation of any
applicable zoning law or regulation. To the best of the Seller's knowledge, all
inspections, licenses and certificates required to be made or issued with
respect to all occupied portions of the Mortgaged Property and, with respect to
the use and occupancy of the same, including but not limited to certificates of
occupancy and fire underwriting certificates, have been made or obtained from
the appropriate authorities and the Mortgaged Property is lawfully occupied
under applicable law;

               (xxi) The proceeds of the Mortgage Loan have been fully
disbursed, and there is no obligation on the part of the mortgagee to make
future advances thereunder. Any and all requirements as to completion of any
on-site or off-site improvements and as to disbursements of any escrow funds
therefor have been complied with. All costs, fees and expenses incurred in
making or closing or recording the Mortgage Loans were paid;

               (xxii) Except with respect to certain of the Multifamily Loans,
Mixed Use Loans and Commercial Loans, the related Mortgage Note is not and has
not been secured by any collateral, pledged account or other security except the
lien of the corresponding Mortgage and, in the case of such Multifamily Loans,
Mixed Use Loans and Commercial Loans, the related Assignment of Leases and UCC
financing statements, if any;


                                      -57-
<PAGE>


               (xxiii) There is no obligation on the part of the Seller or any
other party to make payments in addition to those made by the Mortgagor;

               (xxiv) With respect to each Mortgage constituting a deed of
trust, a trustee, duly qualified under applicable law to serve as such, has been
properly designated and currently so serves and is named in such Mortgage, and
no fees or expenses are or will become payable by the Issuer to the trustee
under the deed of trust, except in connection with a trustee's sale after
default by the Mortgagor;

               (xxv) No Mortgage Loan has a shared appreciation feature, or
other contingent interest feature. No Mortgage Loan provides for negative
amortization. Except with respect to Deferred Payment Loans, no Mortgage Loan
provides for deferred interest. No Group 2 Mortgage Loan requires or permits the
Mortgagor to convert the Mortgage Rate to a fixed rate;

               (xxvi) All parties which have had any interest in the Mortgage
Loan, whether as mortgagee, assignee, pledgee or otherwise, are (or, during the
period in which they held and disposed of such interest, were) (1) in compliance
with any and all applicable licensing requirements of the laws of the state
wherein the Mortgaged Property is located, and (2)(A) organized under the laws
of such state, or (B) qualified to do business in such state, or (C) federal
savings and loan associations or national banks having principal offices in such
state, or (D) not doing business in such state so as to require qualification or
licensing;

               (xxvii) The Mortgage contains a customary provision for the
acceleration of the payment of the unpaid principal balance of the Mortgage Loan
in the event the related Mortgaged Property is sold without the prior consent of
the mortgagee thereunder;

               (xxviii) Any future advances made prior to (and excluding) the
Cut-off Date have been consolidated with the outstanding principal amount
secured by the Mortgage, and the secured principal amount, as consolidated,
bears a single interest rate and single repayment term reflected on the related
Mortgage Loan Schedule. The consolidated principal amount does not exceed the
original principal amount of the Mortgage Loan. The Mortgage Note does not
permit or obligate the Servicer to make future advances to the Mortgagor at the
option of the Mortgagor;

               (xxix) The related Mortgage contains customary and enforceable
provisions which render the rights and remedies of the holder thereof adequate
for the realization against the Mortgaged Property of the benefits of the
security, including, (a) in the case of a Mortgage designated as a deed of
trust, by trustee's sale, and (b) otherwise by judicial foreclosure. There is no
homestead or other exemption available to the Mortgagor which would materially
interfere with the right to sell the Mortgaged Property at a trustee's sale or
the right to foreclose the Mortgage except as set forth in the Prospectus;

               (xxx) There is no default, breach, violation or event of
acceleration existing under the Mortgage or the related Mortgage Note and no
event which, with the passage of time or


                                      -58-
<PAGE>


with notice and the expiration of any grace or cure period, would constitute a
default, breach, violation or event of acceleration; and neither the Servicer
nor the Seller has waived any default, breach, violation or event of
acceleration;

               (xxxi) All parties to the Mortgage Note and the Mortgage had
legal capacity to execute the Mortgage Note and the Mortgage and each Mortgage
Note and Mortgage have been duly and properly executed by such parties;

               (xxxii) All amounts received after the Cut-off Date with respect
to the Mortgage Loans (other than the Seller's Yield, and amounts in respect of
interest accrued on the Mortgage Loans on or prior to the Cut-off Date) have
been deposited into the Principal and Interest Account and are, as of the
Closing Date, in the Principal and Interest Account;

               (xxxiii) Each Mortgage Loan conforms, and all such Mortgage Loans
in the aggregate conform, to the description thereof set forth in the
Prospectus;

               (xxxiv) The Mortgage Loans were not selected by the Seller for
inclusion in the Trust on any basis intended to adversely affect the Trust or
the Note Insurer;

               (xxxv) A full appraisal was performed in connection with each
Mortgaged Property;

               (xxxvi) As of the Cut-off Date, the Seller does not know or have
reason to know of any circumstances that would cause any Mortgagor to default
under its Mortgage Loan or the related Mortgage Note;

               (xxxvii) As of the Cut-off Date, with respect to any Mortgaged
Property, the Seller has no actual knowledge that there exist any hazardous
substances, hazardous wastes or solid wastes, as such terms are defined in
CERCLA, or other federal, state or local environmental legislation or any
violation of any local, state or federal environmental law, rule or regulation;

               (xxxviii) With respect to each Mortgaged Property subject to a
land trust (a "Land Trust Mortgage") (i) a trustee, duly qualified under
applicable law to serve as such, has been properly designated and currently so
serves and is named as such in the land trust agreement and such trustee is
named in the Land Trust Mortgage as Mortgagor; (ii) all fees and expenses of the
land trustee which have previously become due on owing have been paid and no
fees or expenses are or will become payable by the Noteholders, the
Certificateholders or the Trust to the land trustee under the land trust
agreement; (iii) the beneficiary is solely obligated to pay any fees and
expenses of the land trustee and the priority of the lien of the Land Trust
Mortgage is not and will not be primed by the land trustee; (iv) if the
Mortgaged Property is owner-occupied, the Mortgaged Property is occupied by the
beneficiary under the land trust agreement and, if such land trust agreement
terminates, the beneficiary will become the owner of the Mortgaged Property; (v)
the beneficiary is obligated to make payments under the Note and will have
personal liability for deficiency judgments


                                      -59-
<PAGE>


to the extent permitted by law; (vi) the Land Trust Mortgages were made in
compliance with their respective land trust agreements, were validly entered
into by their respective land trust trustee and did not, do not currently, and
will not in the future, violate any provision of their respective land trust
agreement, nor any agreement between or amongst the beneficiaries of any one
land trust; (vii) the Land Trust Mortgages are the first (or in the case of
Group 1, first or second) liens on the Mortgaged Properties; no liens are in
place against the beneficial interests, or any part thereof of any Land Trust
Mortgage or collateral assignment of beneficial interest, which liens are
superior to the interest held by the Seller; and the beneficial interest, or any
part thereof, of any Land Trust Mortgage or collateral assignment of beneficial
interest has not been pledged as security for any other debt; and the land trust
trustee is forbidden, pursuant to a written agreement between the land trust
trustee and the Mortgagee, from using the land trust property, or any part, as
security for any other debt until the expiration date of its respective Note;
and (viii) the terms and conditions of the land trust agreement do not prevent
the free and absolute marketability of the Mortgaged Property and satisfy all
terms and conditions of applicable law. As of the Cut-off Date, the Principal
Balance of Land Trust Mortgage Loans with related Mortgaged Properties subject
to land trusts does not exceed 1% of the Original Pool Principal Balance;

               (xxxix) As of the Cut-off Date, no more than 1% of the Original
Pool Principal Balance are Mortgaged Properties located in Maryland subject to
ground leases;

               (xl) If a Mortgaged Property is subject to a ground lease, either
(a) the ground lessor's fee interest is subordinated to the lien of the Mortgage
or (b) the following applies to the ground lease:

                              (1) such ground lease is in full force and effect,
               and the Seller has received no notice that an event of default
               has occurred thereunder, and, to the Seller's actual knowledge,
               there exists no condition that, but for the passage of time or
               the giving of notice, or both, would result in an event of
               default under the terms of such ground lease;

                              (2) such ground lease, estoppel letter or other
               agreement, judicial procedure or state or municipal law or
               regulation requires the lessor under such ground lease to give
               notice of any default by the lessee to the mortgagee under such
               Mortgage Loan;

                              (3) the Mortgagee under such Mortgage Loan is
               permitted a reasonable opportunity (including, where necessary,
               sufficient time to gain possession of the interest of the lessee
               under such ground lease) to cure any default under such ground
               lease, which is curable after the receipt of notice of any such
               default, before the lessor thereunder may terminate such ground
               lease; and


                                      -60-
<PAGE>


                              (4) such ground lease has an original term
               (including any extension options set forth therein) which extends
               beyond the term of the maturity date of the related Mortgage
               Loan.


               (xli) Each of the Manufactured Homes is a "single residence"
which has a minimum of 784 square feet of living space and a minimum of 14 feet
wide by 56 feet in length and which is of a kind customarily used at a fixed
location; and

               (xlii) Each Manufactured Home Loan is, and at all times shall be,
secured by a first lien on the related Manufactured Home.

               (b) With respect to the Group 1 Mortgage Loans, the Seller hereby
represents and warrants to the Issuer, the Note Insurer, the Indenture Trustee,
the Noteholders and the Certificateholders, with respect to each Group 1 Initial
Mortgage Loan, as of the Closing Date, and with respect to each Group 1
Subsequent Mortgage Loan, as of the related Subsequent Transfer Date the
following, subject to Section 2.10(c) above and modified to the extent stated
therein in the case of Group 1 Subsequent Mortgage Loans:

               (i) The Mortgage Note related to each Mortgage Loan bears a fixed
Mortgage Rate;

               (ii) Approximately 23.51% of the Original Group 1 Principal
Balance are balloon loans which provide for a final Monthly Payment
substantially greater than the preceding Monthly Payments. All of such balloon
loans provide for Monthly Payments based on a 30-year amortization schedule with
a final balloon payment at the end of the 15th year. Mortgage Loans constituting
approximately 12.05% of the Original Group 1 Principal Balance are Periodic
Payment Loans. Mortgage Loans constituting approximately 9.97% of the Original
Group 1 Principal Balance are Mortgage Loans for which the related Mortgagor has
been provided 26, 52 or 65 payment vouchers, at origination of each such
Mortgage Loan. Mortgage Loans constituting approximately 5.49% of the Original
Group 1 Principal Balance are Mortgage Loans for which the related Mortgagor has
been provided an unlimited number of payment vouchers at origination of each
such Mortgage Loan. Payment vouchers may be used at the option of the related
Mortgagor at any time during the life of the related Mortgage Loan (provided the
Mortgagor is not 30 days or in some cases 60 days delinquent at such time) to
defer the payment of the principal portion of the corresponding payment and pay
only the interest portion due on such payment date. Any principal so deferred
will increase the principal balance that would otherwise be due at the maturity
of such Mortgage Loan, creating a final balloon payment that may be
substantially greater than any other previous payment, and may be equal to the
entire original principal balance of the Mortgage Loan. Each other Mortgage Note
will provide for a schedule of substantially equal Monthly Payments which are,
if timely paid, sufficient to fully amortize the principal balance of such
Mortgage Note on or before its maturity date. Approximately 9.37% of the Group 1
Principal Balance are Permanent Buydown Loans.


                                      -61-
<PAGE>


               (iii) Each Mortgage is a valid and subsisting first or second
lien of record on the Mortgaged Property subject, in the case of any second
Mortgage Loan, only to a First Lien on such Mortgaged Property and subject in
all cases to the exceptions to title set forth in the title insurance policy,
with respect to the related Mortgage Loan, which exceptions are generally
acceptable to second mortgage lending companies, and such other exceptions to
which similar properties are commonly subject and which do not individually, or
in the aggregate, materially and adversely affect the benefits of the security
intended to be provided by such Mortgage;

               (iv) With respect to each Mortgage Loan secured by a second
priority lien, the related First Lien requires equal monthly payments, or if it
bears an adjustable interest rate, the monthly payments for the related First
Lien may be adjusted no more frequently than monthly; with respect to
substantially all of the Mortgage Loans secured by a second priority lien, at
the time of the origination of the Mortgage Loan the related First Lien was at
least 12 months old and at least 12 Monthly Payments had been made by the
Mortgagor;

               (v) Either (a) no consent for the Mortgage Loan is required by
the holder of the related First Lien or (b) such consent has been obtained and
is contained in the Mortgage File;

               (vi) With respect to any First Lien that provides for negative
amortization or deferred interest, the balance of such First Lien used to
calculate the CLTV for the Mortgage Loan is based on the maximum amount of
negative amortization or deferred interest possible under such First Lien;

               (vii) The maturity date of each Mortgage Loan secured by a second
priority lien is prior to the maturity date of the related First Lien if such
First Lien provides for a balloon payment;

               (viii) Approximately 76.41% of the Original Group 1 Principal
Balance was originated and underwritten by the Seller and the remainder of the
Mortgage Loans were purchased and re-underwritten by the Seller in accordance
with the underwriting criteria set forth in the Prospectus;

               (ix) The Mortgage Rate for each Group 1 Initial Mortgage Loan
(other than a Permanent Buydown Companion Loan) as of the Cut-off Date is not
less than approximately 7.125% and not more than approximately 16.800%;

               (x) As of the Cut-off Date, none of the Group 1 Mortgage Loans
were contractually delinquent for two or more payments. Three of the Group 1
Mortgage Loans have been contractually delinquent for two consecutive payments
on an occasion prior to the Cut-off Date;

               (xi) No more than approximately 0.85% of the Original Group 1
Principal Balance is secured by Mortgaged Properties located within any single
zip code area;


                                      -62-
<PAGE>


               (xii) Approximately 89.75% of the Group 1 Original Principal
Balance is secured by Mortgaged Properties that are maintained by the Mortgagors
as primary residences, approximately 0.68% of the Original Group 1 Principal
Balance is secured by Mortgaged Properties that are maintained by the Mortgagors
as second homes, and approximately 90.43% of the Original Group 1 Principal
Balance is secured by Owner-Occupied Mortgaged Property. Approximately 16.23% of
the Original Group 1 Principal Balance is secured by investor properties;

               (xiii) Approximately 69.67% of the Original Group 1 Principal
Balance is secured by attached or detached one-family dwelling units (not
including Manufactured Homes). Approximately 0.99% of the Original Group 1
Principal Balance is secured by units in condominiums. Approximately 13.86% of
the Original Group 1 Principal Balance is secured by Manufactured Homes. No more
than approximately 7.26% of the Original Group 1 Principal Balance is secured by
units in properties consisting of two- to four-family dwelling units.
Approximately 1.97% of the Original Group 1 Principal Balance is secured by
units in a planned unit development. Approximately 4.57% of the Original Group 1
Principal Balance is secured by Multifamily Properties, and no more than
approximately 1.13% of the Original Group 1 Principal Balance is secured by
Mixed Use Properties. Approximately 0.55% of the Original Group 1 Principal
Balance is secured by Commercial Properties;

               (xiv) Not more than 0.17% of the Group 1 Initial Mortgage Loans,
by Original Group 1 Principal Balance, provide that the mortgage rate stated in
the related mortgage note will be reduced by 2% during the first twelve month
period of the loan, and reduced by 1% during the second twelve month period of
the loan, after which such stated mortgage rate will apply;

               (xv) Not more than 16.47% of the Group 1 Initial Mortgage Loans,
by Original Group 1 Principal Balance, are Section 32 Loans. All notices
required to be delivered to the related Mortgagor pursuant to the Home Ownership
and Equity Protection Act of 1994 ("HOEPA") have been delivered with respect to
each Section 32 Loan and all other requirements of HOEPA have been complied with
for each Section 32 Loan; and

               (xvi) Not more than 21.25% of the Group 1 Initial Mortgage Loans,
by Original Group 1 Principal Balance are loans secured by a second priority
lien on the related Mortgaged Property.

               (c) With respect to the Group 2 Mortgage Loans, the Seller hereby
represents and warrants to the Issuer, the Note Insurer, the Indenture Trustee,
the Noteholders and the Certificateholders, with respect to each Group 2 Initial
Mortgage Loan, as of the Closing Date, and with respect to each Group 2
Subsequent Mortgage Loan, as of the related Subsequent Transfer Date the
following, subject to Section 2.10(d) above and modified to the extent stated
therein in the case of Group 2 Subsequent Mortgage Loans; provided, however,
that in the case of the Subsequent Mortgage Loans, reference to the "Original
Group 2 Principal Balance" and percentages thereof shall not apply:


                                      -63-
<PAGE>


               (i) None of the Mortgage Loans are balloon loans. Approximately
1.41% of the Original Group 2 Principal Balance is subject to the One-Year
Treasury Index and approximately 98.59% of the Original Group 2 Principal
Balance is subject to the Six-Month LIBOR Index. With respect to each Mortgage
Loan on each Adjustment Date, the Mortgage Rate will be adjusted to equal the
related Index plus the Gross Margin, rounded to the nearest 0.125%, subject to
the related Periodic Rate Cap, the Maximum Mortgage Rate and the Minimum
Mortgage Rate. Under each Mortgage Note, interest is payable in arrears. The
Mortgage Loans have a Mortgage Rate subject to annual or semiannual adjustment
after an initial six-month, twelve-month, twenty- four month or thirty-six month
period. Each Mortgage Loan has an original term to maturity which will not be
less than 120 months and will not exceed 360 months;

               (ii) Each Mortgage is a valid and subsisting first lien of record
on the Mortgaged Property subject in all cases to the exceptions to title set
forth in the title insurance policy, and such other exceptions to which similar
properties are commonly subject and which do not individually, or in the
aggregate, materially and adversely affect the benefits of the security intended
to be provided by such Mortgage;

               (iii) With respect to each Mortgage Loan, no loan junior in lien
priority to such Mortgage Loan and secured by the related Mortgaged Property was
originated by the Seller at the time of origination of such Mortgage Loan;

               (iv) The Gross Margins on the Mortgage Loans range from
approximately 2.950% to 10.500% and the weighted average Gross Margin as of the
Cut-off Date is approximately 6.493% per annum;

               (v) Approximately 54.01% of the Original Group 2 Principal
Balance were originated and underwritten by the Seller and the remainder of the
Mortgage Loans were purchased and re-underwritten by the Seller in accordance
with the underwriting criteria set forth in the Prospectus;

               (vi) The Mortgage Rates borne by the Mortgage Loans as of the
Cut-off Date range from 7.250% per annum to 15.490% per annum and the weighted
average Mortgage Rate as of the Cut-off Date is 11.185% per annum;

               (vii) Each Mortgage Loan that was originated on or after March
11, 1994, has an initial or next Adjustment Date no later than June 1, 2003;

               (viii) Each Mortgage Loan bears interest based on a 360-day year
consisting of twelve 30-day months;

               (ix) As of the Cut-off Date, no payment on any Group 2 Mortgage
Loan is delinquent for one or more consecutive payments. Except with respect to
eight of the Group 2


                                      -64-
<PAGE>


Mortgage Loans, none of the Group 2 Mortgage Loans have been delinquent with
respect to one payment on any occasion prior to the Cut-off Date;

               (x) No more than approximately 0.42% of the Original Group 2
Principal Balance is secured by Mortgaged Properties located within any single
zip code area;

               (xi) Approximately 92.05% of the Original Group 2 Principal
Balance is secured by Mortgaged Properties that are maintained by the Mortgagors
as primary residences, 0.77% of the Group 2 Mortgage Loans are secured by
Mortgaged Properties that are maintained by the Mortgagors as second homes, and
approximately 92.82% of the Original Group 2 Principal Balance is secured by
Owner Occupied Mortgaged Property;

               (xii) Approximately 72.80% of the Original Group 2 Principal
Balance is secured by attached or detached one-family dwelling units (not
including Manufactured Homes). Approximately 2.63% of the Original Group 2
Principal Balance is secured by units in condominiums. No more than
approximately 12.39% of the Original Group 2 Principal Balance is secured by
units in properties consisting of two- to four-family dwelling units.
Approximately 2.53% of the Original Group 2 Principal Balance is secured by
units in planned unit developments. Approximately 9.65% of the Original Group 2
Principal Balance is secured by Manufactured Homes. Approximately 16.16% of the
Original Group 2 Principal Balance is secured by investor properties. None of
the Group 2 Mortgage Loans are secured by Multifamily Properties, Mixed Use
Properties or Commercial Properties;

               (xiii) Not more than 0.12% of the Group 2 Initial Mortgage Loans,
by Original Group 2 Principal Balance, provide that the mortgage rate stated in
the related mortgage note will be reduced by 2% during the first twelve month
period of the loan and reduced by 1% during the second twelve month period of
the loan, after which such stated mortgage rate will apply;

               (xiv) Not more than 1.99% of the Group 2 Initial Mortgage Loans,
by Original Group 2 Principal Balance, are Section 32 Loans. All notices
required to be delivered to the related Mortgagor pursuant to HOEPA have been
delivered with respect to each Section 32 Loan and all other requirements of
HOEPA have been complied with for each Section 32 Loan.

               (d) With respect to the Permanent Buydown Companion Loans
included in the Group 1 Mortgage Loans, the Seller hereby represents and
warrants to the Issuer, the Note Insurer, the Indenture Trustee, the Noteholders
and the Certificateholders that, as of the Closing Date and as of the related
Subsequent Transfer Date:

                              (i) The Permanent Buydown Companion Loans have an
               aggregate principal balance outstanding as of the Cut-off Date of
               $1,181,591.90.

                              (ii) The Permanent Buydown Companion Loans have an
               original term to maturity of 5 years; and


                                      -65-
<PAGE>


                              (iii) As of the Cut-off Date, no payment on any
               Permanent Buydown Companion Loan is delinquent for two or more
               consecutive payments and none of the Permanent Buydown Companion
               Loans have been delinquent for two consecutive payments on any
               occasion prior to the Cut-off Date.

               Section 3.03   Purchase and Substitution.

               It is understood and agreed that the representations and
warranties set forth in Sections 3.01 and 3.02 above with respect to the related
Group shall survive the transfer and assignment of the Mortgage Loans to the
Issuer and delivery of the Notes to the Noteholders and the Certificates to the
Certificateholders. Upon discovery by the Seller, the Servicer, any Subservicer,
the Custodian, the Indenture Trustee, the Note Insurer or any Noteholders or the
Certificateholder of a breach of any of such representations and warranties
which materially and adversely affects the value of Mortgage Loans or the
interest of the Securityholders or the Note Insurer, or which materially and
adversely affects the interests of the Note Insurer or the Securityholders in
the related Mortgage Loan in the case of a representation and warranty relating
to a particular Mortgage Loan (notwithstanding that such representation and
warranty was made to the Seller's best knowledge), the party discovering such
breach shall give prompt written notice to the others. The Seller shall either
(a) within 60 days of the earlier of its discovery or its receipt of notice of
any breach of a representation or warranty, promptly cure such breach in all
material respects, or (b) on the Determination Date next succeeding the end of
the 60 day period described in clause (a), either (1) purchase such Mortgage
Loan, in the manner and at the price specified in Section 2.05(b) above or (2)
remove such Mortgage Loan from the Trust Estate (in which case it shall become a
Deleted Mortgage Loan) and substitute one or more Qualified Substitute Mortgage
Loans. Any such substitution shall be accompanied by payment by the Seller of
the Substitution Adjustment, if any, to be deposited by the Servicer in the
related Principal and Interest Account. For purposes of calculating the related
Available Remittance Amount for any Payment Date, amounts paid by the Seller
pursuant to this Section 3.03 in connection with the repurchase or substitution
of any Mortgage Loan that are on deposit in the related Principal and Interest
Account as of the Determination Date for such Payment Date shall be deemed to
have been paid during the related Due Period and shall be transferred to the
related Note Distribution Account pursuant to Section 5.04(i) on the
Determination Date for such Payment Date.

               As to any Deleted Mortgage Loan for which the Seller substitutes
a Qualified Substitute Mortgage Loan or Loans, the Servicer shall effect such
substitution by delivering to the Indenture Trustee a certification in the form
attached hereto as Exhibit I, executed by a Servicing Officer, and the documents
constituting the Trustee's Mortgage File for such Qualified Substitute Mortgage
Loan or Loans.

               The Servicer shall deposit in the related Principal and Interest
Account all payments received in connection with such Qualified Substitute
Mortgage Loan or Loans after the date of such substitution. Monthly Payments
received with respect to Qualified Substitute Mortgage Loans on or before the
date of substitution will be retained by the Seller. The Trust will own all
payments


                                      -66-
<PAGE>


received on the Deleted Mortgage Loan on or before the date of substitution, and
the Seller shall thereafter be entitled to retain all amounts subsequently
received in respect of such Deleted Mortgage Loan. The Servicer shall give
written notice to the Indenture Trustee and the Note Insurer that such
substitution has taken place and shall amend the related Mortgage Loan Schedule
to reflect the removal of such Deleted Mortgage Loan from the terms of this
Agreement and the substitution of the Qualified Substitute Mortgage Loan. The
Servicer shall promptly deliver to the Indenture Trustee a copy of the related
amended Mortgage Loan Schedule. Upon such substitution, such Qualified
Substitute Mortgage Loan or Loans shall be subject to the terms of this
Agreement in all respects, and the Seller shall be deemed to have made with
respect to such Qualified Substitute Mortgage Loan or Loans, as of the date of
substitution, the covenants, representations and warranties set forth in
Sections 3.01 and 3.02 above. On the date of such substitution, the Seller will
remit to the Servicer, and the Servicer will deposit into the related Principal
and Interest Account, an amount equal to the Substitution Adjustment, if any.

               It is understood and agreed that, except as provided in Section
3.04(b) of the Insurance Agreement, the obligations of the Seller set forth in
Sections 2.05 and 3.03 above to cure, purchase or substitute for a defective
Mortgage Loan as provided in such Sections 2.05 and 3.03 (and, in the case of a
breach of Sections 3.02(b)(xv) and 3.02(c)(xiv) only, the Seller's obligation
under Section 9.01(b)) constitute the sole remedies of the Issuer, the
Noteholders and the Certificateholders respecting a breach of the
representations and warranties.

               Any cause of action against the Seller relating to or arising out
of a defect in a Trustee's Mortgage File as contemplated by Section 2.05 above
or the breach of any representations and warranties made in Sections 3.01 or
3.02 above shall accrue as to any Mortgage Loan upon (i) discovery of such
defect or breach by any party and notice thereof to the Seller or notice thereof
by the Seller to the Indenture Trustee, (ii) failure by the Seller to cure such
defect or breach or purchase or substitute such Mortgage Loan as specified
above, and (iii) demand upon the Seller by the Indenture Trustee for all amounts
payable in respect of such Mortgage Loan. The Indenture Trustee shall give
prompt written notice to the Rating Agencies and the Note Insurer of any
repurchase or substitution made pursuant to this Section 3.03.

               The Indenture Trustee shall have no duty to conduct any
affirmative investigation other than as specifically set forth in this Agreement
as to the occurrence of any condition requiring the repurchase or substitution
of any Mortgage Loan pursuant to this Section or the eligibility of any Mortgage
Loan for purposes of this Agreement.


                                      -67-
<PAGE>



                                   ARTICLE IV

                                   [RESERVED]


                                      -68-
<PAGE>


                                    ARTICLE V

               ADMINISTRATION AND SERVICING OF THE MORTGAGE LOANS

               Section 5.01   Duties of the Servicer.

               (a) The Servicer, as independent contract servicer, shall service
and administer the Mortgage Loans and shall have full power and authority,
acting alone, to do any and all things in connection with such servicing and
administration which the Servicer may deem necessary or desirable and consistent
with the terms of this Agreement. The Servicer may enter into Subservicing
Agreements for any servicing and administration of Mortgage Loans with any
institution which is in compliance with the laws of each state necessary to
enable it to perform its obligations under such Subservicing Agreement and (x)
has been designated an approved seller-servicer by Freddie Mac or Fannie Mae for
first and second mortgage loans with respect to Group 1, and for first mortgage
loans with respect to Group 2 or (y) is an Affiliate of the Servicer. The
Servicer shall give written notice to the Note Insurer and the Indenture Trustee
of the appointment of any Subservicer. Any such Subservicing Agreement shall be
consistent with and not violate the provisions of this Agreement. The Servicer
shall be entitled to terminate any Subservicing Agreement in accordance with the
terms and conditions of such Subservicing Agreement and to either itself
directly service the related Mortgage Loans or enter into a Subservicing
Agreement with a successor subservicer which qualifies hereunder.

               (b) Notwithstanding any Subservicing Agreement, any of the
provisions of this Agreement relating to agreements or arrangements between the
Servicer and Subservicer or reference to actions taken through a Subservicer or
otherwise, the Servicer shall remain obligated and primarily liable to the
Issuer, the Noteholders, the Note Insurer and Certificateholders for the
servicing and administering of the Mortgage Loans in accordance with the
provisions of this Agreement without diminution of such obligation or liability
by virtue of such Subservicing Agreements or arrangements or by virtue of
indemnification from the Subservicer and to the same extent and under the same
terms and conditions as if the Servicer alone were servicing and administering
the Mortgage Loans. For purposes of this Agreement, the Servicer shall be deemed
to have received payments on Mortgage Loans when the Subservicer has received
such payments. The Servicer shall be entitled to enter into any agreement with a
Subservicer for indemnification of the Servicer by such Subservicer, and nothing
contained in this Agreement shall be deemed to limit or modify such
indemnification.

               With respect to any Mortgage Note released by the Indenture
Trustee to the Servicer or to any Subservicer in accordance with the terms of
this Agreement, other than a release or satisfaction pursuant to Section 7.02,
prior to such release, the Indenture Trustee or, if a Custodian has been
appointed pursuant to the Indenture, the Custodian shall (a) complete all
endorsements in blank so that the endorsement reads "Pay to the order of LaSalle
Bank National Association, as Indenture Trustee under the Indenture, dated as of
June 1, 2000, Series 2000-2" and (b) complete a restrictive endorsement that
reads "LaSalle Bank National Association is the holder of the mortgage


                                      -69-
<PAGE>


note for the benefit of the Noteholders and the Note Insurer under the
Indenture, dated as of June 1, 2000, Series 2000-2" with respect to those
Mortgage Notes currently endorsed "Pay to the order of holder", if any.

               (c) Any Subservicing Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Subservicer
in its capacity as such and not as an originator shall be deemed to be between
the Subservicer and the Servicer alone, and the Indenture Trustee, the Note
Insurer, the Noteholders and Certificateholders shall not be deemed parties
thereto and shall have no claims, rights, obligations, duties or liabilities
with respect to the Subservicer except as set forth in Section 5.01(d).

               (d) In the event the Servicer shall for any reason no longer be
the Servicer (including by reason of an Event of Servicer Default), the
Indenture Trustee or its designee shall, subject to Section 10.02, thereupon
assume all of the rights and obligations of the Servicer under each Subservicing
Agreement that the Servicer may have entered into, unless the Indenture Trustee
elects to terminate any Subservicing Agreement in accordance with its terms. The
Indenture Trustee, its designee or the successor servicer for the Indenture
Trustee shall be deemed to have assumed all of the Servicer's interest therein
and to have replaced the Servicer as a party to each Subservicing Agreement to
the same extent as if the Subservicing Agreements had been assigned to the
assuming party, except that the Indenture Trustee (or its designee) shall have
no liability or obligations under any Subservicing Agreements with respect to
any period prior to becoming the new Servicer, whether for acts or omissions of
the Servicer or otherwise, and the Servicer shall not by virtue of such
replacement be relieved of any such liability or obligations under the
Subservicing Agreements. The Servicer at its expense and without right of
reimbursement therefor, shall, upon request of the Indenture Trustee, deliver to
the assuming party all documents and records relating to each Subservicing
Agreement and the Mortgage Loans then being serviced and an accounting of
amounts collected and held by it and otherwise use its best efforts to effect
the orderly and efficient transfer of the Subservicing Agreements to the
assuming party.

               (e) Consistent with the terms of this Agreement, the Servicer may
waive, modify or vary any term of any Mortgage Loan or consent to the
postponement of strict compliance with any such term or in any manner grant
indulgence to any Mortgagor if in the Servicer's determination such waiver,
modification, postponement or indulgence is not materially adverse to the
interests of the Noteholders or the Certificateholders and the Note Insurer,
provided, however, notwithstanding any provision of this Agreement to the
contrary, the Servicer shall not consent to, make or permit any modification
with respect to any Mortgage Loan that would change the Mortgage Rate, reduce or
increase the principal balance (except for reductions resulting from actual
payments of principal) or change the final maturity date on such Mortgage Loan
unless (A) the related Mortgagor is in default with respect to the Mortgage Loan
or, in the judgment of the Servicer, such default is reasonably foreseeable and
(B) in the sole judgment of the Servicer such modification would increase the
proceeds of such Mortgage Loan and (C) the Note Insurer has consented to such
modification. No costs incurred by the Servicer or any Subservicer in respect of
Servicing Advances shall for the purposes of distributions to Noteholders and
Certificateholders be added to the amount


                                      -70-
<PAGE>


owing under the related Mortgage Loan. Without limiting the generality of the
foregoing, and subject to the consent of the Note Insurer, the Servicer shall
continue, and is hereby authorized and empowered to execute and deliver on
behalf of the Issuer and each Noteholder and Certificateholder, all instruments
of satisfaction or cancellation, or of partial or full release, discharge and
all other comparable instruments, with respect to the Mortgage Loans and with
respect to the Mortgaged Properties. If reasonably required by the Servicer, the
Issuer shall furnish the Servicer with any powers of attorney and other
documents necessary or appropriate to enable the Servicer to carry out its
servicing and administrative duties under this Agreement.

               Notwithstanding anything to the contrary contained herein, the
Servicer, in servicing and administering the Mortgage Loans, shall employ or
cause to be employed procedures (including collection, foreclosure, REO Property
management procedures and the making of Servicing Advances) and exercise the
same care that it customarily employs and exercises in servicing and
administering mortgage loans for its own account, in accordance with accepted
first and second mortgage servicing practices of prudent lending institutions
with respect to Group 1, and in accordance with accepted first mortgage
servicing practices of prudent lending institutions with respect to Group 2, and
giving due consideration to the Note Insurer's and the Securityholders reliance
on the Servicer.

               (f) On and after such time as the Issuer and Indenture Trustee
receives the resignation of, or notice of the removal of, the Servicer from its
rights and obligations hereunder with respect to a Group, and with respect to
resignation pursuant to Section 9.04, after receipt of the Opinion of Counsel
required pursuant to such Section 9.04, the Indenture Trustee or its designee
shall assume all of the rights and obligations of the Servicer hereunder with
respect to such Group, subject to Section 10.02. The Servicer shall, upon
request of the Indenture Trustee but at the expense of the Servicer, deliver to
the Indenture Trustee all documents and records relating to the related Mortgage
Loans and an accounting of amounts collected and held by the Servicer and
otherwise use its best efforts to effect the orderly and efficient transfer of
servicing rights with respect to such Group and obligations to the assuming
party.

               Section 5.02   Liquidation of Mortgage Loans.

               In the event that any payment due under any Mortgage Loan and not
postponed pursuant to Section 5.01 above is not paid when the same becomes due
and payable, or in the event the Mortgagor fails to perform any other covenant
or obligation under the Mortgage Loan and such failure continues beyond any
applicable grace period, the Servicer shall take such action as it shall deem to
be in the best interest of the Note Insurer and the Securityholders. The
Servicer shall foreclose upon or otherwise comparably effect the ownership in
the name of the Indenture Trustee for the benefit of the Securityholders and the
Note Insurer of Mortgaged Properties relating to defaulted Mortgage Loans as to
which no satisfactory arrangements can be made for collection of delinquent
payments in accordance with the provisions of Section 5.10, provided, however,
that the Servicer shall not be obligated to foreclose in the event that the
Servicer, in its good faith reasonable judgment, determines that it would not be
in the best interests of the Securityholders or the Note


                                      -71-
<PAGE>


Insurer, which judgment shall be evidenced by an Officer's Certificate delivered
to the Indenture Trustee and the Note Insurer. In connection with such
foreclosure or other conversion, the Servicer shall exercise collection and
foreclosure procedures with the same degree of care and skill in its exercise or
use as it would exercise or use under the circumstances in the conduct of its
own affairs. Any amounts advanced in connection with such foreclosure or other
action shall constitute Servicing Advances.

               After a Mortgage Loan has become a Liquidated Mortgage Loan, the
Servicer shall promptly prepare and forward to the Indenture Trustee and the
Note Insurer and, upon request, any Securityholder, a Liquidation Report
certified by a Responsible Officer, in the form attached hereto as Exhibit M,
detailing the Liquidation Proceeds received from the Liquidated Mortgage Loan,
expenses incurred with respect thereto, and any loss incurred in connection
therewith; provided that the Servicer shall deliver the Liquidation Report to
the Note Insurer in electronic format.

               Section 5.03   Establishment of Principal and Interest Accounts;
                              Deposits in Principal and Interest Accounts.

               With respect to each Group, the Servicer shall cause to be
established and initially maintained with the Indenture Trustee one or more
Principal and Interest Accounts, which shall be Eligible Accounts, titled, with
respect to Group 1, "Group 1 Principal and Interest Account, Superior Bank FSB,
in trust for the registered holders of AFC Mortgage Loan Asset Backed Notes,
Series 2000-2", and with respect to Group 2, "Group 2 Principal and Interest
Account, Superior Bank FSB, in trust for the registered holders of AFC Mortgage
Loan Asset Backed Notes, Series 2000-2." Subsequent to the Closing Date, the
Servicer may transfer the related Principal and Interest Account to another
institution, provided that each Principal and Interest Account shall be an
Eligible Account and all amounts therein shall be invested only in Permitted
Instruments. The creation of any Principal and Interest Account shall be
evidenced by a letter agreement in the form of Exhibit C. A copy of such letter
agreement shall be furnished on the Closing Date to the Issuer, Indenture
Trustee, the Note Insurer and, upon request, any Noteholder or
Certificateholder. With respect to each Group, the Servicer shall deposit
(without duplication) the following amounts with respect to such Group within
one (1) Business Day of receipt of good funds in the related Principal and
Interest Account and retain therein:

                              (i) all payments due after the Cut-off Date with
               respect to the Initial Mortgage Loans or after a Subsequent
               Cut-off Date with respect to the Subsequent Mortgage Loans on
               account of principal on the Mortgage Loans and all Excess
               Payments, Principal Prepayments and Curtailments received after
               the Cut-off Date, or after the Subsequent Cut-off Date, as the
               case may be, and other than the Seller's Yield;

                              (ii) all payments due after the Cut-off Date with
               respect to the Initial Mortgage Loans, or after a Subsequent
               Cut-off Date with respect to the Subsequent Mortgage Loans, on
               account of interest on the Mortgage Loans;


                                      -72-
<PAGE>


                              (iii) all Net Liquidation Proceeds;

                              (iv) all Insurance Proceeds;

                              (v) all Released Mortgaged Property Proceeds;

                              (vi) any amounts payable in connection with the
               repurchase of any Mortgage Loan and the amount of any
               Substitution Adjustment pursuant to Sections 2.05 and 3.03 above;
               and

                              (vii) any amount required to be deposited in the
               related Principal and Interest Account pursuant to Sections 5.04,
               5.08 or 11.01.

               The foregoing requirements for deposit in the related Principal
and Interest Account shall be exclusive; it being understood and agreed that,
without limiting the generality of the foregoing, the Seller's Yield, the
Servicing Fee with respect to each Mortgage Loan, late payment charges and
assumption fees, to the extent permitted by Sections 7.01 and 7.03, and Excess
Proceeds need not be deposited by the Servicer in the related Principal and
Interest Account. Any interest earnings on funds held in the related Principal
and Interest Account shall be for the account of the Servicer and may only be
withdrawn from the related Principal and Interest Account by the Servicer
immediately following its monthly remittance of the Available Remittance Amount
and the Excess Spread to the Indenture Trustee. Any reference herein to amounts
on deposit in the related Principal and Interest Account shall refer to amounts
net of such investment earnings.

               Section 5.04   Permitted Withdrawals From the Principal and
                              Interest Account.

               With respect to each Group, the Servicer shall withdraw or cause
to be withdrawn funds from the related Principal and Interest Account for the
following purposes:

                              (i) to effect the remittance to the Indenture
               Trustee on the Determination Date of the Excess Spread and the
               amounts set forth in clause (i) of the definition of Available
               Remittance Amount. For the purposes of this Section 5.04(i), the
               calculation of the Available Remittance Amount shall be made
               without reference to the actual deposit of funds in the related
               Note Distribution Account;

                              (ii) to reimburse itself for any accrued unpaid
               Servicing Fees, unreimbursed Monthly Advances and unreimbursed
               Servicing Advances and any amount described in Section 6.13(b) or
               Section 6.13(c) or Section 6.13(d) deposited in the related Note
               Distribution Account and attributable to the conveyance to the
               Indenture Trustee of a Subsequent Mortgage Loan that does not
               have a payment date during the related Due Period, if the
               Servicer is the Seller. The Servicer's right to reimbursement for
               accrued and unpaid Servicing Fees and unreimbursed Servicing
               Advances shall be limited to late collections on the related
               Mortgage Loan, including Liquidation


                                      -73-
<PAGE>


               Proceeds, Released Mortgaged Property Proceeds, Insurance
               Proceeds and such other amounts as may be collected by the
               Servicer from the related Mortgagor with respect to a Group or
               otherwise relating to the Mortgage Loan in respect of which such
               unreimbursed amounts are owed (including amounts paid by the
               Seller in connection with the purchase or substitution of
               Mortgage Loans pursuant to Section 2.05 or 3.03 above). The
               Servicer's right to reimbursement for unreimbursed Monthly
               Advances and amounts described in Section 6.13(b), Section
               6.13(c) or 6.13(d) (if the Servicer is the Seller) shall be
               limited to collections of interest on any Mortgage Loan; provided
               that the Servicer shall not be entitled to reimbursement from
               Liquidation Proceeds for Monthly Advances made pursuant to
               Section 6.09(c) or Section 6.09(d), or for amounts deposited in
               the related Note Distribution Account pursuant to Section
               6.13(b), Section 6.13(c) or 6.13(d) and attributable to the
               conveyance to the Issuer of a Subsequent Mortgage Loan that does
               not have a payment date during the related Due Period. It is
               understood that the Servicer's right to reimbursement pursuant
               hereto shall be senior to the rights of Securityholders unless
               the Seller or any of its affiliates is the Servicer and the
               Seller is required to repurchase or substitute a Mortgage Loan
               pursuant to Section 2.05 or 3.03 above, in which case the
               Servicer's right to such reimbursement shall be subordinate to
               the rights of the Issuer to receive the purchase price or
               substitution adjustment pursuant to such Sections 2.05 and 3.03;

                              (iii) to withdraw any amount received from a
               Mortgagor that is recoverable and sought to be recovered as a
               Preference Amount by a trustee in bankruptcy pursuant to the
               United States Bankruptcy Code in accordance with a final,
               nonappealable order of a court having competent jurisdiction;

                              (iv) (a) to make investments in Permitted
               Instruments and (b) to pay to itself interest earned in respect
               of Permitted Instruments or on funds deposited in the related
               Principal and Interest Account;

                              (v) to withdraw any funds deposited in the related
               Principal and Interest Account that were not required to be
               deposited therein (such as Servicing Compensation) or were
               deposited therein in error;

                              (vi) to pay itself Servicing Compensation pursuant
               to Section 7.03 to the extent not retained or paid pursuant to
               Section 5.03 or 5.04(ii);

                              (vii) to remit to the Indenture Trustee any amount
               which was deposited pursuant to Section 11.01 to cover unpaid
               fees and expenses of the Indenture Trustee; and

                              (viii) to clear and terminate the related
               Principal and Interest Account upon the termination of this
               Agreement with any amounts on deposit therein being paid to the


                                      -74-
<PAGE>


               Servicer and/or the Seller to the extent of any Reimbursable
               Amounts and the remainder to the Certificate Paying Agent for
               distribution to the Certificateholders.

               So long as no Event of Servicer Default shall have occurred and
be continuing, the funds held in the related Principal and Interest Account may
be invested by the Servicer (to the extent practicable) in Permitted
Instruments, as directed in writing to the Indenture Trustee by the Servicer. In
either case, funds in the related Principal and Interest Account must be
available for withdrawal without penalty, and any Permitted Instruments must
mature not later than the Business Day immediately preceding the Determination
Date next following the date of such investment (except that if such Permitted
Instrument is an obligation of the institution that maintains the related
Principal and Interest Account, then such Permitted Instrument shall mature not
later than such Determination Date) and shall not be sold or disposed of prior
to its maturity. All Permitted Instruments in which funds in the related
Principal and Interest Account are invested must be held by or registered in the
name of "Superior Bank FSB, in trust for the registered holders of AFC Mortgage
Loan Asset Backed Notes, Series 2000-2." All interest or other earnings from
funds on deposit in the related Principal and Interest Account (or any Permitted
Instruments thereof) shall be the exclusive property of the Servicer, and may be
withdrawn from the related Principal and Interest Account pursuant to clause
(iv) above and the penultimate sentence of Section 5.03 above. The amount of any
losses incurred in connection with the investment of funds in the related
Principal and Interest Account in Permitted Instruments shall be deposited in
the related Principal and Interest Account by the Servicer from its own funds
immediately as realized without reimbursement therefor.

               Section 5.05   Payment of Property Taxes, Insurance and Other
                              Charges.

               With respect to each Mortgage Loan, the Servicer shall maintain
accurate records reflecting fire and hazard insurance coverage.

               With respect to each Mortgage Loan as to which the Servicer
maintains escrow accounts, the Servicer shall maintain accurate records
reflecting the status of ground rents, real estate taxes and assessments, water
rates and other charges which are or may become a lien upon the Mortgaged
Property and the status of primary mortgage guaranty insurance premiums, if any,
and fire and hazard insurance coverage and shall obtain, from time to time, all
bills for the payment of such charges (including renewal premiums) and shall
effect payment thereof prior to the applicable penalty or termination date and
at a time appropriate for securing maximum discounts allowable, employing for
such purpose deposits of the Mortgagor in any escrow account which shall have
been estimated and accumulated by the Servicer in amounts sufficient for such
purposes, as allowed under the terms of the Mortgage. To the extent that a
Mortgage does not provide for escrow payments, the Servicer shall monitor such
payments to determine if they are made by the Mortgagor. Any out-of-pocket
expenses incurred by the Servicer pursuant to this Section 5.05, including
without limitation any advances of such payments, shall constitute Servicing
Advances.


                                      -75-
<PAGE>


               Section 5.06   Transfer of Accounts; Monthly Statements.

               Notwithstanding Section 5.03 above, the Principal and Interest
Accounts and each of the other Accounts other than the Pre-Funding Accounts
shall be established, as of the Closing Date, with the Indenture Trustee as
Eligible Accounts pursuant to clause (B) of the definition thereof. The
Pre-Funding Accounts shall be established, as of the Closing Date, as Eligible
Accounts pursuant to clause (A) of the definition thereof. The Principal and
Interest Accounts and each of the Accounts or any of them may, upon written
notice to the Indenture Trustee and the Note Insurer, be transferred to a
different depository institution so long as such transfer is to an Eligible
Account. The Note Insurer shall be provided with a monthly statement of activity
in the Principal and Interest Accounts and the Accounts from each party holding
such accounts.

               Section 5.07   Maintenance of Hazard Insurance.

               The Servicer shall cause to be maintained, subject to the
provisions of Section 5.08, fire and hazard insurance with extended coverage
customary in the area where the Mortgaged Property is located, in an amount
which is at least equal to the least of (a) the outstanding principal balance
owing on the Mortgage Loan, and the First Lien, with respect to Group 1, (b) the
full insurable value of the premises securing the Mortgage Loan and (c) the
minimum amount required to compensate for damage or loss on a replacement cost
basis. If at the origination of the Mortgage Loan or at any time during the term
of the Mortgage Loan the Servicer determines that the Mortgaged Property is
located in an area identified on a Flood Hazard Boundary Map or Flood Insurance
Rate Map issued by the Federal Emergency Management Agency as having special
flood hazards and flood insurance has been made available, the Servicer will
cause to be purchased a flood insurance policy meeting the requirements of the
current guidelines of the Federal Insurance Administration with a generally
acceptable insurance carrier, in an amount representing coverage not less than
the lesser of (i) the outstanding principal balance of the Mortgage Loan or (ii)
the maximum amount of insurance which is available under the National Flood
Insurance Act of 1968, the Flood Disaster Protection Act of 1973 or the National
Flood Insurance Reform Act of 1994, as amended. The Servicer shall also
maintain, to the extent such insurance is available, on REO Property, fire and
hazard insurance in the amounts described above, liability insurance and, to the
extent required and available under the National Flood Insurance Act of 1968, as
amended, and the Servicer determines that such insurance is necessary in
accordance with accepted first and second mortgage servicing practices of
prudent lending institutions with respect to Group 1, and in accordance with
accepted first mortgage servicing practices of prudent lending institutions with
respect to Group 2, flood insurance in an amount equal to that required above.
Any amounts collected by the Servicer under any such policies (other than
amounts to be applied to the restoration or repair of the Mortgaged Property, or
to be released to the Mortgagor in accordance with customary first and second
mortgage servicing procedures with respect to Group 1, and with customary first
mortgage servicing procedures with respect to Group 2) shall be deposited in the
Principal and Interest Account with respect to the related Group, subject to
retention by the Servicer to the extent such amounts constitute Servicing
Compensation or to withdrawal pursuant to Section 5.04 above.


                                      -76-
<PAGE>


It is understood and agreed that no earthquake or other additional insurance
need be required by the Servicer of any Mortgagor or maintained on REO Property,
other than pursuant to such applicable laws and regulations as shall at any time
be in force and as shall require such additional insurance. All policies
required hereunder shall be endorsed with standard mortgagee clauses with losses
payable to the Servicer. Any out-of-pocket expenses incurred by the Servicer
pursuant to this Section 5.07, including without limitation any advances of
premiums on insurance policies required by this Section 5.07, shall constitute
Servicing Advances.

               Section 5.08   Maintenance of Mortgage Impairment Insurance
                              Policy.

               In the event that the Servicer shall obtain and maintain a
blanket policy insuring against fire and hazards of extended coverage on all of
the Mortgage Loans or all of the Mortgage Loans in a Group, then, to the extent
such policy names the Servicer as loss payee and provides coverage in an amount
equal to the aggregate unpaid principal balance on the related Mortgage Loans
without co-insurance, and otherwise complies with the requirements of Section
5.07 above, the Servicer shall be deemed conclusively to have satisfied its
obligations with respect to fire and hazard insurance coverage under Section
5.07 above, it being understood and agreed that such blanket policy may contain
a deductible clause, in which case the Servicer shall, in the event that there
shall not have been maintained on the related Mortgaged Property a policy
complying with Section 5.07 above, and there shall have been a loss which would
have been covered by such policy, deposit in the related Principal and Interest
Account the difference, if any, between the amount that would have been payable
under a policy complying with Section 5.07 above and the amount paid under such
blanket policy from its own funds without reimbursement therefor. On the Closing
Date, such blanket policy is maintained with St. Paul Insurance Company.

               Section 5.09   Fidelity Bond.

               The Servicer shall maintain with a responsible company, and at
its own expense, a blanket fidelity bond and an errors and omissions insurance
policy, in a minimum amount acceptable to Fannie Mae or Freddie Mac or otherwise
as is commercially available at a cost that is not generally regarded as
excessive by industry standards, with broad coverage on all officers, employees
or other persons acting in any capacity requiring such persons to handle funds,
money, documents or papers relating to the Mortgage Loans ("Servicer
Employees"). Any such fidelity bond and errors and omissions insurance shall
protect and insure the Servicer against losses, including losses resulting from
forgery, theft, embezzlement, fraud, errors and omissions and negligent acts of
such Servicer Employees. Such fidelity bond shall also protect and insure the
Servicer against losses in connection with the release or satisfaction of a
Mortgage Loan without having obtained payment in full of the indebtedness
secured thereby. No provision of this Section 5.09 requiring such fidelity bond
and errors and omissions insurance shall diminish or relieve the Servicer from
its duties and obligations as set forth in this Agreement. Upon the request of
the Indenture Trustee or the Note Insurer, the Servicer shall cause to be
delivered to the Indenture Trustee or the Note Insurer a certified true copy of
such fidelity bond and insurance policy.


                                      -77-
<PAGE>


               Section 5.10   Title, Management and Disposition of REO Property.

               In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure (an "REO Property"), the deed or
certificate of sale shall be taken in the name of the Indenture Trustee for the
benefit of the Noteholders and the Note Insurer.

               The Servicer shall manage, conserve, protect and operate each REO
Property for the Noteholders, the Note Insurer and the Certificateholders solely
for the purpose of its prudent and prompt disposition and sale. The Servicer
shall, either itself or through an agent selected by the Servicer, manage,
conserve, protect and operate the REO Property in the same manner that it
manages, conserves, protects and operates other foreclosed property for its own
account, and in the same manner that similar property in the same locality as
the REO Property is managed. The Servicer shall attempt to sell the same (and
may temporarily rent the same) on such terms and conditions as the Servicer
deems to be in the best interest of the Note Insurer, the Noteholders and the
Certificateholders. Any out-of-pocket expenses incurred by the Servicer pursuant
to this Section 5.10 shall be Servicing Advances.

               The Servicer shall cause to be deposited, no later than five
Business Days after the receipt thereof, in the related Principal and Interest
Account, all revenues received with respect to the conservation and disposition
of the related REO Property.

               The disposition of REO Property shall be carried out by the
Servicer at such price, and upon such terms and conditions, as the Servicer
deems to be in the best interest of the Noteholders and the Note Insurer and the
Certificateholders and, as soon as practicable thereafter, the expenses of such
sale shall be paid. The proceeds of sale of the REO Property shall be promptly
deposited in the related Principal and Interest Account, net of Excess Proceeds,
any related unreimbursed Servicing Advances, accrued and unpaid Servicing Fees
and unreimbursed Monthly Advances payable to the Servicer in accordance with
Section 5.04 above.

               Section 5.11   Right to Repurchase Defaulted Mortgage Loans.

               The Servicer, in its sole discretion, shall have the right to
elect (by written notice sent to the Indenture Trustee and the Note Insurer) to
purchase on any Determination Date for its own account from the Trust any
Mortgage Loan which is 90 days or more delinquent at a price equal to the
Principal Balance of such Mortgage Loan as of the date of purchase, plus all
accrued and unpaid interest on such Mortgage Loan through the end of the Due
Period in which such Determination Date falls, computed at the Mortgage Rate
plus the amount of any unreimbursed Servicing Advances made by the Servicer with
respect to such Mortgage Loan (the "Purchase Price"). The Purchase Price for any
Mortgage Loan purchased hereunder shall be deposited by the Servicer in the
related Principal and Interest Account and the Indenture Trustee, upon receipt
of a Request for Release and confirmation of such deposit from the Servicer in
the form of Exhibit I, shall release or cause to be released to the purchaser of
such Mortgage Loan the related Mortgage File and shall execute and


                                      -78-
<PAGE>


deliver such instruments of transfer or assignment prepared by the purchaser of
such Mortgage Loan, in each case without recourse, representation or warranty,
as shall be necessary to vest in the purchaser of such Mortgage Loan any
Mortgage Loan released pursuant hereto and the purchaser of such Mortgage Loan
shall succeed to all the Trust's right, title and interest in and to such
Mortgage Loan and all security and documents related thereto. Such assignment
shall be an assignment outright and not for security. The purchaser of such
Mortgage Loan shall thereupon own such Mortgage Loan, and all security and
documents, free of any further obligation to the Trust, the Noteholders or the
Certificateholders with respect thereto.

               Section 5.12   Collection of Certain Mortgage Loan Payments.

               (a) The Servicer shall make reasonable efforts to collect all
payments called for under the terms and provisions of the Mortgage Loans, and
shall, to the extent such procedures shall be consistent with this Agreement,
comply with the terms and provisions of any applicable hazard insurance policy.
Consistent with the foregoing, the Servicer may in its discretion waive or
permit to be waived any late payment charge, prepayment charge, assumption fee
or any penalty interest in connection with the prepayment of a Mortgage Loan or
any other fee or charge which the Servicer would be entitled to retain hereunder
as servicing compensation and extend the due date for payments past due on a
Mortgage Note for a period (with respect to each payment as to which the due
date is extended) not greater than 125 days without the Note Insurer's prior
written consent, and in no event later than the final maturity date of the
Mortgage Loan. The outstanding principal balance of Mortgage Loans for which the
Servicer has extended the due date shall not exceed 5% of the sum of the
Original Pool Principal Balance plus the Original Pre-Funded Amount without the
consent of the Note Insurer. In the event the Servicer shall consent to the
deferment of the Due Dates for payments past due on a Mortgage Note, the
Servicer shall nonetheless make payment of any required Monthly Advance with
respect to the payments so extended to the same extent as if such installment
were due, owing and delinquent and had not been deferred, and shall be entitled
to reimbursement therefor in accordance with Section 5.04(ii) above.

               (b) All principal received with respect to any Deferred Payment
Loan during a Due Period shall be applied first to reduce the principal balance
of such Deferred Payment Loan prior to the designation of such collections as
the principal portion of a "Deferred Payment".

               Section 5.13   Access to Certain Documentation and Information
                              Regarding the Mortgage Loans.

               The Servicer shall provide to the Issuer, the Indenture Trustee,
the Noteholders, the Certificateholders, the Note Insurer and any supervisory
agents or examiners of each of the foregoing access to the documentation
regarding the Mortgage Loans (such access in the case of supervisory agents or
examiners being limited to that documentation required by applicable state and
federal regulations) being afforded without charge but only upon reasonable
request and during normal business hours at the offices of the Servicer
designated by it.


                                      -79-
<PAGE>


               Section 5.14   Superior Liens.

               With respect to any Group 1 Mortgage Loan, the Seller or the
Servicer shall file (or cause to be filed) of record a request for notice of any
action by a superior lienholder under a First Lien for the protection of the
Trust's interest, where permitted by local law and whenever applicable state law
does not require that a junior lienholder be named as a party defendant in
foreclosure proceedings in order to foreclose such junior lienholder's equity of
redemption. The Servicer must also notify any superior lienholder in writing of
the existence of the Mortgage Loan and request notification of any action (as
described below) to be taken against the Mortgagor or the Mortgaged Property by
the superior lienholder.

               With respect to any Group 1 Mortgage Loan, if the Servicer is
notified that any superior lienholder has accelerated or intends to accelerate
the obligations secured by the First Lien, or has declared or intends to declare
a default under the mortgage or the promissory note secured thereby, or has
filed or intends to file an election to have the Mortgaged Property sold or
foreclosed, the Servicer shall take, on behalf of the Trust, whatever actions
are necessary to protect the interests of the Noteholders, the Note Insurer and
the Certificateholders, and/or to preserve the security of the related Mortgage
Loan. The Servicer shall advance the necessary funds to cure the default or
reinstate the superior lien, if such advance is in the best interests of the
Note Insurer, the Noteholders and the Certificateholders. The Servicer shall not
make such an advance except to the extent that it determines in its reasonable
good faith judgment that the advance would either be recoverable from the
Liquidation Proceeds on the related Mortgage Loan or increase the Net
Liquidation Proceeds available to the Trust. The Servicer shall thereafter take
such action as is necessary to recover the amount so advanced. Any expenses
incurred by the Servicer pursuant to this Section 5.14 shall be Servicing
Advances with respect to Group 1.

               Section 5.15.  Environmental Matters.

               Notwithstanding any other provision of this Agreement to the
contrary, with respect to any Mortgage Loan as to which the Servicer has
received actual notice of, or has actual knowledge of, the presence of any
regulated substance, toxic substance, hazardous waste or hazardous substance or
any similar or like classification (as such terms are defined or used in CERCLA
or any federal, state or local statutes, laws, rules or regulations pertaining
to environmental matters) on the related Mortgaged Property, the Servicer shall
not, on behalf of the Indenture Trustee, either (i) obtain title to such
Mortgaged Property as a result of or in lieu of foreclosure or otherwise, or
(ii) otherwise acquire possession of, or take any other action, with respect to,
such Mortgaged Property, unless the Servicer has obtained the prior written
consent of the Note Insurer. The preceding sentence shall not apply to the
presence, use or storage on the related Mortgaged Property of hazardous
substances that are generally recognized to be appropriate to normal residential
use and maintenance of the related Mortgaged Property.


                                      -80-
<PAGE>


               Section 5.16.  Advance Facility.

               (a) With the prior consent of the Note Insurer (which consent
shall not be unreasonably withheld) the Servicer is hereby authorized to enter
into a facility with any Person which provides that such Person (an "Advancing
Person") may fund Monthly Advances and/or Servicing Advances under this
Agreement, although no such facility shall reduce or otherwise affect the
Servicer's obligation to fund such Monthly Advances and/or Servicing Advances.
To the extent that an Advancing Person funds any Monthly Advance or any
Servicing Advance and provides the Indenture Trustee with notice acknowledged by
the Servicer that such Advancing Person is entitled to reimbursement, such
Advancing Person shall be entitled to receive reimbursement pursuant to this
Agreement for such amount to the extent provided in Section 5.16(b). Such notice
from the Advancing Person must specify the amount of the reimbursement and must
specify which Section of this Agreement permits the applicable Monthly Advance
or Servicing Advance to be reimbursed. The Indenture Trustee shall have no duty
or liability with respect to any calculation of any reimbursement to be paid to
an Advancing Person and shall be entitled to rely without independent
investigation on the Advancing Person's notice provided pursuant to this Section
5.16. An Advancing Person whose obligations hereunder are limited to the funding
of Monthly Advances and/or Servicing Advances shall not be required to meet the
qualifications of a Subservicer pursuant to Section 5.01(a) hereof.

               (b) If an Advancing Person is entitled to reimbursement for any
particular Monthly Advance or Servicing Advance, then the Servicer shall not be
permitted to reimburse itself for such unreimbursed Monthly Advances or
unreimbursed Servicing Advances under Section 5.04(ii), but instead the Servicer
shall include such amounts in the applicable remittance to the Indenture Trustee
to the extent of amounts on deposit in the Principal and Interest Account on the
related Determination Date. The Indenture Trustee is hereby authorized to pay to
an Advancing Person reimbursements for Monthly Advances and Servicing Advances
from the Note Distribution Account to the same extent the Servicer would have
been permitted to reimburse itself for such Monthly Advances and/or Servicing
Advances in accordance with Section 5.04(ii), had the Servicer made such Monthly
Advance or Servicing Advance.


                                      -81-
<PAGE>


                                   ARTICLE VI

                         PAYMENTS TO THE SECURITYHOLDERS

               Section 6.01   Establishment of Note Distribution Account;
                              Deposits in Note Distribution Account.

               With respect to each Group, and no later than the Closing Date,
the Indenture Trustee will establish and maintain with itself one or more
segregated trust accounts that are Eligible Accounts, which shall be titled,
with respect to Group 1, "Group 1 Note Distribution Account, LaSalle Bank
National Association, as trustee for the registered holders of AFC Mortgage Loan
Asset Backed Notes, Series 2000-2" and with respect to Group 2, "Group 2 Note
Distribution Account, LaSalle Bank National Association, as trustee for the
registered holders of AFC Mortgage Loan Asset Backed Notes, Series 2000-2." With
respect to each Group, the Indenture Trustee shall, promptly upon receipt,
deposit in the related Note Distribution Account and retain therein:

                              (i) the portion of the related Available
               Remittance Amount remitted by the Servicer pursuant to Section
               5.04(i) above;

                              (ii) the related Monthly Advance and the related
               Compensating Interest remitted to the Indenture Trustee by the
               Servicer;

                              (iii) the Excess Spread with respect to the
               related Group remitted to the Indenture Trustee by the Servicer
               pursuant to Section 5.04(i) above and Insured Payments with
               respect to the related Group pursuant to Section 6.06(b);

                              (iv) all income or gain from investments of funds
               on deposit in the related Note Distribution Account pursuant to
               Section 6.05(e) and amounts required to be paid by the Servicer
               pursuant to such Section 6.05(e) in connection with losses on
               investments of amounts in the related Note Distribution Account;

                              (v) the Termination Price;

                              (vi) any amounts required to be deposited in the
               related Note Distribution Account pursuant to Sections 6.13(b),
               6.13(c), 6.13(d) and 6.14(c); and

                              (vii) any amounts to be paid under the Cap
               Agreements, if any.

               Section 6.02   Permitted Withdrawals from Note Distribution
                              Account.

               With respect to each Group, the Indenture Trustee shall, based
upon information set forth in the Servicer's Certificate for such Payment Date,
withdraw amounts on deposit in the related Note Distribution Account on each
Payment Date in the following order of priority:


                                      -82-
<PAGE>


                              (i) except as to the final Payment Date hereunder,
               to pay the Note Insurer the related Monthly Premium pursuant to
               Section 6.04;

                              (ii) to effect the distributions described in
               Section 6.06(c), exclusive of the distributions described in the
               last paragraph of Section 6.06(c);

                              (iii) except as to the final Payment Date
               hereunder, to make deposits in the related Trustee Expense
               Account pursuant to Section 6.03(a)(i);

and also, in no particular order of priority:

                              (iv) to invest amounts on deposit in the related
               Note Distribution Account in Permitted Instruments pursuant to
               Section 6.05;

                              (v) to pay on a monthly basis to the Servicer
               interest paid and earnings realized on Permitted Instruments in
               the related Note Distribution Account;

                              (vi) to withdraw any amount not required to be
               deposited in the related Note Distribution Account or deposited
               therein in error; and

                              (vii) to clear and terminate the related Note
               Distribution Account upon the termination of this Agreement in
               accordance with Article XI of this Agreement.

               Section 6.03   Establishment of Trustee Expense Account; Deposits
                              in Trustee Expense Account; Permitted Withdrawals
                              from Trustee Expense Account.

               (a) With respect to each Group and no later than the Closing
Date, the Indenture Trustee will establish and maintain with itself one or more
segregated trust accounts that are Eligible Accounts, which shall be titled,
with respect to Group 1, "Group 1 Trustee Expense Account, LaSalle Bank National
Association, as trustee for the registered holders of AFC Mortgage Loan Asset
Backed Notes, Series 2000-2", and with respect to Group 2, "Group 2 Trustee
Expense Account, LaSalle Bank National Association, as trustee for the
registered holders of AFC Mortgage Loan Asset Backed Notes, Series 2000-2." With
respect to each Group, the Indenture Trustee shall deposit into the related
Trustee Expense Account:

                              (i) on each Payment Date (other than the final
               Payment Date hereunder) from the amounts on deposit in the
               related Note Distribution Account an amount equal to the Annual
               Trustee Expense Amount, subject to the provisions of Section
               6.06(c); and

                              (ii) upon receipt, all income or gain from
               investments of funds on deposit in the related Trustee Expense
               Account pursuant to Section 6.05(e) and all amounts


                                      -83-
<PAGE>


               required to be paid by the Servicer pursuant to such Section
               6.05(e) in connection with losses on investments of amounts in
               the related Trustee Expense Account.

If at any time the amount then on deposit in any Trustee Expense Account shall
be insufficient to pay in full the fees and expenses of the Indenture Trustee
then due with respect to a Group, the Indenture Trustee shall make demand on the
related Servicer to advance the amount of such insufficiency, and the Servicer
shall promptly advance such amount. If the related Servicer fails to make such
advance, the Seller shall do so upon demand of the Indenture Trustee.
Thereafter, the Servicer and the Seller shall be entitled to reimbursement
solely from the related Trustee Expense Account pursuant to subclause (c)(ii)
below for the amount of any such advance from any excess available after payment
of Trust expenses.

               (b) The Indenture Trustee may withdraw amounts on deposit in the
Trustee Expense Account with respect to each Group for investment in Permitted
Instruments pursuant to Section 6.05, and the Indenture Trustee shall withdraw
amounts on deposit in the related Trustee Expense Account:

                              (i) to pay, as described in Section 2.08 above,
               the Indenture Trustee's fees and expenses allocable to or
               incurred in connection with the Notes, with respect to the
               related Group;

                              (ii) to pay on a monthly basis to the Servicer
               interest paid and earnings realized on Permitted Instruments in
               the related Trustee Expense Account;

                              (iii) to withdraw any amounts not required to be
               deposited in the related Trustee Expense Account or deposited
               therein in error; and

                              (iv) to clear and terminate the related Trustee
               Expense Account upon termination of this Agreement with any
               amounts on deposit therein being paid to the Servicer and/or the
               Seller to the extent of any Reimbursable Amounts and the
               remainder to the Certificate Paying Agent for distribution to
               Certificateholders.

               (c) On the twelfth Payment Date following the Closing Date, and
on each twelfth Payment Date thereafter, the Indenture Trustee shall determine
whether all payments required to be made pursuant to subclauses (b)(i), (b)(ii)
and (b)(iii) above, have been made, and from any amounts remaining in the
related Trustee Expense Account, the Indenture Trustee shall, based upon
information set forth in the Servicer's Certificate for such Payment Date (in
the following order of priority):

                              (i) pay any amounts not previously paid and
               required to be paid pursuant to subclauses (b)(i), (b)(ii) and
               (b)(iii) above;

                              (ii) reimburse the Servicer and/or the Seller, for
               Reimbursable Amounts;


                                      -84-
<PAGE>


                              (iii) reimburse the Servicer and/or the Seller for
               advances made by it pursuant to the last paragraph of subclause
               (a) above; and

                              (iv) remit to the Servicer as additional Servicing
               Compensation any amounts remaining in the related Trustee Expense
               Account after payments made pursuant to subclauses (b)(i),
               (b)(ii), (b)(iii), (c)(i) and (c)(ii), above.

               Section 6.04   Payment of Monthly Premium to Note Insurer.

               With respect to each Group and on each Payment Date commencing on
July 25, 2000 (other than the final Payment Date hereunder), from the amounts on
deposit in the Note Distribution Account with respect to the related Group,
prior to making the remittances required pursuant to Section 6.06(c), the
Indenture Trustee shall pay the Note Insurer the Monthly Premium with respect to
such Group.

               Section 6.05   Investment of Accounts.

               (a) So long as no Event of Servicer Default shall have occurred
and be continuing, and consistent with any requirements of the Code, all or a
portion of any Account, shall be invested and reinvested by the Indenture
Trustee, as directed in writing, or by telephone or facsimile transmission
confirmed in writing, by the Servicer, in one or more Permitted Instruments. In
the event that the Servicer does not provide written directions for the
investment of any Account, the Indenture Trustee shall invest funds therein in
time deposit only accounts satisfying the requirements of clause (ii) of the
definition of "Permitted Investments". Subject to the last paragraph of Section
5.04 above in the case of the Principal and Interest Accounts, no such
investment in any Account shall mature later than the Business Day immediately
preceding the next Payment Date.

               (b) If any amounts are needed for disbursement from any Account
held by the Indenture Trustee and sufficient uninvested funds are not available
to make such disbursement, the Indenture Trustee shall cause to be sold or
otherwise converted to cash a sufficient amount of the investments in such
Account. The Indenture Trustee shall not be liable for any investment loss or
other charge resulting therefrom unless the Indenture Trustee's failure to
perform in accordance with this Section 6.05 is the cause of such loss or charge
or if the Indenture Trustee is the obligor and has defaulted thereon.

               (c) Subject to Section 12.01, the Indenture Trustee shall not in
any way be held liable by reason of any insufficiency in any Account held by the
Indenture Trustee resulting from any investment loss on any Permitted Instrument
included therein (except to the extent that the Indenture Trustee is the obligor
and has defaulted thereon).

               (d) The Indenture Trustee shall invest and reinvest funds in the
Accounts held by the Indenture Trustee, to the fullest extent practicable, in
such manner as the Servicer or the holders


                                      -85-
<PAGE>


of a majority in interest of the Notes, as applicable, shall from time to time
direct as set forth in Section 6.05(a) above, but only in one or more Permitted
Instruments.

               (e) All income or other gain from investments in any Account held
by the Indenture Trustee shall be deposited in such Account immediately on
receipt, and the Indenture Trustee shall notify the Servicer, or the Seller, or
the holders of a majority in interest of the Notes as the case may be, of any
loss resulting from such investments. Upon receipt of such notification, the
Servicer, in the case of all Accounts other than the Interest Coverage Accounts
and the Pre-Funding Accounts and the Seller, in the case of the Interest
Coverage Accounts, the Reserve Account and the Pre-Funding Accounts, shall
promptly remit the amount of any such loss from their own funds, without
reimbursement therefor, to the Indenture Trustee for deposit in the Account or
Accounts from which the related funds were withdrawn for investment.

               Section 6.06   Priority and Subordination of Distributions.

               (a) The rights of the Noteholders to receive distributions from
the proceeds of the Trust Estate, in such distributions, shall be as set forth
in this Agreement. In this regard, all rights of the Certificateholders to
receive distributions in respect of the Certificates shall be subject and
subordinate to the preferential rights of the Noteholders to receive
distributions in respect of the Notes, to the extent set forth herein. In
accordance with the foregoing, the ownership interests of the Certificateholders
in amounts deposited in the Accounts from time to time shall not vest unless and
until such amounts are properly distributed in respect of the Certificates in
accordance with the terms of this Agreement. Notwithstanding anything contained
in this Agreement to the contrary, no Noteholder shall be required to refund any
amount properly distributed to it pursuant to the terms of this Agreement.

               (b) As soon as possible, and in no event later than 10:00 a.m.
Chicago time on the second Business Day (as defined in the Note Insurance
Policy) immediately preceding each Payment Date, subject to receipt by the
Indenture Trustee of the Servicer's Certificate, the Indenture Trustee shall
furnish the Note Insurer and the Servicer with a completed notice in the form
set forth as Exhibit A to the Note Insurance Policy (the "Notice") indicating
that an Insured Payment is necessary. The Notice shall specify the amount of
Insured Payment and shall constitute a claim for an Insured Payment pursuant to
the Note Insurance Policy. Upon receipt of Insured Payments on behalf of the
Class A Noteholders under the Note Insurance Policy, the Indenture Trustee shall
deposit such Insured Payments in the related Note Distribution Account and shall
distribute such Insured Payments in accordance with Section 6.02(ii) above and
Section 6.06(c) and (d).

               Each Noteholder shall promptly notify the Indenture Trustee in
writing upon the receipt of a court order as described in clause (c)(vii) of the
definition of Class A Principal Remittance Amount. The Indenture Trustee shall
promptly notify the Note Insurer upon its receipt from any Noteholder of any
such court order. If the payment of any portion or all of any amount that is
insured by the Note Insurer under the Note Insurance Policy is voided pursuant
to a final order of a court exercising proper jurisdiction in an insolvency
proceeding to the effect that the Indenture


                                      -86-
<PAGE>


Trustee or the Class A Noteholder, as the case may be, is required to return any
such payment or portion thereof prior to the expiration date of the Note
Insurance Policy because such payment was voided under the U.S. Bankruptcy Code,
with respect to which order the appeal period has expired without an appeal
having been filed (a "Final Order"), and, as a result, the Indenture Trustee or
any Noteholder is required to return such voided payment, or any portion of such
voided payment made in respect of the Class A Notes (a "Preference Amount"), the
Note Insurer will pay an amount equal to each such Preference Amount, on the
first Business Day (as defined in the Note Insurance Policy), following receipt
by the Note Insurer of (x) a certified copy of the Final Order, (y) an
assignment, in form reasonably satisfactory to the Note Insurer, irrevocably
assigning to the Note Insurer all rights and claims of the Indenture Trustee
and/or such Noteholder relating to or arising under such Preference Amount and
appointing the Note Insurer as the agent of the Indenture Trustee and/or such
Class A Noteholder in respect of such Preference Amount, and (z) a Notice
appropriately completed and executed by the Indenture Trustee or such
Noteholder, as the case may be. Such payment shall be made to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Final
Order and not to the Indenture Trustee or Noteholder directly (unless a
Noteholder has previously paid such amount to such receiver, conservator,
debtor-in-possession or trustee named in such Final Order in which case payment
shall be made to the Indenture Trustee for distribution to the Class A
Noteholder upon proof of such payment reasonably satisfactory to the Note
Insurer). Notwithstanding the foregoing, in no event shall the Note Insurer be
(i) required to make any payment under the Note Insurance Policy in respect of
any Preference Amount to the extent such Preference Amount is comprised of
amounts previously paid by the Note Insurer thereunder, or (ii) obligated to
make any payment in respect of any Preference Amount, which payment represents a
payment of the principal amount of the Notes, prior to the time the Note Insurer
otherwise would have been required to make a payment in respect of such
principal.

               Each Noteholder, by its purchase of the Notes, the Servicer and
the Indenture Trustee hereby agree that the Note Insurer may at any time during
the continuation of any proceeding relating to a preference claim direct all
matters relating to such preference claim, including, without limitation, the
direction of any appeal of any order relating to such preference claim and the
posting of any surety, supersedeas or performance bond pending any such appeal.
In addition and without limitation of the foregoing, the Note Insurer shall be
subrogated to the rights of the Servicer, the Indenture Trustee and each
Noteholder in the conduct of any such preference claim, including, without
limitation, all rights of any party to an adversary proceeding action with
respect to any court order issued in connection with any such preference claim.

               The Indenture Trustee shall receive, as attorney-in-fact of each
Holder of a Note, any Insured Payment with respect to the related Group from the
Note Insurer and disburse the same to each Holder of a Note with respect to the
related Group in accordance with the provisions of this Section 6.06. Insured
Payments disbursed by the Indenture Trustee from proceeds of the Note Insurance
Policy shall not be considered payment by the Trust nor shall such payments
discharge the obligation of the Trust with respect to such Notes, and the Note
Insurer shall become the owner of such unpaid amounts due from the Trust in
respect of Class A Notes. The Indenture Trustee hereby agrees on behalf of each
Holder of a Class A Note for the benefit of the Note Insurer that it


                                      -87-
<PAGE>


recognizes that to the extent the Note Insurer makes Insured Payments with
respect to a Group, either directly or indirectly (as by paying through the
Indenture Trustee), to the related Class A Noteholders, the Note Insurer will be
subrogated to the rights of such Class A Noteholders, with respect to such
Insured Payment, shall be deemed, to the extent of the payments so made, to be a
registered Class A Noteholder and shall receive all future related Class A
Remittance Amounts with respect to such Group until all such Insured Payments by
the Note Insurer have been fully reimbursed, subject to the following paragraph.
To evidence such subrogation, the Indenture Trustee shall, or shall cause the
Note Registrar to, note the Note Insurer's rights as subrogee on the
registration books maintained by the Indenture Trustee or the Certificate
Registrar upon receipt from the Note Insurer of proof of payment of any Insured
Payment. Except as otherwise described herein, the Note Insurer shall not
acquire any voting rights hereunder as a result of such subrogation. The effect
of the foregoing provisions is that, to the extent of Insured Payments made by
it, the Note Insurer shall be paid before payment of the balance of the Class A
Remittance Amount with respect to the related Group for which an Insured Payment
was made, is made to the other Holders of the related Class A Notes, subject to
the following paragraph.

               It is understood and agreed that the intention of the parties is
that the Note Insurer shall not be entitled to reimbursement on any Payment Date
for amounts previously paid by it with respect to a Group unless on such Payment
Date the full amount of the related Class A Remittance Amount with respect to
the related Class of Class A Notes shall have been distributed to the related
Class A Noteholders (exclusive of any related Class A Carry-Forward Amount, to
the extent representing amounts previously paid to such related Class A
Noteholders as Insured Payments or representing interest accrued in respect of
Insured Payments) for such Payment Date.

               (c) With respect to each Class that has a Note Principal Balance
greater than zero, on or before each Payment Date, the Servicer shall determine
the Overcollateralization Amount for each Group after giving effect to the
distribution of the related Class A Principal Remittance Amount to the Holders
of the related Class of Class A Notes on such Payment Date and the amount of the
related Net Excess Spread. Unless an Event of Default under the Indenture shall
have occurred and be continuing and an acceleration has been declared and not
rescinded pursuant to the Indenture, on each Payment Date the Indenture Trustee
shall withdraw from each Note Distribution Account the related Amount Available,
and make distributions thereof, based upon the information set forth in the
Servicer's Certificate for such Payment Date, in the following order of priority
to the extent available, except to the extent that the priority set forth in
Section 6.07 shall be applicable:

               (A) With respect to the Class 1A Notes and Group 1:

                              (X) If the Payment Date is prior to the Cross-Over
               Date, the Indenture Trustee shall distribute the indicated
               amounts in the following order of priority:

                              (i) to the Class 1A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), an amount equal to the lesser of:


                                      -88-
<PAGE>


                                             (A) the Amount Available with
                              respect to Group 1; and

                                             (B) the Class 1A Interest
                              Remittance Amount;

                              (ii) to the Class 1A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), to be applied to reduce the Class 1A Note
               Principal Balance to the extent described below, until the Class
               1A Note Principal Balance has been reduced to zero and to make
               payments in respect of the amounts described in clauses (c)(v)
               (to the extent the amount in clause (c)(v) represents prior
               Insured Payments by the Note Insurer or interest accrued thereon
               pursuant to the definition of Class A Carry-Forward Amount) and
               (c)(vii) of the definition of the Class A Principal Remittance
               Amount, an amount equal to the lesser of:

                                             (A) the balance of the Amount
                              Available with respect to Group 1 after payments
                              described in clause (X)(i) above; and

                                             (B) the Class A Principal
                              Remittance Amount with respect to the Class 1A
                              Notes;

                              (iii) to the Group 1 Trustee Expense Account, an
               amount equal to the lesser of (A) the balance of the Amount
               Available with respect to Group 1 after payments described in
               clauses (X)(i) and (ii) above and (B) any accrued and unpaid
               Annual Trustee Expense Amount with respect to Group 1;

                              (iv) to the Class 1A Noteholders to be applied to
               reduce the Class 1A Note Principal Balance until the Class 1A
               Note Principal Balance has been reduced to zero, an amount equal
               to the lesser of:

                                             (A) the balance of the Amount
                              Available with respect to Group 1 after payments
                              described in clauses (X)(i) through (iii) above,
                              less that portion, if any, of the Net Excess
                              Spread and Excess Principal with respect to Group
                              1 included in the Amount Available for Group 2 on
                              such Payment Date; and

                                             (B) the Additional Principal;

                              (v) to the Reserve Account, the Excess
               Overcollateralization Amount with respect to Group 1, if any;

                              (vi) to the Servicer, an amount equal to the
               lesser of the balance of (A) the Amount Available with respect to
               Group 1 after payments described in clauses (X)(i) through (v)
               above, less that portion, if any, of the Net Excess Spread and
               Excess Principal with respect to Group 1 included in the Amount
               Available for Group 2 on such Payment Date, and (B)


                                      -89-
<PAGE>


               the aggregate of any Nonrecoverable Advances with respect to
               Group 1 previously made by the Servicer and not previously
               reimbursed;


                              (vii) to the Note Insurer, an amount equal to the
               lesser of (A) the balance of the Amount Available with respect to
               Group 1 after payments described in clauses (X)(i) through (vii)
               above and (B) any unreimbursed amounts due under the Insurance
               Agreement plus interest thereon at the Late Payment Rate
               specified in the Insurance Agreement;

                              (viii) to the Servicer and/or the Seller, an
               amount equal to the lesser of (A) the balance of the Amount
               Available with respect to Group 1 after payments described in
               clauses (X)(i) through (vii) above, less that portion, if any, of
               the Net Excess Spread and Excess Principal with respect to Group
               1 included in the Amount Available for Group 2 on such Payment
               Date, and (B) any expenses incurred in connection with any third
               party claims that remain unreimbursed;

                              (ix) to the Class 1A Noteholders until the Class
               1A Note Principal Balance has been reduced to zero, an amount
               equal to the lesser of:

                                             (A) the balance of the Remaining
                              Net Excess Spread with respect to Group 1, if any,
                              after payments described in clauses (X)(i) through
                              (viii) above (in proportion to the amount of the
                              Available Funds Cap Carry-Forward Amount that
                              would have been distributed to such Class 1A
                              Noteholders on such Payment Date); and

                                             (B) the Available Funds Cap
                              Carry-Forward Amount with respect to the Class 1A
                              Notes, if any; and

                    (x) to the Certificate Paying Agent for payment to the
          Certificateholders, the balance of the Amount Available with respect
          to Group 1, if any, after payments described in clauses (X)(i) through
          (ix) above, less that portion, if any, of the Net Excess Spread and
          Excess Principal with respect to Group 1 included in the Amount
          Available for Group 2 on such Payment Date.

               (Y) If the Payment Date is on or after the Cross-Over Date, the
Indenture Trustee shall distribute the indicated amounts in the following order
of priority:

                              (i) to the Class 1A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), an amount equal to the lesser of:

                              (A) the Amount Available with respect to Group 1;
               and

                              (B) the Class 1A Interest Remittance Amount;


                                      -90-
<PAGE>


                              (ii) to the Class 1A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), to be applied to reduce the Class 1A Note
               Principal Balance until the Class 1A Note Principal Balance has
               been reduced to zero and to make payments in respect of the
               amounts described in clauses (c)(v) (to the extent the amounts
               described in clause (c)(v) represent prior Insured Payments by
               the Note Insurer or interest accrued thereon pursuant to the
               definition of Class A Carry-Forward Amount) and (c)(vii) of the
               definition of Class A Principal Remittance Amount, an amount
               equal to the lesser of:

                                             (A) the balance of the Net Excess
                              Amount Available with respect to Group 1 after
                              payments described in clause (Y)(i) above; and

                                             (B) the Class A Principal
                              Remittance Amount with respect to the Class 1A
                              Notes;


                              (iii) to the Group 1 Trustee Expense Account, an
               amount equal to the lesser of the balance of the Amount Available
               with respect to Group 1 after payments described in clauses
               (Y)(i) and (ii) above and any accrued and unpaid Annual Trustee
               Expense Amount with respect to Group 1;

                              (iv) to the Reserve Account, the Excess
               Overcollateralization Amount with respect to Group 1, if any;

                              (v) to the Servicer, an amount equal to the lesser
               of the balance of (A) the Amount Available with respect to Group
               1 after payments described in clauses (Y)(i) through (iv) above,
               less that portion, if any, of the Net Excess Spread and Excess
               Principal with respect to Group 1 included in the Amount
               Available for Group 2 on such Payment Date, and (B) the aggregate
               of any Nonrecoverable Advances with respect to Group 1 previously
               made by the Servicer and not previously reimbursed; and

                              (vi) to the Note Insurer, an amount equal to the
               lesser of (A) the balance of the Amount Available with respect to
               Group 1 after payments described in clauses (X)(i) through (v)
               above and (B) any unreimbursed amounts due under the Insurance
               Agreement plus interest thereon at the Late Payment Rate
               specified in the Insurance Agreement;

                              (vii) to the Servicer and/or the Seller, an amount
               equal to the lesser of (A) the balance of the Amount Available
               with respect to Group 1 after payments described in clauses
               (Y)(i) through (vi) above, less that portion, if any, of the Net
               Excess Spread and Excess Principal with respect to Group 1
               included in the Amount Available for Group 2 on such Payment
               Date, and (B) any expenses incurred in connection with any third
               party claims that remain unreimbursed;

                              (viii) to the Class 1A Noteholders until the Class
               1A Note Principal Balance has been reduced to zero, an amount
               equal to the lesser of:


                                      -91-
<PAGE>


                                             (A) the balance of the Remaining
                              Net Excess Spread with respect to Group 1 after
                              payments described in clauses (y)(i) through (vii)
                              above (in proportion to the amount of the
                              Available Funds Cap Carry-Forward Amount that
                              would have been distributed to such Class 1A
                              Noteholders on such Payment Date); and

                                             (B) the Available Funds Cap
                              Carry-Forward Amount with respect to the Class 1A
                              Notes, if any; and

                              (ix) to the Certificate Paying Agent for payment
               to the Certificateholders, the balance of the Amount Available
               with respect to Group 1, if any, after payments described in
               clauses (Y)(i) through (viii) above, less that portion, if any,
               of the Net Excess Spread and Excess Principal with respect to
               Group 1 included in the Amount Available for Group 2 on such
               Payment Date.

               (B) With respect to the Class 2A Notes and Group 2:

                              (X) If the Payment Date is prior to the Cross-Over
               Date, the Indenture Trustee shall distribute the indicated
               amounts in the following order of priority:

                              (i) to the Class 2A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), an amount equal to the lesser of:

                                             (A) the Amount Available with
                              respect to Group 2; and

                                             (B) the Class 2A Interest
                              Remittance Amount;

                              (ii) to the Class 2A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), to be applied to reduce the Class 2A Note
               Principal Balance to the extent described below, until the Class
               2A Note Principal Balance has been reduced to zero and to make
               payments in respect of the amounts described in clauses (c)(v)
               (to the extent the amount in clause (c)(v) represents prior
               Insured Payments by the Note Insurer or interest accrued thereon
               pursuant to the definition of Class A Carry-Forward Amount) and
               (c)(vii) of the definition of the Class A Principal Remittance
               Amount, an amount equal to the lesser of:

                                             (A) the balance of the Amount
                              Available with respect to Group 2 after payments
                              described in clause (X)(i) above; and

                                             (B) the Class A Principal
                              Remittance Amount with respect to the Class 2A
                              Notes;


                                      -92-
<PAGE>



                              (iii) to the Group 2 Trustee Expense Account, an
               amount equal to the lesser of the balance of the Amount Available
               with respect to Group 2 after payments described in clauses
               (X)(i) and (ii) above and any accrued and unpaid Annual Trustee
               Expense Amount with respect to Group 2;

                              (iv) to the Class 2A Noteholders to be applied to
               reduce the Class 2A Note Principal Balance until the Class 2A
               Note Principal Balance has been reduced to zero, an amount equal
               to the lesser of:

                                             (A) the balance of the Amount
                              Available with respect to Group 2 after payments
                              described in clauses (X)(i) through (iii) above,
                              less that portion, if any, of the Net Excess
                              Spread and Excess Principal with respect to Group
                              2 included in the Amount Available for Group 1 on
                              such Payment Date; and

                                             (B) the Additional Principal;

                              (v) to the Reserve Account, the Excess
               Overcollateralization Amount with respect to Group 2, if any;

                              (vi) to the Servicer, an amount equal to the
               lesser of the balance of (A) the Amount Available with respect to
               Group 2 after payments described in clauses (X)(i) through (v)
               above, less that portion, if any, of the Net Excess Spread and
               Excess Principal with respect to Group 2 included in the Amount
               Available for Group 1 on such Payment Date, and (B) the aggregate
               of any Nonrecoverable Advances with respect to Group 2 previously
               made by the Servicer and not previously reimbursed;

                              (vii) to the Note Insurer, an amount equal to the
               lesser of (A) the balance of the Amount Available with respect to
               Group 2 after payments described in clauses (X)(i) through (vi)
               above and (B) any unreimbursed amounts due under the Insurance
               Agreement plus interest thereon at the Late Payment Rate
               specified in the Insurance Agreement;

                              (viii) to the Servicer and/or the Seller, an
               amount equal to the lesser of the balance of (A) the Amount
               Available with respect to Group 2 after payments described in
               clauses (X)(i) through (vii) above, less that portion, if any, of
               the Net Excess Spread and Excess Principal with respect to Group
               2 included in the Amount Available for Group 1 on such Payment
               Date, and (B) any expenses incurred in connection with any third
               party claims that remain unreimbursed;

                              (ix) to the Class 2A Noteholders until the Class
               2A Note Principal Balance has been reduced to zero, an amount
               equal to the lesser of:

                                             (A) the balance of the Remaining
                              Net Excess Spread with respect to Group 2, if any,
                              after payments described in clauses (X)(i) through
                              (viii) (in


                                      -93-
<PAGE>


                              proportion to the amount of Available Funds Cap
                              Carry-Forward Amount that would have been
                              distributed to such Class 2A Noteholder on such
                              Payment Date); and

                                             (B) the Available Funds Cap
                              Carry-Forward Amount, if any; and

                              (x) to the Certificate Paying Agent for payment to
               Certificateholders, the balance of the Amount Available with
               respect to Group 2, if any, after payments described in clauses
               (X)(i) through (viii) above, less that portion, if any, of the
               Net Excess Spread and Excess Principal with respect to Group 2
               included in the Amount Available for Group 1 on such Payment
               Date.

               (Y) If the Payment Date is on or after the Cross-Over Date, the
Indenture Trustee shall distribute the indicated amounts in the following order
of priority:

                              (i) to the Class 2A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), an amount equal to the lesser of:

                                             (A) the Amount Available with
                              respect to Group 2; and

                                             (B) the Class 2A Interest
                              Remittance Amount;

                              (ii) to the Class 2A Noteholders (including for
               purposes of this Section 6.06(c), the Note Insurer as the
               subrogee thereof), to be applied to reduce the Class 2A Note
               Principal Balance until the Class 2A Note Principal Balance has
               been reduced to zero and to make payments in respect of the
               amounts described in clauses (c)(v) (to the extent the amounts
               described in clause (c)(v) represent prior Insured Payments by
               the Note Insurer or interest accrued thereon pursuant to the
               definition of Class A Carry-Forward Amount) and (c)(vii) of the
               definition of Class A Principal Remittance Amount below, an
               amount equal to the lesser of:

                                             (A) the balance of the Net Excess
                              Amount Available with respect to Group 2 after
                              payments described in clause (Y)(i) above; and

                                             (B) the Class A Principal
                              Remittance Amount with respect to the Class 2A
                              Notes;

                              (iii) to the Group 2 Trustee Expense Account, an
               amount equal to the lesser of (A) the balance of the Amount
               Available with respect to Group 2 after payments described in
               clauses (Y)(i) and (ii) above and (B) any accrued and unpaid
               Annual Trustee Expense Amount with respect to Group 2;

                              (iv) to the Reserve Account, the Excess
               Overcollateralization Amount with respect to Group 2, if any;


                                      -94-
<PAGE>


                              (v) to the Servicer, an amount equal to the lesser
               of the balance of (A) the Amount available with respect to Group
               2 after payments described in clauses (Y)(i) through (iv) above,
               less that portion, if any, of the Net Excess Spread and Excess
               Principal with respect to Group 2 included in the Amount
               Available for Group 1 on such Payment Date, and (B) the aggregate
               of any Nonrecoverable Advances with respect to Group 2 previously
               made by the Servicer and not previously reimbursed;

                              (vi) to the Note Insurer, an amount equal to the
               lesser of (A) the balance of the Amount Available with respect to
               Group 2 after payments described in clauses (X)(i) through (v)
               above and (B) any unreimbursed amounts due under the Insurance
               Agreement plus interest thereon at the Late Payment Rate
               specified in the Insurance Agreement;

                              (vii) to the Servicer and/or the Seller, an amount
               equal to the lesser of (A) the balance of the Amount Available
               with respect to Group 2 after payments described in clauses
               (Y)(i) through (vi) above, less that portion, if any, of the Net
               Excess Spread and Excess Principal with respect to Group 2
               included in the Amount Available for Group 1 on such Payment
               Date, and (B) any expenses incurred in connection with any third
               party claims that remain unreimbursed;

                              (viii) to the Class 2A Noteholders until the Class
               2A Note Principal Balance has been reduced to zero, an amount
               equal to the lesser of:

                                             (A) the balance of the Remaining
                              Net Excess Spread with respect to Group 2 after
                              payments described in clauses (Y)(i) through (vii)
                              above and payments of Additional Principal, if
                              any, to the Class 1A Noteholders (in proportion to
                              the amount of Available Funds Cap Carry-Forward
                              Amount that would have been distributed to such
                              Class 2A Noteholder on such Payment Date); and

                                             (B) the Available Funds Cap
                              Carry-Forward Amount, if any; and

                              (ix) to the Certificate Paying Agent for payment
               to the Certificateholders, the balance of the Amount Available
               with respect to Group 2, if any, after payments described in
               clauses (Y)(i) through (viii) above, less that portion, if any,
               of the Net Excess Spread and Excess Principal with respect to
               Group 2 included in the Amount Available for Group 1 on such
               Payment Date.

               As contemplated by Section 6.06(b) above, amounts distributed to
the related Class A Noteholders pursuant to Sections 6.06(c)(A)(X)(i) and (ii)
and 6.06(c)(A)(Y)(i) and (ii) with respect to Group 1, and Sections
6.06(c)(B)(X)(i) and (ii) and 6.06(c)(B)(Y)(i) and (ii) with respect to Group 2
above shall be applied first to distributions to the actual Noteholders, to the
extent of, as applicable, the related Class A Remittance Amount with respect to
the related Classes of Class A Notes (exclusive of any Class A Carry-Forward
Amount to the extent representing amounts


                                      -95-
<PAGE>


previously paid to the related Classes of Class A Noteholders, as Insured
Payments or representing interest accrued in respect of Insured Payments), and
then to reimbursement payments to the Note Insurer as subrogee to such
Noteholders.

               Upon the earlier to occur of (i) September 25, 2000 and (ii) the
termination of this Agreement, the Indenture Trustee shall distribute any amount
remaining in the related Pre-Funding Account as part of the Amount Available for
the immediately following Payment Date, net of any investment earnings, to the
Class 1A or Class 2A Noteholders, in proportion to the Class 1A Note Principal
Balance and the Class 2A Note Principal Balance, respectively, to reduce the
Class 1A Note Principal Balance and the Class 2A Note Principal Balance until
the Class 1A Note Principal Balance and the Class 2A Note Principal Balance are
zero.

               (d) Except as otherwise provided in the next succeeding sentence
and Sections 6.06(e) and 6.07, all distributions made to the Class 1A
Noteholders or Class 2A Noteholders as a Class on each Payment Date will be made
on a pro rata basis among the Noteholders of record of the respective Class on
the immediately preceding Record Date based on the Percentage Interest
represented by their respective Notes, and shall be made by wire transfer of
immediately available funds to the account of such Noteholder at a bank or other
entity having appropriate facilities therefor, if such Noteholder shall own of
record any Class A Note with an initial related Class A Note Principal Balance
in excess of $5,000,000 appearing in the Note Register and shall have provided
timely and complete wiring instructions, and otherwise by check mailed to the
address of such Noteholder appearing in the Note Register. The final
distribution on each Note will be made in the manner, but only upon presentment
and surrender of such Note at the location specified in the notice to
Noteholders of such final distribution.

               (e) Each distribution with respect to a Book-Entry Note shall be
paid to the Depository, which shall credit the amount of such distribution to
the accounts of its Depository Participants in accordance with its normal
procedures. Each Depository Participant shall be responsible for disbursing such
distribution to the Note Owners that it represents and to each indirect
participating brokerage firm (a "brokerage firm" or "indirect participating
firm") for which it acts as agent. Each brokerage firm shall be responsible for
disbursing funds to the Note Owners that it represents. All such credits and
disbursements with respect to a Book-Entry Note are to be made by the Depository
and the Depository Participants in accordance with the provisions of the Class A
Notes. None of the Indenture Trustee, the Note Registrar, the Seller, the Note
Insurer nor the Servicer shall have any responsibility therefor except as
otherwise provided by applicable law.

               To the extent applicable and not contrary to the rules of the
Depository, the Indenture Trustee shall comply with the provisions of the form
of the respective Class A Note as set forth in Exhibits A-1 and A-2 to the
Indenture.

               (f) Notwithstanding the foregoing, the Indenture Trustee, prior
to making any distributions to the Certificate Paying Agent pursuant to Sections
6.06(c)(A)(X)(ix), 6.06(c)(A)(Y)(viii), 6.06(c)(B)(X)(ix) and
6.06(c)(B)(Y)(viii) above, shall, from the remaining


                                      -96-
<PAGE>


Amount Available for each Group, reimburse the Administrator for all expenses
incurred pursuant to the Administration Agreement that remain unreimbursed.

               Section 6.07   Insufficiency of Amount Available or Net Excess
                              Amount Available.

               If as of any Payment Date the Amount Available, if such Payment
Date is prior to the Cross-Over Date, or the related Net Excess Amount Available
plus that additional portion of the Amount Available constituting Excess Spread
available to pay the related Class A Interest Remittance Amount with respect to
the related Class of Class A Notes pursuant to Section 6.06(c)(A)(Y)(i) with
respect to Group 1 and Section 6.06(c)(B)(Y)(i) with respect to Group 2 above,
if such Payment Date is on or after the Cross-Over Date, is insufficient to pay
the related Class A Noteholders the related Class A Interest Remittance Amount,
then the related Amount Available or related Net Excess Amount Available, plus
that additional portion of the related Amount Available constituting Excess
Spread with respect to the related Group available to pay the related Class A
Interest Remittance Amount with respect to the related Class of Class A
Certificates pursuant to Section 6.06(c)(A)(Y)(i) with respect to Group 1, and
Section 6.06(c)(B)(Y)(i) with respect to Group 2 above, as the case may be,
shall be distributed by the Indenture Trustee to the related Class A Noteholders
(including the Note Insurer as subrogee thereof) as follows, with respect to
each Group: first, to the extent of the related Class A Remittance Amount with
respect to the related Class of Class A Notes exclusive of that portion of the
related Class A Carry-Forward Amount representing amounts previously covered by
Insured Payments with respect to the related Group or interest accrued in
respect of such Insured Payments, in proportion to the amount of interest that
would have been distributed to such related Class A Noteholder absent such
shortfall; and second, that portion of the related Class A Carry-Forward Amount
representing amounts previously covered by Insured Payments with respect to the
related Group or interest accrued in respect of such Insured Payments with
respect to the related Group, in proportion to the amount of interest that would
have been distributed to such related Class A Noteholder absent such shortfall.

               Section 6.08   Servicer's Certificate.

               On or before 10:00 a.m. New York City time on the Determination
Date, the Servicer shall deliver to the Note Insurer and the Indenture Trustee,
by telecopy, the receipt and legibility of which shall be confirmed
telephonically, with hard copy thereof (and in the case of the remittance report
referenced below, such report to the Indenture Trustee in computer readable
magnetic tape, electronic data file or equivalent form) to be delivered on the
following Business Day, a certificate signed by a Servicing Officer and the
Servicer's Monthly Remittance Report substantially in the form attached hereto
as Exhibit Q (together, the "Servicer's Certificate") stating the date (day,
month and year), the series number of the Notes, the date of this Agreement, and
the following information with respect to each Group:

                              (i) The Available Remittance Amount for the
               related Payment Date and any portion thereof that has been
               deposited in the related Note Distribution Account but, pursuant
               to an order of a United States bankruptcy court of competent
               jurisdiction


                                      -97-
<PAGE>


               imposing a stay pursuant to Section 362 of the United States
               Bankruptcy Code, may not be withdrawn therefrom, the Amount
               Available with respect to each Group and the Net Excess Amount
               Available with respect to each Group;

                              (ii) The Class 1A Note Principal Balance, the
               Class 2A Note Principal Balance, the Group 1 Principal Balance
               less the aggregate Principal Balance of the Group 1 Mortgage
               Loans that are Permanent Buydown Companion Loans, the aggregate
               Principal Balance of the Group 1 Mortgage Loans that are
               Permanent Buydown Companion Loans and the Group 2 Principal
               Balance as reported in the prior Servicer's Certificate pursuant
               to subclause (xii) below, or, in the case of the first
               Determination Date, the Original Class 1A Note Principal Balance
               and the Original Class 2A Note Principal Balance;

                              (iii) The number and Principal Balances of all
               Mortgage Loans which were the subject of Principal Prepayments
               during the related Due Period;

                              (iv) The amount of all Curtailments which were
               received during the Due Period;

                              (v) The combined aggregate amount of (i) all
               Excess Payments and (ii) the principal portion of all Monthly
               Payments received during the related Due Period;

                              (vi) The amount of interest received on the
               Mortgage Loans;

                              (vii) The amount of the Monthly Advances to be
               made on the Determination Date, the Compensating Interest payment
               to be made on the Determination Date, the related Interest
               Coverage Addition, if any, to be made on the Payment Date and the
               amount to be deposited into the related Note Distribution Account
               from funds on deposit in the related Reserve Account pursuant to
               Section 6.14(c) on the Payment Date;

                              (viii) The delinquency and foreclosure information
               calculated as of the end of the month preceding the Determination
               Date set forth in the form attached hereto as Exhibit N;

                              (ix) The Class A Principal Remittance Amount, the
               Class 1A Interest Remittance Amount, the Class 2A Interest
               Remittance Amount and for the related Payment Date with the
               components thereof stated separately and the portion of the Class
               A Principal Remittance Amount to be distributed to the Class 1A
               Noteholders and the Class 2A Noteholders, respectively;

                              (x) With respect to each Group, (a) the amount of
               the Insured Payment, if any, to be made on the related Payment
               Date, separately identified with respect to the Class 1A Notes
               and the Class 2A Notes, (b) the amount, if any, of previously


                                      -98-
<PAGE>


               unreimbursed Insured Payments, and (c) the aggregate portion of
               the amounts described in clause (ix) above that represents unpaid
               interest accrued in respect of Insured Payments in accordance
               with the definition of Class A Carry-Forward Amount;

                              (xi) The amount to be distributed to the
               Certificateholders for the Payment Date;

                              (xii) The Class 1A Note Principal Balance, the
               Class 2A Note Principal Balance, the Group 1 Principal Balance,
               the aggregate balance of the Permanent Buydown Companion Loans
               and the Group 2 Principal Balance each after giving effect to the
               distribution to be made on the related Payment Date;

                              (xiii) With respect to each Group, the weighted
               average maturity and the weighted average Mortgage Rate;

                              (xiv) The Servicing Fees and the amounts to be
               paid to the Note Insurer as the Monthly Premium pursuant to
               Section 6.04 and to the related Trustee Expense Account pursuant
               to Section 6.03;

                              (xv) The amount of all payments or reimbursements
               to the Servicer pursuant to Section 5.04 (ii), (iv), (vi) and
               (ix) above and the amounts, if any, withdrawn pursuant to 5.04
               above;

                              (xvi) The related Group Factor, computed to seven
               (7) decimal places;

                              (xvii) With respect to each Group, the Excess
               Spread to be deposited in the related Note Distribution Account
               pursuant to Section 6.01(iii) above;

                              (xviii) With respect to each Group, (a) the
               allocation of Excess Spread to be distributed pursuant to Section
               6.06(c) above to Class 1A and Class 2A Noteholders, to the
               Servicer and/or Seller as Reimbursable Amounts, to the Servicer
               as Nonrecoverable Advances and to the Certificateholders and (b)
               the Available Funds Cap Carry-Forward Amount for the immediately
               preceding Payment Date;

                              (xix) With respect to each Group, the Cumulative
               Realized Losses since the Cut-off Date, the Realized Losses for
               the related Due Period, the Cumulative Realized Losses for the
               prior 12 months, the Subordinated Amount as of such Payment Date,
               and the Unrecovered Class A Portion if any;

                              (xx) The amounts which are reimbursable to the
               Servicer or the Seller, as appropriate, pursuant to Sections
               6.02, 6.03(c) and 6.06(c) above;


                                      -99-
<PAGE>


                              (xxi) With respect to each Group, the number of
               Mortgage Loans at the beginning and at the end of the related Due
               Period;

                              (xxii) If the related Payment Date is the final
               Payment Date in connection with the purchase by the Servicer of
               all the Mortgage Loans and REO Properties of the related Group
               pursuant to Section 11.01, the Termination Price;

                              (xxiii) With respect to each Group, for the
               September 25, 2000 Payment Date, the balance of the related
               Pre-Funded Amount that has not been used to purchase Subsequent
               Mortgage Loans and that is being distributed to the related Class
               of Class A Noteholders as a mandatory prepayment of principal, if
               any, on such Payment Date pursuant to the last paragraph of
               Section 6.06(c) above;

                              (xxiv) With respect to each Group, the
               Overcollateralization Amount after giving effect to the
               distribution of the related Class A Principal Remittance Amount
               on such Payment Date, the Required Overcollateralization Amount
               for such Payment Date, the Undercollateralization Amount for such
               Payment Date, the related Uncovered Class A Portion for such
               Payment Date and the amount of the related Additional Principal
               to be distributed on such Payment Date;

                              (xxv) The amount on deposit in the Reserve
               Accounts for such Payment Date and the amount, if any, to be
               released to the Certificateholders from the Reserve Accounts
               pursuant to Section 6.14(c);

                              (xxvi) Such other information as the Note Insurer
               and the Noteholders may reasonably request and which is produced
               or available in the ordinary course of the Servicer's business;

                              (xxvii) The aggregate unpaid principal balance of
               all delinquent Mortgage Loans repurchased by the Servicer on any
               Determination Date and cumulatively since the Closing Date
               pursuant to Section 5.11;

                              (xxviii) With respect to each Group, the sum of
               the outstanding principal balances of the three largest mortgage
               loans as of the end of the related Due Period;

                              (xxix) With respect to each Group, the Delinquency
               Amount and the Delinquency Percentage;

                              (xxx) With respect to each Group, the Cumulative
               Loss Percentage; and

                              (xxxi) With respect to each Group, the Rolling
               Delinquency Percentage.


                                      -100-
<PAGE>


               The Indenture Trustee shall forward copies of such Servicer's
Certificate to the Noteholders and Moody's on the Payment Date. All reports
prepared by the Indenture Trustee of such withdrawals and deposits will be based
in whole or in part upon the information provided to the Indenture Trustee by
the Servicer, and the Indenture Trustee may fully rely upon and shall have no
liability with respect to such information provided by the Servicer.

               To the extent that there are inconsistencies between the telecopy
of the Servicer's Certificate and the hard copy thereof, the Indenture Trustee
shall be entitled to rely upon the telecopy.

               In the case of information furnished pursuant to subclauses (ii),
(iii), (iv), (v), (ix), (x) and (xii) above, the amounts shall be expressed in a
separate section of the report as a dollar amount for each Class per $1,000
original dollar amount as of the Cut-off Date, in the case of such information
relevant to Class A Noteholders.

               (a) Within a reasonable period of time after the end of each
calendar year, the Servicer shall furnish to the Indenture Trustee for
distribution to each Person who at any time during the calendar year was a Class
A Noteholder, if requested in writing by such Person, such information as is
reasonably necessary to provide to such Person a statement containing the
information set forth in subclauses (vi), (ix) and (xiv) above, aggregated for
such calendar year or applicable portion thereof during which such Person was a
Noteholder. Such obligation of the Servicer shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Servicer to the Indenture Trustee or the Noteholders pursuant to
any requirements of the Code as from time to time are in force.

               (b) On each Payment Date, the Indenture Trustee shall forward to
the Certificateholders a copy of the reports forwarded to the Class A
Noteholders in respect of such Payment Date and a statement setting forth the
amounts actually distributed to the Certificateholders on such Payment Date
together with such other information as the Servicer deems necessary or
appropriate.

               (c) Within a reasonable period of time after the end of each
calendar year, the Servicer shall furnish to the Indenture Trustee for
distribution to each Person who at any time during the calendar year was a
Certificateholder, if requested in writing by such Person, such information as
is reasonably necessary to provide to such Person a statement containing the
information provided pursuant to the previous paragraph aggregated for such
calendar year or applicable portion thereof during which such Person was a
Certificateholder. Such obligation of the Servicer shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Servicer to the Indenture Trustee or the Certificateholders
pursuant to any requirements of the Code as from time to time in force.

               (d) Upon reasonable advance notice in writing, the Servicer will
provide to each Class A Noteholder which is a savings and loan association, bank
or insurance company access to


                                      -101-
<PAGE>


information and documentation regarding the Mortgage Loans sufficient to permit
such Class A Noteholders to comply with applicable regulations of the FDIC or
other regulatory authorities with respect to investment in the Class A Notes.

               (e) The Servicer shall furnish to each Securityholder, during the
term of this Agreement, such periodic, special, or other reports or information,
whether or not provided for herein, as shall be necessary, reasonable, or
appropriate with respect to the Securityholder, or otherwise with respect to the
purposes of this Agreement, all such reports or information to be provided by
and in accordance with such applicable instructions and directions as the
Securityholder may reasonably require; provided, that the Servicer shall be
entitled to be reimbursed by such Securityholder for the Servicer's actual
expenses incurred in providing such reports, if such reports are not generally
produced in the ordinary course of the Servicer's business.

               (f) Reports and computer tapes furnished by the Servicer pursuant
to this Agreement shall be deemed confidential and of proprietary nature, and
shall not be copied or distributed except in connection with the purposes and
requirements of this Agreement, except that the Note Insurer may provide copies
of reports and computer tapes furnished by the Servicer to (a) any reinsurer (or
risk transferee) of the Note Insurer or prospective reinsurer (or risk
transferee) of the Note Insurer; (b) any rating agency or regulatory agency or
authority then rating or regulating the Note Insurer (including but not limited
to the National Association of Insurance Commissioners); (c) any accountant or
lawyer of the Note Insurer and (d) pursuant to the order of any court or any
regulator of the Note Insurer. No Person entitled to receive copies of such
reports or tapes shall use the information therein for the purpose of soliciting
the customers of the Seller or for any other purpose except as set forth in this
Agreement.

               Section 6.09   Advances by the Servicer.

               Not later than 4:00 p.m. New York time on the Determination Date,
the Servicer shall remit to the Indenture Trustee for deposit in the related
Note Distribution Account an amount (as indicated in the Servicer's Certificate
prepared pursuant to Section 6.08 above), to be distributed on the related
Payment Date pursuant to Section 6.06 above, equal to the sum of, with respect
to each Group (a) the interest portion of each Monthly Payment due but not
received during the related Due Period (net of the Servicing Fee), plus (b) with
respect to each REO Property with respect to the related Group, which was
acquired during or prior to the related Due Period and as to which an REO
Disposition did not occur during the related Due Period, an amount equal to the
excess, if any, of interest on the Principal Balance of each such REO Property
at the related Mortgage Rate (net of the Servicing Fee) for the most recently
ended calendar month over the net income from the REO Property transferred to
the Principal and Interest Account with respect to the related Group during the
related Due Period pursuant to Section 5.10 above, plus (c) with respect to a
Mortgage Loan with a delinquent Balloon Payment, an amount equal to the assumed
interest portion of the aggregate amount of the Monthly Payment that would have
been due on the related Due Period (net of the Servicing Fee); except that,
after the Cross-Over Date, the Servicer shall not be required to remit as the
sum of clauses (a), (b) and (c) above, an amount in excess of the sum of the
related Class A


                                      -102-
<PAGE>


Interest Remittance Amount and the related Monthly Premium for the immediately
following Remittance Date, plus (d) with respect to each such Payment Date, the
amount necessary on the first, second, third, fourth and fifth Payment Dates to
pay 30 days' interest with respect to each non-delinquent Subsequent Mortgage
Loan (net of the Servicing Fee), plus (e) with respect to each Payment Date, if
pursuant to Section 5.04(ii) above the Servicer has previously reimbursed itself
for a Monthly Advance made pursuant to Section 6.09(c) or Section 6.09(d) above,
then an amount equal to such amount previously reimbursed, such sum being
defined herein as the "Monthly Advance". In lieu of making all or a portion of
such Monthly Advance from its own funds, the Servicer may (i) cause to be made
an appropriate entry in its records relating to the Principal and Interest
Account with respect to the related Group that any amount held in the Principal
and Interest Account with respect to the related Group, and not required for
distribution on the immediately succeeding Payment Date has been used by the
Servicer in discharge of its obligation to make any such Monthly Advance and
(ii) transfer such funds from the Principal and Interest Account with respect to
the related Group, to the related Note Distribution Account. Any funds so
applied and transferred shall be replaced by the Servicer by deposit in the
related Principal and Interest Account no later than the close of business on
the Business Day immediately preceding the Payment Date on which such funds are
required to be distributed pursuant to this Agreement. The Servicer may
reimburse itself pursuant to Section 5.04 above for Monthly Advances made from
its own funds. Notwithstanding the foregoing, the Monthly Advance required on
the first Payment Date by Section 6.09(d) above shall be mandatory, and each
successive Monthly Advance pursuant to Section 6.09(d) and Section 6.09(e) above
shall be made if and to the extent the Servicer has reimbursed itself for
amounts previously advanced pursuant to such Sections 6.09(d) and 6.09(e), as
the case may be.

               Section 6.10   Compensating Interest.

               Not later than the close of business on each Determination Date,
with respect to each Mortgage Loan for which a Principal Prepayment or
Curtailment was received during the related Due Period, the Servicer shall remit
to the Indenture Trustee for deposit in the related Note Distribution Account
from amounts otherwise payable to it as Servicing Compensation (as indicated in
the Servicer's Certificate prepared pursuant to Section 6.08 above), an amount
equal to the difference between (a) 30 days' interest on the Principal Balance
of each such Mortgage Loan (other than a Periodic Payment Loan) or 28 days
interest on the Principal Balance of each such Periodic Payment Loan immediately
following the Payment Date in the related Due Period at the Mortgage Rate, net
of the Servicing Fee, and after the related Cross-Over Date, the Excess Spread
with respect to the related Group, and (b) the amount of interest actually
received on each such Mortgage Loan for such Due Period, net of the Servicing
Fee, the Annual Trustee Expense Amount, and after the related Cross-Over Date,
the Excess Spread with respect to the related Group.

               Section 6.11   [Reserved].


                                      -103-
<PAGE>


               Section 6.12   Pre-Funding Account.

               (a) With respect to each Group and no later than the Closing
Date, the Indenture Trustee shall establish one or more segregated trust
accounts that are Eligible Accounts, which shall be titled, with respect to
Group 1, "Group 1 Pre-Funding Account, LaSalle Bank National Association, as
trustee for the registered holders of AFC Mortgage Loan Asset Backed Notes,
Series 2000-2" and, with respect to Group 2, "Group 2 Pre-Funding Account,
LaSalle Bank National Association, as trustee for the registered holders of AFC
Mortgage Loan Asset Backed Notes, Series 2000-2". The Indenture Trustee shall,
promptly upon receipt, deposit in the related Pre-Funding Account and retain
therein the Original Pre-Funded Amount with respect to the related Group
remitted on the Closing Date to the Indenture Trustee by the Seller. The Seller
shall deposit in the related Pre-Funding Account the amount of any net loss
incurred in respect of any such Permitted Investments upon realization of such
loss.

               (b) Amounts on deposit in the related Pre-Funding Account shall
be withdrawn by the Indenture Trustee as follows:

                              (i) On any Subsequent Transfer Date, the Indenture
               Trustee, upon written direction from the Seller, shall withdraw
               from the related Pre-Funding Account an amount equal to the
               applicable percentage of the Principal Balances of the Subsequent
               Mortgage Loans with respect to the related Group transferred and
               assigned to the Indenture Trustee on such Subsequent Transfer
               Date and pay such amount to or upon the order of the Seller upon
               satisfaction of the conditions with respect to such transfer and
               assignment set forth in Section 2.10(b) above with respect to all
               Subsequent Mortgage Loans, Section 2.10(c) with respect to Group
               1 Subsequent Mortgage Loans and Section 2.10(d) with respect to
               Group 2 Subsequent Mortgage Loans;

                              (ii) If the related Pre-Funded Amount has not been
               reduced to zero during the Funding Period, on September 25, 2000,
               the Indenture Trustee shall withdraw any amount remaining in the
               related Pre-Funding Account, net of investment earnings, and
               deposit such amount in the related Note Distribution Account in
               order to effect the distributions described in the last paragraph
               of Section 6.06(c) above on such Payment Date and remit any
               remaining balance to the Seller;

and also, in no particular order of priority:

                              (iv) to withdraw any amount not required to be
               deposited in the related Pre-Funding Account or deposited
               therein in error;

                              (v) to withdraw investment earnings, and


                                      -104-
<PAGE>


                              (vi) to clear and terminate the related
               Pre-Funding Account upon the earliest to occur of (A) September
               25, 2000, (B) the termination of this Agreement and (C) the
               termination of the related Group, with any amounts remaining on
               deposit therein being paid to the Certificateholders.

               Section 6.13   Interest Coverage Account.

               (a) With respect to each Group and no later than the Closing
Date, the Indenture Trustee shall establish and maintain with itself a separate,
segregated trust account, which shall be an Eligible Account, titled, with
respect to Group 1, "Group 1 Interest Coverage Account, LaSalle Bank National
Association, as trustee for the registered holders of AFC Mortgage Loan Asset
Backed Notes, Series 2000-2" and, with respect to Group 2, "Group 2 Interest
Coverage Account, LaSalle Bank National Association, as trustee for the
registered holders of AFC Mortgage Loan Asset Backed Notes, Series 2000-2." The
Indenture Trustee shall, promptly upon receipt, deposit in the related Interest
Coverage Account and retain therein the related Interest Coverage Amount
remitted on the Closing Date or any Subsequent Transfer Date to the Indenture
Trustee by the Seller. Funds deposited in the related Interest Coverage Account
shall be held in trust by the Indenture Trustee for the Noteholders for the uses
and purposes set forth herein. The Seller shall deposit in the related Interest
Coverage Account the amount of any net loss incurred in respect of any such
Permitted Investment immediately upon realization of such loss.

               (b) With respect to each Group and on the July 25, 2000 Payment
Date, the Indenture Trustee shall withdraw from the related Interest Coverage
Account and deposit in the related Note Distribution Account an amount, as
provided in the Servicer's Monthly Remittance Report, equal to the sum of (A)
(i) 30 days' interest on the related Original Pre-Funded Amount at an annual
rate equal to 11.47821% with respect to Group 1 and 11.18465% with respect to
Group 2 minus (ii) the sum of (1) interest payments received on Subsequent
Mortgage Loans with respect to the related Group during the related Due Period
and (2) Monthly Advances in respect of interest portions of delinquent Monthly
Payments on Subsequent Mortgage Loans with respect to the related Group conveyed
to the Indenture Trustee during the related Due Period and (B) with respect to
Subsequent Mortgage Loans that are Deferred Payment Loans, the amount of
interest that will accrue during the period of deferment on the principal
balance of such Deferred Payment Loan as transferred to the Trust.

               (c) With respect to each Group and on the August 25, 2000 Payment
Date, the Indenture Trustee shall withdraw from the related Interest Coverage
Account and deposit in the related Note Distribution Account an amount, as
provided in the Servicer's Monthly Remittance Report, equal to the sum of (A)
(i) 30 days' interest on the related Original Pre-Funded Amount minus the
aggregate Principal Balance of Subsequent Mortgage Loans conveyed to the
Indenture Trustee having a Due Date on or prior to July 1, 2000 at an annual
rate equal to 11.47821% with respect to Group 1 and 11.18465% with respect to
Group 2 minus (ii) the sum of (1) interest payments received on Subsequent
Mortgage Loans conveyed to the Indenture Trustee during the related Due Period
and (2) Monthly Advances in respect of interest portions of delinquent Monthly


                                      -105-
<PAGE>


Payments on Subsequent Mortgage Loans with respect to the related Group conveyed
to the Indenture Trustee during the related Due Period and (B) with respect to
Subsequent Mortgage Loans that are Deferred Payment Loans, the amount of
interest that will accrue during the period of deferment on the principal
balance of such Deferred Payment Loan as transferred to the Trust.

               (d) With respect to each Group and on September 25, 2000, the
Indenture Trustee shall withdraw from the related Interest Coverage Account and
deposit in the related Note Distribution Account an amount, as provided in the
Servicer's Monthly Remittance Report, equal to the sum of (A) (i) 30 days'
interest on the related Original Pre-Funded Amount minus the aggregate Principal
Balance of Subsequent Mortgage Loans conveyed to the Indenture Trustee having a
Due Date on or prior to July 1, 2000 at an annual rate equal to 11.47821% with
respect to Group 1 and 11.18465% with respect to Group 2 minus (ii) the sum of
(1) interest payments received on Subsequent Mortgage Loans conveyed to the
Indenture Trustee during the related Due Period and (2) Monthly Advances in
respect of interest portions of delinquent Monthly Payments on Subsequent
Mortgage Loans with respect to the related Group conveyed to the Indenture
Trustee during the related Due Period and (B) with respect to Subsequent
Mortgage Loans that are Deferred Payment Loans, the amount of interest that will
accrue during the period of deferment on the principal balance of such Deferred
Payment Loan as transferred to the Trust.

               (e) With respect to each Group and on the date of conveyance of a
Subsequent Mortgage Loan to the Indenture Trustee, excess funds on deposit in
the related Interest Coverage Account in an amount equal to the product of (i)
the Principal Balance of such Subsequent Mortgage Loan and (ii) 11.47821% with
respect to Group 1 and 11.18465% with respect to Group 2 and (iii) a fraction,
the numerator of which is the number of days from the Subsequent Transfer Date
to September 25, 2000 and the denominator of which is 360 days, shall be
remitted immediately to the Seller.

               (f) With respect to each Group and upon the earlier of (i) the
September 25, 2000 Payment Date, (ii) the reduction of the related Class 1A Note
Principal Balance or the Class 2A Note Principal Balance to zero, (iii) the
termination of this Agreement in accordance with Section 11.01, (iv) the date of
the conveyance of the last Subsequent Mortgage Loan to the Indenture Trustee, as
set forth in a written letter of instruction by the Servicer to the Indenture
Trustee, or (v) termination of the related Group, any amount remaining on
deposit in the related Interest Coverage Account other than the Deferred
Interest Amount after distributions pursuant to Sections 6.13(b), 6.13(c) and
6.13(d) above shall be withdrawn by the Indenture Trustee and paid to the
Seller.

               (g) With respect to each Group and on each Payment Date after the
September 25, 2000 Payment Date, the Indenture Trustee shall withdraw from the
related Interest Coverage Account and deposit in the related Note Distribution
Account, an amount equal to the amount of interest that will accrue during the
period of deferment on the principal balance of any related Deferred Payment
Loan as transferred to the Issuer that would otherwise be due during the related
Due Period.


                                      -106-
<PAGE>


               Section 6.14   Reserve Account.

               (a) If necessary, the Indenture Trustee shall establish and
maintain with itself a separate, segregated trust account, which shall be an
Eligible Account, titled, "Reserve Account, LaSalle Bank National Association,
as trustee for the registered holders of AFC Mortgage Loan Asset Backed Notes,
Series 2000-2". The Indenture Trustee shall promptly deposit in the Reserve
Account the Excess Overcollateralization Amount, if any. Funds deposited in the
Reserve Account shall be held in trust by the Indenture Trustee for the
Noteholders for the uses and purposes set forth herein.

               (b) All income and gain realized from investment of funds
deposited in the Reserve Account shall be for the sole and exclusive benefit of
the Seller and shall be remitted by the Indenture Trustee to the Seller on the
first Business Day following each Payment Date.

               (c) Amounts, if any, on deposit in the Reserve Account shall be
withdrawn on each Payment Date by the Indenture Trustee to be applied, at the
written direction of the Servicer, as follows:

                              (i)(A) to deposit in the Group 1 Note Distribution
               Account, an amount equal to the excess of the Class A Remittance
               Amount with respect to the Class 1A Notes for such Payment Date
               over the Amount Available (exclusive of clauses (iv) and (v) of
               the definition thereof) with respect to Group 1 for such Payment
               Date and (B) to deposit in the Group 2 Note Distribution Account,
               an amount equal to the excess of the Class A Remittance Amount
               with respect to the Class 2A Notes for such Payment Date over the
               Amount Available (exclusive of clauses (iv) and (v) of the
               definition thereof) with respect to Group 2 for such Payment
               Date;

                              (ii) to release to the Certificateholders, on the
               Payment Date on which the Overcollateralization Amount for the
               Groups exceeds the Required Overcollateralization Amount for the
               Groups, the lesser of (A) the amount, if any, remaining in the
               Reserve Account and (B) such excess, after giving effect to all
               payments to be made on the related Class A Notes on such Payment
               Date; and

                              (iii) to clear and terminate the related Reserve
               Account upon termination of this Agreement with any amounts on
               deposit therein being paid to the Certificateholders.

               Section 6.15   [Reserved]

               Section 6.16   Compliance with Withholding Requirements.

               Notwithstanding any other provision of this Agreement, the
Indenture Trustee shall comply with all federal withholding requirements
respecting payments to Noteholders of interest or original issue discount that
the Indenture Trustee reasonably believes are applicable under the Code.


                                      -107-
<PAGE>


The consent of Noteholders shall not be required for such withholding. In the
event the Indenture Trustee does withhold any amount from interest or original
issue discount payments or advances thereof to any Noteholder pursuant to
federal withholding requirements, the Indenture Trustee shall indicate the
amount withheld to such Noteholders.

               Section 6.17   Cap Agreements.

               On the Closing Date, the Seller will enter into the Class 1A Cap
Agreement with Morgan Guaranty Trust Company of New York and the Class 2A Cap
Agreement with National Westminster Bank Plc. All of the Seller's rights under
the Cap Agreements shall be transferred, assigned, set over and conveyed,
without recourse, to the Trust for the benefit of Indenture Trustee on behalf of
Noteholders and the Note Insurer pursuant to the Class 1A Assignment Agreement
and the Class 2A Assignment Agreement. Pursuant to the Cap Agreements, the Trust
will be entitled to certain supplemental payments when one-month LIBOR exceeds
specified levels as set forth in the Cap Agreements. Any payments made under the
Cap Agreements will be included within the Available Remittance Amount and
payable to the Noteholders on a given Payment Date, but will not have the effect
of increasing the Class 1A Note Interest Rate or Class 2A Note Interest Rate.


                                      -108-
<PAGE>


                                   ARTICLE VII
                           GENERAL SERVICING PROCEDURE

               Section 7.01   Assumption Agreements.

               When a Mortgaged Property has been or is about to be conveyed by
the Mortgagor, the Servicer shall, to the extent it has knowledge of such
conveyance or prospective conveyance, exercise its rights to accelerate the
maturity of the related Mortgage Loan under any "due-on-sale" clause contained
in the related Mortgage or Mortgage Note; provided, however, that the Servicer
shall not exercise any such right if the "due-on-sale" clause, in the reasonable
belief of the Servicer, is not enforceable under applicable law. In such event,
the Servicer shall enter into an assumption and modification agreement with the
person to whom such property has been or is about to be conveyed, pursuant to
which such person becomes liable under the Mortgage Note and, unless prohibited
by applicable law or the Mortgage Documents, the Mortgagor remains liable
thereon. The Servicer is also authorized with the prior approval of the Note
Insurer to enter into a substitution of liability agreement with such person,
pursuant to which the original Mortgagor is released from liability and such
person is substituted as Mortgagor and becomes liable under the Mortgage Note.
The Servicer shall notify the Indenture Trustee and the Note Insurer that any
such substitution or assumption agreement has been completed by forwarding to
the Indenture Trustee the original of such substitution or assumption agreement
and a duplicate thereof to the Note Insurer, which original shall be added by
the Indenture Trustee to the related Trustee's Mortgage File and shall, for all
purposes, be considered a part of such Trustee's Mortgage File to the same
extent as all other documents and instruments constituting a part thereof. In
connection with any assumption or substitution agreement entered into pursuant
to this Section 7.01, the Servicer shall not change the Mortgage Rate or the
Monthly Payment, defer or forgive the payment of principal or interest, reduce
the outstanding principal amount or extend the final maturity date on such
Mortgage Loan. Any fee collected by the Servicer for consenting to any such
conveyance or entering into an assumption or substitution agreement shall be
retained by or paid to the Servicer as additional Servicing Compensation.

               Notwithstanding the foregoing paragraph or any other provision of
this Agreement, the Servicer shall not be deemed to be in default, breach or any
other violation of its obligations hereunder by reason of any assumption of a
Mortgage Loan by operation of law or any assumption which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

               Section 7.02   Satisfaction of Mortgages and Release of Mortgage
                              Files.

               The Servicer shall not grant a satisfaction or release of a
Mortgage without having obtained payment in full of the indebtedness secured by
the Mortgage or otherwise prejudice any right the Noteholders may have under the
mortgage instruments subject to Section 5.01 above. The Servicer shall maintain
the Fidelity Bond as provided for in Section 5.09 above insuring the Servicer
against any loss it may sustain with respect to any Mortgage Loan not satisfied
in accordance with the procedures set forth herein.


                                      -109-
<PAGE>


               Upon the payment in full of any Mortgage Loan, or the receipt by
the Servicer of a notification that payment in full will be escrowed in a manner
customary for such purposes, the Servicer will immediately notify the Indenture
Trustee (if it holds the related Trustee's Mortgage File) or the Custodian, as
the case may be, by an Officers' Certificate in the form of Exhibit I attached
hereto (which certification shall include a statement to the effect that all
amounts received or to be received in connection with such payment which are
required to be deposited in the Principal and Interest Account pursuant to
Section 5.03 above have been or will be so deposited) of a Servicing Officer and
shall request delivery to it of the Trustee's Mortgage File. Upon receipt of
such certification and request, the Indenture Trustee or such Custodian, as the
case may be, shall promptly release the related Trustee's Mortgage File to the
Servicer. Expenses incurred in connection with any instrument of satisfaction or
deed of reconveyance shall be payable only from and to the extent of Servicing
Compensation with respect to the related Group and shall not be chargeable to
the related Principal and Interest Account or the related Note Distribution
Account.

               With respect to any Mortgage Note released by the Indenture
Trustee to the Servicer or to any Subservicer in accordance with the terms of
this Agreement, other than a release or satisfaction pursuant to the second
paragraph of this Section 7.02, prior to such release, the Indenture Trustee
shall (a) complete all endorsements in blank so that the endorsement reads "Pay
to the order of LaSalle Bank National Association, as Trustee under the
Indenture, dated as of June 1, 2000, Series 2000-2" and (b) complete a
restrictive endorsement that reads "LaSalle Bank National Association is the
holder of the mortgage note for the benefit of the Noteholders under the
Indenture, dated as of June 1, 2000, Series 2000-2" with respect to those
Mortgage Notes currently endorsed "Pay to the order of holder", if any.

               From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan, including, for this purpose, collection under
any primary mortgage guaranty insurance policy, the Indenture Trustee shall,
upon request of the Servicer and delivery to the Indenture Trustee of a
certification in the form of Exhibit I attached hereto signed by a Servicing
Officer, release the related Trustee's Mortgage File or any document therein to
the Servicer, and the Indenture Trustee shall execute such documents as shall be
necessary to the prosecution of any such proceedings. Such servicing receipt
shall obligate the Servicer to return the Trustee's Mortgage File or any
document released therefrom to the Indenture Trustee when the need therefor by
the Servicer no longer exists, unless the Mortgage Loan has been liquidated and
the Net Liquidation Proceeds relating to the Mortgage Loan have been deposited
in the Principal and Interest Account with respect to each Group, and remitted
to the Indenture Trustee for deposit in the related Note Distribution Account or
the Trustee's Mortgage File or such document has been delivered to an attorney,
or to a public trustee or other public official as required by law, for purposes
of initiating or pursuing legal action or other proceedings for the foreclosure
of the Mortgaged Property either judicially or non-judicially, and the Servicer
has delivered to the Indenture Trustee a certificate of a Servicing Officer
certifying as to the name and address of the Person to which such Trustee's
Mortgage File or such document was delivered and the purpose or purposes of such
delivery. Upon receipt of a certificate of a Servicing Officer stating that such
Mortgage Loan was liquidated, the servicing receipt shall be released by the
Indenture Trustee to the Servicer.


                                      -110-
<PAGE>


               The Indenture Trustee shall execute and deliver to the Servicer
any court pleadings, requests for trustee's sale in respect of a Mortgaged
Property or to any legal action brought to obtain judgment against any Mortgagor
on the Mortgage Note or Mortgage or to obtain a deficiency judgment, or to
enforce any other remedies or rights provided by the Mortgage Note or Mortgage
or otherwise available at law or in equity. Together with such documents or
pleadings, the Servicer shall deliver to the Indenture Trustee a certificate of
a Servicing Officer requesting that such pleadings or documents be executed by
the Indenture Trustee and certifying as to the reason such documents or
pleadings are required and that the execution and delivery thereof by the
Indenture Trustee will not invalidate or otherwise affect the lien of the
Mortgage, except for the termination of such a lien upon completion of the
foreclosure or trustee's sale. The Indenture Trustee shall, upon receipt of a
written request from a Servicing Officer, execute any document provided to the
Indenture Trustee by the Servicer or take any other action requested in such
request that is, in the opinion of the Servicer as evidenced by such request,
required by any state or other jurisdiction to discharge the lien of a Mortgage
upon the satisfaction thereof and the Indenture Trustee will sign and post, but
will not guarantee receipt of, any such documents to the Servicer, or such other
party as the Servicer may direct, within five Business Days, or more promptly if
needed, of the Indenture Trustee's receipt of such certificate or documents.
Such certificate or documents shall establish to the Indenture Trustee's
satisfaction that the related Mortgage Loan has been paid in full by or on
behalf of the Mortgagor and that such payment has been deposited in the
Principal and Interest Account.

               Section 7.03   Servicing Compensation.

               As compensation for its services under this Agreement, subject to
Section 5.03 and Section 6.10 (pursuant to which Servicing Compensation is
reduced), the Servicer shall be entitled to withdraw from the Principal and
Interest Account with respect to the related Group or to retain from interest
payments on the Mortgage Loans, the Servicer's Servicing Fee. Additional
servicing compensation in the form of assumption and other administrative fees,
interest paid on funds on deposit in the Principal and Interest Accounts,
interest paid and earnings realized on Permitted Instruments in the Principal
and Interest Accounts, Note Distribution Accounts and Trustee Expense Accounts,
amounts remitted pursuant to Sections 6.03(c)(iii), 6.04 and 7.01 above, late
payment charges and Excess Proceeds shall be retained by or remitted to the
Servicer to the extent not required to be remitted to the Indenture Trustee for
deposit in the Note Distribution Accounts. The Servicer shall be required to pay
all expenses incurred by it in connection with its servicing activities
hereunder and shall not be entitled to reimbursement therefor except as
specifically provided for herein. The Seller's Yield is the property of the
Seller, and not the property of the Servicer, and such ownership shall not be
affected by any termination of the Servicer.

               Section 7.04   Annual Statement as to Compliance.

               The Servicer will deliver to the Note Insurer, the Indenture
Trustee, the Rating Agencies, Merrill Lynch, Pierce, Fenner & Smith Incorporated
and J.P. Morgan Securities Inc., not later than the last day of the fourth month
following the end of the Servicer's fiscal year, beginning for the fiscal year
ending June 30, 2001, an Officer's Certificate stating that (i) the Servicer has
fully


                                      -111-
<PAGE>


complied with the provisions of Articles V and VII, (ii) a review of the
activities of the Servicer during the preceding fiscal year and of performance
under this Agreement has been made under such officer's supervision, and (iii)
to the best of such officers' knowledge, based on such review, the Servicer has
fulfilled all its obligations under this Agreement throughout such year, or, if
there has been a default in the fulfillment of any such obligation, specifying
each such default known to such officers and the nature and status thereof and
the action being taken by the Servicer to cure such default.

               Section 7.05   Annual Independent Public Accountants' Servicing
                              Report and Comfort Letter.

               Not later than the last day of the fourth month following the end
of the Servicer's fiscal year, beginning for the fiscal year ending June 30,
2001, the Servicer, at its expense, shall cause a firm of independent public
accountants reasonably acceptable to the Indenture Trustee and the Note Insurer
to furnish (1) a letter or letters to the Note Insurer, the Indenture Trustee,
the Rating Agencies, Merrill Lynch, Pierce, Fenner & Smith Incorporated and J.P.
Morgan Securities Inc. to the effect that such firm has with respect to the
Servicer's overall servicing operations examined such operations in accordance
with the requirements of the Uniform Single Audit Program for Mortgage Bankers,
and stating such firm's conclusions relating thereto and (2) a letter to the
effect that such firm has examined Section 6.08 of this Agreement (or the
comparable section of a substantially similar agreement of the Servicer, as
Servicer, under which certain payments to the holders of certificates or
securities are guaranteed by the Note Insurer) and verified the mathematical
accuracy of the amounts reported by the Servicer and that such amounts were
computed in accordance with the terms of this Agreement (or such comparable
agreement).

               Section 7.06   Securityholder's, Indenture Trustee's and Note
                              Insurer's Right to Examine Servicer Records.

               (a) Each Securityholder, the Indenture Trustee and the Note
Insurer shall have the right upon reasonable prior notice, during normal
business hours and as often as reasonably required, to examine and audit any and
all of the books, records or other information of the Servicer, whether held by
the Servicer or by another on behalf of the Servicer, which may be relevant to
the performance or observance by the Servicer of the terms, covenants or
conditions of this Agreement.

               (b) More specifically (but without derogation of the more general
right of inspection referred to in subsection (a) above), the Note Insurer or
its agents or representatives also shall have the right, upon reasonable notice
and during normal business hours on the Servicer's or any Subservicer's
premises, as the case may be, to examine, review and audit the books, records
and files of the Servicer or any Subservicer relating to the Mortgage Loans
(including, without limitation, any servicing and origination files) and the
servicing thereof and to receive such other information as the Note Insurer may
reasonably request, and to make such copies or take excerpts from such books,
records and files as any such agent or representative deems necessary or
advisable. During any such examination or review, the Servicer or Subservicer,
as the case may be, shall make its employees,


                                      -112-
<PAGE>


auditors, representatives or agents knowledgeable about the books, records
and/or files being examined or reviewed available to the Note Insurer, its
agents or representatives. In addition, the Servicer, upon request of the Note
Insurer, will permit the Note Insurer or its authorized agents to discuss the
affairs, finances and accounts of the Servicer with such Servicer's independent
accountants. Unless an Event of Servicer Default shall have occurred and be
continuing, the reasonable and customary out of pocket costs and expenses of the
Servicer or its representatives or agents in connection with any such
examination, review or discussion under this subsection (b) shall be paid by the
Servicer, and the costs and expenses of the Note Insurer, its agents or
representatives shall be paid by the Note Insurer. During the period in which an
Event of Servicer Default is continuing, any costs and expenses of the Note
Insurer, its agents and representatives and of the Servicer, its agents and
representatives shall be paid solely by the Servicer.

               Section 7.07   Reports to the Indenture Trustee; Principal and
                              Interest Account Statements.

               If any Principal and Interest Account is not maintained with the
Indenture Trustee, then not later than 25 days after each Record Date, the
Servicer shall forward to the Indenture Trustee a statement, certified by a
Servicing Officer, setting forth the status of such Principal and Interest
Account as of the close of business on the preceding Record Date and showing,
for the period covered by such statement, the aggregate of deposits into such
Principal and Interest Account for each category of deposit specified in Section
5.03 above, the aggregate of withdrawals from such Principal and Interest
Account for each category of withdrawal specified in Section 5.04 above, the
aggregate amount of permitted withdrawals not made in the related Due Period,
the amount of any related Monthly Advances for the related Due Period.


                                      -113-
<PAGE>


                                  ARTICLE VIII

                       REPORTS TO BE PROVIDED BY SERVICER

               Section 8.01   Financial Statements.

               The Servicer understands that, in connection with the transfer of
the Notes, Noteholders may request that the Servicer make available to
prospective Noteholders annual audited financial statements of the Servicer for
one or more of the most recently completed five fiscal years for which such
statements are available, which request shall not be unreasonably denied.

               The Servicer also agrees to make available on a reasonable basis
to the Note Insurer and any prospective Noteholder a knowledgeable financial or
accounting officer for the purpose of answering reasonable questions respecting
recent developments affecting the Servicer or the financial statements of the
Servicer and to permit the Note Insurer and any prospective Noteholder to
inspect the Servicer's servicing facilities during normal business hours for the
purpose of satisfying the Note Insurer and such prospective Noteholder that the
Servicer has the ability to service the Mortgage Loans in accordance with this
Agreement.


                                      -114-
<PAGE>


                                   ARTICLE IX

                                  THE SERVICER

               Section 9.01   Indemnification; Third Party Claims.

               (a) The Servicer agrees to indemnify and hold the Indenture
Trustee, the Owner Trustee, the Issuer, the Note Insurer and each Noteholder
(and their respective Affiliates, directors, officers, employees and agents)
harmless against any and all claims, losses, penalties, fines, forfeitures,
legal fees and related costs, judgments, and any other costs, fees and expenses
that the Issuer, the Owner Trustee, the Issuer, the Indenture Trustee, the Note
Insurer, any such Noteholder or any such other indemnified Person may sustain in
any way related to the failure of the Servicer to perform its duties and service
the Mortgage Loans in compliance with the terms of this Agreement. The Servicer
shall immediately notify the Issuer, the Indenture Trustee, the Owner Trustee,
the Issuer, the Note Insurer and each Noteholder if a claim is made by a third
party with respect to this Agreement, and the Servicer shall assume (with the
consent of the Indenture Trustee) the defense of any such claim and advance all
expenses in connection therewith, including reasonable counsel fees, and
promptly advance funds to pay, discharge and satisfy any judgment or decree
which may be entered against the Servicer, the Issuer, the Indenture Trustee,
the Owner Trustee, the Issuer, the Note Insurer, a Noteholder and/or any such
other indemnified Person in respect of such claim. The Indenture Trustee may
reimburse the Servicer from amounts otherwise distributable on the Certificates
for all amounts advanced by it pursuant to the preceding sentence except when
the claim relates directly to the failure of the Servicer to service and
administer the Mortgage Loans in compliance with the terms of this Agreement.

               (b) The Seller agrees to indemnify and hold the Issuer, the Owner
Trustee, the Indenture Trustee, the Note Insurer and each Noteholder (and their
respective Affiliates, directors, officers, employees and agents) harmless
against any and all claims, losses, penalties, fines, forfeitures, legal fees
and related costs, judgments, and any other costs, fees and expenses that the
Issuer, the Owner Trustee, the Indenture Trustee, the Note Insurer, any
Noteholder and/or any such other indemnified person may sustain in any way
related to (i) the failure of the Servicer, if it is an Affiliate thereof, or
the failure of the Seller to perform their respective duties in compliance with
the terms of this Agreement or (ii) any breach of the representations and
warranties set forth in Sections 3.02(b)(xv) and 3.02(c)(xiv). The Seller shall
immediately notify the Issuer, the Owner Trustee, the Indenture Trustee, the
Note Insurer and each Noteholder if a claim is made by a third party with
respect to this Agreement and the Seller shall assume (with the consent of the
Indenture Trustee) the defense of any such claim and advance all expenses in
connection therewith, including reasonable counsel fees, and promptly advance
funds to pay, discharge and satisfy any judgment or decree which may be entered
against the Servicer, the Issuer, the Owner Trustee, the Seller, the Indenture
Trustee, the Note Insurer, a Noteholder and/or any such other indemnified Person
in respect of such claim. The Indenture Trustee may, if necessary, reimburse the
Seller from amounts otherwise distributable on the Certificates if the claim is
made with respect to this Agreement for all amounts advanced by it pursuant to
the preceding sentence, except when the claim relates directly to the failure of
a


                                      -115-
<PAGE>


Servicer, if it is, or is an Affiliate of, the Seller, to perform its
obligations to service and administer the Mortgages in compliance with the terms
of this Agreement, or the failure of the Seller to perform its duties in
compliance with the terms of this Agreement.

               (c) The Seller agrees to indemnify the Issuer for any liability
arising from the naming of the Issuer as a defendant in its capacity as an
assignee of the lender in an action under HOEPA.

               Section 9.02   Merger or Consolidation of the Seller and the
                              Servicer.

               The Servicer and the Seller will keep in full effect its
existence, rights and franchises as a corporation, and will obtain and preserve
its qualification to do business as a foreign corporation, in each jurisdiction
necessary to protect the validity and enforceability of this Agreement or any of
the Mortgage Loans and to perform its duties under this Agreement.

               Any Person into which the Servicer may be merged or consolidated,
or any corporation resulting from any merger, conversion or consolidation to
which the Servicer shall be a party, or any Person succeeding to the business of
the Servicer, shall be an established mortgage loan servicing institution that
has a net worth of at least $15,000,000 and shall be the successor of the
Servicer without the execution or filing of any paper or any further act on the
part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided, however, that the successor or surviving person to
any Servicer shall be qualified to sell mortgage loans to, and to service
mortgage loans on behalf of Fannie Mae or Freddie Mac and be reasonably
acceptable to the Note Insurer. The Servicer shall send notice of any such
merger, consolidation or succession to the Issuer, the Indenture Trustee, the
Rating Agencies and the Note Insurer.

               Section 9.03   Limitation on Liability of the Servicer and
                              Others.

               The Seller and the Servicer shall each be liable in accordance
herewith only to the extent of the obligations specifically and respectively
imposed upon and undertaken by them herein. The Servicer and any director,
officer, employee or agent of the Servicer may rely on any document of any kind
which it in good faith reasonably believes to be genuine and to have been
adopted or signed by the proper authorities respecting any matters arising
hereunder. Subject to the terms of Section 9.01, the Servicer shall have no
obligation to appear with respect to, prosecute or defend, any legal action
which is not incidental to the Servicer's duty to service the Mortgage Loans in
accordance with this Agreement.

               Section 9.04   Servicer Not to Resign.

               The Servicer shall not assign this Agreement or any part thereof
nor resign from the obligations and duties hereby imposed on it except (i) that
the Servicer may resign from any obligations and duties hereby imposed on it in
connection with the Class 1A Notes upon mutual consent of the Servicer, the
Seller, the Issuer, the Note Insurer, the Indenture Trustee and the Class


                                      -116-
<PAGE>


1A Majority Noteholders, (ii) that the Servicer may resign from any obligations
and duties hereby imposed on it in connection with the Class 2A Notes upon
mutual consent of the Servicer, the Seller, the Issuer, the Note Insurer, the
Indenture Trustee and the Class 2A Majority Noteholders or (iii) upon the
determination that the Servicer's duties hereunder are no longer permissible
under applicable law and such incapacity cannot be cured by the Servicer. Any
such determination under clause (iii) permitting the resignation of the Servicer
shall be evidenced by a written Opinion of Counsel (who may be counsel for the
Servicer) to such effect delivered to the Issuer, the Indenture Trustee, the
Seller and the Note Insurer, which Opinion of Counsel shall be in form and
substance acceptable to the Indenture Trustee and the Note Insurer. No such
resignation shall become effective until a successor has assumed such Servicer's
responsibilities and obligations hereunder in accordance with Section 10.02.

               Section 9.05   Representations of the Servicer.

               The Servicer hereby represents and warrants to the Issuer, the
Indenture Trustee, the Note Insurer and the Securityholders as of the Closing
Date:

               (a) The Servicer is a federally chartered stock savings bank and
has been duly organized and is validly existing and in good standing under the
laws of the United States and has all licenses necessary to carry on its
business as now being conducted and is licensed, qualified and in good standing
in each Mortgaged Property State if the laws of such state require licensing or
qualification in order to conduct business of the type conducted by the Servicer
and perform its obligations as Servicer or exempt from such licensing or
qualification; the Servicer has the power and authority to execute and deliver
this Agreement and to perform in accordance herewith; the execution, delivery
and performance of this Agreement (including all instruments of transfer to be
delivered pursuant to this Agreement) by the Servicer and the consummation of
the transactions contemplated hereby have been duly and validly authorized by
all necessary action; this Agreement evidences the valid, binding and
enforceable obligation of the Servicer; and all requisite action has been taken
by the Servicer to make this Agreement valid, binding and enforceable upon the
Servicer in accordance with its terms, subject to the effect of bankruptcy,
insolvency, reorganization, moratorium and other, similar laws relating to or
affecting creditors' rights generally or the application of equitable principles
in any proceeding, whether at law or in equity;

               (b) All actions, approvals, consents, waivers, exemptions,
variances, franchises, orders, permits, authorizations, rights and licenses
required to be taken, given or obtained, as the case may be, by or from any
federal, state or other governmental authority or agency (other than any such
actions, approvals, etc. under any state securities laws, real estate
syndication or "Blue Sky" statutes, as to which the Servicer makes no such
representation or warranty), that are necessary in connection with the execution
and delivery by the Servicer of the documents to which it is a party, have been
duly taken, given or obtained, as the case may be, are in full force and effect,
are not subject to any pending proceedings or appeals (administrative, judicial
or otherwise) and either the time within which any appeal therefrom may be taken
or review thereof may be obtained has expired or no review thereof may be
obtained or appeal therefrom taken, and are adequate to authorize the


                                      -117-
<PAGE>


consummation of the transactions contemplated by this Agreement and the other
documents on the part of the Servicer and the performance by the Servicer of its
obligations as Servicer under this Agreement and such of the other documents to
which it is a party;

               (c) The consummation of the transactions contemplated by this
Agreement will not result in the breach of any terms or provisions of the
charter or by-laws of the Servicer or result in the breach of any term or
provision of, or conflict with or constitute a default under or result in the
acceleration of any obligation under, any material agreement, indenture or loan
or credit agreement or other material instrument to which the Servicer or its
property is subject, or result in the violation of any law, rule, regulation,
order, judgment or decree to which the Servicer or its property is subject;

               (d) Neither this Agreement nor the Prospectus nor any statement,
report or other document prepared by the Servicer and furnished or to be
furnished pursuant to this Agreement or in connection with the transactions
contemplated hereby contains any untrue statement of material fact or omits to
state a material fact necessary to make the statements contained herein or
therein not misleading;

               (e) There is no action, suit, proceeding or investigation pending
or, to the best of the Servicer's knowledge, threatened against the Servicer
which, either in any one instance or in the aggregate, may result in any
material adverse change in the business, operations, financial condition,
properties or assets of the Servicer or in any material impairment of the right
or ability of the Servicer to carry on its business substantially as now
conducted, or in any material liability on the part of the Servicer or which
would draw into question the validity of this Agreement or the Mortgage Loans or
of any action taken or to be taken in connection with the obligations of the
Servicer contemplated herein, or which would be likely to impair materially the
ability of the Servicer to perform under the terms of this Agreement; and

               (f) The Servicer is not in default with respect to any order or
decree of any court or any order, regulation or demand of any federal, state,
municipal or governmental agency, which default might have consequences that
would materially and adversely affect the condition (financial or other) or
operations of the Servicer or its properties or might have consequences that
would materially and adversely affect its performance hereunder or under any
Subservicing Agreement.

               Section 9.06   Accounting Upon Resignation or Termination of
                              Servicer.

               Upon resignation of the Servicer under Section 9.04 or upon
termination of the Servicer under Section 10.01, the Servicer shall:

               (a) deliver to its successor or, if none shall yet have been
appointed, to the Indenture Trustee the funds in the Group 1 Principal and
Interest Account or the Group 2 Principal and Interest Account;


                                      -118-
<PAGE>


               (b) deliver to its successor or, if none shall yet have been
appointed, to the Indenture Trustee all Mortgage Files and related documents and
statements held by it hereunder and a Mortgage Loan portfolio computer tape;

               (c) deliver to its successor or, if none shall yet have been
appointed, to the Indenture Trustee and, upon request, to the Noteholders and
Certificateholders a full accounting of all funds, including a statement showing
the Monthly Payments collected by it and a statement of monies held in trust by
it for the payments or charges with respect to the Mortgage Loans;

               (d) deliver, upon request, to its successor or, if none shall
have yet been appointed, to the Indenture Trustee, copies of any proprietary
software or computer programs, including any related operating manuals or
training material, if any, used in the servicing of the atypical Mortgage Loans
included in the Trust to the extent that such successor or the Indenture
Trustee, as applicable, shall not have reasonably available to it, software and
programs for the servicing of such atypical Mortgage Loans, and shall use its
reasonable best efforts to provide its successor, or the Indenture Trustee, as
applicable, with any license, authorization or approvals from third parties
necessary for its successor, or the Indenture Trustee, as applicable, to operate
or use any other software or computer programs used in the servicing of the
Mortgage Loans included in the Trust. Prior to any such delivery, the Servicer
shall have received from such successor or the Indenture Trustee, as applicable,
an agreement in writing to the effect that such software and programs delivered
to it will be used solely in connection with the servicing of the Mortgage Loans
included in the Trust and that it will return the same to the Servicer upon
termination of its duties hereunder; and

               (e) execute and deliver such instruments and perform all acts
reasonably requested in order to effect the orderly and efficient transfer of
servicing of the Mortgage Loans to its successor and to more fully and
definitively vest in such successor all rights, powers, duties,
responsibilities, obligations and liabilities of the Servicer under this
Agreement.


                                      -119-
<PAGE>


                                    ARTICLE X

                                     DEFAULT

               Section 10.01  Events of Servicer Default.

               (a) In case one or more of the following Events of Servicer
Default by the Servicer shall occur and be continuing, that is to say, with
respect to a Group:

                              (i)(A) an Event of Nonpayment which continues
               unremedied for a period of one (1) Business Day after the date on
               which written notice of such failure requiring the same to be
               remedied shall have been given to the Servicer by the Indenture
               Trustee, to the Servicer and the Indenture Trustee by the Note
               Insurer or to the Servicer, the Indenture Trustee and the Note
               Insurer by any Noteholder and, in the case of an Event of
               Nonpayment described in clause (i) or (ii) of the definition
               thereof, the insufficiency referred to in such clause (i) or (ii)
               does not result from a failure by the Note Insurer to perform in
               accordance with the terms of this Agreement with respect to such
               Group or the Note Insurance Policy or a failure by the Indenture
               Trustee to perform in accordance with this Agreement with respect
               to such Group; (B) the failure by the Servicer to make any
               required Servicing Advance with respect to a Group, to the extent
               such failure materially and adversely affects the interest of the
               Note Insurer or the related Noteholders and which continues
               unremedied for a period of 20 days after the date on which
               written notice of such failure requiring the same to be remedied
               shall have been given to the Servicer by the Indenture Trustee,
               to the Servicer and the Indenture Trustee by the Note Insurer or
               to the Servicer, the Indenture Trustee and the Note Insurer by
               any Noteholder; (C) the failure by the Servicer to make any
               required Monthly Advance to the extent of the full amount of the
               related Class A Interest Remittance Amount; or (D) any other
               failure by the Servicer to remit to the related Securityholders,
               or to the Indenture Trustee for the benefit of the related
               Securityholders, any payment required to be made by the Servicer
               under the terms of this Agreement, to the extent such failure
               materially and adversely affects the interest of the Note Insurer
               or the Securityholders and which continues unremedied for a
               period of 20 days after the date upon which written notice of
               such failure requiring the same to be remedied shall have been
               given to the Servicer by the Indenture Trustee, to the Servicer
               and the Indenture Trustee by the Note Insurer or to the Servicer,
               the Indenture Trustee and the Note Insurer by any Securityholder;
               or

                              (ii) failure by the Servicer duly to observe or
               perform, in any material respect, any other covenants,
               obligations or agreements of the Servicer as set forth herein,
               which failure continues unremedied for a period of 60 days after
               the date on which written notice of such failure, requiring the
               same to be remedied, shall have been given to the


                                      -120-
<PAGE>


               Servicer by the Indenture Trustee, to the Servicer and the
               Indenture Trustee by the Note Insurer or any related
               Securityholder with the consent of the Note Insurer; or

                              (iii) a decree or order of a court or agency or
               supervisory authority having jurisdiction for the appointment of
               a conservator or receiver or liquidator in any insolvency,
               readjustment of debt, marshalling of assets and liabilities or
               similar proceedings, or for the winding-up or liquidation of its
               affairs, shall have been entered against the Servicer and such
               decree or order shall have remained in force, undischarged or
               unstayed for a period of 60 days; or

                              (iv) the Servicer shall consent to the appointment
               of a conservator or receiver or liquidator in any insolvency,
               readjustment of debt, marshalling of assets and liabilities or
               similar proceedings of or relating to the Servicer or of or
               relating to all or substantially all of the Servicer's property,
               which appointment shall continue unremedied for a period of 30
               days after the Servicer has received notice of such default;

                              (v) the Servicer shall admit in writing its
               inability to pay its debts as they become due, file a petition to
               take advantage of any applicable insolvency or reorganization
               statute, make an assignment for the benefit of its creditors, or
               voluntarily suspend payment of its obligations, any of which
               shall continue unremedied for a period of 30 days after the
               Servicer has received notice of such default;

                              (vi) the Cumulative Loss Percentage, for either
               the Group 1 Mortgage Loans or the Group 2 Mortgage Loans, equals
               or exceeds the following percentage of the applicable Original
               Group Principal Balance plus the applicable Original Pre-Funded
               Amount, during any period set forth below:

                                                              Cumulative Loss
                           Period                               Percentage
                  ---------------------------                 ----------------
                  June 2, 2000-June 1, 2001                        0.75%
                  June 2, 2001-June 1, 2002                        2.00%
                  June 2, 2002-June 1, 2003                        3.50%
                  June 2, 2003-June 1, 2004                        5.00%
                  June 2, 2004-June 1, 2005                        6.50%
                  June 2, 2005 and thereafter                      8.00%

              or;

                              (vii) Realized Losses over any one twelve-month
               period, for either the Group 1 Mortgage Loans or the Group 2
               Mortgage Loans, exceed 2.00% of the sum


                                      -121-
<PAGE>


               of (a) the applicable Original Group Principal Balance and (b)
               the applicable Original Pre-Funded Amount; or

                              (viii) the Rolling Delinquency Percentage, for
               either the Group 1 Mortgage Loans or the Group 2 Mortgage Loans
               exceeds 24.00% of the applicable Group Principal Balance as of
               the last day of the prior calendar month;

                              (ix) The Servicer and/or its subsidiaries shall
               fail to meet the capital standards established for "adequately
               capitalized" institutions under the prompt corrective action
               regulations issued pursuant to the Federal Deposit Insurance
               Corporation Improvement Act of 1991, as amended; provided,
               however, the Servicer shall have the ability to cure its failure
               to meet such capital standard within 30 days following the
               earlier of (a) the date upon which the Servicer has knowledge
               that it has failed to meet its capital standard and (b) the date
               the Servicer is notified by the FDIC that it has failed to meet
               such standard, so long as the Servicer demonstrates to MBIA in a
               manner acceptable to MBIA in its sole discretion that such
               failure to meet such capital standard may reasonably be cured
               within 30 days; or

                              (x) The Servicer and/or its subsidiaries (a) shall
               fail to pay any principal of or premium or any interest on its
               debt which is outstanding in the principal amount of at least
               $1,000,000 when due, subject to the applicable grace period, if
               any, specified in the agreement or other instrument relating to
               such debt, and (b) the effect of such event is to accelerate the
               maturity and the repayment of such debt before the stated
               maturity thereof; or

                              (xi) The Servicer and/or its subsidiaries shall
               fail to remain in compliance with federal regulations and the
               applicable regulator shall have issued, or entered into against
               the Servicer and/or its subsidiaries, a written agreement,
               sanction or a cease and desist order, including but not limited
               to any capital directive, directive to take prompt corrective
               action or any other mandatory or discretionary supervisory
               action.

               (b) then, and in each and every such case so long as such Event
of Servicer Default shall not have been remedied, (x) in the case solely of
clause (i)(C) above, if such Monthly Advance is not made by 4:00 p.m. Chicago
time on the Determination Date, the Indenture Trustee, upon receipt of written
notice or discovery by a Responsible Officer of such failure, shall give
immediate telephonic notice of such failure to a Servicing Officer of the
Servicer and, unless such failure is cured, either by receipt of payment or
receipt of evidence satisfactory to the Note Insurer (e.g., a wire reference
number communicated by the sending bank; the Note Insurer shall notify the
Indenture Trustee if the Note Insurer receives satisfactory evidence that such
funds have been sent), by 12:00 Noon New York City time on the following
Business Day, the Indenture Trustee, or a successor servicer appointed in
accordance with Section 10.02, shall immediately make such Monthly Advance and
assume, pursuant to Section 10.02, the duties of a successor Servicer with
respect to such Group, and (y) in the case of clauses (i)(A), (i)(B), (i)(D),
(ii) through (xi) inclusive,


                                      -122-
<PAGE>


above, the Indenture Trustee, the Note Insurer or the Majority Noteholders of
the related Group(s) affected by such Event of Servicer Default, by notice in
writing to the Servicer and a Responsible Officer of the Indenture Trustee and
subject to the prior written consent of the Note Insurer may, in addition to
whatever rights such Noteholders may have at law or equity to damages, including
injunctive relief and specific performance, commence termination of all the
rights and obligations of the Servicer hereunder with respect to the Group(s)
affected by such Event of Servicer Default and in and to the Mortgage Loans of
the Group(s) affected by such Event of Servicer Default and the proceeds
thereof, as servicer. Upon receipt by the Servicer of a second written notice
(except relative to clause (i)(C) above) from the Indenture Trustee, the Note
Insurer or the Majority Noteholders of the related Group stating that they
intend to terminate the Servicer as a result of such Event of Servicer Default,
all authority and power of the Servicer under this Agreement with respect to
such Group, shall, subject to Section 10.02, pass to and be vested in the
Indenture Trustee or its designee and the Indenture Trustee is hereby authorized
and empowered to execute and deliver, on behalf of the Servicer, as
attorney-in-fact or otherwise, any and all documents and other instruments and
do or cause to be done all other acts or things necessary or appropriate to
effect the purposes of such notice of termination, including, but not limited
to, the transfer and endorsement or assignment of the related Mortgage Loans and
related documents. The Servicer agrees to cooperate with the Indenture Trustee
in effecting the termination of the Servicer's responsibilities and rights
hereunder with respect to the related Group, including, without limitation, the
transfer to the Indenture Trustee or its designee for administration by it of
all amounts which shall at the time be credited by the Servicer to the related
Principal and Interest Account or thereafter received with respect to the
Mortgage Loans of the related Group. For the purposes of exercising the remedies
set forth in Section 10.01 above, with respect to clauses (i) through (xi),
inclusive of Section 10.01(a) above, the Note Insurer shall be deemed to be the
Majority Noteholder for a Group for so long as the Note Insurance Policy shall
be in effect and the Note Insurer shall be in full compliance with its payment
obligations thereunder. For the purposes of clause (ii), either the Note Insurer
or the Majority Noteholders of the related Group(s) affected by such Event of
Servicer Default with the prior consent of the Note Insurer may direct the
appropriate remedial action provided in this Section.

               The Indenture Trustee shall not be deemed to have knowledge of an
Event of Servicer Default (except an Event of Servicer Default pursuant to
Section 10.01(a)(i)(A) above relating to an Event of Nonpayment or the failure
to make a Monthly Advance) unless a Responsible Officer has received written
notice thereof.

               (c) Notwithstanding anything to the contrary contained in this
Agreement, upon the occurrence of an Event of Nonpayment or an event set forth
in clauses (vi), (vii) and (viii) above ("Performance Default") known to a
Responsible Officer of the Indenture Trustee, the Indenture Trustee shall
promptly notify the Note Insurer of such occurrence with respect to such Group.
During the thirty (30) day period following receipt of such notice, the
Indenture Trustee and the Note Insurer shall cooperate with each other to
determine if the occurrence of such Event of Nonpayment or Performance Default
is more likely than not the result of the acts or omissions of the Servicer or
more likely than not the result of events beyond the control of the Servicer. If
the Indenture Trustee and the Note Insurer conclude that the Event of Nonpayment
or Performance Default is the result


                                      -123-
<PAGE>


of the latter, the Servicer may not be terminated with respect to such Group,
unless and until an Event of Servicer Default unrelated to such Event of
Nonpayment or Performance Default has occurred and is continuing, whether or not
the Servicer has cured such Event of Nonpayment or Performance Default. If the
Indenture Trustee and the Note Insurer conclude that the Event of Nonpayment or
Performance Default is the result of the former, the Note Insurer or the
Majority Noteholders of the related Group, as the case may be, may terminate the
Servicer in accordance with Section 10.01(b) above, provided that the Indenture
Trustee shall have until the 60th day following the date of receipt of notice of
the Event of Nonpayment or Performance Default to either assume the servicing
for the related Group or appoint a successor servicer for the related Group
pursuant to Section 10.02.

               If the Indenture Trustee and the Note Insurer cannot agree, the
decision of the Note Insurer in its sole discretion shall control; provided,
however, that if the Note Insurer decides to terminate the Servicer, the
Indenture Trustee shall be relieved of its obligation to assume the servicing or
to appoint a successor, which shall be the exclusive obligation of the Note
Insurer.

               The Indenture Trustee shall promptly notify the Rating Agencies
of the occurrence of an Event of Servicer Default known to a Responsible Officer
of the Indenture Trustee.

               Notwithstanding any termination of the activities of a Servicer
hereunder, the Servicer shall be entitled to receive, out of any late collection
of a Monthly Payment on a Mortgage Loan which was due prior to the notice
terminating the Servicer's rights and obligations as Servicer hereunder and
received after such notice, that portion thereof to which the Servicer would
have been entitled pursuant to Sections 5.04(i) through (ix), and any other
amounts payable to the Servicer hereunder the entitlement to which arose prior
to the termination of its activities hereunder.

               Section 10.02  Indenture Trustee to Act; Appointment of
                              Successor.

               On and after the time the Servicer receives a notice of
termination pursuant to Section 10.01 above, or the Indenture Trustee receives
the resignation of the Servicer evidenced by an Opinion of Counsel pursuant to
Section 9.04, or the Servicer is removed as servicer pursuant to this Article X,
the Indenture Trustee shall be, with respect to such Group, the successor in all
respects to the Servicer in its capacity as servicer under this Agreement with
respect to such Group and the transactions set forth or provided for herein and
shall be subject to all the responsibilities, duties and liabilities relating
thereto placed on the Servicer by the terms and provisions hereof, provided,
however, that the Indenture Trustee shall have no liability or obligation
hereunder in respect of any period prior to becoming such successor, whether for
acts or omissions of any prior servicer or otherwise. The Indenture Trustee, as
successor to the Servicer, shall be obligated to make advances pursuant to
Sections 6.09, 6.10, 5.10 or 5.14 unless, and only to the extent, the Indenture
Trustee determines reasonably and in good faith that such advances would not be
recoverable pursuant to Section 5.04(ii) above, such determination to be
evidenced by a certification of a Responsible Officer of the Indenture Trustee
delivered to the Note Insurer. Subject to its determination that such advances
would not be recoverable in accordance with the foregoing, the Indenture
Trustee, as


                                      -124-
<PAGE>


successor to the Servicer, shall be obligated to advance any amount described in
clause (c)(vii) of the definition of Class A Principal Remittance Amount. As
compensation therefor, the Indenture Trustee, or any successor servicer
appointed pursuant to the following paragraph, shall be entitled to all funds
relating to the Mortgage Loans which the Servicer would have been entitled to
receive from the related Principal and Interest Account pursuant to Section 5.04
above if the Servicer had continued to act as servicer hereunder, together with
other servicing compensation as provided in Sections 7.01 and 7.03 above. In no
event shall the Indenture Trustee or the Trust acquire any rights to the
Seller's Yield.

               The Indenture Trustee also shall have the right to elect to be
successor to the Servicer with respect to less than all of the responsibilities,
duties and liabilities relating thereto placed on the Servicer by the terms and
provisions hereof, and shall be entitled to select such responsibilities and
duties (and related liabilities) and appoint a successor servicer to perform the
other responsibilities (and related liabilities). In the event that the
Indenture Trustee makes such election, the aggregate compensation payable to the
Indenture Trustee and the successor servicer may be equal to (but shall not be
in excess of) that set forth in Section 7.03, the breakdown of such compensation
between the Indenture Trustee and such successor servicer to be determined by
them. In the event the Indenture Trustee makes such election, it shall provide
prompt written notice to the Seller and the Note Insurer, which notice shall
identify the successor servicer, the portion of the responsibilities, duties and
liabilities to be performed by the Indenture Trustee and the Servicer and the
portion of the compensation of the Servicer which is to be paid to each of the
Indenture Trustee and such successor servicer.

               Notwithstanding the above, the Indenture Trustee may, if it shall
be unwilling to so act, or shall, if it is unable to so act or if the Majority
Noteholders of the affected Group(s) with the prior consent of the Note Insurer,
or the Note Insurer so request in writing to the Indenture Trustee, appoint, or
petition a court of competent jurisdiction to appoint, any established mortgage
loan servicing institution acceptable to the Note Insurer that has a net worth
of not less than $15,000,000 and which is approved as a servicer by Fannie Mae
and Freddie Mac as the successor to the Servicer hereunder in the assumption of
all or any part of the responsibilities, duties or liabilities of the Servicer
hereunder. Any collections received by the Servicer after removal or resignation
shall be endorsed by it to the Indenture Trustee and remitted directly to the
Indenture Trustee or, at the direction of the Indenture Trustee, to the
successor servicer. The compensation of any successor servicer (including,
without limitation, the Indenture Trustee) so appointed shall be the aggregate
Servicing Fees, together with other Servicing Compensation in the form of
assumption fees, late payment charges or otherwise. The Indenture Trustee and
such successor shall take such action, consistent with this Agreement, as shall
be necessary to effectuate any such succession. The Servicer agrees to cooperate
with the Indenture Trustee and any successor servicer in effecting the
termination of the Servicer's servicing responsibilities and rights hereunder
and shall promptly provide the Indenture Trustee or such successor servicer, as
applicable, all documents and records reasonably requested by it to enable it to
assume the Servicer's functions hereunder and shall promptly also transfer to
the Indenture Trustee or such successor servicer, as applicable, all amounts
which then have been or should have been deposited in the related Principal and
Interest Account by the Servicer


                                      -125-
<PAGE>


or which are thereafter received with respect to the Mortgage Loans. Neither the
Indenture Trustee nor any other successor servicer shall be held liable by
reason of any failure to make, or any delay in making, any distribution
hereunder or any portion thereof caused by (i) the failure of the Servicer to
deliver, or any delay in delivering, cash, documents or records to it, or (ii)
restrictions imposed by any regulatory authority having jurisdiction over the
Servicer hereunder. No appointment of a successor to the Servicer hereunder
shall be effective until the Indenture Trustee shall have consented thereto, and
written notice of such proposed appointment shall have been provided by the
Indenture Trustee to each Securityholder. The Indenture Trustee shall not resign
as successor servicer until another successor servicer reasonably acceptable to
the Note Insurer has been appointed.

               Pending appointment of a successor to the Servicer hereunder, the
Indenture Trustee shall act in such capacity as hereinabove provided. In
connection with such appointment and assumption, the Indenture Trustee may make
such arrangements for the compensation of such successor out of payments on
Mortgage Loans as it and such successor shall agree; provided, however, that no
such compensation shall be in excess of that permitted the Servicer pursuant to
Section 7.03, together with other servicing compensation in the form of
assumption fees, late payment charges or otherwise as provided in this
Agreement. The Servicer, the Indenture Trustee, any Custodian and such successor
shall take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession.

               Section 10.03  Waiver of Defaults.

               The Majority Noteholders with respect to a Group, on behalf of
all Noteholders with respect to such Group, and subject to the consent of the
Note Insurer, or the Note Insurer, may waive any events permitting removal of
the Servicer as servicer with respect to a Group pursuant to this Article X;
provided, however, that neither the Majority Noteholders nor the Note Insurer
may waive a default in making a required distribution on a Security without the
consent of the Holder of such Security. Upon any waiver of a past default, such
default shall cease to exist, and any Event of Servicer Default arising
therefrom shall be deemed to have been remedied for every purpose of this
Agreement. No such waiver shall extend to any subsequent or other default or
impair any right consequent thereto except to the extent expressly so waived.
Notice of any such waiver shall be given by the Indenture Trustee to the Rating
Agencies.


                                      -126-
<PAGE>


                                   ARTICLE XI

                                   TERMINATION

               Section 11.01  Termination.

               Subject to Section 11.02, this Agreement shall terminate upon
notice to the Indenture Trustee of either: (a) the later of the distribution to
Securityholders of the final payment or collection with respect to the last
Mortgage Loan (or Monthly Advances of same by the Servicer), or the disposition
of all funds with respect to the last Mortgage Loan and the remittance of all
funds due hereunder and the payment of all amounts due and payable to the Note
Insurer and the Indenture Trustee or (b) mutual consent of the Servicer, the
Note Insurer and all Securityholders in writing.

               Subject to Section 11.02, the Servicer may, at its option,
terminate its rights and obligations under this Agreement, on any date on which
the Pool Principal Balance is less than or equal to 5% of the sum of the
Original Pool Principal Balance and the Original Pre-Funded Amounts, by
purchasing, on the next succeeding Payment Date, all of the outstanding Mortgage
Loans and REO Properties at a price (the "Termination Price") equal to the
excess, if any, of (1) the sum of (x) (i) 100% of the Principal Balance of each
outstanding Mortgage Loan, and (ii) 30 days' interest on the amount described in
clause (x)(i) at a rate equal to the related Net Mortgage Rate; but in no event
less than the Class 1A Note Interest Rate, with respect to Group 1, or the Class
2A Note Interest Rate, with respect to Group 2, and (y) the appraised value of
each REO Property, such appraisal to be conducted by an appraiser mutually
agreed upon by the Servicer and the Indenture Trustee in their reasonable
discretion (and approved by the Note Insurer in its reasonable discretion), over
(2) the amounts (other than the Termination Price being calculated pursuant to
this paragraph) that will constitute the Available Remittance Amount for such
Payment Date (including without limitation, the amounts to be transferred to the
related Note Distribution Account on the Determination Date immediately
preceding such Payment Date pursuant to the second following paragraph), to the
extent such other amounts represent collections on the Mortgage Loans and REO
Properties of principal not yet applied to reduce the related Principal Balance
thereof or interest therein at the related Net Mortgage Rate accrued from and
after the respective Due Dates in the Due Period next preceding the related Due
Period; provided, however, that the termination price shall be at an amount at
least equal to (1) the sum of the Class 1A Note Principal Balance and the Class
2A Note Principal Balance, (2) the sum of one month's accrued interest on the
Class 1A Note Principal Balance and the Class 2A Note Principal Balance, at the
Class 1A Note Interest Rate and the Class 2A Note Interest Rate, respectively,
through the date of redemption and (3) all amounts due and owing the Note
Insurer under the Insurance Agreement. In connection with any such purchase, the
Servicer shall also pay any outstanding and unpaid fees and expenses of the
Indenture Trustee and the Note Insurer relating to this Agreement that such
parties would otherwise have been entitled to pursuant to Sections 6.03(a) and
12.01 hereof, in the case of the Indenture Trustee, and Section 6.04, in the
case of the Note Insurer and, in the case of the Note Insurer, all amounts due
and owing under the Insurance Agreement.


                                      -127-
<PAGE>


               If the Servicer does not exercise its option set forth above, the
majority Certificateholder may exercise such option on the same terms as the
Servicer; provided, that if the Servicer is Superior Bank, FSB or an Affiliate,
the Certificateholder shall give the Servicer 30 days' prior written notice of
its intention to exercise such option. If the Servicer fails to notify the
majority Certificateholder that it intends to exercise the option, the majority
Certificateholder may do so.

               Any such purchase shall be accomplished by remitting to the
Indenture Trustee for deposit into the related Note Distribution Account on the
Determination Date immediately preceding the Payment Date on which the purchase
is to occur the amount of the Termination Price. On the same day that the
Termination Price is deposited into the related Note Distribution Account, any
amounts then on deposit in the Principal and Interest Account with respect to
such Group (other than Excess Spread, any amounts not required to have been
deposited therein pursuant to Section 5.03 and any amounts withdrawable
therefrom by the Servicer pursuant to Section 5.04(ii), (iii) and (vii)) shall
be transferred to the related Note Distribution Account for distribution to the
related Securityholders on the final Payment Date; and any amounts received by
the Servicer with respect to the Mortgage Loans and REO Properties in such Group
subsequent to such transfer shall belong to the Person purchasing the Mortgage
Loans and REO Properties relating to such Group. For purposes of calculating the
Available Remittance Amount with respect to a Group for the final Payment Date,
amounts transferred to the related Note Distribution Account pursuant to the
immediately preceding sentence on the Determination Date immediately preceding
such final Payment Date shall in all cases be deemed to have been received
during the related Due Period, and such transfer shall be made pursuant to
Section 5.04(i). The Termination Price remitted to the Indenture Trustee for
deposit into the related Note Distribution Account shall be in proportion to the
outstanding Mortgage Loans and REO Properties in such Group.

               Notice of any termination, specifying the Payment Date upon which
the Trust will terminate and the related Noteholders shall surrender their Notes
to the Indenture Trustee for redemption and final payment, shall be given
promptly by the purchasing Person by letter to the Indenture Trustee to be
forwarded to the related Noteholders mailed during the month of such final
distribution before the Determination Date in such month, specifying (i) the
Payment Date upon which final payment of the Notes will be made upon
presentation and surrender of Notes at the office of the Indenture Trustee
therein designated, (ii) the amount of any such final payment and (iii) that the
Record Date otherwise applicable to such Payment Date is not applicable,
payments being made only upon presentation and surrender of the Notes at the
office of the Indenture Trustee therein specified. On the final Payment Date,
the Indenture Trustee shall distribute or credit, or cause to be distributed or
credited, the Amount Available for such Payment Date in accordance with Section
6.06(c). The obligations of the Note Insurer under this Agreement shall
terminate upon the deposit by the purchasing Person, with the Indenture Trustee
of a sum sufficient to purchase all of the Mortgage Loans and REO Properties as
set forth above, reduction of the Class 1A Note Principal Balance and the Class
2A Note Principal Balance to zero and payment of any amount set forth in clause
(c)(vii) of the definition of Class A Principal Remittance Amount.


                                      -128-
<PAGE>


               In the event that all of the Noteholders shall not surrender
their Notes for cancellation within six months after the time specified in the
above-mentioned written notice, the Indenture Trustee shall give a second
written notice to the remaining Noteholders to surrender their Notes for
cancellation and receive the final distribution with respect thereto. If within
six months after the second notice, all of the Notes shall not have been
surrendered for cancellation, the Indenture Trustee may take appropriate steps,
or may appoint an agent to take appropriate steps, to contact the remaining
Noteholders concerning surrender of their Notes and the cost thereof shall be
paid out of the funds and other assets of the Trust which remain subject hereto.
If within nine months after the second notice all the Notes shall not have been
surrendered for cancellation, and the Note Insurer shall be entitled to any
unclaimed funds that represent Insured Payments and the Certificateholders shall
be entitled to all other unclaimed funds and other assets of the Trust which
remain subject hereto and the Indenture Trustee upon transfer of such funds
shall be discharged of any responsibility for such funds and the Noteholders
shall look to the Note Insurer or the Certificateholders, as applicable for
payment.

               Section 11.02  Seller's Right to Seller's Yield Absolute.

               The Seller's right to receive the Seller's Yield with respect to
each Mortgage Loan shall be absolute and unconditional, and shall survive
notwithstanding the termination of the rights and obligations of the Servicer
hereunder, the resignation of the Servicer or the termination of this Agreement.
The Seller's right to receive the Seller's Yield shall not be subject to offset
or counterclaim, whether or not such right has been assigned in whole or in
part, notwithstanding any breach of any representation or warranty of the Seller
under this Agreement or any default by the Seller of any of its obligations or
covenants under this Agreement. The Seller shall have the right to assign any or
all of its rights in and to the Seller's Yield, without notice to or the consent
of any party of this Agreement or any Securityholder.


                                      -129-

<PAGE>


                                   ARTICLE XII

               Section 12.01  Servicer to Pay Indenture Trustee's Fees and
                              Expenses.

               The Servicer and the Seller, jointly and severally, covenant and
agree to pay to the Indenture Trustee annually, from amounts on deposit in the
Trustee Expense Accounts, and the Indenture Trustee shall be entitled to,
reasonable compensation (which shall not be limited by any provision of law in
regard to the compensation of an Indenture Trustee of an express trust) for all
routine services rendered by it in the execution of the trusts hereby created
and in the exercise and performance of any of the powers and routine duties
hereunder of the Indenture Trustee, and the Servicer and the Seller will pay or
reimburse the Indenture Trustee upon its request for all reasonable expenses,
disbursements and advances incurred or made by the Indenture Trustee in
accordance with any of the provisions of this Agreement and the Indenture
(including the reasonable compensation and the expenses and disbursements of its
counsel and of all persons not regularly in its employ) except any such expense,
disbursement or advance as may arise from its negligence or bad faith, and
notwithstanding the fact that such amounts might be due and owing to the
Indenture Trustee by the Issuer under the Indenture, provided that the Indenture
Trustee shall have no lien on the Trust Estate, other than the Trustee Expense
Accounts, for the payment of its fees and expenses. To the extent that actual
fees and expenses of the Indenture Trustee exceed the Annual Trustee Expense
Amounts, the Servicer and/or the Seller shall reimburse the Indenture Trustee
for such shortfall out of its own funds without reimbursement therefor, except
as provided in Section 6.03. The Indenture Trustee and any director, officer,
employee or agent of the Indenture Trustee shall be indemnified, jointly and
severally, by the Servicer and the Seller and held harmless against any loss,
liability or expense (including legal fees and expenses) (i) incurred in
connection with any legal action relating to this Agreement, the Indenture, the
Prospectus or the Notes, other than any loss, liability or expense incurred by
reason of willful misfeasance, bad faith or negligence in the performance of
duties hereunder, and (ii) resulting from any error in any tax or information
return prepared by the Servicer. The obligations of the Servicer and the Seller
under this Section 12.01 shall survive termination of the initial Servicer and
payment of the Notes with respect to any Group, and shall extend to any
co-indenture trustee or separate indenture trustee appointed pursuant to the
Indenture.


                                      -130-
<PAGE>


                                  ARTICLE XIII

                                   [RESERVED]


                                      -131-
<PAGE>


                                   ARTICLE XIV

                            MISCELLANEOUS PROVISIONS

               Section 14.01  Acts of Noteholders.

               Except as otherwise specifically provided herein, whenever
Noteholder action, consent or approval is required under this Agreement, such
action, consent or approval shall be deemed to have been taken or given on
behalf of, and shall be binding upon, all Noteholders with respect to a Group if
the Majority Noteholders of the related Group agree to take such action or give
such consent or approval.

               Section 14.02  Amendment.

               (a) This Agreement may be amended from time to time by the
Issuer, the Seller, the Indenture Trustee and the Servicer by written agreement
upon the prior written consent of the Note Insurer, without notice to or consent
of the Securityholders, to cure any error or ambiguity, to correct or supplement
any provisions herein which may be inconsistent with any other provisions
hereof, to evidence any succession to the Servicer, to comply with any changes
in the Code, to amend this Agreement to modify, eliminate or add to any of its
provisions or to make any other provisions with respect to matters or questions
arising under this Agreement which shall not be inconsistent with the provisions
of this Agreement, or any Basic Document; provided, however, that such action
shall not, as evidenced by an Opinion of Counsel, at the expense of the party
requesting the change, delivered to the Indenture Trustee and the Note Insurer,
adversely affect in any material respect the interests of any Securityholder;
and provided further, that no such amendment shall reduce in any manner the
amount of, or delay the timing of, payments received on Mortgage Loans which are
required to be distributed on any Security without the consent of the Holder of
such Security, or change the rights or obligations of any other party hereto
without the consent of such party. The Indenture Trustee shall give prompt
written notice to the Rating Agencies of any amendment made pursuant to this
Section 14.02.

               (b) This Agreement may be amended from time to time by the
Issuer, the Seller, the Indenture Trustee and the Servicer and with the consent
of the Note Insurer and (i) the Class 1A Majority Noteholders in the case of an
amendment affecting the Class 1A Notes and (ii) the Class 2A Majority
Noteholders in the case of an amendment affecting the Class 2A Notes; provided,
however, that no such amendment shall be made unless the Indenture Trustee and
the Note Insurer receive an Opinion of Counsel, at the expense of the party
requesting the change, that no such amendment shall reduce in any manner the
amount of, or delay the timing of, payments received on Mortgage Loans which are
required to be distributed on any Security without the consent of the Holder of
such Security or reduce the percentage for each Class the Holders of which are
required to consent to any such amendment without the consent of the Holders of
100% of each Class of Securities affected thereby.


                                      -132-
<PAGE>


               (c) It shall not be necessary for the consent of Holders under
this Section to approve the particular form of any proposed amendment, but it
shall be sufficient if such consent shall approve the substance thereof. The
manner of obtaining such consents and of evidencing the authorization of the
execution thereof by Securityholders shall be subject to such reasonable
requirements as the Indenture Trustee may prescribe.

               Prior to the execution of any amendment to this Agreement, the
Indenture Trustee shall be entitled to receive and rely upon an Opinion of
Counsel stating that the execution of such amendment is authorized or permitted
by this Agreement. The Indenture Trustee may, but shall not be obligated to,
enter into any such amendment which affects the Indenture Trustee's own rights,
duties or immunities under this Agreement.

               In connection with the solicitation of consents of
Securityholders pursuant to this Section 14.02, upon written request of the
Seller, the Indenture Trustee shall provide written copies of the current Note
Register and Certificate Register to the Seller.

               Section 14.03  Recordation of Agreement.

               To the extent permitted by applicable law, this Agreement, 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 Majority
Noteholders of both Groups, 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 14.04  Duration of Agreement.

               This Agreement shall continue in existence and effect until
terminated as herein provided.

               Section 14.05  Governing Law.

               This Agreement 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 14.06  Notices.

               (a) All demands, notices and communications hereunder shall be in
writing and shall be deemed to have been duly given if personally delivered at
or mailed by overnight mail,


                                      -133-
<PAGE>


certified mail or registered mail, postage prepaid, to (i) in the case of
Superior Bank, as Seller, One Lincoln Centre, Oakbrook Terrace, Illinois 60181,
Attention: William C. Bracken, or such other addresses as may hereafter be
furnished to the Certificateholders in writing by the Seller, (ii) in the case
of Superior Bank FSB, as Servicer, One Lincoln Centre, Oakbrook Terrace,
Illinois 60181, Attention: William C. Bracken, or such other addresses as may
hereafter be furnished to the Certificateholders in writing by the Servicer,
(iii) in the case of the Indenture Trustee, LaSalle Bank National Association,
135 S. LaSalle Street, Suite 1625, Chicago, Illinois 60674-4107, Attention:
Asset-Backed Securities Trust Services Department - AFC 2000-2, (iv) in the case
of the Noteholders, as set forth in the Note Register and in the case of
Certificateholders, as set forth in the Certificate Register, (v) in the case of
Moody's, 99 Church Street, New York, New York 10007 Attention: Home Equity Loan
Monitoring Group, (vi) in the case of S&P, 55 Water Street, New York, New York
10041 Attention: Residential Mortgage Surveillance Group, (vii) in the case of
the Note Insurer, MBIA Insurance Corporation, 113 King Street, Armonk, New York
10504, Attention: Insured Portfolio Management-Structured Finance (IPM-SF) (AFC
Trust, Series 2000-2) and (viii) in the case of Fitch, One State Street Plaza,
New York, New York 10004 Attention: Residential Mortgage Group. Any such notices
shall be deemed to be effective with respect to any party hereto upon the
receipt of such notice by such party, except that notices to the Securityholders
shall be effective upon mailing or personal delivery.

               (b) The Indenture Trustee shall use its best efforts to promptly
provide notice to each Rating Agency with respect to each of the following of
which it has actual knowledge:

                              1. Any material change or amendment to this
               Agreement;

                              2. The occurrence of any Event of Servicer Default
               that has not been cured;

                              3. The resignation or termination of the Servicer
               or the Indenture Trustee and the appointment of any successor;

                              4. The repurchase or substitution of Mortgage
               Loans; and

                              5. The final payment to Securityholders.

               In addition, the Indenture Trustee shall promptly furnish to each
Rating Agency copies of the following:

                              1. Each report to Securityholders described in
               Section 6.08;

                              2. Each annual statement as to compliance
               described in Section 7.04; and

                              3. Each annual independent public accountants'
               servicing report described in Section 7.05.


                                      -134-
<PAGE>


               Section 14.07  Severability of Provisions.

               If any one or more of the covenants, agreements, provisions or
terms of this Agreement shall be held invalid for any reason whatsoever, then
such covenants, agreements, provisions or terms shall be deemed severable from
the remaining covenants, agreements, provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the other covenants,
agreements, provisions or terms of this Agreement.

               Section 14.08  No Partnership.

               Nothing herein contained shall be deemed or construed to create a
co-partnership or joint venture between the parties hereto and the services of
the Servicer shall be rendered as an independent contractor and not as agent for
the Securityholders.

               Section 14.09  Counterparts.

               This Agreement 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 agreement.

               Section 14.10  Successors and Assigns.

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

               Section 14.11  Headings.

               The headings of the various sections of this Agreement have been
inserted for convenience of reference only and shall not be deemed to be part of
this Agreement.

               Section 14.12  The Note Insurer.

               The Note Insurer shall be a third-party beneficiary of this
Agreement, entitled to enforce any provisions hereof as if a party hereto. Any
right conferred to the Note Insurer with respect to a Group shall be suspended
during any period in which the Note Insurer is in default in its payment
obligations under the Note Insurance Policy. At such time as the Notes with
respect to a Group are no longer outstanding hereunder, and no amounts owed to
the Note Insurer under the Insurance Agreement or hereunder with respect to such
Group remain unpaid, the Note Insurer's rights hereunder with respect to such
Group shall terminate.


                                      -135-
<PAGE>


               Section 14.13  Paying Agent.

               The Indenture Trustee hereby accepts appointment as Paying Agent.
The Indenture Trustee may, subject to the eligibility requirements for the
Indenture Trustee set forth in the Indenture, appoint one or more other Paying
Agents or successor Paying Agents.

               Each Paying Agent, immediately upon such appointment, shall
signify its acceptance of the duties and obligations imposed upon it by this
Agreement by written instrument of acceptance deposited with the Indenture
Trustee with a copy being sent to the Note Insurer.

               Each such Paying Agent other than the Indenture Trustee shall
execute and deliver to the Indenture Trustee an instrument in which such Paying
Agent shall agree with the Indenture Trustee, subject to the provisions of
Section 6.06, that such Paying Agent will:

               (1)            allocate all sums received for distribution to the
                              Holders of Notes of each Class for which it is
                              acting as Paying Agent on each Payment Date among
                              such Holders in the proportion specified by the
                              Indenture Trustee; and

               (2)            hold all sums held by it for the distribution of
                              amounts due with respect to the Notes in trust for
                              the benefit of the Holders entitled thereto until
                              such sums shall be paid to such Holders or
                              otherwise disposed of as herein provided and pay
                              such sums to such Persons as herein provided.

               Any Paying Agent other than the Indenture Trustee may at any time
resign and be discharged of the duties and obligations created by this Agreement
by giving at least sixty (60) days written notice to the Indenture Trustee. Any
such Paying Agent may be removed at any time by an instrument filed with such
Paying Agent signed by the Indenture Trustee.

               In the event of the resignation or removal of any Paying Agent
other than the Indenture Trustee such Paying Agent shall pay over, assign and
deliver any moneys held by it as Paying Agent to its successor, or if there be
no successor, to the Indenture Trustee.

               Upon the appointment, removal or notice of resignation of any
Paying Agent, the Indenture Trustee shall notify the Note Insurer and the
Certificateholders by mailing notice thereof to their addresses appearing on the
Certificate Register.

               Section 14.14  Actions of Securityholders.

               (a) Any request, demand, authorization, direction, notice,
consent, waiver or other action provided by this Agreement to be given or taken
by Securityholders may be embodied in and evidenced by one or more instruments
of substantially similar tenor signed by such Securityholders in person or by
agent duly appointed in writing; and except as herein otherwise expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the


                                      -136-
<PAGE>


Indenture Trustee and, where required, to the Issuer, the Seller or the
Servicer. Proof of execution of any such instrument or of a writing appointing
any such agent shall be sufficient for any purpose of this Agreement and
conclusive in favor of the Indenture Trustee, the Seller and the Servicer, if
made in the manner provided in this Section.

               (b) The fact and date of the execution by any Securityholder of
any such instrument or writing may be proved in any reasonable manner which the
Indenture Trustee deems sufficient.

               (c) Any request, demand, authorization, direction, notice,
consent, waiver or other act by a Securityholder shall bind every Holder of
every Security issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof, in respect of anything done, or omitted to be done,
by the Indenture Trustee, the Seller or either Servicer in reliance thereon,
whether or not notation of such action is made upon such Security.

               (d) The Indenture Trustee may require additional proof of any
matter referred to in this Section 14.14 as it shall deem necessary.

               Section 14.15  Grant of Security Interest.

               It is the express intent of the parties hereto that the
conveyance of the Mortgage Loans and all other assets constituting the Trust, by
the Seller to the Issuer be, and be construed as, a sale of the Mortgage Loans
and such other assets constituting the Trust Estate by the Seller and not a
pledge by the Seller to secure a debt or other obligation of the Seller.
However, in the event that, notwithstanding the aforementioned intent of the
parties, the Mortgage Loans and other assets constituting the Trust Estate are
held to be property of the Seller, then it is the express intent of the parties
that such conveyance be deemed as a pledge of the Mortgage Loans and all other
assets constituting the Trust Estate to the Issuer to secure a debt or other
obligation of the Seller and this Agreement shall be deemed to be a security
agreement within the meaning of the Uniform Commercial Code and the conveyances
provided for in Section 2.01 hereof shall be deemed a grant by the Seller to the
Issuer of a security interest in all of the Seller's right, title and interest
in and to the Mortgage Loans and all other assets constituting the Trust Estate.
Accordingly, the Seller hereby grants to the Issuer a security interest in the
Mortgage Loans and all other assets constituting the Trust Estate for the
purpose of securing to the Issuer the performance by the Seller of the
obligations under this Agreement. In addition, in the event that the Issuer is
disregarded as a separate entity from the Seller in the event of an insolvency
of the Seller, the Seller also shall be deemed to have granted to the Indenture
Trustee a security interest in all of the Seller's right, title and interest in
and to the Trust Estate. Notwithstanding the foregoing, the parties hereto
intend the conveyances pursuant to Section 2.01 to be a true, absolute and
unconditional sale of the Mortgage Loans and all other assets constituting the
Trust Estate by the Seller to the Issuer. The Seller and the Issuer (at the
written direction and expense of the Seller) shall take such actions as may be
necessary to ensure that if this Agreement were deemed to create a security
interest, such security interest would be deemed to be a perfected security
interest of first priority under applicable law and will be maintained as such
for


                                      -137-
<PAGE>


the term of this Agreement. Without limiting the generality of the foregoing,
the Servicer shall file, or shall cause to be filed, all filings necessary to
maintain the effectiveness of any original filings necessary under the Uniform
Commercial Code to perfect the Issuer's security interest in or lien on the
Mortgage Loans, including, without limitation, (x) continuation statements and
(y) such other statements as may be occasioned by (i) any change of name of the
Seller or Issuer, (ii) any change of location of the place of business or the
chief executive office of the Seller or (iii) any transfer of any interest of
the Seller in any Mortgage Loan.

               Section 14.16 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 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.


                                      -138-
<PAGE>


               IN WITNESS WHEREOF, the Issuer, the Servicer, the Indenture
Trustee and the Seller have caused their names to be signed hereto by their
respective officers thereunto duly authorized as of the day and year first above
written.

                               SUPERIOR BANK FSB, in its capacities as Seller
                               and Servicer

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


                               AFC TRUST SERIES 2000-2, as Issuer

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

                               By:      /s/ W. CHRIS SPONENBERG
                                        -----------------------------------
                                        Name:    W. Chris Sponenberg
                                        Title:   Assistant Vice President


                               LASALLE BANK NATIONAL ASSOCIATION, as
                               Indenture Trustee

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


<PAGE>


STATE OF ILLINOIS          )
                           ) ss.:
COUNTY OF DU PAGE          )


     On the ____ day of June, 2000 before me, a Notary Public in and for the
State of New York, personally appeared William C. Bracken known to me to be a
Chief Financial Officer and Senior Vice President of Superior Bank FSB, that
executed the within instrument and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

                                            --------------------------------
[SEAL]                                               Notary Public


                                            My Commission expires


<PAGE>


STATE OF DELAWARE        )
                         ) ss.:
COUNTY OF NEW CASTLE     )


         On the ____ day of June, 2000 before me, a Notary Public in and for the
State of Delaware, personally appeared _______________ known to me to be a
________________ of Wilmington Trust Company, the banking corporation that
executed the within instrument and also known to me to be the person who
executed it on behalf of said banking corporation, and acknowledged to me that
such corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.


                                    -----------------------------
[SEAL]                                      Notary Public


                                            My Commission expires


<PAGE>


STATE OF ILLINOIS  )
                   ) ss.:
COUNTY OF COOK     )


     On the ____ day of June, 2000 before me, a Notary Public in and for the
State of Illinois personally appeared ___________ known to me to be a
_______________ of LaSalle Bank National Association, the banking corporation
that executed the within instrument and also known to me to be the person who
executed it on behalf of said banking corporation, and acknowledged to me that
such corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

                                            -----------------------
[SEAL]                                               Notary Public


                                            My Commission expires


<PAGE>


                                    EXHIBIT A

                            CONTENTS OF MORTGAGE FILE

     With respect to each Mortgage Loan, the Mortgage File shall include each of
the following items, all of which shall be available for inspection by the
Securityholders and the Note Insurer, to the extent required by applicable laws:

     1.   The original Mortgage Note, showing a complete chain of endorsements
          and endorsed by the last endorsee thereof "Pay to the order of
          _________ [or LaSalle Bank National Association, as Indenture Trustee
          under the Indenture, dated as of June 1, 2000, Series 2000-2] without
          recourse" and signed, by facsimile or manual signature, by such last
          endorsee. With respect to the Mortgage Loans listed on the schedule
          attached as Exhibit V to the Sale and Servicing Agreement, the
          original Mortgage Note referred to above cannot be located; the
          obligations of the Seller to deliver such documents shall be deemed to
          be satisfied upon delivery to the Indenture Trustee of a photocopy of
          the original thereof with a lost note affidavit in the form of Exhibit
          W to the Sale and Servicing Agreement;

     2.   Either: (i) the original Mortgage, with evidence of recording thereon,
          (ii) a copy of the Mortgage certified as a true copy by a Responsible
          Officer of the Seller or by the closing attorney, or by an officer of
          the title insurer or agent of the title insurer which issued the
          related title insurance policy, or commitment therefor, if the
          original has been transmitted for recording until such time as the
          original is returned by the public recording office or (iii) a copy of
          the Mortgage certified by the public recording office in those
          instances where the original recorded Mortgage has been lost.

     3.   Either: (a) (1) the original Assignment of Mortgage from the last
          assignee of the related Mortgage assigned to the Indenture Trustee,
          with evidence of recording thereon, or (2) an original assignment of
          mortgage from the last assignee of the related Mortgage assigned in
          blank, or (b) if an original Assignment of Mortgage has not yet been
          provided in accordance with clause (a), an Assignment of Mortgage to
          the Indenture Trustee, certified by an appropriate officer or approved
          signatory of the Seller or the closing attorney or any officer of the
          title insurer that issued the related title insurance policy, or
          commitment therefor, or its duly authorized agent, as being a true and
          complete copy of the original of such Assignment of Mortgage to the
          Indenture Trustee submitted for recording (provided, however, that an
          appropriate officer or approved signatory of the Seller may complete
          one or more blanket certificates attaching copies of one or more
          Assignments of Mortgage to the Indenture Trustee relating thereto) or
          (c) a copy of such original Assignment of Mortgage to the Indenture
          Trustee, with evidence of recording thereon, certified to be true and
          complete by the Seller or the appropriate public recording office, in
          those instances where such original Assignment of Mortgage has been
          recorded but subsequently lost; any such Assignment of Mortgage may be
          made by blanket


                                       -1-
<PAGE>


          assignments for Mortgage Loans secured by the Mortgaged Properties
          located in the same county, if permitted by applicable law.

     4.   The original policy of title insurance or a true copy thereof or, if
          such policy has not yet been delivered by the insurer, the commitment
          or binder to issue same, and, with respect to a Manufactured Home
          Loan, a manufactured housing unit (American Land Title Association 7)
          endorsement from the title insurer stating that the insurer agrees
          that the related manufactured housing unit is included within the term
          "land" when used in the title policy.

     5.   Originals of all assumption and modification agreements, if any, or a
          copy certified as a true copy by a Responsible Officer of the Seller
          if the original has been transmitted for recording until such time as
          the original is returned by the public recording office.

     6.   Either: (i) originals of all intervening assignments, if any, showing
          a complete chain of title from the originator to the last assignee of
          the related Mortgage, including any recorded warehousing assignments,
          with evidence of recording thereon, or, (ii) if the original
          intervening assignments have not yet been returned from the recording
          office, a copy of the originals of such intervening assignments
          together with a certificate of a Responsible Officer of the Seller or
          the closing attorney or an officer of the title insurer which issued
          the related title insurance policy, or commitment therefor, or its
          duly authorized agent certifying that the copy is a true copy of the
          original of such intervening assignments or (iii) a copy of the
          intervening assignment certified by the public recording office in
          those instances where the original recorded intervening assignment has
          been lost.

     7.   Proof of hazard insurance in the form of the declaration page of a
          hazard insurance policy together with a direction to the insurer or
          agent to add the name of the mortgagee, its successors and assigns, as
          mortgagee/loss payee, or hazard insurance policy endorsement that
          names the Seller, its successors and assigns, as a mortgagee/loss
          payee, and, if such endorsement does not show the amount insured by
          the related hazard insurance policy, some evidence of such amount
          except with respect to those Mortgage Loans purchased by the Seller
          from an investor as to which such proof of hazard insurance shall be
          delivered not later than 180 days after the Closing Date and, if
          required by law, flood insurance policy, with extended coverage of the
          hazard insurance policy.

     8.   With respect to each Multifamily Loan Mixed Use Loan and Commercial
          Loan, (i) if such item is a document separate from the Mortgage either
          (a) an original copy of the related Assignment of Leases, if any (with
          recording information indicated thereon), or (b) if the original of
          such Assignment of Leases has not yet been returned from the filing
          office, a copy of such original, certified by an appropriate officer
          or


                                       -2-
<PAGE>


          approved signatory of the Seller or the closing attorney or any
          officer of the title insurer that issued the related title insurance
          policy, or commitment therefor, or its duly authorized agent, as being
          a true and complete copy of the original of such Assignment of Leases
          submitted for filing; (ii) an original assignment of any related
          Assignment of Leases, if any (if such document is a document separate
          from the Mortgage and not incorporated in the Assignment of Mortgage),
          in blank and in recordable form; (iii) if such item is a document
          separate from the Mortgage either (A) an original copy of all
          intervening assignments of Assignment of Leases, if any (with
          recording information indicated thereon), or (B) if the original of
          such intervening assignments of Assignment of Leases has not yet been
          returned from the recording office, a copy of such original, certified
          by an appropriate officer or approved signatory of the Seller or the
          closing attorney or any officer of the title insurer that issued the
          related title insurance policy, or commitment therefor, or its duly
          authorized agent, as being a true and complete copy of the original of
          such intervening assignment of Assignment of Leases submitted for
          recording; (iv) either (a) a copy of the UCC-1 financing statement and
          any related continuation statements, if any, each showing the
          Mortgagor as debtor and mortgagee as secured party and each with
          evidence of filing thereon, or (b) if the copy of the UCC-1 financing
          statement has not yet been returned from the filing office, a copy of
          such UCC-1 financing statement, certified by an appropriate officer or
          approved signatory of the Seller or the closing attorney or any
          officer of the title insurer that issued the related title insurance
          policy, or commitment therefor, or its duly authorized agent, as being
          a true and complete copy of the original of such UCC-1 financing
          statement submitted for filing; (v) an original executed form UCC-2 or
          UCC-3 financing statement, in form suitable for filing, disclosing the
          assignment in blank, of the security interest in the personal property
          constituting security for repayment of the Mortgage Loan; and (vi)
          either (A) an original copy of all intervening assignments of UCC-3
          financing statements, if any (with evidence of filing thereon), or (B)
          if the original of such intervening assignments of UCC-3 financing
          statements has not yet been returned from the filing office, a copy of
          such original, certified by an appropriate officer or approved
          signatory of the Seller or the closing attorney or any officer of the
          title insurer that issued the related title insurance policy, or
          commitment therefor, or its duly authorized agent, as being a true and
          complete copy of the original of such intervening assignments of UCC-3
          financing statements submitted for recording. If in connection with
          any Mortgage Loan the Seller cannot deliver any such financing
          statement(s) with evidence of filing thereon because such financing
          statement(s) has not yet been returned by the public filing office
          where such financing statement(s) has been submitted for filing, then
          the Seller shall deliver or cause to be delivered a photocopy of such
          financing statement(s) (certified by the Seller to be a true and
          complete copy) together with an officers' certificate stating that
          such financing statement(s) has been dispatched to the appropriate
          public filing office for filing.


                                       -3-
<PAGE>


      9.  Mortgage Loan closing statement and any other truth-in-lending or real
          estate settlement procedure forms required by law.

     10.  Residential loan application.

     11.  Verification of employment and income, and tax returns, if any.

     12.  Credit report on the mortgagor.

     13.  The full appraisal made in connection with the origination of the
          related Mortgage Loan with photographs of the subject property and of
          comparable properties, constituting evidence sufficient to indicate
          that the Mortgaged Property relates to a Residential Dwelling.

     14.  With respect to Group 1, to the extent that such Group 1 Mortgage Loan
          is secured by a second priority lien, a verification of the first
          mortgage.

     15.  All other papers and records developed or originated by the Seller or
          others, required to document the Mortgage Loan or to service the
          Mortgage Loan.


                                       -4-
<PAGE>


                                    EXHIBIT B

                                   [RESERVED]


<PAGE>


                                    EXHIBIT C

                 PRINCIPAL AND INTEREST ACCOUNT LETTER AGREEMENT


                                                 (date)
                  To:      ____________________________

                           ____________________________

                           ____________________________ (the "Depository")

     As "Servicer" under the Sale and Servicing Agreement, dated as of June 1,
2000, among Superior Bank FSB, as seller ("Seller") and servicer (the
"Servicer"), AFC Trust Series 2000- 2 (the "Issuer") and LaSalle Bank National
Association, as Indenture Trustee (the "Agreement"), we hereby authorize and
request you to establish two accounts, as Principal and Interest Accounts
pursuant to Section 5.03 of the Agreement, to be designated as "Group 1
Principal and Interest Account, Superior Bank FSB, in trust for the registered
holders of AFC Mortgage Loan Asset Backed Notes, Series 2000-2" and "Group 2
Principal and Interest Account, Superior Bank FSB, in trust for the registered
holders of AFC Mortgage Loan Asset Backed Notes, Series 2000-2." All deposits in
the accounts shall be subject to withdrawal therefrom by order signed by the
Servicer in accordance with terms of the Agreement. You may refuse any deposit
which would result in violation of the requirement that the account be fully
insured as described below. This letter is submitted to you in duplicate. Please
execute and return one original to us.

                                       SUPERIOR BANK FSB


                                       By:______________________________
                                       Name:____________________________
                                       Title:___________________________
<PAGE>


     The undersigned hereby certifies that the above described accounts have
each been established as a trust account under Account Number ___________ with
respect to Group 1 and Account Number __________ with respect to Group 2 at the
office of the Depository indicated above, and agrees to honor withdrawals on
such accounts as provided above. The amounts deposited at any time in the
accounts will be insured to the maximum amount provided by applicable law by the
Federal Deposit Insurance Corporation.

                                       [DEPOSITORY]


                                       By:______________________________
                                       Name:____________________________
                                       Title:___________________________


                                       -2-
<PAGE>


                                    EXHIBIT D

                                   [RESERVED]






<PAGE>


                                    EXHIBIT E

                                   [RESERVED]





<PAGE>



                                    EXHIBIT F

                 FORM OF INDENTURE TRUSTEE INITIAL CERTIFICATION

                                                            ______________, 20__


MBIA Insurance Corporation
113 King Street
Armonk, New York 10504
Attention: Insured Portfolio Management-Structured Finance
     (IPM-SF) (AFC Trust, Series 2000-2)

[Servicer]

[Purchaser]

[Seller]

     Re:  Sale and Servicing Agreement, dated as of June 1, 2000 (the "Sale and
          Servicing Agreement"), among AFC Trust Series 2000-2, as Issuer,
          Superior Bank FSB, as Seller and Servicer, and LaSalle Bank National
          Association, as Indenture Trustee

Gentlemen:

     In accordance with Section 2.05 of the Sale and Servicing Agreement, the
undersigned, as Indenture Trustee, hereby certifies that, except as noted on the
attachment hereto, if any (the "Loan Exception Report"), it or the Custodian on
its behalf has received the documents referred to in Section 2.04(a) of the Sale
and Servicing Agreement with respect to each Mortgage Loan listed in the related
Mortgage Loan Schedule and such documents appear to bear original signatures or
copies of original signatures if the original documents have not yet been
delivered.

     The Indenture Trustee has made no independent examination of any such
documents beyond the review specifically required in the Sale and Servicing
Agreement. The Indenture Trustee makes no representations as to: (i) the
validity, legality, sufficiency, enforceability or genuineness of any such
documents or any of the Mortgage Loans identified on the related Mortgage Loan
Schedule, or (ii) the collectability, insurability, effectiveness or suitability
of any such Mortgage Loan.


<PAGE>


     Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Sale and Servicing Agreement.

                                  LASALLE BANK NATIONAL ASSOCIATION,
                                           as Indenture Trustee

                                  By:_______________________________
                                  Name:_____________________________
                                  Title:____________________________


                                       -2-
<PAGE>


                                   EXHIBIT F-1

                 FORM OF INDENTURE TRUSTEE INTERIM CERTIFICATION



                                                            ______________, 20__


MBIA Insurance Corporation
113 King Street
Armonk, New York 10504
Attention: Insured Portfolio Management-Structured Finance
     (IPM-SF) (AFC Trust, Series 2000-2)

[Seller]

[Servicer]

     Re:  Sale and Servicing Agreement, dated as of June 1, 2000 (the "Sale and
          Servicing Agreement"), among AFC Trust Series 2000-2, as Issuer,
          Superior Bank FSB, as Seller and Servicer, and LaSalle Bank National
          Association, as Indenture Trustee

Gentlemen:

     In accordance with the provisions of Section 2.05 of the Sale and Servicing
Agreement, the undersigned, as Indenture Trustee, hereby certifies that as to
each Mortgage Loan listed in the related Mortgage Loan Schedule (other than any
Mortgage Loan paid in full or any Mortgage Loan listed on the attachment
hereto), it has reviewed (or caused to be reviewed) the documents delivered to
it or the Custodian on its behalf pursuant to Section 2.04 of the Sale and
Servicing Agreement and has determined that, except as noted on the attachment
hereto, (i) all documents required to be delivered to it pursuant to the Sale
and Servicing Agreement as of the date hereof are in its possession or in the
possession of the Custodian on its behalf (other than items listed in Section
2.04(f) of the Sale and Servicing Agreement)[, except as set forth on Attachment
A hereto], (ii) none of the documents delivered to it or the Custodian on its
behalf have been mutilated, damaged, torn or otherwise physically altered and
all such documents relate to such Mortgage Loan[, except as set forth on
Attachment A hereto], (iii) based on its examination, or the examination of the
Custodian on its behalf, and only as to the foregoing documents, the information
set forth in the related Mortgage Loan Schedule respecting such Mortgage Loan is
correct[, except as set forth on Attachment A hereto] and (iv) each Mortgage
Note has been endorsed as provided in Section 2.04 of the Sale and Servicing
Agreement[, except as set forth on Attachment A hereto]. The Indenture Trustee
has made no independent examination of such documents beyond the review
specifically required in the Sale and Servicing Agreement. The Indenture Trustee
makes no representations as


<PAGE>


to: (i) the validity, legality, enforceability or genuineness of any of the
documents contained in each Trustee's Mortgage File or any of the Mortgage Loans
identified on the related Mortgage Loan Schedule, or (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan.

     Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Sale and Servicing Agreement.

                                  LASALLE BANK NATIONAL ASSOCIATION,
                                           as Indenture Trustee

                                  By:______________________________
                                  Name:____________________________
                                  Title:___________________________


                                       -2-
<PAGE>


                                    EXHIBIT G

                  FORM OF INDENTURE TRUSTEE FINAL CERTIFICATION

                                                             _____________, 20__


MBIA Insurance Corporation
113 King Street
Armonk, New York 10504
Attention: Insured Portfolio Management-Structured Finance
     (IPM-SF) (AFC Trust, Series 2000-2)

[Servicer]

[Seller]


     Re:  Sale and Servicing Agreement, dated as of June 1, 2000 (the "Sale and
          Servicing Agreement"), among AFC Trust Series 2000-2, as Issuer,
          Superior Bank FSB, as Seller and Servicer, and LaSalle Bank National
          Association, as Indenture Trustee, relating to AFC Mortgage Loan Asset
          Backed Notes, Series 2000-2

Gentlemen:

     In accordance with Section 2.05 of the Sale and Servicing Agreement, the
undersigned, as Indenture Trustee, hereby certifies that, except as noted on the
attachment hereto, if any, listing any exceptions (the "Exception Report") as to
each Mortgage Loan listed in the related Mortgage Loan Schedule (other than any
Mortgage Loan paid in full or listed on the attachment hereto) it or the
Custodian on its behalf has reviewed the documents delivered to it or to the
Custodian on its behalf pursuant to Section 2.04 of the Sale and Servicing
Agreement and has determined that (i) all documents required to be delivered to
it pursuant to the Sale and Servicing Agreement as of the date hereof are in its
possession or in the possession of the Custodian on its behalf (except that no
certification is given as to the items listed in Section 2.04(f) of the Sale and
Servicing Agreement), (ii) none of the documents delivered to it or the
Custodian on its behalf have been mutilated, damaged, torn or otherwise
physically altered and all such documents relate to such Mortgage Loan, (iii)
based on its examination, and only as to the foregoing documents, the
information set forth in the related Mortgage Loan Schedule respecting such
Mortgage Loan is correct, and (iv) each Mortgage Note has been endorsed as
provided in Section 2.04 of the Sale and Servicing Agreement. The Indenture
Trustee has made no independent examination of such documents beyond the review
specifically required in the above-referenced Sale and Servicing Agreement. The
Indenture Trustee makes no representations as to: (i) the validity, legality,
enforceability or genuineness of any of the documents contained in each
Trustee's Mortgage File or


<PAGE>


any of the Mortgage Loans identified on the related Mortgage Loan Schedule, or
(ii) the collectability, insurability, effectiveness or suitability of any such
Mortgage Loan.

     Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Sale and Servicing Agreement.

                                       LASALLE BANK NATIONAL ASSOCIATION,
                                                as Indenture Trustee

                                       By:_______________________________
                                       Name:_____________________________
                                       Title:____________________________


                                       -2-


<PAGE>





                                  EXEHIBIT H-1

                       MORTGAGE LOAN SCHEDULE FOR GROUP 1









<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   660284308 PETERSON MARGARET H             164 SIGEL STREET                PHILADELPHIA             PA   19148
  247-01 990   661580928 HISAI BARDOUSHI                 3511 S ELMWOOD                  BERWYN                   IL   60402
  247-01 901   661650168 CONSAMUS CAROL L                599 WAKEFIELD COURT             NAPERVILLE               IL   60563
  247-01 901   680046992 SKROBOT JAMES F                 6306 HORSEPLAY CT               CHARLOTTE                NC   28277
  247-01 901   680054285 BROWN JAMES JR                  ROUTE 2 BOX 175                 HOLLYWOOD                MD   20636
  247-01 990   800273575 LOGUIRATO STEVEN                314 WEYMOUTH STREET             DIX HILLS                NY   11746
  247-01 901   800389256 COOPET JAMES A                  141 BLUWOOD AVENUE              LITTLE CANADA            MN   55117
  247-01 990   800452849 MALETICH ANNA M                 4913 N 25TH STREET              TACOMA                   WA   98406
  247-01 901   800476095 WESSLING SCOTT D                1505 ALABAMA STREET             RATHDRUM                 ID   83858
  247-01 990   800478026 SWEATMAN ELI W III              63 SARAZEN TERRACE              ANGEL FIRE               NM   87710
  247-01 990   800525370 AULT MARY JANE                  733 61ST AVENUE NORTHEAST       SAINT PETERSBURG         FL   33703
  247-01 990   800619090 TANNER CHARLES R                4557 OLD US 1 HIGHWAY           MONCURE                  NC   27559
  247-01 990   800845687 STEPHEN DARLA                   124 EDGEWATER LANE              LEXINGTON                SC   29072
  247-01 990   800878068 BROWN CLIVE                     639 EAST 43RD STREET            BROOKLYN                 NY   11203
  247-01 990   800942534 ROBERTS DAVID                   610 SOUTH 9TH AVENUE            MOUNT VERNON             NY   10550
  247-01 990   801237926 HIGDON LINDSAY N                5445 LYNDALE WAY                FREDERICK                MD   21703
  247-01 990   801299900 JONES ROBERT                    5017 N 10TH STREET              PHILADELPHIA             PA   19141
  247-01 990   801310327 WANG SHUYUN                     145 SAINT PAULS ROAD            HEMPSTEAD                NY   11550
  247-01 990   801396003 BROOKS MABLE W                  413 HARRISON AVENUE             GLASSPORT                PA   15045
  247-01 902   801439225 A TEXAS CORP SAN MAN INC        6348 PRUE RD                    SAN ANTONIO              TX   78230
  247-01 990   801440934 BAKER PHILLIP R                 533 BALDWIN                     MASON                    MI   48854
  247-01 990   801489386 NORSWORTHY TONY                 3405 PLEASANT DR                SHREVEPORT               LA   71108
  247-01 901   801603952 PHILLIPS MARK                   1916 SECOND AVENUE              ALTOONA                  PA   16602
  247-01 901   802099010 JOHNSTON CAMILE                 13 FULTON STREET                MONTICELLO               NY   12701
  247-01 990   802277905 MITCHELL KRISTEN M              1914 WAYNE STREET               PITTSBURGH               PA   15218
  247-01 902   802354233 MILHOLLAND ROBERT L             18717 18721 E BOONE AVE         GREENACRES               WA   99016
  247-01 990   802475608 CITTRICH ROBERT E               1509 SUNNYDALE LANE             GARDEN CITY              SC   29576
  247-01 901   802591818 LEJEUNE WILLIS ANTHONY          3524 HIGHWAY 90 WEST            SULPHUR                  LA   70663
  247-01 902   802701557 VENTURES IN B & J               4572 FLORLANDA CIRCLE           PACE                     FL   32571
  247-01 901   802704742 MORRIS MARQUES                  2165 COWDEN DR                  MEMPHIS                  TN   38104
  247-01 901   802751826 TOLBERT NANNIE MARIE            5228 NORTON                     KANSAS CITY              MO   64130
  247-01 901   802799361 SANCHEZ MINELIA E               1183 HANCOCK STREET             BROOKLYN                 NY   11221
  247-01 901   802800524 HAYNES FRANKLIN GUY             543 FAT WALL ROAD               MARION                   NC   28752
  247-01 901   802843623 YOUNG KEITH E                   7277 FOX ROAD                   HOLLAND PATENTS          NY   13469
  247-01 901   802889089 SNIDER DANIEL DEE               33 FIELDHOUSE AVENUE            EAST SETAUKET            NY   11735
  247-01 901   802894428 BRADLEY MICHAEL                 50 LEVEL LANE                   FRANKLIN                 NC   28734
  247-01 901   802927186 HILL TIMOTHY A                  1976 BATY ROAD                  MARTIN                   GA   30557
  247-01 901   802930461 QUINTANA RICHARD                412 WEST JACKSON                LOVINGTON                NM   88260
  247-01 901   802933663 BURGURON DORIS   M              736 TOWNSEND DR                 ALGONAC                  MI   48001
  247-01 901   802946111 ODONNELL CHARLES M II           899 SHERIDAN STREET             AKRON                    OH   44307
  247-01 901   802948265 CHATMAN DARYL                   BOX 242 PO-FOLKS LANE           THURMOND                 NC   28683
  247-01 901   802956847 WILLIAMS DOREEN                 1450 SEYBURN                    DETROIT                  MI   48214
  247-01 901   802961425 HOWARD DARRELL                  11245 HUDSON                    WARREN                   MI   48089
  247-01 901   802968875 MCADAMS WILLIAM G               236 STONEBROOK DRIVE            MYRTLE BEACH             SC   29575
  247-01 901   802971374 MOREL GARY II                   1019 N LINCOLN                  BAY CITY                 MI   48708
  247-01 901   802982355 HOLLINGSWORT ANNIE              12626 MANOR                     DETROIT                  MI   48238
  247-01 901   802991190 HODGES WILLIAM JR               206 COUNTY ROUTE 103            HOOSICK                  NY   12028
  247-01 901   803018688 REEVES DONALD LEWIS             1640 KENNERLY ROAD              IRMO                     SC   29063
  247-01 901   803023050 SPEICHER VICKI D                331 PENN VALLEY ROAD            BERNVILLE                PA   19506
  247-01 902   803025048 MANAGEMENT I WOLF PROPERT       80 GRANT STREET                 PORTLAND                 ME   04101
  247-01 901   803034503 FOX TIMOTHY J                   40782 ROGERS CROSSING ROAD      CARTHAGE                 NY   13619
  247-01 901   803034909 PITTMAN CAESAR                  144 USHER STREET                ENFIELD                  NC   27823
  247-01 901   803038835 WOLF ROBERT                     419 WASHINGTON STREET           SUSQUEHANNA              PA   18847
  247-01 901   803046002 ROLLINS TOMMY                   2039 PEMBERTON COURT            TALLAHASSEE              FL   32308
  247-01 901   803051929 HERNANDEZ DIANA M               2890 BAY AVENUE                 KISSIMMEE                FL   34744
  247-01 901   803063601 PROFITT DALE A                  2321 EAST 9TH STREET            ANDERSON                 IN   46012
  247-01 901   803063890 WOMACK CHRISTINE H              180 PUDDING CREEK ROAD          CHATHAM                  VA   24531
  247-01 901   803069095 GROENDES WILLIAM CARL           16119 LIVE OAK CIRCLE           ROSHARON                 TX   77583
  247-01 901   803072974 MILLER JASON                    1141 ALLER RD N.E.              KALKASKA                 MI   49646
  247-01 901   803078765 GANDOLFO VERONICA               127 WALNUT ROAD                 KINGS PARK               NY   11754
  247-01 901   803081231 EDWARDS CHARMAINE               610 WEST 40TH STREET            INDIANAPOLIS             IN   46208
  247-01 901   803081652 ROBERTS WILLIAM                 224 KERSEY ROAD                 ELKO                     GA   31069

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  660284308      35,000.00      25,682.64         0.00  11/28/1993  10/28/2008  100.83   05/28/2000   70.0      9.990        375.90
  661580928     109,150.00     105,818.10         0.00  02/01/1998  01/11/2028  331.00   06/11/2000   94.0      7.500        763.19
  661650168     142,200.00     130,412.35         0.00  08/01/1998  07/01/2013  157.00   06/01/2000   90.0      7.125      1,288.09
  680046992      28,900.00      25,835.56         0.00  12/14/1996  11/14/2011  137.42   06/14/2000   89.9     11.750        342.21
  680054285      24,830.00      22,732.17         0.00  02/01/1997  01/01/2012  139.00   07/01/2000   80.9     14.000        330.67
  800273575      40,000.00      30,834.93         0.00  08/23/1997  07/23/2012  145.68   08/23/2000   97.2     12.550        428.46
  800389256      20,500.00      18,676.13         0.00  12/01/1997  11/01/2012  149.00   06/01/2000   89.9     11.300        236.88
  800452849      25,500.00      25,366.84         0.00  01/01/1998  12/01/2012  150.00   06/01/2000   84.9     13.250        287.07
  800476095      15,500.00      14,406.51         0.00  02/01/1998  01/01/2013  151.00   06/01/2000   81.5     10.950        175.69
  800478026      17,000.00      16,298.61         0.00  01/01/1998  12/01/2017  210.00   07/01/2000   90.0     11.600        182.47
  800525370      63,750.00      63,075.81         0.00  02/01/1998  01/01/2013  151.00   06/01/2000   85.0     11.700        641.06
  800619090      81,600.00      80,220.44         0.00  03/18/1998  02/18/2018  212.58   05/18/2000   85.0     12.000        898.49
  800845687      39,000.00      37,079.21         0.00  07/15/1998  06/15/2013  156.43   06/15/2000   75.0     12.800        488.32
  800878068     145,800.00     145,201.20         0.00  04/01/1998  03/11/2028  333.00   06/11/2000   90.0     10.750      1,361.02
  800942534     120,000.00     113,195.28         0.00  05/08/1998  04/08/2013  154.19   06/08/2000   60.0     11.400      1,394.21
  801237926     109,650.00     108,713.57         0.00  12/20/1998  11/20/2013  161.62   06/20/2000   79.9     11.850      1,115.23
  801299900      36,800.00      36,800.00         0.00  12/23/1998  11/23/2028  341.72   05/23/2000   80.0     14.500        450.64
  801310327     256,700.00     256,021.56         0.00  09/01/1998  08/01/2028  338.00   06/01/2000   83.8     11.500      2,542.08
  801396003      35,200.00      34,926.79         0.00  01/15/1999  12/15/2028  342.44   06/15/2000   80.0     12.600        378.41
  801439225     650,000.00     640,867.54         0.00  05/01/1999  04/01/2019  226.00   06/01/2000   65.0     11.950      7,134.41
  801440934      78,300.00      78,115.56         0.00  03/03/1999  02/03/2014  164.09   06/03/2000   90.0     10.900        739.76
  801489386      14,400.00      13,708.30         0.00  03/12/1999  02/12/2014  164.38   06/12/2000   80.0     10.650        160.52
  801603952      16,250.00      14,931.54         0.00  03/24/1999  02/24/2009  104.78   06/24/2000   65.0      9.950        214.30
  802099010      56,250.00      56,208.76         0.00  08/01/1999  07/01/2014  169.00   06/01/2000   75.0     12.750        611.26
  802277905      14,800.00      14,672.28         0.00  10/16/1999  09/16/2014  171.48   05/16/2000   80.0     11.350        171.48
  802354233     266,000.00     264,207.68         0.00  01/20/2000  12/20/2019  234.61   06/20/2000   64.2      9.950      2,558.15
  802475608      81,000.00      80,240.70         0.00  11/12/1999  10/12/2014  172.34   07/12/2000   90.0     10.250        725.84
  802591818      41,500.00      41,105.36         0.00  03/01/2000  02/01/2015  176.00   07/01/2000   75.4     10.550        460.03
  802701557     120,000.00     118,618.59         0.00  02/01/2000  01/01/2015  175.00   07/01/2000   59.4     10.700      1,341.40
  802704742     130,000.00     130,000.00         0.00  01/06/2000  12/06/2019  234.15   05/06/2000   68.4     12.450      1,472.41
  802751826      21,400.00      21,400.00         0.00  01/20/2000  12/20/2029  354.61   05/20/2000   64.8     11.600        213.56
  802799361     144,000.00     144,000.00         0.00  05/07/2000  04/07/2015  178.19   05/07/2000   80.0     15.125      1,835.20
  802800524      66,880.00      66,880.00         0.00  06/12/2000  05/12/2030  359.34   06/12/2000   80.0     13.100        745.06
  802843623      57,120.00      57,084.42         0.00  03/17/2000  02/17/2015  176.55   06/17/2000   85.0     13.475        653.14
  802889089      42,680.00      42,636.66         0.00  04/20/2000  03/20/2015  177.60   06/20/2000   87.9     13.050        473.79
  802894428      51,850.00      51,741.31         0.00  02/04/2000  01/04/2020  235.10   06/04/2000   85.0     12.875        602.85
  802927186      33,750.00      33,750.00         0.00  04/08/2000  03/08/2015  177.21   06/08/2000   75.0     15.750        489.82
  802930461      29,750.00      29,583.41         0.00  04/08/2000  03/08/2025  297.21   06/08/2000   85.0     11.750        307.85
  802933663      53,100.00      53,063.36         0.00  02/06/2000  01/06/2015  175.17   05/06/2000   42.1     13.900        624.97
  802946111      37,500.00      37,418.95         0.00  03/10/2000  02/10/2015  176.32   06/10/2000   72.1     11.900        382.85
  802948265      28,000.00      27,975.26         0.00  03/01/2000  02/01/2025  296.00   06/01/2000   70.0     15.400        367.34
  802956847      45,750.00      45,683.01         0.00  02/11/2000  01/11/2030  355.33   06/11/2000   75.0     13.900        538.46
  802961425      42,900.00      42,879.02         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   65.0     13.890        504.58
  802968875      66,000.00      66,000.00         0.00  02/11/2000  01/11/2015  175.33   05/11/2000   77.1     13.550        758.57
  802971374      46,400.00      46,400.00         0.00  02/12/2000  01/12/2015  175.36   06/12/2000   80.0     14.150        555.29
  802982355      26,000.00      25,999.01         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   56.5     12.750        282.54
  802991190      48,750.00      48,555.93         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   75.0     12.700        527.87
  803018688      31,450.00      31,283.45         0.00  03/04/2000  02/04/2020  236.12   07/04/2000   85.0     13.050        369.58
  803023050      96,000.00      95,951.56         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   80.0     11.250        932.41
  803025048     273,000.00     273,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   56.8     11.350      3,163.17
  803034503      40,845.00      40,845.00         0.00  06/08/2000  05/08/2025  299.21   06/08/2000   85.9     12.250        437.75
  803034909      69,700.00      69,700.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   85.0     13.250        784.66
  803038835      28,500.00      28,500.00         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   63.3     11.750        287.69
  803046002      66,111.00      66,111.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   75.9     10.500        604.74
  803051929      32,500.00      32,394.23         0.00  03/03/2000  02/03/2015  176.09   05/03/2000   65.0     14.600        445.99
  803063601      61,625.00      61,625.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   85.0     12.000        633.88
  803063890      67,320.00      67,320.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   90.0     10.750        628.42
  803069095      40,800.00      40,800.00         0.00  06/01/2000  05/01/2025  299.00   06/01/2000   80.0     11.250        407.28
  803072974      41,000.00      41,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   79.6     14.400        498.81
  803078765     184,000.00     183,965.72         0.00  02/28/2000  01/28/2015  175.89   05/28/2000   78.2     13.900      2,165.61
  803081231      55,600.00      55,600.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   80.0     13.250        625.93
  803081652      90,000.00      89,957.19         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   84.9     12.850        985.04
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803082296 RAMIREZ JUANA                   805 ENTERPRISE STREET           PLANT CITY               FL   33565
  247-01 901   803091420 HARRIS VIRGINIA L               1313 CENTRAL STREET             BENTON                   AR   72015
  247-01 902   803092147 REALTY TRUST JOHN LAING I       10 12 WESTVILLE TERRACE         DORCHESTER               MA   02121
  247-01 901   803092949 STAMBERSKY MICHAEL L            101 W OAK BOX 168               ELSIE                    MI   48831
  247-01 902   803094705 BRATHWAITE MOSES                250 NEW YORK AVENUE             BROOKLYN                 NY   11216
  247-01 901   803095025 COLLIER MARY                    11116 S LONGWOOD DR # 104       CHICAGO                  IL   60643
  247-01 901   803105220 MITCHELL DORIS LEA              221 7TH STREET SE               TAYLORSVILLE             NC   28681
  247-01 901   803105378 MORLINO GUY                     71 ENLOW PLACE                  PENNSVILLE               NJ   08070
  247-01 901   803117076 MURPHY BRANDI LYN               3092 BLUEBELL ROAD              GILMER                   TX   75644
  247-01 901   803123041 BLIZZARD KATHY                  3708 ROCKHOUSE ROAD             BRADLEY                  SC   29819
  247-01 901   803125194 ELMER MARJORIE G                127 BRIAR CREEK BOULEVARD       SAFETY HARBOR            FL   34695
  247-01 901   803125285 EDWARDS JAMES                   4915 GOODSON ROAD               CAMILLA                  GA   31730
  247-01 901   803126481 CAUDILL BARBARA A               919 SECOND STREET               UNION BEACH              NJ   07735
  247-01 901   803129733 SHAWHAN SCOTT ANDREW            13031 ORANGE AVENUE             CHINO                    CA   91710
  247-01 901   803131408 GLENN WILLIE LEE JR             127 BARKWOOD LANE               GREENWOOD                SC   29646
  247-01 901   803134592 FROMMELT CHRISTOPHE J           9 OLDE COACH ROAD               NORTH READING            MA   01864
  247-01 901   803137843 MORTON CHARLENE                 1286 MANCHESTER ROAD            AKRON                    OH   44307
  247-01 901   803138494 FRANK RONALD R                  126 MARLIN ROAD                 LAKE COMO                FL   32157
  247-01 901   803140375 BLACKWELL TONY                  526 JONES STREET                ELBERTON                 GA   30635
  247-01 901   803142868 HOLLINGER GILBERT               272 ANDREWS STREET              MASSENA                  NY   13662
  247-01 901   803156462 CAMPBELL OWEENS                 488 490 SOUTH 19TH STREET       NEWARK                   NJ   07101
  247-01 901   803156595 RODRIGUEZ AURORA                5211 EDINA STREET               WIMAUMA                  FL   33598
  247-01 901   803162692 SWENSON DOUGLAS G               5 ROANOKE ROAD                  CHERRY HILL              NJ   08003
  247-01 901   803163377 HOOD JEFF C                     346 CHEROKEE WOOD HOLLOW D      BALL GROUND              GA   30107
  247-01 901   803163609 THOMPSON JAMES                  127 EAST ELM STREET             GREENSFORK               IN   47345
  247-01 901   803166214 MCCORRY FRANCIS A               1341 WALTER ROAD                YORKTOWN HEIGHTS         NY   10598
  247-01 901   803167147 PRZYBYLOWICZ MICHAEL C          413 BERKELO ROAD                WAGNER                   SC   29164
  247-01 901   803167568 BRUCE STEPHEN                   2137 ROBERTS DRIVE              NIAGARA FALLS            NY   14304
  247-01 901   803167980 RIEGEL DAVID J                  2505 COLESVILLE ROAD            COLESVILLE               NY   13787
  247-01 901   803168509 LATHAM PAULINE                  69 BUFFALO AVENUE               BROOKLYN                 NY   11233
  247-01 902   803171081 BUFFALO INC 197 NORTH OF        197 NORTH STREET                BUFFALO                  NY   14220
  247-01 901   803171917 SMITH KENNETH M JR              1644 BARTLEY ROAD               LAGRANGE                 GA   30240
  247-01 901   803179035 WHITE WILLIAM                   209 POND LANE                   LORETTO                  KY   40237
  247-01 901   803181924 OXENDINE WANDA G                1079 NORMENT ROAD               LUMBERTON                NC   28358
  247-01 901   803183656 PORTER CHRISTOPHE               529 N.CEDAR ROCK ROAD           PICKENS                  SC   29671
  247-01 901   803184787 BURGETT DAVID                   1760 NORTH SALEMBURG HIGHW      SALEMBURG                NC   28385
  247-01 901   803186139 REID JOHN M                     84108 NEAL CEMETARY ROAD        FOLSOM                   LA   70437
  247-01 901   803188556 MARINO JOSEPH J                 3 UPLAND TERRACE                ANSONIA                  CT   06401
  247-01 901   803192343 EVANS JOHN E                    213 BISCAYNE DRIVE              BRANCHVILLE              SC   29432
  247-01 901   803193416 DAY JOHN                        730 WEST 200 NORTH              ANGOLA                   IN   46703
  247-01 901   803196138 WILLIAMS JAMES M                23 GLENLOOP DR                  CLAYTON                  AL   36016
  247-01 901   803197276 SAPORITO ROSE ANN               2039 E 15TH ST                  BROOKLYN                 NY   11229
  247-01 901   803197490 ILIC NANCY                      4334 STILLWOOD CIRCLE           ORANGEBURG               SC   29118
  247-01 901   803198423 MAYNARD JOHN E JR               1042 LITTLE RIDGE CIRCLE        MONETA                   VA   24121
  247-01 901   803199124 VRABEL THOMAS J                 138 TIMBER HILL DRIVE           EAST HANOVER             NJ   07936
  247-01 901   803203405 CRYSTALOSKI ANNA                10186 CARMEN ROAD               HARTSTOWN                PA   16131
  247-01 901   803203520 JENKINS BUDDY L                 226 GROFF ROAD                  CONFLUENCE               PA   15424
  247-01 901   803207406 HARRIS NELMA F                  35 N. HENDRICKS PLACE           INDIANAPOLIS             IN   46201
  247-01 901   803210871 MCKNIGHT BEATRICE P             2700 REMINGTON COURT            RICHMOND                 VA   23231
  247-01 901   803215250 TRENT CHARLES                   1205 KENTUCKY 698 HIGHWAY       STANFORD                 KY   40484
  247-01 901   803216860 ROMAN EDWARD D                  807 BURNET AVENUE               SYRACUSE                 NY   13303
  247-01 901   803217017 CAMP ALBERT M                   6136 SPRING HAMMOCK ROAD        JACKSONVILLE             FL   32226
  247-01 901   803219179 BROOKS CHARLIE T                3585 3587-3589 E 71ST ST        CLEVELAND                OH   44105
  247-01 901   803222967 WILSON ANDREW A                 1711 SENATOR GASQUE ROAD        MARION                   SC   29571
  247-01 901   803228964 CAMPBELL HENRY V                420 WALLS ST                    OMER                     MI   48749
  247-01 902   803231497 BABINEAU WILLIAM J JR           1005 1011 MAIN/3 PARK ST        FITCHBURG                MA   01420
  247-01 901   803232305 NICHOLLS THOMAS J               189 WYMAN ROAD                  EUTAWVILLE               SC   29048
  247-01 901   803232966 SHANK VERONICA                  108 EAST CONGRESS STREET        STURGIS                  MI   49091
  247-01 901   803234749 TEGLOVIC JOHN P                 8739 COX ROAD                   WESTCHESTER              OH   45069
  247-01 901   803236116 BECKMAN HARVEY                  706 NORTH GRANGER               SAGINAW                  MI   48602
  247-01 901   803238591 KEENER BILLY G                  189 MINERAL ROAD                GILLHAM                  AR   71841
  247-01 901   803239037 KERR TONI S                     135 27TH STREET N               BATTLE CREEK             MI   49015

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803082296      50,900.00      50,900.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   80.7     12.600        547.19
  803091420      15,000.00      15,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   54.5     11.600        176.18
  803092147     190,000.00     190,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   70.3     10.400      1,884.18
  803092949      78,700.00      78,677.49         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   74.9     15.150      1,004.57
  803094705     162,000.00     162,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   60.0     12.600      1,851.98
  803095025      75,000.00      74,998.38         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   94.9     13.150        838.45
  803105220      27,750.00      27,750.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   75.0     14.100        371.42
  803105378      31,000.00      30,975.34         0.00  02/24/2000  01/24/2030  355.76   06/24/2000   39.7     13.688        359.67
  803117076      45,000.00      44,969.51         0.00  06/01/2000  05/01/2025  299.00   07/01/2000   90.0     11.900        470.63
  803123041      33,600.00      33,600.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   80.0     11.900        401.10
  803125194      12,000.00      12,000.00         0.00  06/16/2000  05/16/2010  119.47   06/16/2000   24.0     11.500        168.71
  803125285      39,100.00      38,910.26         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   85.0     13.600        510.25
  803126481      70,000.00      70,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   44.0     12.100        775.65
  803129733      58,000.00      57,787.84         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   78.6     13.000        733.84
  803131408      41,600.00      41,600.00         0.00  04/08/2000  03/08/2020  237.21   05/08/2000   80.0     13.000        487.38
  803134592     188,225.00     188,225.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   85.0     13.250      2,118.99
  803137843      48,100.00      48,100.00         0.00  06/02/2000  05/02/2030  359.01   06/02/2000   65.0     13.750        560.42
  803138494      70,400.00      70,400.00         0.00  06/18/2000  05/18/2030  359.54   06/18/2000   80.0     13.600        811.91
  803140375      31,500.00      31,500.00         0.00  06/10/2000  05/10/2020  239.28   06/10/2000   70.0     11.800        342.46
  803142868      33,150.00      33,150.00         0.00  05/22/2000  04/22/2020  238.68   05/22/2000   85.0     12.850        384.85
  803156462      85,850.00      85,850.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   85.0     11.750        866.58
  803156595      26,000.00      26,000.00         0.00  06/05/2000  05/05/2025  299.11   06/05/2000   80.1     12.750        288.35
  803162692      20,750.00      20,713.69         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   74.0     13.400        268.02
  803163377      80,750.00      80,750.00         0.00  04/06/2000  03/06/2030  357.14   06/06/2000   85.0     11.800        818.19
  803163609      33,150.00      32,901.79         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   85.0     12.850        362.83
  803166214      85,000.00      85,000.00         0.00  05/15/2000  04/15/2020  238.45   06/15/2000   83.9     12.750        980.74
  803167147      31,025.00      31,013.39         0.00  05/12/2000  04/12/2025  298.36   06/12/2000   85.0     13.950        372.28
  803167568     101,625.00     101,625.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   75.0     13.250      1,144.07
  803167980      25,520.00      25,520.00         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   80.0     14.800        318.61
  803168509     129,183.00     129,183.00         0.00  05/04/2000  04/04/2030  358.09   05/04/2000   75.9     12.950      1,423.97
  803171081     735,000.00     735,000.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   70.0     10.850      6,916.39
  803171917      40,000.00      40,000.00         0.00  06/19/2000  05/19/2020  239.57   06/19/2000   60.6     10.750        406.09
  803179035      37,400.00      37,400.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   85.0     12.250        454.90
  803181924      76,500.00      76,500.00         0.00  05/28/2000  04/28/2030  358.88   05/28/2000   90.0     13.400        870.23
  803183656      30,000.00      30,000.00         0.00  06/03/2000  05/03/2015  179.05   06/03/2000   75.0     12.900        377.60
  803184787      34,000.00      33,918.61         0.00  06/02/2000  05/02/2015  179.01   07/02/2000   85.0     12.500        419.06
  803186139      43,500.00      43,500.00         0.00  04/06/2000  03/06/2025  297.14   05/06/2000   75.0     14.350        535.32
  803188556     110,000.00     110,000.00         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   78.5     13.500      1,259.95
  803192343      46,750.00      46,750.00         0.00  06/12/2000  05/12/2025  299.34   06/12/2000   85.0     13.000        527.26
  803193416     130,900.00     130,900.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   85.0     11.500      1,296.29
  803196138      53,280.00      53,280.00         0.00  06/03/2000  05/03/2015  179.05   06/03/2000   90.0     12.500        568.63
  803197276      30,000.00      29,966.80         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   26.0     13.900        353.09
  803197490      24,000.00      24,000.00         0.00  06/09/2000  05/09/2010  119.24   06/09/2000   80.0     13.000        358.35
  803198423      54,600.00      54,600.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   70.0     12.250        572.15
  803199124     295,000.00     294,905.72         0.00  04/08/2000  03/08/2015  177.21   06/08/2000   79.9     11.500      2,921.36
  803203405      42,500.00      42,500.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   85.0     12.750        461.84
  803203520      34,000.00      34,000.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   85.0     13.600        392.12
  803207406      16,000.00      16,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   57.1      9.875        170.72
  803210871      68,800.00      68,800.00         0.00  06/03/2000  05/03/2015  179.05   06/03/2000   80.0     13.750        801.60
  803215250      35,200.00      35,200.00         0.00  05/05/2000  04/05/2025  298.13   06/05/2000   80.0     15.050        452.22
  803216860      24,000.00      24,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   80.0     11.125        274.67
  803217017      30,600.00      30,600.00         0.00  06/17/2000  05/17/2020  239.51   06/17/2000   60.0     12.750        353.07
  803219179      46,800.00      46,800.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   65.0     13.750        545.27
  803222967      23,200.00      23,200.00         0.00  04/28/2000  03/28/2020  237.86   05/28/2000   80.0     14.150        291.03
  803228964      43,400.00      43,400.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   83.4     10.550        398.62
  803231497     101,500.00     101,266.15         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   70.0     10.500      1,121.98
  803232305      16,500.00      16,356.14         0.00  06/04/2000  05/04/2010  119.08   07/04/2000   75.0     14.850        264.69
  803232966      85,000.00      84,969.85         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   85.0     13.600        980.29
  803234749     124,100.00     123,893.93         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   85.0     12.000      1,276.51
  803236116      41,650.00      41,650.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   85.0     13.150        465.62
  803238591      59,250.00      59,250.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   75.0     11.250        575.47
  803239037      30,000.00      28,734.93         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   58.8     13.250        337.73
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803239706 GAVIRIA EDGAR                   41 DAYTON STREET                WESTBURY                 NY   11590
  247-01 901   803240613 COMELLO PHYLLIS                 2 SHERWOOD LANE                 OLD BRIDGE               NJ   08857
  247-01 901   803241116 BIFULCO DANIEL M                2177 EL LAGO DRIVE              OAKLEY                   CA   94561
  247-01 901   803241496 CONN JAMES MICHAEL              6310 FOUR KNIGHTS LANE          CLOVER                   SC   29710
  247-01 901   803242957 ACCIARDI CHRISIOPHE             528 ABBOTT AVENUE               RIDGEFIELD               NJ   07657
  247-01 901   803247014 GRUBB VINCENT                   460 ARIZONA AVENUE              HEMPSTEAD                NY   11570
  247-01 902   803248491 LAING JOHN G C                  50 WINSTON RD                   DORCHESTER               MA   02122
  247-01 901   803248822 KENNINGTON KENNETH C            5296 PLATT SPRING ROAD          LEXINGTON                SC   29073
  247-01 901   803251107 WINSTON PHILLIP                 1063 ROBINSON ROAD              MCCOMB                   MS   39648
  247-01 901   803251933 KILLIAN TERRY                   42 NORTH LAKE DRIVE             SCHUYLKILL HAVEN         PA   17972
  247-01 901   803252360 DAWES ALBERT                    537-539 HICKORY STREET          SCRANTON                 PA   18505
  247-01 901   803252816 HINES LINDA A                   1037 MIDDLETON DRIVE            FLORENCE                 SC   29501
  247-01 901   803254242 LANHAM WILLIAM                  715 BEAVERSTONE ROAD            HIGHLAND SPRINGS         VA   23075
  247-01 901   803254523 COLEMAN GLENN                   1227 SOUTH 17TH AVENUE          MAYWOOD                  IL   60153
  247-01 901   803254770 PUGLIESE TINA R                 184 PUTTING GREEN ROAD          TRUMBULL                 CT   06611
  247-01 901   803256239 HAAG HARRY                      9951 LOY STREET                 NEW PORT RICHEY          FL   34654
  247-01 901   803258326 FARNHAM SHAWN M                 77 LINDLEY AVENUE               FACTORYVILLE             PA   18419
  247-01 901   803259597 SMITH ALFORD R                  752 LOGANSPORT ROAD             MORGANTOWN               KY   42261
  247-01 901   803260017 LALLA THOMAS A                  503 HECHT DRIVE                 MADISON HEIGHTS          MI   48071
  247-01 901   803261247 SOTO APRIL L                    12904 GRIMSLEY AVE              POWAY                    CA   92064
  247-01 901   803267210 LLOYD KELLY R                   71 EAST PHILLIPS STREET         LAYTON                   UT   84041
  247-01 901   803267509 ADCOCK GARY                     4601 S WALLACE                  CHICAGO                  IL   60609
  247-01 902   803267640 MACCARONE FRANCESCO A           30 WHITING STREET               NEW BRITAIN              CT   06791
  247-01 902   803267731 ARCURI SANTO                    157 159 SHREWSBURY ST           WORCESTER                MA   01604
  247-01 901   803270214 COLGAN JERRI                    1060 EMELITA STREET             FALLBROOK                CA   92028
  247-01 901   803270651 HARDEN WILLIAM E JR             9985 WEST OAK HIGHWAY           SENECA                   SC   29678
  247-01 901   803271188 FAGAN CHARMAINE                 79 RICHLAWN AVENUE              BUFFALO                  NY   14215
  247-01 901   803271212 COLE EDWARD                     3258 SILSBY RD                  CLEVELAND HTS            OH   44118
  247-01 901   803272517 JEFFERSON ERIC                  28157 SW 142 CT                 HOMESTEAD                FL   33033
  247-01 901   803272798 BRUCE LOREN                     230 SCOTT STREET                ERIE                     PA   16508
  247-01 901   803273457 CRIM CARLA A                    8854 MURVALE DR                 ST LOUIS                 MO   63136
  247-01 901   803274885 HEALY CRAIG R                   66 ASH STREET                   SARATOGA SPRINGS         NY   12866
  247-01 901   803275023 JOHNSON ROBERT J                18 WAITE STREET                 WORCESTER                MA   01604
  247-01 902   803275429 LUGO RALPH R                    351 MADISON STREET              PASSAIC                  NJ   07055
  247-01 902   803277045 LUGO ANGEL RALPH                230 3RD STREET                  PASSAIC                  NJ   07055
  247-01 901   803277367 LINK RONALD S                   3927 STOCKTON STREET            RICHMOND                 VA   23224
  247-01 901   803278779 GURLEY KENNETH G                799 BLACKSNAKE ROAD             MUNFORD                  AL   36268
  247-01 901   803279488 MCKAY ROBIN                     21525 HILLTOP AVENUE            PANAMA CITY BEACH        FL   32413
  247-01 901   803279892 DEGUZMAN DAISY                  129 DOVER GREEN                 STATEN ISLAND            NY   10301
  247-01 901   803282466 MOSLEY FRANKIE                  7172 74 VAN BUREN               DETROIT                  MI   48204
  247-01 901   803282722 SMITH PAUL                      484 VALENCIA LANE               VACAVILLE                CA   95688
  247-01 901   803282987 O'KEEFE BRUCE                   352 SPRINGFIELD STREET          WILBRAHAM                MA   01095
  247-01 901   803283951 BANKS THOMAS W                  430 WASHINGTON AVENUE           MEDIA                    PA   19063
  247-01 901   803286210 BRYANT DAVID                    6015 MASTER STREET              PHILADELPHIA             PA   19151
  247-01 901   803287853 OWENS ANNIE ELLISON             720 WILLIAM GURGANUS ROAD       MAPLE HILL               NC   28454
  247-01 901   803289297 TURNER ANITA                    408 OLD SUDLOW LAKE ROAD        NORTH AUGUSTA            SC   29841
  247-01 901   803289776 ANDROUSKY DONALD W              205 HAWTHORN                    DANA                     IN   47847
  247-01 901   803290212 STEWART CHARLOTTE MOORE         276 DEANNE LANE                 COATS                    NC   27521
  247-01 901   803291145 ZENTENO ENRIQUE                 1820 DES MOINES ST              DES MOINES               IA   50316
  247-01 901   803291566 DELIEN HARRY W JR               1110 INGHAM STREET              PITTSBURGH               PA   15212
  247-01 901   803294180 NELSON DERREK M                 5300 FERNPARK AVENUE            BALTIMORE                MD   21207
  247-01 901   803294701 HILLER BRIAN                    1547 SOUTH ATLANTIC DRIVE       AUGUSTA                  GA   30906
  247-01 901   803295104 PHILLIPS-LEW MARLANA            3504 ASHER AVENUE               LITTLE ROCK              AR   72206
  247-01 901   803295880 LATTIMORE DAVID MICHAEL         1240 W CARPENTER                MOUNT MORRIS             MI   48458
  247-01 901   803296789 KUPIC MATTHEW J                 1168 BROADWAY                   ALBANY                   NY   12214
  247-01 902   803297308 219 REALTY, OAKBRIDGE           217 221 HOWE AVE                SHELTON                  CT   06484
  247-01 901   803297530 BIXLER DARRYL                   410 CENTER STREET               ASHLAND                  PA   17921
  247-01 901   803297894 HAMBLETON RONALD W              922 CROSS ST                    DOVER                    OH   44622
  247-01 901   803298470 MOSS KENNETH E SR               3828 NECCO AVE                  DAYTON                   OH   45406
  247-01 901   803299353 SNIDER MICHAEL D                4114 W FAIRVIEW HEIGHTS         TAMPA                    FL   33616
  247-01 901   803301233 BALDWIN BRYAN M                 RR 3 BOX 331A                   TITUSVILLE               PA   16354
  247-01 902   803301886 BATISTA OTILIA                  68 HAMMOND AVE                  PASSAIC                  NJ   07055

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803239706     146,000.00     145,560.26         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   85.8     11.750      1,473.74
  803240613      48,500.00      48,500.00         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   38.8     10.650        449.10
  803241116      21,000.00      21,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   84.1     13.600        255.06
  803241496      36,000.00      36,000.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   65.4     14.000        479.43
  803242957     433,500.00     433,500.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   85.0     11.500      4,292.91
  803247014     155,000.00     154,978.63         0.00  04/20/2000  03/20/2030  357.60   05/20/2000   84.5     15.200      1,984.71
  803248491     210,000.00     210,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   70.0     10.800      2,139.09
  803248822      53,550.00      53,550.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   85.0     12.550        661.76
  803251107      40,000.00      40,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     15.150        510.58
  803251933      90,000.00      90,000.00         0.00  06/11/2000  05/11/2015  179.31   06/11/2000   84.9     11.250        874.14
  803252360      37,080.00      37,080.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   78.2     10.000        325.40
  803252816      35,000.00      35,000.00         0.00  05/10/2000  04/10/2020  238.29   05/10/2000   56.0     12.800        405.07
  803254242     108,000.00     108,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   80.0     11.375      1,059.23
  803254523     102,400.00     102,400.00         0.00  06/04/2000  05/04/2030  359.08   06/04/2000   80.0     14.000      1,213.31
  803254770     128,000.00     128,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   84.7     11.750      1,292.04
  803256239      52,887.00      52,887.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   70.9      9.750        454.38
  803258326      34,000.00      34,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   85.0     11.500        336.70
  803259597      56,550.00      56,550.00         0.00  06/04/2000  05/04/2030  359.08   06/04/2000   65.0     13.750        658.87
  803260017     109,600.00     109,600.00         0.00  06/19/2000  05/19/2015  179.57   06/17/2000   80.0      9.150        893.72
  803261247      36,000.00      36,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   88.3     11.900        367.53
  803267210      23,039.00      23,039.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   80.6     13.500        299.12
  803267509      96,800.00      96,800.00         0.00  06/09/2000  05/09/2030  359.24   06/09/2000   80.0     14.350      1,173.82
  803267640     129,500.00     129,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   70.9     10.100      1,399.55
  803267731     154,000.00     154,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   70.0     10.750      1,563.45
  803270214      50,000.00      50,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   87.3     12.500        568.07
  803270651      46,750.00      46,722.26         0.00  06/01/2000  05/01/2025  299.00   07/01/2000   85.0     13.000        527.26
  803271188      37,200.00      37,200.00         0.00  06/10/2000  05/10/2020  239.28   06/10/2000   80.0     10.000        358.99
  803271212     111,200.00     111,161.11         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   80.0     13.750      1,295.60
  803272517      47,175.00      47,175.00         0.00  05/28/2000  04/28/2030  358.88   05/28/2000   85.0     13.350        534.79
  803272798      56,700.00      56,700.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   90.0     12.000        583.22
  803273457      35,100.00      35,100.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   65.0     14.450        428.42
  803274885      64,850.00      64,835.67         0.00  04/10/2000  03/10/2015  177.27   05/10/2000   84.9     13.150        724.98
  803275023      26,200.00      26,200.00         0.00  05/28/2000  04/28/2020  238.88   05/28/2000   84.3     14.200        329.62
  803275429     110,000.00     109,737.03         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   75.8     10.100      1,188.80
  803277045      99,300.00      99,300.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   70.9     10.100      1,073.17
  803277367      52,500.00      52,500.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   75.0     12.500        560.31
  803278779      40,500.00      40,500.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   90.0     10.650        451.46
  803279488      34,500.00      34,500.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   63.9     13.950        458.29
  803279892      90,000.00      89,479.77         0.00  06/05/2000  05/05/2030  359.11   07/05/2000   56.9     12.250        943.11
  803282466      37,500.00      37,500.00         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   61.4     11.250        364.22
  803282722      44,000.00      44,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.5     11.750        444.14
  803282987      46,000.00      46,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   78.8     11.125        478.73
  803283951      53,200.00      53,200.00         0.00  06/18/2000  05/18/2030  359.54   06/18/2000   76.0     10.800        498.61
  803286210      29,750.00      29,744.06         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   85.0     13.600        343.10
  803287853      33,150.00      33,150.00         0.00  06/15/2000  05/15/2020  239.44   06/15/2000   85.0     12.750        382.49
  803289297      32,000.00      31,959.35         0.00  05/25/2000  04/25/2020  238.78   06/25/2000   80.0     14.650        413.12
  803289776      43,200.00      43,200.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   80.0     13.500        494.82
  803290212      35,000.00      35,000.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   77.7     12.250        425.70
  803291145      41,600.00      41,586.77         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   65.0     14.900        522.69
  803291566      20,000.00      20,000.00         0.00  06/15/2000  05/15/2010  119.44   06/15/2000   79.0     14.500        316.57
  803294180      49,500.00      49,500.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   90.0     12.500        528.29
  803294701      41,030.00      41,030.00         0.00  06/09/2000  05/09/2025  299.24   06/09/2000   75.9     16.800        583.43
  803295104      31,500.00      31,500.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   75.0     10.875        297.01
  803295880      40,000.00      40,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     14.900        502.58
  803296789      72,000.00      72,000.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   79.1     11.000        685.67
  803297308     150,000.00     150,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   70.0     10.100      1,621.10
  803297530      24,000.00      23,986.74         0.00  06/12/2000  05/12/2015  179.34   08/12/2000   80.0     11.750        242.26
  803297894      42,400.00      42,400.00         0.00  06/04/2000  05/04/2030  359.08   06/04/2000   80.0     12.750        460.76
  803298470      40,000.00      40,000.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   80.0     13.750        466.05
  803299353      30,000.00      30,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   85.4     12.000        330.33
  803301233      28,000.00      28,000.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   80.0     13.250        358.89
  803301886     217,000.00     216,500.03         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   70.0     10.500      2,398.72
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803302124 SPARKS JERED S                  RD 2 BOX 237                    SALTSBURG                PA   15681
  247-01 901   803302488 CHAUSSEE MARILYNN J             1399 100TH AVENUE               AMERY                    WI   54001
  247-01 901   803302850 SCURLES DARRAK M                2354 SOUTH ZENO STREET          AURORA                   CO   80013
  247-01 901   803302975 KITTINGER SCOTT A               194 VIA COLINAS                 WESTLAKE VILLAGE         CA   91362
  247-01 901   803303767 DICARRO GERALDINE               11490 STAFFORD ROAD             BURTON                   OH   44021
  247-01 901   803304179 WILLIAMS ALMETTA                427 NEWPORT AVENUE              BROOKLYN                 NY   11207
  247-01 901   803305002 SHINABARKER CHARLES R           4902 PEBBLE BEACH AVENUE        SARASOTA                 FL   34234
  247-01 901   803305598 MURPHY REGINA                   2632 ASHURST BAR ROAD           TALLASSEE                AL   36078
  247-01 901   803307594 ALLISON MONTY                   324 HIGHLANDS WAY               BARTOW                   FL   33830
  247-01 901   803308683 BOHN JOHN J                     6190 SOMMERVILLE VALLEY RO      ELLICOTTVILLE            NY   14731
  247-01 901   803308949 LUSTER MICAHEL SHANE            6935 BALM ROAD                  WETUMPKA                 AL   36092
  247-01 901   803309749 PETERSON MAE                    1513 ST MARYS ROAD              CARYVILLE                FL   32427
  247-01 901   803310804 RAMIREZ JOSE W                  725 EAGLE AVENUE                BRONX                    NY   10455
  247-01 901   803311752 KIEFER LAWRENCE L JR            214 NORTH MADISON STREET        ALLENTOWN                PA   18102
  247-01 901   803312792 GILPIN THOMAS L                 6561 MANILA ROAD                GOSHEN                   OH   45122
  247-01 901   803314202 ALEXANDER WALTER J              5425 BLUE RIDGE AVENUE          RICHMOND                 VA   23231
  247-01 901   803314418 GHARAVIZADEH BEHROOZ            17105 FLATWOOD DRIVE            DERWOOD                  MD   20855
  247-01 901   803314640 PRATT CLARENCE D                5247 N 60TH STREET              MILWAUKEE                WI   53218
  247-01 901   803316181 PEEK DAVID M                    12388 NORTH PINE DRIVE          PARKER                   CO   80138
  247-01 901   803316983 SHUTT KAY LYNN                  125 S WINDMILL                  MARINE                   IL   62061
  247-01 902   803317064 KHUN KUONG                      27 LINCOLN STREET               LYNN                     MA   01905
  247-01 901   803318138 DILLON LILLY B                  1239 HOLLANDSWORTH DRIVE        STUART                   VA   24171
  247-01 901   803318179 MEADOWS WILBERT LEE             19549 RED BRUSH ROAD            ELKTON                   VA   22827
  247-01 901   803318658 BOCOCK EDWARD J                 198 CHILDRESS ROAD              LEITCHFIELD              KY   42754
  247-01 901   803318963 STAINBACK ERIC W                264 DK STAINBACK ROAD           HENDERSON                NC   27536
  247-01 901   803319623 RAFFIELD JACKIE R               4503 FISHER AVENUE              PASCAGOULA               MS   39581
  247-01 901   803319995 EVANS CHARLES H                 1232 NORTH 60TH STREET          PHILADELPHIA             PA   19151
  247-01 901   803321637 REED L S                        1616 MASON STREET               FLINT                    MI   48503
  247-01 901   803322312 GREENWALT RALPH H               8929 EAST PRESSENTIN DRIVE      SEDRO WOOLLEY            WA   98284
  247-01 901   803323039 COVER WILLIAM R                 530 NORTH MT JOY STREET         ELIZABETHTOWN            PA   17022
  247-01 901   803325091 OSMON JOHN                      7216 LEBRECK RD                 OCONTO                   WI   54153
  247-01 901   803325174 CALL CHRISTINE                  32 HIALEAH ROAD                 AFTON                    WY   83110
  247-01 901   803326297 RAY VICKI L                     70 EASY STREET                  BRONSON                  FL   32621
  247-01 901   803326362 LANDSTREET ALBERT C             15100 BUNKER HILL ROAD          VANCLEAVE                MS   39565
  247-01 901   803327352 DECKER MILFORD                  412 RUTGER STREET               UTICA                    NY   13501
  247-01 901   803328285 PHILLIPS LEE                    3008 12 LOTHROP                 DETROIT                  MI   48206
  247-01 901   803328335 BELL MELISSIA                   12253 CHEYENNE                  DETROIT                  MI   48227
  247-01 901   803328640 MONTERO RICHARD F JR            19 GENESEE COURT                UTICA                    NY   13502
  247-01 901   803328772 OGLETREE WILLIE BEN             7009 CEDAR AVENUE               CLEVELAND                OH   44103
  247-01 901   803328806 YERG KEVIN L                    661 MCKINLEY STREET             HAZLETON                 PA   18201
  247-01 901   803328988 LOCKLEY GLORIA STARLETT         1136 S PAXON STREET             PHILADELPHIA             PA   19143
  247-01 901   803329036 TATARKO MARY S                  17911 MARCELLA RD               CLEVELAND                OH   44119
  247-01 901   803329580 MOORE VIRGIL EUGENE             2671 SE JANET STREET            STUART                   FL   34997
  247-01 902   803329879 MCKENZIE ROGER                  301 PORTSMOUTH AVE              SEABROOK                 NH   03874
  247-01 901   803330257 SAMARRIPPAS STEVEN              105 FLAMINGO DRIVE              AUBURNDALE               FL   33823
  247-01 901   803330794 PRIDMORE RICKEY                 70 AIRPORT ROAD                 SPARTANBURG              SC   29306
  247-01 901   803331024 BAKER MICHAEL J                 3053 CLAGSTONE ROAD             SPIRIT LAKE              ID   83869
  247-01 901   803331404 BROWN LAWRENCE                  119 COCKS LANE                  LOCUST VALLEY            NY   11560
  247-01 901   803332162 RHODES TRACY                    227 WOODRUFF STREET             WOODRUFF                 SC   29388
  247-01 901   803332345 SEABORN ROBERTA                 21 CHASEWOOD COURT              COLUMBIA                 SC   29203
  247-01 901   803333772 SPANGLE JAMES J                 8413 EAST 250 NORTH             MONTICELLO               IN   47960
  247-01 901   803334168 HANDFORD BILLY                  1054 PALMETTO STREET            LAKE WALES               FL   33853
  247-01 901   803334671 WASHINGTON CHARLES R            10363 NORTH PARK AVENUE         BATON ROUGE              LA   70811
  247-01 901   803334770 BRADEN MARGIE                   21005 WESTVIEW                  FERNDALE                 MI   48220
  247-01 901   803335033 ALLEN GEORGE                    226 HIGH STREEET                PRINCETON                WV   24740
  247-01 901   803335207 KUPFER MICHAEL                  788 KILLARNEY DRIVE             PITTSBURGH               PA   15234
  247-01 901   803335298 SA SUNEETHA                     3703 FERRARA DRIVE              SILVER SPRING            MD   20906
  247-01 901   803335587 FLORES VICTOR                   52 COVEY LANE                   NAPLES                   FL   34114
  247-01 901   803335819 LOCKLEY GLORIA S                1138 S PAXON STREET             PHILADELPHIA             PA   19143
  247-01 901   803335967 SCAROLA THERESA                 883 HELENE STREET               WANTAGH                  NY   11793
  247-01 901   803336114 LOVECE NICOLA                   32 ROCK LANE                    LEVITTOWN                NY   11756
  247-01 901   803336395 WILLIAMS ANGENETTE              202 PARKDALE DR                 HATTIESBURG              MS   39401

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803302124      61,000.00      61,000.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   79.2     13.050        677.17
  803302488      23,685.00      23,663.96         0.00  04/14/2000  03/14/2020  237.40   06/14/2000   89.3     12.950        276.64
  803302850      55,000.00      55,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   75.9     11.875        560.45
  803302975      30,000.00      30,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   74.1     11.500        319.93
  803303767      40,000.00      39,906.78         0.00  05/03/2000  04/03/2020  238.06   07/03/2000   82.2     12.750        461.53
  803304179      96,500.00      96,500.00         0.00  06/02/2000  05/02/2015  179.01   06/02/2000   56.7     14.650      1,193.22
  803305002      41,275.00      41,275.00         0.00  06/10/2000  05/10/2025  299.28   06/10/2000   85.9     11.875        430.91
  803305598      27,200.00      27,200.00         0.00  06/09/2000  05/09/2025  299.24   06/09/2000   80.0     13.000        306.77
  803307594      40,000.00      39,947.99         0.00  06/03/2000  05/03/2025  299.05   07/03/2000   78.4     13.500        466.26
  803308683      45,000.00      45,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   52.3     13.250        506.60
  803308949      30,396.00      30,396.00         0.00  06/09/2000  05/09/2020  239.24   06/09/2000   72.3     14.350        385.73
  803309749      18,000.00      18,000.00         0.00  06/01/2000  05/01/2010  119.00   06/01/2000   36.0     11.900        257.21
  803310804     130,000.00     129,841.78         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   76.4      9.750      1,116.90
  803311752      44,625.00      44,625.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   85.0     12.600        479.73
  803312792      61,100.00      61,100.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   65.0     14.900        767.70
  803314202      23,726.00      23,645.62         0.00  06/08/2000  05/08/2015  179.21   08/08/2000   84.9     13.600        309.62
  803314418     132,590.00     132,590.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   80.9     14.250      1,597.29
  803314640      45,000.00      45,000.00         0.00  05/26/2000  04/26/2015  178.82   05/26/2000   63.8     14.900        565.40
  803316181     193,000.00     193,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   79.5     12.000      2,125.10
  803316983      40,500.00      40,500.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   90.0     12.250        424.40
  803317064     149,000.00     149,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   69.6     11.150      1,553.20
  803318138      22,500.00      22,500.00         0.00  06/09/2000  05/09/2010  119.24   06/09/2000   72.5     11.625        317.95
  803318179      92,400.00      92,400.00         0.00  06/23/2000  05/23/2030  359.70   06/23/2000   80.0     11.625        923.85
  803318658      37,600.00      37,600.00         0.00  06/04/2000  05/04/2025  299.08   06/04/2000   80.0     11.750        389.08
  803318963      18,500.00      18,500.00         0.00  06/03/2000  05/03/2010  119.05   06/03/2000   48.6     11.500        260.10
  803319623      22,800.00      22,765.38         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   72.0     14.850        316.77
  803319995      31,000.00      30,841.32         0.00  05/12/2000  04/12/2010  118.36   06/12/2000   73.8     12.250        449.25
  803321637      52,000.00      52,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   80.0     10.125        562.78
  803322312      40,000.00      40,000.00         0.00  07/01/2000  06/01/2025  300.00   07/01/2000   66.6     11.750        413.92
  803323039      94,800.00      94,592.16         0.00  06/09/2000  05/09/2020  239.24   08/09/2000   85.0     11.250        994.69
  803325091      28,000.00      27,910.19         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   74.2     11.500        327.09
  803325174      35,000.00      35,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   80.5     13.250        416.30
  803326297      15,000.00      15,000.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   30.0     10.625        166.97
  803326362      40,000.00      39,950.16         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   63.4     11.250        419.70
  803327352      51,850.00      51,850.00         0.00  04/28/2000  03/28/2015  177.86   05/28/2000   85.0     13.325        586.77
  803328285      35,000.00      34,935.52         0.00  05/25/2000  04/25/2020  238.78   06/25/2000   74.4     11.500        373.25
  803328335      28,800.00      28,800.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   80.0     12.850        361.55
  803328640      26,250.00      26,250.00         0.00  05/18/2000  04/18/2010  118.55   06/18/2000   75.0     13.600        401.29
  803328772      63,000.00      63,000.00         0.00  05/17/2000  04/17/2030  358.52   05/17/2000   70.0     12.850        689.53
  803328806      40,800.00      40,786.05         0.00  05/24/2000  04/24/2015  178.75   07/24/2000   80.0     14.000        483.43
  803328988      37,400.00      37,383.67         0.00  06/02/2000  05/02/2030  359.01   07/02/2000   85.0     11.750        377.52
  803329036      81,200.00      81,167.36         0.00  05/12/2000  04/12/2030  358.36   07/12/2000   64.9     13.000        898.23
  803329580      40,000.00      40,000.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   57.1      9.550        374.16
  803329879     224,000.00     224,000.00         0.00  07/01/2000  06/01/2025  300.00   07/01/2000   70.0     11.400      2,260.53
  803330257      49,300.00      49,300.00         0.00  05/25/2000  04/25/2020  238.78   05/25/2000   85.0     11.125        513.07
  803330794      46,400.00      46,400.00         0.00  05/04/2000  04/04/2015  178.09   06/04/2000   80.0     12.850        507.84
  803331024      27,400.00      27,400.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   79.8     14.000        364.90
  803331404     241,282.00     241,275.32         0.00  05/04/2000  04/04/2015  178.09   06/04/2000   83.0     12.900      2,650.21
  803332162      34,400.00      34,400.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   80.0     13.250        387.27
  803332345     115,000.00     114,987.76         0.00  05/10/2000  04/10/2030  358.29   06/10/2000   69.6     11.850      1,169.64
  803333772      74,750.00      74,554.90         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   65.0     13.750        870.92
  803334168      53,500.00      53,500.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   84.9     13.100        596.00
  803334671      86,700.00      86,700.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   85.0     12.600      1,074.25
  803334770      21,500.00      21,500.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   40.5     13.500        246.26
  803335033      60,750.00      60,720.25         0.00  05/24/2000  04/24/2030  358.75   07/24/2000   90.0     12.250        636.60
  803335207      88,200.00      87,880.39         0.00  05/13/2000  04/13/2015  178.39   06/13/2000   90.0      9.990        947.26
  803335298     151,200.00     149,565.86         0.00  05/04/2000  04/04/2030  358.09   08/04/2000   90.0     12.000      1,555.26
  803335587      49,500.00      49,500.00         0.00  06/09/2000  05/09/2025  299.24   06/09/2000   90.0     12.500        539.73
  803335819      29,000.00      28,877.29         0.00  05/27/2000  04/27/2030  358.85   06/27/2000   67.4     11.500        287.18
  803335967      36,621.00      36,621.00         0.00  05/26/2000  04/26/2015  178.82   05/26/2000   75.3     15.750        485.09
  803336114      81,460.00      81,460.00         0.00  06/03/2000  05/03/2015  179.05   06/03/2000   85.9     10.750        760.41
  803336395      44,200.00      44,200.00         0.00  05/26/2000  04/26/2030  358.82   05/26/2000   85.0     11.750        446.16

</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>

  247-01 901   803336478 SMITH ROBBY                     43 BROADWAY STREET              AIKEN                    SC   29803
  247-01 901   803336627 BURRAGE LASHONDA H              1720 GAY AVE                    EAST ST LOUIS            IL   62207
  247-01 901   803336635 WEEKS ROBERT J                  237 239 FEDERAL STREET          PROVIDENCE               RI   02921
  247-01 901   803337302 LASSEIGNE CONNIE M              422 BANK STREET                 NEW IBERIA               LA   70560
  247-01 901   803337484 GAINER SABRENA                  570 WEST 35TH STREET            RIVIERA BEACH            FL   33404
  247-01 901   803337534 ARROWSMITH ROBERT T             2001 NORTH LAUREL AVENUE        PHOENIX                  AZ   85007
  247-01 901   803337963 FRY NORMAN R                    1877 RIVERBIRCH DRIVE           SUMTER                   SC   29150
  247-01 901   803338714 DUNAWAY RANDY                   110 CONTINENTAL DRIVE           EUNICE                   NM   88231
  247-01 901   803339803 KENNEY THOMAS E                 103 WAKEFIELD DR                GENEVA                   IL   60134
  247-01 901   803339928 RADEL WILLIAM P JR              121 DILLER ROAD                 NEW CUMBERLAND           PA   17070
  247-01 901   803340231 DAVIS JOBIE                     103 KEYSTONE AVE                BUFFALO                  NY   14211
  247-01 901   803340462 BRINSTON DAVID                  25311 W NINE MILE RD            SOUTHFIELD               MI   48034
  247-01 901   803340686 CUSHMAN RITA                    32 FEDERAL RD                   LIVERMORE                ME   04253
  247-01 901   803341056 MCCREE VERLINDA                 470 OAKLAHOMA AVENUE            CAMDEN                   AR   71701
  247-01 901   803341312 VENZKE DIANA L                  5365 EAST ROCKHAMPTON CIR       HIGHLANDS RANCH          CO   80126
  247-01 901   803341387 SCOTT VALIANT J                 2311 ARROWHEAD DRIVE            MCCOMB                   MS   39648
  247-01 901   803341601 PRICE ROBERT                    1321 UNION STREET               BRIDGEVILLE              PA   15017
  247-01 901   803341650 CLARDY DEBORAH                  1671 E BLAKE AVENUE             COLUMBUS                 OH   43219
  247-01 901   803341700 SMALL BETTY M                   924 CYPRESS WOOD LANE           SARASOTA                 FL   34243
  247-01 901   803341833 KIRBY BETTY J                   30128 TRUMAN AVENUE             WICKLIFFE                OH   44092
  247-01 901   803342450 PARADIS JEAN M                  25 KEVIN STREET                 LEWISTON                 ME   04240
  247-01 901   803342518 OBERLANDER MARK L               40 CATALINA DRIVE               MT WOLF                  PA   17347
  247-01 901   803342690 KRAMER APRIL L                  1305 CAROL AVENUE               PRINCETON                IN   47670
  247-01 901   803342708 DAVIS TROY                      1709 NEW JERSEY AVENUE NW       WASHINGTON               DC   20001
  247-01 901   803342807 WILHITE GWENDOLYN L             14529 CARROLLTON BLVD           MAG DIST OF NEWPORT      VA   23314
  247-01 901   803342880 IRVIN ANTHONY                   3630 LUDDEN                     DETROIT                  MI   48207
  247-01 901   803343474 NEWMAN RICKY LYNN               403 PATAPSCO AVE                BALTIMORE                MD   21237
  247-01 901   803344191 WILLIAMS LUVENIA C              1301 W WOODLAND DRIVE           DOTHAN                   AL   36301
  247-01 901   803345198 GILES VANESSA M                 9913 BEAVER BRIDGE ROAD         CHESTERFIELD             VA   23838
  247-01 901   803345818 HYLTON CHARLES                  2703 BAINBRIDGE AVENUE          BRONX                    NY   10458
  247-01 901   803346014 DORSEY CRAWFORD E               25496 STILL POND NECK ROAD      WORTON                   MD   21678
  247-01 901   803346253 GRAY RONALD J                   568 RONNOC LANE                 NEW SMYRNA BEACH         FL   32168
  247-01 901   803346444 HESTER JAMES L                  92 JONES STATION ROAD           ARNOLD                   MD   21012
  247-01 901   803346576 GREEN BARRY L                   2006 JESSICA BAY COURT          DEATSVILLE               AL   36022
  247-01 901   803346675 HENDERSON MARSHALL              3508 NORTH OXFORD STREET        INDIANAPOLIS             IN   46218
  247-01 901   803346790 TIMMES BARBARA                  540 SOUTH MAIN STREET           GREENVILLE               MS   38701
  247-01 901   803346972 COLES MILLIE W                  9793 HIGHWAY 47                 CHASE CITY               VA   23924
  247-01 901   803347004 PLUMMER ANDRE                   2031 LAKE FOREST LANE           NEW CASTLE               IN   47362
  247-01 901   803347137 STEIN DALE A                    1000 ADRIAN STREET              JACKSON                  MI   49203
  247-01 901   803347723 ROBINSON LILLIE                 4649 W ERIE AVENUE              CHICAGO                  IL   60644
  247-01 901   803347772 HESS STEVEN A                   13706 SOUTHEAST 35TH ST         VANCOUVER                WA   98683
  247-01 901   803347780 COURTNEY PATRICK S              17041 EAST CARR AVENUE          PARKER                   CO   80134
  247-01 901   803348143 DURRAH DOUGLAS                  810 INMAN ROAD                  LYMAN                    SC   29365
  247-01 902   803348291 DINH TRUC                       8907 PARKFIELD DR               AUSTIN                   TX   79758
  247-01 901   803348713 MARASCO RICHARD                 6536 ZUPANCIC DRIVE             PITTSBURGH               PA   15236
  247-01 901   803348861 MURRAY GARY D                   RT 3 BOX 288                    BLUEFIELD                WV   24701
  247-01 901   803348994 THOMPSON SALLY JANE             3957 BRADY ST                   BATON ROUGE              LA   70805
  247-01 901   803349067 TINGEN TAMMY DARLENE            313 HALE STREET                 BURLINGTON               NC   27217
  247-01 901   803349471 LESTER RONALD                   4923 CENTER ST                  GAGETOWN                 MI   48735
  247-01 901   803349836 WALLAIN ANGELIKA                3464 SAPPHIRE ROAD              LANTANA                  FL   33462
  247-01 901   803350578 BY THEADA DO JOSEPH W DOR       1602 WEST CLEARFIELD STREE      PHILADELPHIA             PA   19132
  247-01 901   803350768 WILSON GRINDEL                  145 BANCTON ROAD                KINSALE                  VA   22488
  247-01 901   803351204 WILLIAMS GARY A                 244 WILEY                       AUGUSTA                  KS   67010
  247-01 901   803351428 JOHNS CECIL                     7643 GUN CLUB RD                WESTFIELD                NY   14737
  247-01 901   803351675 HARBAUGH DEWAYNE L              214 EAST SIXTH STREET           OIL CITY                 PA   16301
  247-01 901   803351915 DUNKLE JAMES                    1442 LILLIBRIDGE RD             PORTVILLE                NY   14770
  247-01 901   803352061 GIACONE KATHY                   209 VERNON VALLEY ROAD          EAST NORTHPORT           NY   11731
  247-01 901   803352608 DAGENHART MARY RUTH             121 COLLEGE STREET              BAINBRIDGE               IN   46105
  247-01 901   803352996 PERRY ROY                       RT 1 BOX 400H                   BLUEFIELD                VA   24605
  247-01 901   803353432 NICKERSON DOUGLAS               105 BROOKS ROAD                 HARWICHPORT              MA   02646
  247-01 901   803354026 HERRERA JOSE M                  2600 MCKEE AVE SW               WYOMING                  MI   49509
  247-01 901   803354430 JETER CARMICHAEL                4635 GREENBRIAR MOSSY DALE      WINNSBORO                SC   29180

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803336478      18,700.00      18,625.44         0.00  05/19/2000  04/19/2010  118.59   06/19/2000   85.0     14.150        292.04
  803336627      46,700.00      46,700.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   84.9     13.600        538.58
  803336635      97,200.00      97,200.00         0.00  06/11/2000  05/11/2030  359.31   06/11/2000   90.0     12.850      1,063.84
  803337302      30,000.00      29,868.95         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   85.7     12.000        308.58
  803337484      65,450.00      65,327.98         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   85.0     13.850        767.73
  803337534     117,450.00     117,450.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   79.8     11.950      1,203.59
  803337963      17,500.00      17,500.00         0.00  06/09/2000  05/09/2010  119.24   06/09/2000   70.0     14.500        277.00
  803338714      28,800.00      28,800.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   80.0     12.000        345.65
  803339803      41,000.00      41,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   69.6     12.350        432.81
  803339928      90,000.00      89,860.12         0.00  05/10/2000  04/10/2020  238.29   06/10/2000   90.0     11.250        944.33
  803340231      32,000.00      32,000.00         0.00  06/24/2000  05/24/2030  359.74   06/24/2000   78.0     14.000        379.16
  803340462     106,250.00     106,131.35         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   85.0     14.300      1,284.20
  803340686      64,800.00      64,743.62         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   80.0     14.000        767.80
  803341056      15,000.00      15,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   75.0     11.625        176.42
  803341312      28,500.00      28,500.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   90.1     13.150        336.95
  803341387     133,500.00     133,500.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   75.0     13.250      1,502.91
  803341601      54,000.00      53,970.01         0.00  05/07/2000  04/07/2015  178.19   07/07/2000   90.0     11.750        545.08
  803341650      55,250.00      55,016.15         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   85.0     11.500        547.14
  803341700      10,000.00       9,968.99         0.00  05/04/2000  04/04/2015  178.09   06/04/2000    7.6     12.250        121.63
  803341833      51,200.00      51,200.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   59.5     11.750        516.82
  803342450      56,792.00      56,792.00         0.00  05/21/2000  04/21/2030  358.65   05/21/2000   66.8     13.350        643.81
  803342518      81,250.00      81,250.00         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   66.8      9.375        675.80
  803342690      28,000.00      27,899.58         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   70.0     10.375        307.35
  803342708     142,800.00     142,800.00         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   85.0     11.500      1,414.14
  803342807      36,000.00      36,000.00         0.00  05/05/2000  04/05/2020  238.13   05/05/2000   80.0     13.450        433.37
  803342880      26,000.00      26,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   65.0     13.250        333.25
  803343474      89,050.00      88,886.34         0.00  05/05/2000  04/05/2015  178.13   07/05/2000   65.0     13.500      1,019.99
  803344191      40,800.00      40,671.25         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   85.0     12.250        427.54
  803345198      57,288.00      57,258.31         0.00  06/15/2000  05/15/2015  179.44   08/15/2000   69.8     12.000        589.27
  803345818     140,000.00     139,508.23         0.00  05/05/2000  04/05/2020  238.13   07/05/2000   80.0     12.850      1,625.27
  803346014      75,400.00      75,370.78         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   65.0     12.750        819.37
  803346253      28,800.00      28,778.97         0.00  06/02/2000  05/02/2015  179.01   07/02/2000   80.0     13.250        324.22
  803346444      35,500.00      35,500.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   81.7     12.400        435.24
  803346576      76,500.00      76,500.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   90.0     13.250        861.22
  803346675      57,800.00      57,775.15         0.00  05/10/2000  04/10/2030  358.29   07/10/2000   85.0     12.750        628.11
  803346790      47,200.00      47,200.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     15.350        610.05
  803346972      85,000.00      85,000.00         0.00  05/11/2000  04/11/2015  178.32   06/11/2000   77.2     13.250        956.91
  803347004     110,415.00     110,415.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   85.0     11.750      1,114.54
  803347137      47,600.00      47,548.00         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   85.0     10.500        435.42
  803347723      73,000.00      72,972.58         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   74.4     13.250        821.81
  803347772      71,600.00      71,597.39         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   79.9     12.775        779.47
  803347780      57,000.00      57,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   84.5     14.750        709.35
  803348143      72,250.00      72,250.00         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   85.0     13.600        833.25
  803348291     206,000.00     206,000.00         0.00  07/01/2000  06/01/2025  300.00   07/01/2000   69.8     10.200      1,901.05
  803348713      90,700.00      90,700.00         0.00  05/04/2000  04/04/2020  238.09   06/04/2000   74.9     10.050        878.28
  803348861      36,000.00      35,981.22         0.00  05/11/2000  04/11/2015  178.32   07/11/2000   90.0     12.000        370.30
  803348994      22,750.00      22,664.91         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   65.0     13.750        265.06
  803349067      20,000.00      20,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   88.8     12.000        240.03
  803349471      17,500.00      17,260.55         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   38.0     12.675        189.15
  803349836      77,850.00      77,837.22         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   84.9     14.450        950.22
  803350578      30,600.00      30,484.74         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   85.0     12.250        320.66
  803350768      73,100.00      73,100.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   85.0     12.500        780.16
  803351204      19,200.00      19,124.38         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   74.7     11.500        224.29
  803351428      56,400.00      56,167.20         0.00  05/21/2000  04/21/2015  178.65   06/21/2000   80.0     12.350        595.38
  803351675      17,550.00      17,402.12         0.00  06/19/2000  05/19/2010  119.57   08/19/2000   90.0     12.500        256.89
  803351915      25,000.00      24,946.65         0.00  05/18/2000  04/18/2020  238.55   06/18/2000   50.0     12.000        275.27
  803352061      88,000.00      88,000.00         0.00  05/12/2000  04/12/2030  358.36   06/12/2000   62.8     11.450        868.11
  803352608      36,400.00      36,289.21         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   66.1     10.000        391.16
  803352996      46,750.00      46,724.03         0.00  05/07/2000  04/07/2030  358.19   07/07/2000   85.0     11.750        471.90
  803353432      81,000.00      80,748.55         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   52.2      9.625        688.49
  803354026      49,600.00      49,600.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   80.0     12.250        603.28
  803354430      47,600.00      47,417.27         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   70.0     10.875        537.29
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803354646 SAUNDERS JOSEPH                 3908 BEECHWOOD BOULEVARD        TAMPA                    FL   33619
  247-01 901   803354687 ELDER BETTY L                   3930 32 NATURAL BRIDGE RD       ST LOUIS                 MO   63107
  247-01 901   803354729 SCHNEIDER JAMES KARL            1047 DESOTO RD                  BALTIMORE                MD   21223
  247-01 901   803357037 ANDERSON DEBRA A                204 WEST COVELL STREET          GARRETT                  IN   46738
  247-01 901   803357300 PATTERSON GEORGE L              1767 ACREMAKER ROAD             NAPLES                   FL   34120
  247-01 901   803357524 SMITH SHERRY A                  690 HIGH ST                     WABASH                   IN   46992
  247-01 901   803357540 RUSH MACK A                     3808 ASHLAND AVE                ST LOUIS                 MO   63107
  247-01 901   803359033 BOZEMAN JERRY                   909 KIRSPEL                     LITTLE ROCK              AR   72202
  247-01 901   803359405 GONZALES DANIEL DELFEDO         1441 BURLEY COURT               COLUMBIA                 SC   29204
  247-01 901   803360197 BALL LINDA S                    150 CROWDER ROAD                WOODRUFF                 SC   29388
  247-01 901   803360429 KING ONDREA                     8048 S MICHIGAN AVE             CHICAGO                  IL   60619
  247-01 901   803360650 O'CONNOR PATRICK J              16757 LORAIN ST                 BAINBRIDGE               OH   44023
  247-01 901   803360726 LEE LEE                         5120 WESTCHASE COURT            JACKSONVILLE             FL   32210
  247-01 901   803360767 TRAVIS FRANK L                  3356 W 84TH STREET              CHICAGO                  IL   60652
  247-01 901   803361047 NEAL CONNIE                     412 PATTON STREET               COVINGTON                KY   41014
  247-01 901   803361187 PEREZ BYRON                     1 WEST 1ST STREET               BAYONNE                  NJ   07002
  247-01 901   803361252 RODRIGUEZ MARIA G               519 WILKINSON STREET            LOGANSPORT               IN   46947
  247-01 901   803362995 WAGNER HENRIETTA B              920 ANCHOR LAKE ROAD            CARRIERE                 MS   39426
  247-01 901   803363498 NOLAN ROBERT J                  446 WEST WILDSPRING             ROUND LAKE               IL   60073
  247-01 901   803363647 RHODMAN DARRYL T                12773 WILFRED                   DETROIT                  MI   48213
  247-01 901   803363746 MANNING BILLY R                 415 MORRIS                      BELLWOOD                 IL   60104
  247-01 901   803363761 WRIGHT MARK                     4722 NEW TOWN BLVD              OWINGS MILLS             MD   21117
  247-01 901   803363811 STALLWORTH DELORES              7845 MADISON DR                 ST LOUIS                 MO   63133
  247-01 901   803364181 BECK PATRICIA L                 302 CEDAR CIRCLE                ADAMSVILLE               AL   35005
  247-01 901   803364249 SIMER ERNEST G                  1413 WABASH                     CENTRALIA                IL   62801
  247-01 901   803364272 GRAY DANNY                      15942 ANDERSON LANE             FORT MYERS               FL   33912
  247-01 901   803364280 MARTELL BEVERLY JANE            595 SHERMAN AVENUE              SHARON                   PA   16146
  247-01 901   803364454 HOGUE GROVER                    400 QUICKSILVER WAY             RIFLE                    CO   81650
  247-01 901   803364546 ADORNO AURELIA                  1283 SAINT LAWRENCE AVENUE      BRONX                    NY   10472
  247-01 901   803365105 LYNTHACUM RICHARD               129 WOODLINE DR                 TROY                     NC   27371
  247-01 901   803365311 MCCRORY THOMAS W                327 UPPER LANDING RD            BALTIMORE                MD   21221
  247-01 901   803365394 SILVESTRI BARBARA M             7004 CLAYBOURNE AVENUE          YOUNGSTOWN               OH   44512
  247-01 901   803365840 HOSKINS WILLIE B                4011 WEBSTER STREET             MABEN                    MS   39751
  247-01 901   803366244 CROOK JOHN                      1423 HILL AVENUE                GADSDEN                  AL   35901
  247-01 901   803366418 WASHINGTON ERIC                 ROUTE 1 BOX 3530                HOWE                     OK   74940
  247-01 901   803366749 BURRELL ESTHER LEE              1520 TABERNACLE                 COVINGTON                TN   38109
  247-01 901   803366830 HALL JOHN L JR                  5539 THOMPSON STREET            PHILADELPHIA             PA   19131
  247-01 901   803366863 BROWN EMMA L                    8143 BLISS                      DETROIT                  MI   48234
  247-01 901   803367416 ELKINS RONALD C                 2911 BROADWAY                   FORT WAYNE               IN   46807
  247-01 901   803367614 DAVIS LAWERENCE I JR            11586 SOUTHEAST FOSTER AVE      ARCADIA                  FL   34266
  247-01 901   803368307 HUNT PATRICIA                   29 NORTH BROOKS DRIVE           JACKSON                  TN   38301
  247-01 901   803368331 NICHOLAS KENNETH R              1240 WOODLAND DRIVE             CHARLESTON               WV   25302
  247-01 901   803368372 MILES ELAINE                    304 FRENCH ROAD                 BUFFALO                  NY   14211
  247-01 901   803369107 ANDINO TIMOTEO                  435 42ND STREET                 BROOKLYN                 NY   11232
  247-01 901   803369438 WILBURN NANCY M                 131 BLACKSTOCK ROAD             ENOREE                   SC   29335
  247-01 901   803369586 MASON REGINALD S                208 UPPERVILLE ROAD             VIRGINIA BEACH           VA   23462
  247-01 901   803369974 GOFPHIN BETTY                   1517 NW 7 TERRACE               FORT LAUDERDALE          FL   33311
  247-01 901   803369982 HICKMAN ERIC                    7501 ROWLES AVE                 FERGUSON                 MO   63135
  247-01 901   803370279 RIESELMAN ROBERT D              2 WALLING ROAD                  WARWICK                  NY   10990
  247-01 901   803370287 DIGGS LOUIS S JR                111- 113 ROCK CREEK ROAD        NEW HAVEN                CT   06515
  247-01 901   803370626 COLLINS CHRISTOPHE D            314 EAST MOORE STREET           GREENVILLE               MS   38701
  247-01 901   803370667 OXENDINE DONNIE                 134 BRYANT ROAD                 RED SPRINGS              NC   28377
  247-01 901   803371285 BIERNAT RAYMOND J               207 TILTON STREET               HAMMONTON                NJ   08037
  247-01 901   803371475 RICHTER BRIAN K                 26818 NUDGENT STREET            BORON                    CA   93516
  247-01 901   803371798 HALL KENIS                      HC 77 BOX 640                   GALVESTON                KY   41629
  247-01 901   803372622 DUPONT CHARLES A                1234 PRIMROSE AVENUE            BALTIMORE                MD   21237
  247-01 901   803372697 FINN PAULETTE                   3602 AVONDALE AVE               ST LOUIS                 MO   63121
  247-01 901   803372879 TRAMMER JEANETTE                20011 WICKFIELD AVE             WARRENSVILLE HTS         OH   44122
  247-01 901   803374347 IVAN VASILE                     2514 NORTH DELAWARE DRIVE       MOUNT BETHEL             PA   18343
  247-01 901   803374412 BURNS LORRAINE                  14450 HIGHWAY 27 ALT NORTH      WILLISTON                FL   32696
  247-01 901   803374586 OLIVER FAY                      2275 GOODRICH                   FOSTORIA                 MI   48435
  247-01 901   803375575 WILLIAMS THELMA                 20 GLEEN LOOP                   CLAYTON                  AL   36016

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803354646      59,200.00      59,200.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   80.0     13.000        654.87
  803354687      37,800.00      37,800.00         0.00  05/20/2000  04/20/2015  178.62   05/20/2000   70.0     12.500        465.89
  803354729      50,400.00      50,400.00         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   80.0     13.600        581.26
  803357037      76,500.00      76,500.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   85.0     13.600        882.26
  803357300      70,550.00      70,550.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   85.0     13.850        827.56
  803357524      52,500.00      52,500.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   75.0     14.300        634.55
  803357540      39,200.00      39,016.86         0.00  05/12/2000  04/12/2030  358.36   07/12/2000   70.0     13.000        433.63
  803359033      24,000.00      23,883.28         0.00  06/01/2000  05/01/2010  119.00   07/01/2000   80.0     10.500        323.84
  803359405      56,000.00      56,000.00         0.00  06/02/2000  05/02/2020  239.01   06/02/2000   80.0     14.400        712.70
  803360197      28,000.00      28,000.00         0.00  05/18/2000  04/18/2020  238.55   06/18/2000   80.0     14.650        361.48
  803360429     140,200.00     140,148.74         0.00  05/19/2000  04/19/2030  358.59   07/19/2000   84.9     13.350      1,589.34
  803360650      22,400.00      22,400.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   70.0     11.875        228.26
  803360726      83,300.00      83,300.00         0.00  05/26/2000  04/26/2015  178.82   05/26/2000   85.0     12.600      1,032.12
  803360767      47,800.00      47,800.00         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   53.7     13.500        547.51
  803361047      31,000.00      30,926.23         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   74.6     12.600        384.11
  803361187     150,400.00     150,400.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   80.0     13.750      1,752.33
  803361252      39,600.00      39,464.95         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   80.0     14.000        469.21
  803362995      20,000.00      19,826.97         0.00  06/10/2000  05/10/2010  119.28   07/10/2000   44.4     11.000        275.50
  803363498      26,500.00      26,500.00         0.00  05/18/2000  04/18/2015  178.55   05/18/2000   84.2     14.700        365.47
  803363647      44,200.00      44,132.96         0.00  05/11/2000  04/11/2030  358.32   06/11/2000   85.0     14.450        539.50
  803363746      77,900.00      77,900.00         0.00  06/16/2000  05/16/2030  359.47   06/16/2000   95.0     13.000        861.73
  803363761     231,300.00     231,171.51         0.00  05/17/2000  04/17/2015  178.52   07/17/2000   90.0     11.750      2,334.76
  803363811      48,000.00      47,983.94         0.00  06/09/2000  05/09/2030  359.24   08/09/2000   76.1     14.250        578.25
  803364181      62,900.00      62,781.66         0.00  05/04/2000  04/04/2015  178.09   06/04/2000   85.0     12.650        781.41
  803364249      30,700.00      30,700.00         0.00  06/08/2000  05/08/2025  299.21   06/08/2000   74.8     14.600        383.71
  803364272      52,800.00      52,800.00         0.00  06/24/2000  05/24/2010  119.74   06/24/2000   52.7     11.500        742.34
  803364280      24,000.00      23,911.44         0.00  05/26/2000  04/26/2015  178.82   07/26/2000   80.0     12.750        299.72
  803364454      45,000.00      45,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   73.6     11.875        536.46
  803364546     153,750.00     153,738.78         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   75.0     12.275      1,614.12
  803365105      25,000.00      24,934.34         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   24.2     11.000        284.15
  803365311      74,100.00      73,807.01         0.00  06/05/2000  05/05/2015  179.11   07/05/2000   89.9     11.500        865.63
  803365394      71,000.00      70,952.62         0.00  05/24/2000  04/24/2015  178.75   07/24/2000   89.0     11.000        676.15
  803365840      32,800.00      32,788.52         0.00  05/19/2000  04/19/2030  358.59   07/19/2000   80.0     13.750        382.16
  803366244      31,500.00      31,500.00         0.00  05/07/2000  04/07/2015  178.19   05/07/2000   70.0     13.650        412.12
  803366418      22,000.00      21,985.91         0.00  05/04/2000  04/04/2020  238.09   06/04/2000   73.3     13.250        261.67
  803366749      15,000.00      14,995.32         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   28.3     10.750        168.14
  803366830      25,990.00      25,990.00         0.00  05/25/2000  04/25/2030  358.78   05/25/2000   74.2     11.375        254.90
  803366863      33,000.00      33,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   38.8     11.000        314.27
  803367416      45,050.00      45,050.00         0.00  05/21/2000  04/21/2020  238.65   05/21/2000   85.0     12.850        522.99
  803367614      30,000.00      29,791.39         0.00  05/28/2000  04/28/2010  118.88   06/28/2000   50.6     12.700        442.64
  803368307      64,350.00      64,346.85         0.00  05/25/2000  04/25/2030  358.78   06/25/2000   90.0     12.600        691.78
  803368331      32,000.00      32,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   42.6     10.750        358.70
  803368372      48,000.00      47,862.23         0.00  05/06/2000  04/06/2030  358.16   07/06/2000   80.0     13.000        530.98
  803369107      50,000.00      49,473.62         0.00  05/20/2000  04/20/2015  178.62   07/20/2000   55.5      9.750        529.68
  803369438      35,000.00      34,936.32         0.00  06/05/2000  05/05/2015  179.11   07/05/2000   42.1     13.250        394.02
  803369586     102,000.00     102,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   85.0     14.900      1,281.58
  803369974      68,750.00      68,558.31         0.00  05/07/2000  04/07/2020  238.19   06/07/2000   85.9     10.900        704.96
  803369982      69,600.00      69,600.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   80.0     13.250        783.54
  803370279     147,763.00     145,972.89         0.00  05/18/2000  04/18/2010  118.55   06/18/2000   84.7     12.850      2,193.21
  803370287      78,400.00      78,400.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   80.0     16.620      1,093.57
  803370626      26,250.00      26,250.00         0.00  05/19/2000  04/19/2030  358.59   05/19/2000   75.0     13.250        295.52
  803370667      29,100.00      29,062.53         0.00  05/10/2000  04/10/2020  238.29   06/10/2000   89.5     12.250        325.50
  803371285      10,000.00      10,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   11.6     12.400        105.95
  803371475      32,000.00      32,000.00         0.00  05/28/2000  04/28/2010  118.88   05/28/2000   80.0     13.000        477.79
  803371798      44,200.00      44,040.81         0.00  05/26/2000  04/26/2015  178.82   06/26/2000   85.0     11.500        437.71
  803372622      52,150.00      52,150.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   70.0     12.350        550.51
  803372697      44,000.00      44,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   80.0     14.650        544.06
  803372879      59,800.00      59,800.00         0.00  05/05/2000  04/05/2030  358.13   06/05/2000   65.0     13.500        684.96
  803374347      30,800.00      30,637.17         0.00  05/07/2000  04/07/2010  118.19   06/07/2000   80.0     11.250        428.64
  803374412      43,120.00      43,120.00         0.00  06/09/2000  05/09/2025  299.24   06/09/2000   80.0     14.350        530.64
  803374586      39,200.00      39,200.00         0.00  05/28/2000  04/28/2025  298.88   06/28/2000   70.0     10.400        367.32
  803375575      20,000.00      20,000.00         0.00  06/08/2000  05/08/2010  119.21   06/08/2000   78.4     12.500        292.75
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803375666 GRANT NEIL N                    310 LAFRANCE ROAD               ANDERSON                 SC   29625
  247-01 901   803375708 AMOS LEROY F                    26 DUQUESNE COURT               NEW CASTLE               DE   19720
  247-01 901   803375716 WALSTON JONAH JR                323 MADISON STREET              ROCKY MOUNT              NC   27801
  247-01 901   803375823 RUIZ LAZARO                     361 NORTH 10TH STREET           NEWARK                   NJ   07107
  247-01 901   803375872 NIEVES MIGDALIA                 69 DIKEMAN STREET               WATERBURY                CT   06704
  247-01 901   803376086 PAULSEN THOMAS S                5517 BRITTINGHAM COURT          KEMPSVILLE               VA   23404
  247-01 901   803376268 MCKNIGHT ROLAN RAY              2 ROUTE BOX 231L                JANE LEW                 WV   26378
  247-01 901   803376870 ROFKAHR SHERRY                  4520 SPRADLING AVENUE           FORT SMITH               AR   72904
  247-01 901   803377019 POWELL LORI A                   1729 SHERMAN BLVD               FORT WAYNE               IN   46808
  247-01 901   803377373 KING BESSIE L                   449 FAYETTE STREET              WASHINGTON               PA   15301
  247-01 901   803377720 REILLY WILLIAM G                224 NORTH MEADOW AVENUE         PITTSBURGH               PA   15235
  247-01 901   803378496 CUELLAR ROY V                   569 STIERMAN WAY                EAGLE                    ID   83616
  247-01 901   803378512 HODGES HARRY K                  105 72 FLATLANDS 5TH STREE      BROOKLYN                 NY   11236
  247-01 901   803378793 ALCANTARA RAFAEL A              665 667 PUBLIC STREET           PROVIDENCE               RI   02907
  247-01 901   803379015 WRIGHTSELL PHYLLIS              122 E 114TH PLACE               CHICAGO                  IL   60628
  247-01 901   803379098 DUNBAR GRANT JR                 158 CARR                        PONTIAC                  MI   48342
  247-01 901   803379189 MORA DAVID                      619 TILGHMAN STREET             ALLENTOWN                PA   18102
  247-01 901   803379510 BONNER MAMIE TATUM              127 SCHUELE                     BUFFALO                  NY   14216
  247-01 901   803379643 DE LOS SANTO MANUEL             777 E 18TH STREET               PATERSON                 NJ   07504
  247-01 901   803380583 CARSON MCCUL CATHERINE          2624 THOMPSON STREET            TERRE HAUTE              IN   47802
  247-01 901   803380666 HUTCHINSON VENERE E             412 BUSTI STREET                BUFFALO                  NY   14203
  247-01 901   803380831 JORDAN CAROL A                  8146 OSTEEN STREET              JACKSONVILLE             FL   32210
  247-01 901   803380906 WILLETT CAROLYN F               139 G STREET                    WILLIAMSTON              SC   29697
  247-01 901   803381466 CLARK MICHAEL                   ROUTE 1 BOX 22M                 PINETOPS                 NC   27864
  247-01 901   803381508 HANCHETT VIRGINIA LEE           1741 ARNOLD STREET              NEW KENSINGTON           PA   15068
  247-01 901   803381532 HUBELBANK MARCIA                10 CORNAUBA EXTENSION           ROSLINDALE               MA   02131
  247-01 901   803381599 JIGGETTS WILLIE D               770 BOXWOOD ROAD                SOUTH HILL               VA   23970
  247-01 901   803381979 TOLOCZKO ANTHONY                353 SOUTH HANCOCK STREET        WILKES BARRE             PA   18702
  247-01 901   803382100 MATHISON DOROTHY                193 EAST 91ST STREET            BROOKLYN                 NY   11212
  247-01 901   803382340 TURNER FRANKLIN                 409 SADDLE ROCK ROAD            NORFOLK                  VA   23502
  247-01 901   803382381 MCCOY KYNA                      5337 ST LOUIS AVE               ST LOUIS                 MO   63120
  247-01 901   803382423 BRAVO RAY                       92 68 221ST STREET              QUEENS VILLAGE           NY   11428
  247-01 901   803382472 HOEY JAMES                      5371 GERALDINE AVE              ST LOUIS                 MO   63115
  247-01 901   803382779 TEDESCHI STEFANO                100 CARLA DRIVE                 PITTSBURGH               PA   15218
  247-01 901   803383298 TORRES AUREA                    538 WEST 58TH STREET            ASHTABULA                OH   44004
  247-01 901   803384213 HOGAN PATTY J                   2137 17 1/2 AVENUE              RICE LAKE                WI   54868
  247-01 901   803384395 DUNCAN JANET LYNN               1220 ADAMS                      ALBION                   MI   49224
  247-01 901   803384593 MALCZEWSKYI WALT                20437 OLD COLONY                DEARBORN HTS             MI   48127
  247-01 901   803384940 HERD CATHERINE E                711 DOLPHIN STREET              BALTIMORE                MD   21217
  247-01 901   803385368 HIESLER TY L                    RT 1 BOX 260-H                  BOKOSHE                  OK   74930
  247-01 901   803385491 MILLER BRIDGET                  2651 VELDA ROAD                 RICHMOND                 VA   23237
  247-01 901   803385574 FINEGAN THOMAS P                2082 UNIONDALE DRIVE            STOW                     OH   44224
  247-01 901   803385970 SAMA ANTHONY M                  LOT 24 BLOCK A 1403             ARROWHEAD LAKES          PA   18347
  247-01 901   803386168 REGISTER OSCAR B                2901 CHAPEL LANE                MARIANNA                 FL   32446
  247-01 901   803386325 FULTZ CHARLES                   50 LEANIN OAK DRIVE             REEDSVILLE               PA   17084
  247-01 901   803386440 HAYES MICHAEL J                 822 EAST EMERSON ST             PRINCETON                IN   47670
  247-01 901   803386929 MORRELL JEANETTE J              202 LAWRENCE STREET             ARCHBALD                 PA   18403
  247-01 901   803387653 PROCACCINI DOMENIC              15 HANNAH STREET                PROVIDENCE               RI   02905
  247-01 901   803388511 RODRIGUEZ OCTOV                 607 GRAHM RD                    COLEMAN                  MI   48618
  247-01 901   803389550 CARNEY HARVEY JR                111 SWAN                        BASTROP                  LA   71220
  247-01 901   803389824 ZWEEMER JAMES M                 LOT 17 MILL RUN CO RD 632       GREENWOOD                DE   19950
  247-01 901   803390004 MOORE NANCY GRACE               622 WELLMAN AVENUE              CHELMSFORD               MA   01863
  247-01 901   803390418 CODY JOSEPH W SR                6438 BANNER                     TAYLOR                   MI   48180
  247-01 901   803390475 RENTZ MICHAEL S                 113 HIGHWATER LANE              LEXINGTON                VA   22450
  247-01 901   803390574 WALTERS PATTI L                 6794 RINCON ROAD                CARPINTERIA              CA   93013
  247-01 901   803390822 STEPP JONATHAN M                1343 MOSS STREET                READING                  PA   19604
  247-01 901   803391234 MCPEEK DAVID JR                 126 WOODLAWN ROAD               PIEDMONT                 AL   36272
  247-01 901   803391713 KOLWYCK ROBERT A                35 BON SECOUR RD                SIKESTON                 MO   63801
  247-01 901   803391929 PHILLIPS ANGELA R               228 A & B SOUTH HAMPTON DR      SPARTANBURG              SC   29306
  247-01 901   803392109 MILLSOP FRANK J                 29100 ONO BOULEVARD             ORANGE BEACH             AL   36561
  247-01 901   803392422 FOLSOM CATHERINE JO             RURAL ROUTE 1 BOX 277           PRINCETON                IN   47670
  247-01 901   803392695 KEEN BARBARA                    2155 E BOATFIELD                BURTON                   MI   48529

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803375666      60,000.00      60,000.00         0.00  06/23/2000  05/23/2030  359.70   06/23/2000   75.0     14.500        734.73
  803375708      67,950.00      67,950.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   90.0     12.250        712.05
  803375716      71,100.00      71,100.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   90.0     13.150        794.85
  803375823     148,500.00     148,500.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   75.0     13.075      1,651.42
  803375872      74,000.00      73,893.41         0.00  05/27/2000  04/27/2030  358.85   06/27/2000   85.0     12.850        809.92
  803376086      12,279.00      12,279.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   84.5     14.700        169.34
  803376268      33,600.00      33,600.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   80.0     13.250        430.66
  803376870      27,625.00      27,625.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   85.0     13.350        313.16
  803377019      67,000.00      67,000.00         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   83.7     12.000        689.17
  803377373      26,000.00      26,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   65.0     12.750        282.54
  803377720      76,500.00      76,347.84         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   90.0     11.000        728.53
  803378496      20,500.00      20,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.9     12.750        222.77
  803378512      67,000.00      67,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   90.0     13.400        762.16
  803378793      78,200.00      78,200.00         0.00  05/04/2000  04/04/2015  178.09   05/04/2000   85.0     11.750        789.36
  803379015      42,500.00      42,462.09         0.00  05/12/2000  04/12/2030  358.36   06/12/2000   85.0     12.500        453.58
  803379098     100,300.00     100,300.00         0.00  05/07/2000  04/07/2030  358.19   05/07/2000   85.0     12.500      1,070.46
  803379189      46,750.00      46,750.00         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   85.0     12.850        511.67
  803379510      46,800.00      46,800.00         0.00  05/25/2000  04/25/2015  178.78   05/25/2000   65.0     12.750        508.57
  803379643     151,200.00     150,860.81         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   80.0     10.500      1,383.09
  803380583      25,000.00      24,879.86         0.00  05/21/2000  04/21/2020  238.65   06/21/2000   55.5     10.500        249.59
  803380666      50,153.00      50,153.00         0.00  05/17/2000  04/17/2030  358.52   05/17/2000   75.9     11.625        501.45
  803380831      31,155.00      31,155.00         0.00  05/26/2000  04/26/2015  178.82   05/26/2000   75.9     12.725        337.95
  803380906      26,000.00      26,000.00         0.00  06/19/2000  05/19/2025  299.57   06/19/2000   70.2     12.375        281.07
  803381466      65,250.00      65,250.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   75.0     14.990        824.53
  803381508      31,500.00      31,486.45         0.00  05/12/2000  04/12/2030  358.36   07/12/2000   90.0     12.750        342.31
  803381532     223,200.00     222,629.03         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   80.0     13.350      2,530.24
  803381599      37,000.00      36,946.47         0.00  05/24/2000  04/24/2020  238.75   06/24/2000   74.0     12.500        420.37
  803381979      61,650.00      61,352.57         0.00  05/12/2000  04/12/2025  298.36   06/12/2000   90.0     11.250        615.41
  803382100      40,800.00      40,800.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   84.5     13.600        470.54
  803382340      50,200.00      50,200.00         0.00  06/08/2000  05/08/2020  239.21   06/08/2000   61.3     14.500        642.56
  803382381      40,000.00      40,000.00         0.00  06/02/2000  05/02/2030  359.01   06/02/2000   78.4     13.500        458.16
  803382423      60,000.00      60,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   55.5     10.500        663.24
  803382472      32,800.00      32,800.00         0.00  05/21/2000  04/21/2015  178.65   05/21/2000   80.0     13.750        431.32
  803382779      60,000.00      59,996.64         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   80.0     12.500        640.35
  803383298      44,100.00      44,090.64         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   90.0     10.750        411.67
  803384213      21,800.00      21,800.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   84.2     14.350        276.65
  803384395      29,100.00      29,100.00         0.00  05/12/2000  04/12/2020  238.36   06/12/2000   58.2     11.250        305.33
  803384593     134,400.00     134,202.73         0.00  05/05/2000  04/05/2030  358.13   06/05/2000   80.0     13.500      1,539.43
  803384940      43,200.00      42,141.87         0.00  05/05/2000  04/05/2020  238.13   08/05/2000   80.0     10.350        426.96
  803385368      25,600.00      25,600.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   80.0     13.900        339.21
  803385491      63,750.00      63,750.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   85.0     12.000        655.74
  803385574      81,515.00      81,515.00         0.00  06/03/2000  05/03/2015  179.05   06/03/2000   85.0     11.500        807.24
  803385970      22,649.00      22,649.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   90.0     12.650        244.37
  803386168      24,000.00      23,916.69         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   58.5     11.750        284.19
  803386325      46,400.00      46,400.00         0.00  06/18/2000  05/18/2025  299.54   06/18/2000   80.0     13.500        540.86
  803386440      30,750.00      30,750.00         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   75.0     12.500        328.18
  803386929      30,430.00      30,386.32         0.00  05/27/2000  04/27/2015  178.85   06/27/2000   85.0     12.750        330.68
  803387653      76,000.00      76,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   76.0     13.450        867.52
  803388511      45,900.00      45,900.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   85.0     13.100        511.34
  803389550      17,250.00      17,197.97         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   75.0     13.250        221.10
  803389824     102,400.00     102,247.95         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   80.0     13.850      1,201.16
  803390004      19,000.00      18,870.53         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   76.0     12.600        235.42
  803390418      44,200.00      44,200.00         0.00  05/14/2000  04/14/2030  358.42   05/14/2000   65.0     13.750        514.98
  803390475      60,000.00      60,000.00         0.00  06/05/2000  05/05/2015  179.11   06/05/2000   74.2     13.150        670.76
  803390574     156,000.00     156,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   63.2     11.990      1,603.43
  803390822      29,750.00      29,661.86         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   85.0     10.750        333.48
  803391234      30,400.00      30,400.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   80.0     14.150        381.35
  803391713      39,000.00      38,971.91         0.00  05/24/2000  04/24/2025  298.75   07/24/2000   78.0     13.750        462.02
  803391929      56,525.00      56,525.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   85.0     13.600        651.89
  803392109     200,000.00     200,000.00         0.00  05/20/2000  04/20/2015  178.62   05/20/2000   62.7     12.990      2,210.84
  803392422      83,200.00      83,157.73         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   80.0     10.625        768.85
  803392695      19,000.00      18,947.46         0.00  05/12/2000  04/12/2030  358.36   06/12/2000   63.3     12.400        201.31
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803393156 DOBBS FLOR MARTINA              3904 EAST XYLER STREET NO       TULSA                    OK   74115
  247-01 901   803393263 GARDENIER EDWARD SR             87 BROADWAY                     RENSSELAER               NY   12144
  247-01 901   803393545 MYERS WILLIAM T                 271 KING STREET                 BRISTOL                  CT   06010
  247-01 901   803393917 DODSON THOMAS E                 19190 SOUTHWEST 42ND LANE       DUNNELLON                FL   34432
  247-01 901   803394030 COLE ERWIN                      407 SOUTH EAGLE STREET          MARSHALL                 MI   49068
  247-01 901   803394402 MULLIN MARCIA L                 19406 WEST LANCASTER ROAD       LANCASTER                CA   93536
  247-01 901   803394469 DAVIS PIERRE L                  435 REDWOOD AVENUE              MILPITAS                 CA   95035
  247-01 901   803394675 MILLAN CYNTHIA A                22 WEST NOBLE STREET            NANTICOKE                PA   18634
  247-01 901   803394733 COLE TALMADGE III               9600 BALFOUR                    DETROIT                  MI   48224
  247-01 902   803395318 LAING JOHN G C JR               32 MELBOURNE STREET             DORCHESTER               MA   02122
  247-01 901   803395581 JENDRZEJEWSK DANA               64 ASTOR AVENUE                 SAINT JAMES              NY   11780
  247-01 901   803396134 PENN EVELYN                     633 HUNTER CREEK DRIVE          GRAND JUNCTION           CO   81505
  247-01 901   803396365 SPURLOCK DOUGLAS V              200 W WATER ST                  NEW LEXINGTON            OH   43764
  247-01 901   803396373 MAKI MARK W                     99 JONES AVENUE                 BUHL                     MN   55713
  247-01 901   803396597 BURNS WILLIAM F JR              210 HUGULEY RD                  VALLEY                   AL   36854
  247-01 901   803396753 MORRIS SHARON A F               1350 NOBLE STREET               TOLEDO                   OH   43608
  247-01 901   803396761 WAGNER MARK RANDALL             28984 STARKEY ROAD              ALBANY                   LA   70711
  247-01 901   803397322 DOOLEY CALLIE C                 3350 BUFFALO RUN                THAXTON                  VA   24174
  247-01 901   803397389 BOBENG JENNIFER R               573 S STATE HWY 138             CRESTLINE                CA   92325
  247-01 901   803397496 HAGAMAN VICKIE                  4207 E GLENWOOD AVE             DECATUR                  IL   62526
  247-01 901   803397579 CAFFEY NICK                     21078 SYLVAN                    CHANDLER                 TX   75758
  247-01 901   803397652 PAZ CARLOS ALBERTO              623 SUSAN DRIVE                 LAKELAND                 FL   33803
  247-01 901   803397983 JIMENEZ RAFAEL                  393 PLAINFIELD STREET           PROVIDENCE               RI   02905
  247-01 901   803398031 BARBOSA PETER R                 7-9 SECKEL STREET               CAMBRIDGE                MA   02141
  247-01 901   803398163 CHREBET EDWARD J                450 HILLSBOROUGH ROAD           BELLE MEADE              NJ   08502
  247-01 901   803398213 WRIGHT JAMES JR                 10103 OLD SPANISH TRAIL         POLK CITY                FL   33868
  247-01 901   803399054 HUDSON BERNICE                  315 WEST PALMETTO STREET        ARCADIA                  FL   34266
  247-01 901   803399146 SPRAGGINS WILLIAM A             708 FLORAL STREET               TALLAHASSEE              FL   32310
  247-01 901   803399369 AMAR RAZIEL                     1365 41ST STREET                BROOKLYN                 NY   11218
  247-01 901   803399468 SOLOMON MELVIN C                5716 THOMPSON ROAD              CHARLOTTE                NC   28216
  247-01 901   803399518 MARTINEZ ROBERTO JR             1124 WILT ST                    FORT WAYNE               IN   46802
  247-01 901   803399690 WALDROP NANCY L                 6124 TRENT STREET               PENSACOLA                FL   32503
  247-01 901   803399823 MOORE BYRON K                   4588 W MOUNT ZION ROAD          SALEM                    IN   47167
  247-01 901   803400092 FRANCO JUAN CARLOS              11310 EAST 34TH STREET SO       TULSA                    OK   74146
  247-01 901   803400258 NICHOLSON JOHN                  30 HAY ROAD                     SHIRLEY                  NY   11967
  247-01 901   803400449 PURDY MARK                      237 LACKAWANNA AVE              PITTSTON                 PA   18641
  247-01 901   803401058 COX PRISCILLA                   199 PROVIDENCE ROAD             CHANCELLOR               AL   36316
  247-01 901   803401231 HUNTER SETH E                   458 B WHITFIELD ROAD            JEFFERSON                GA   30549
  247-01 901   803401488 DAVIS SANDRA LANGSTON           301 FRANCIS AVENUE              GREENVILLE               SC   29611
  247-01 901   803401769 KELLNER JOHN CHARLES            8521 KIMBRO AVE NORTH           GRANT                    MN   55082
  247-01 901   803401959 HINTON LETTIE A                 61 PARK HILL COURT              STATEN ISLAND            NY   10304
  247-01 901   803402155 MURRAY BERDIA BRUNETTER         3821 CATHERINE STREET           SHREVEPORT               LA   71109
  247-01 901   803402197 BALL WALTER D                   2876 HARVEY AVE SE              HOWLAND TOWNSHIP         OH   44484
  247-01 901   803402361 EAKIN MARK                      605 6TH STREET                  MONTGOMERY               AL   36110
  247-01 901   803402379 BAKLEY TODD HARRELL             5328 POPPY DRIVE                JACKSONVILLE             FL   32205
  247-01 901   803402536 HOLMES MARQURITA                1617 AVENUE SOUTH               BIRMINGHAM               AL   35208
  247-01 901   803402650 JONES WAVERLY R                 1523 RINGO STREET               LITTLE ROCK              AR   72202
  247-01 901   803402973 WHEEDLETON JOHN R JR            5946 ALLEN ROAD                 RHODESDALE               MD   21659
  247-01 901   803403195 KANE PATRICK                    123 SYCAMORE AVENUE             EVESHAM TWNSHP           NJ   08053
  247-01 901   803403377 HODGES JIMMY NELSON             30525 SOUTHWEST 193RD COUR      HOMESTEAD                FL   33030
  247-01 901   803404177 MARTIN ALEXANDER                123 WHIPPLE STREET              WORCESTER                MA   01610
  247-01 901   803404185 COLE SHIRLEY JEAN               333 THIRD STREET                PITCAIRN                 PA   15140
  247-01 901   803404334 ROPER LEROY                     119 BROILER ROAD                MOORESBORO               NC   28114
  247-01 901   803404755 HARRIS TONYA T                  3940 MCCREE                     ST LOUIS                 MO   63110
  247-01 901   803405406 GANG LEONARD A                  44 BURLINGTON BLVD              SMITHTOWN                NY   11787
  247-01 901   803405703 NOBLE FRANK L                   1607 D MAIDEN LANE              WENATCHEE                WA   98801
  247-01 901   803405844 RYLAND ERIC                     3552 CLAY STREET                DENVER                   CO   80211
  247-01 901   803406727 FISK ALTON L                    4402 CIRCLE DR                  FLINT                    MI   48507
  247-01 901   803407709 RANSOME MICHAEL A               419 DERBY LANE                  TAPPAHANNOCK             VA   22560
  247-01 901   803407980 DALLAS ANTHONY                  1024 ROYAL STREET               FLORENCE                 SC   29501
  247-01 901   803408228 GREEN DERRICK M SR              6001 SHERRILL RD                BALTIMORE                MD   21228
  247-01 901   803408475 BACON GRANT FREDERICKA          6224 WASHINGTON AVENUE          PHILADELPHIA             PA   19143

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803393156      28,000.00      28,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   80.0     13.250        333.04
  803393263      39,000.00      39,000.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   45.8     12.100        470.58
  803393545     102,600.00     102,577.32         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   90.0     13.150      1,147.00
  803393917      47,700.00      47,700.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   90.0     12.375        504.46
  803394030      37,700.00      37,615.93         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   65.0     11.500        440.41
  803394402     133,200.00     133,200.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     10.875      1,255.93
  803394469     122,000.00     122,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   69.4     12.150      1,356.10
  803394675      68,940.00      68,940.00         0.00  06/06/2000  05/06/2030  359.15   06/06/2000   90.0     12.000        709.13
  803394733      45,500.00      45,500.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   65.0     14.900        571.69
  803395318     210,000.00     210,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   70.0     10.800      2,139.09
  803395581      68,000.00      67,833.74         0.00  06/02/2000  05/02/2015  179.01   07/02/2000   65.1     12.150        822.69
  803396134      25,494.00      25,494.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   84.9     13.350        328.45
  803396365      97,500.00      97,453.78         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   75.0     12.375      1,031.13
  803396373      51,850.00      51,850.00         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   85.0     11.750        523.38
  803396597      35,000.00      35,000.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   58.3     12.500        431.38
  803396753      26,000.00      26,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   65.0     13.500        297.81
  803396761      24,650.00      24,650.00         0.00  05/25/2000  04/25/2015  178.78   05/25/2000   85.0     11.500        244.11
  803397322      46,000.00      46,000.00         0.00  06/17/2000  05/17/2020  239.51   06/17/2000   88.4     11.000        474.81
  803397389      30,000.00      30,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   78.8     13.000        351.47
  803397496      23,200.00      23,032.79         0.00  05/20/2000  04/20/2015  178.62   07/20/2000   80.0     11.500        229.75
  803397579      28,050.00      27,994.61         0.00  06/01/2000  05/01/2020  239.00   08/01/2000   85.0     12.000        308.85
  803397652      27,800.00      27,800.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   89.1     11.375        322.55
  803397983      85,000.00      85,000.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   85.0     12.250        890.71
  803398031      80,000.00      80,000.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   59.3     12.200        835.23
  803398163     100,000.00      99,954.11         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   79.2     12.825      1,092.54
  803398213      25,500.00      25,500.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   75.0     14.600        349.93
  803399054      18,200.00      18,200.00         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   53.5     13.250        233.28
  803399146      34,825.00      34,825.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.9     13.750        405.75
  803399369     247,500.00     246,223.21         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   79.8      9.725      2,121.86
  803399468      35,250.00      35,250.00         0.00  06/15/2000  05/15/2025  299.44   06/15/2000   75.0     15.100        454.23
  803399518      40,800.00      40,800.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   80.0     14.800        509.38
  803399690      24,500.00      24,431.31         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   68.0      9.875        234.40
  803399823      73,800.00      73,533.84         0.00  06/10/2000  05/10/2015  179.28   07/10/2000   90.0     11.400        725.21
  803400092      55,200.00      55,200.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     13.500        632.27
  803400258     145,000.00     145,000.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   64.4     12.240      1,518.33
  803400449      87,300.00      87,300.00         0.00  05/28/2000  04/28/2030  358.88   05/28/2000   90.0     11.750        881.21
  803401058      22,950.00      22,819.29         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   90.0     11.500        268.10
  803401231      36,000.00      36,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   65.4     13.850        422.28
  803401488      39,650.00      39,650.00         0.00  05/18/2000  04/18/2015  178.55   05/18/2000   65.0     14.000        469.80
  803401769      59,300.00      59,300.00         0.00  06/12/2000  05/12/2020  239.34   06/12/2000   65.5     12.350        667.47
  803401959      80,000.00      79,933.51         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   55.1      9.990        701.47
  803402155      24,500.00      24,457.01         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   70.0     12.500        261.48
  803402197      46,400.00      46,383.38         0.00  06/02/2000  05/02/2030  359.01   08/02/2000   80.0     13.500        531.47
  803402361      25,000.00      24,871.23         0.00  05/26/2000  04/26/2020  238.82   06/26/2000   52.0     12.500        284.04
  803402379      49,700.00      49,700.00         0.00  05/26/2000  04/26/2030  358.82   06/26/2000   80.1     13.750        579.06
  803402536      25,500.00      25,500.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   85.0     12.500        272.15
  803402650      53,975.00      53,975.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   85.0     12.000        555.19
  803402973      68,000.00      68,000.00         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   48.5     11.750        686.40
  803403195      45,917.00      45,917.00         0.00  06/09/2000  05/09/2020  239.24   06/09/2000   80.0     14.990        604.30
  803403377      28,000.00      28,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   41.2     12.000        288.01
  803404177      36,200.00      36,200.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   70.9     10.625        402.96
  803404185      30,000.00      29,940.63         0.00  05/18/2000  04/18/2020  238.55   06/18/2000   63.1     10.000        289.51
  803404334      25,500.00      25,478.28         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   75.0     14.850        332.96
  803404755      35,700.00      35,700.00         0.00  05/27/2000  04/27/2030  358.85   05/27/2000   59.5     13.000        394.91
  803405406      42,800.00      42,523.97         0.00  06/16/2000  05/16/2020  239.47   07/16/2000   79.8     13.250        509.08
  803405703      81,000.00      81,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.4     11.000        771.38
  803405844      40,000.00      40,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   71.7     10.750        448.38
  803406727      22,100.00      22,056.42         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   52.6     10.750        206.30
  803407709      89,100.00      89,100.00         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   90.0     11.500        882.35
  803407980      23,200.00      23,200.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   80.0     14.000        274.89
  803408228     109,650.00     109,098.62         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   85.0     12.900      1,204.38
  803408475      42,250.00      42,250.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   65.0     14.290        510.33
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803408525 DANVER DEANNA M                 940 KENT STREET                 EAST LIVERPOOL           OH   43920
  247-01 901   803408566 JOHNSON DOROTHY M               102 BLUE RIDGE STREET           LYNCHBURG                VA   24501
  247-01 901   803408749 BATES HAROLD T                  26328 ORANGE CIRCLE             PAISLEY                  FL   32767
  247-01 901   803409457 JOHNSON DWAYNE                  16801 EAST 15TH AVENUE E        SPANAWAY                 WA   98387
  247-01 901   803409937 COLLARD BRYAN                   5075 DESPAIN ROAD               DEPAUW                   IN   47115
  247-01 901   803410513 STEWART MARY                    13613-15 MILAN AVENUE           EAST CLEVELAND           OH   44112
  247-01 901   803410687 BUSZKA FLORIAN                  9272 E COUNTY LINE              LIBERTY TWP              MI   49633
  247-01 901   803410703 ROUSE ROBERT B                  1211 VIVAN DR                   CARMEL                   IN   46032
  247-01 901   803410786 JOHNSON JERRY                   3509 UTAH AVE                   ST LOUIS                 MO   63118
  247-01 901   803410919 MARSHALL BRENDA MADISON         6414 N 49TH STREET              TAMPA                    FL   33610
  247-01 901   803410927 BRENDELSON BARBARA              7496 W DAKOTA DRIVE             WESTFIELD                WI   53964
  247-01 901   803410984 SUTHERLAND PAULINE              780 S CATALPA                   WHITE CLOUD              MI   49349
  247-01 901   803411164 NELSON JAMES M                  250 1585 ROAD                   DELTA                    CO   81416
  247-01 901   803411644 WATERMAN WARREN JR              541 EAST SILVER STREET          SULLIVAN                 IN   47882
  247-01 901   803411768 DELGADO SAUL ESCAMILLA          819 ARROWHEAD COURT             GRANBURY                 TX   76048
  247-01 901   803411776 KINKADE GAY D                   1307 INVERNESS DRIVE            LAFAYETTE                CO   80026
  247-01 901   803411917 HICKS HARRY                     3326 CEDAR DRIVE                GRANBURY                 TX   76048
  247-01 901   803412162 HOCKING STEVEN G                18820 DORIS                     LIVONIA                  MI   48152
  247-01 901   803412550 BOWERS DOUGLAS S                17842 WEXFORD                   DETROIT                  MI   48212
  247-01 901   803412675 GLENN CHRISTOPHE H              502 WASHINGTON AVENUE           JERSEY SHORE             PA   17740
  247-01 901   803412691 LUCAS JAMES                     21900 KENOSHA                   OAK PARK                 MI   48237
  247-01 901   803413285 BARRETT CHIRESE                 19990 ILENE                     DETROIT                  MI   48221
  247-01 901   803413665 WYATT DAVID                     3788 RANDOLPH ROAD              RANDOLPH TOWNSHIP        OH   44260
  247-01 901   803413806 LASK EUGENE E                   218 N RIVER RD                  YPSILANTI                MI   48198
  247-01 901   803414051 ROHRS JOHN SR                   11403 OAK GROVE ROAD            GRAND HAVEN              MI   49417
  247-01 901   803414713 BROWN PRISCILLA                 276 WEAVER AVENUE               MEMPHIS                  TN   38106
  247-01 901   803414846 BURGESS ARTHUR                  275 MASSACHUSSETTS AVE          BUFFALO                  NY   14201
  247-01 901   803414986 TURKALL KEVIN S                 942 VINDELL AVENUE NW           MASSILLON                OH   44647
  247-01 901   803415033 CULLISON H PAUL                 3085 WEST EDGEMORE DRIVE        ENGLEWOOD                CO   80110
  247-01 901   803416049 WEBSTER STEVEN G                4612 OAK ORCHARD RD             ALBION                   NY   14411
  247-01 901   803416262 BOLLINGER LAURA D               HWY 9 & GRASSY KNOB ROAD        MILL SPRING              NC   28756
  247-01 901   803416353 PEDONE JAMES                    30 CORNELL STREET               AMSTERDAM                NY   12010
  247-01 901   803416718 DECKER DELORES E                1705 BELMONT AVENUE             MULBERRY                 FL   33860
  247-01 901   803416726 KERKHOFF LARRY P                603 W BEACON AVE                NEW LONDON               WI   54961
  247-01 901   803416874 PORRAS GLORIA M                 1070 NORTH HICKS AVENUE         LOS ANGELES              CA   90063
  247-01 901   803417237 ROBERTS CALVIN J                151 REHWINKEL ROAD              CRAWFORDVILLE            FL   32327
  247-01 901   803417351 PURCELL KAREN G                 8293 NUMBER FIVE ROAD EAST      POMPEY                   NY   13063
  247-01 901   803417476 MAJOR TAMELA J                  402 HARRIS DRIVE                WATERTOWN                NY   13601
  247-01 901   803417765 WEBER CHRISTINE A               152 19 1/2 AVE N                ST CLOUD                 MN   56303
  247-01 901   803417922 BATES REATHA                    2719 KING COLE DRIVE            JACKSONVILLE             FL   32209
  247-01 901   803418029 LIPSCOMB LOIS A                 1947 YACHT HARBOR COURT         INDIANAPOLIS             IN   46260
  247-01 901   803418037 LUND JOYCE ANN                  106 KINCHEON STREET             MILTON                   FL   32570
  247-01 901   803418110 DALLAS BERNARD                  1501 13TH AVENUE SOUTH          SAINT PETERSBURG         FL   33701
  247-01 901   803418631 BROWN CHRISTOPHE L              4710 KEENE ROAD                 PLANT CITY               FL   33565
  247-01 901   803418680 SHULER JOE LEE                  111 COUNTYLINE STREET           UNION                    MS   39365
  247-01 901   803418706 GOSS CHARLES DERRELL            108 CHESTNUT                    UNION                    MS   39365
  247-01 901   803418813 TITUS RAY                       208 W MAIN STREET               LOGANSPORT               IN   46947
  247-01 901   803419050 CALDELAS JUAN                   465 ALBIN COURT                 RIDGEWOOD                NJ   07450
  247-01 901   803419589 BUCARIA CARL                    129 AUBORN AVENUE               SHIRLEY                  NY   11967
  247-01 901   803419753 MCCLEARY-HAR SHARON A           2593 E TUPELO STREET            ATLANTA                  GA   30317
  247-01 901   803420256 HORN DEBORAH                    7037 LISBON                     DETROIT                  MI   48209
  247-01 901   803420538 WYATT VERNON M                  2282 ROBIN HOOD DRIVE           DANVILLE                 VA   24540
  247-01 901   803420835 CORBETT ANNE M                  71 PRENTICE STREET              PLAINVILLE               CT   06062
  247-01 901   803421171 REED CAROL                      18 HARRISON STREET              MIDDLETOWN               NY   10940
  247-01 901   803421197 TOMBLIN STANLEY N               271 BOX LICK CREEK ROAD         DANVILLE                 WV   25803
  247-01 901   803421700 MCCOOK JAMES C JR               1024 NORMANDY RD                MACON                    GA   31210
  247-01 901   803421759 MOE CHARLES A                   116 SALINA STREET               LAFAYETTE                CO   80026
  247-01 901   803421791 SANDERS ROBERT                  26 ARBOR RIDGE LANE             SOUTH SETAUKET           NY   11720
  247-01 901   803422138 MICKENS TRESSIE                 3352 WINTON AVENUE              INDIANAPOLIS             IN   46224
  247-01 901   803422260 ZANDER BARRY P                  3503 LIBBY LOOP                 TAMPA                    FL   33619
  247-01 901   803422278 HYUN MIN JA                     29 POPLAR PLACE                 PORT WASHINGTON          NY   11050
  247-01 901   803422591 HOUSTON JAMES W                 2509 TEMPEST DRIVE              BIRMINGHAM               AL   35211

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803408525      19,500.00      19,500.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   75.0     10.625        217.07
  803408566      49,600.00      49,401.73         0.00  06/02/2000  05/02/2030  359.01   07/02/2000   80.0     13.250        558.38
  803408749      35,000.00      35,000.00         0.00  06/10/2000  05/10/2020  239.28   06/10/2000   63.6     11.000        361.27
  803409457      21,000.00      21,000.00         0.00  07/01/2000  06/01/2010  120.00   07/01/2000   87.8     11.750        298.26
  803409937      38,250.00      38,124.87         0.00  06/03/2000  05/03/2015  179.05   07/03/2000   85.0     13.250        430.61
  803410513      44,200.00      44,200.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   65.0     13.900        520.22
  803410687      38,000.00      38,000.00         0.00  06/22/2000  05/22/2025  299.67   06/22/2000   74.5     12.125        403.74
  803410703      66,300.00      66,300.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   65.0     13.500        759.41
  803410786      80,750.00      80,750.00         0.00  06/15/2000  05/15/2030  359.44   06/15/2000   85.0     13.350        915.40
  803410919      39,000.00      39,000.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   65.0     11.000        371.41
  803410927      65,000.00      65,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   76.4     11.500        643.69
  803410984      26,950.00      26,950.00         0.00  06/08/2000  05/08/2025  299.21   06/08/2000   70.0     16.150        369.40
  803411164      34,500.00      34,500.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   84.8     11.000        356.10
  803411644      48,450.00      48,450.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   85.0     11.500        479.80
  803411768      26,400.00      26,400.00         0.00  07/01/2000  06/01/2010  120.00   07/01/2000   80.0     12.250        382.59
  803411776      63,558.00      63,558.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   87.9     12.250        710.94
  803411917      31,500.00      31,500.00         0.00  07/01/2000  06/01/2025  300.00   07/01/2000   70.0     11.750        325.96
  803412162     172,000.00     172,000.00         0.00  06/16/2000  05/16/2030  359.47   06/16/2000   80.0     13.350      1,949.83
  803412550      28,500.00      28,500.00         0.00  05/24/2000  04/24/2030  358.75   05/24/2000   75.0     12.000        293.15
  803412675      62,400.00      62,313.97         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   80.0      9.900        543.00
  803412691      82,550.00      82,550.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   65.0     13.750        961.80
  803413285      32,400.00      32,400.00         0.00  05/24/2000  04/24/2030  358.75   05/24/2000   49.0     11.125        311.62
  803413665      50,050.00      50,013.56         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   65.0     13.500        573.28
  803413806      54,000.00      53,891.96         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   60.0     11.250        524.48
  803414051      59,348.00      59,348.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   84.9     12.250        621.91
  803414713      26,650.00      26,650.00         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   65.0     13.750        310.50
  803414846      41,250.00      41,250.00         0.00  05/18/2000  04/18/2030  358.55   05/18/2000   75.0     11.250        400.65
  803414986      64,000.00      64,000.00         0.00  05/26/2000  04/26/2020  238.82   05/26/2000   66.6      8.800        567.62
  803415033      57,000.00      57,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   79.0     13.750        664.11
  803416049      67,500.00      67,322.73         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   90.0     11.000        767.20
  803416262      33,000.00      33,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   68.7     12.000        396.06
  803416353      52,700.00      52,700.00         0.00  06/23/2000  05/23/2030  359.70   06/23/2000   85.0     12.500        562.44
  803416718      25,200.00      24,695.82         0.00  05/28/2000  04/28/2010  118.88   07/28/2000   60.0     11.625        356.11
  803416726      51,000.00      51,000.00         0.00  06/22/2000  05/22/2010  119.67   06/22/2000   89.9     11.500        717.04
  803416874      29,809.00      29,809.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   85.0     12.000        328.22
  803417237      72,000.00      72,000.00         0.00  06/12/2000  05/12/2030  359.34   06/12/2000   90.0     12.750        782.42
  803417351      23,250.00      23,250.00         0.00  06/05/2000  05/05/2020  239.11   06/05/2000   90.0     14.100        290.81
  803417476      96,000.00      96,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   80.0     14.990      1,213.10
  803417765      15,000.00      15,000.00         0.00  06/15/2000  05/15/2010  119.44   06/15/2000   74.0     13.500        228.41
  803417922      25,000.00      24,972.31         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   40.6      9.900        217.55
  803418029      30,900.00      30,886.83         0.00  06/03/2000  05/03/2015  179.05   08/03/2000   84.8     12.750        335.79
  803418037      15,000.00      15,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   18.2     11.750        177.62
  803418110      44,000.00      44,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   73.3     10.900        415.70
  803418631      22,000.00      22,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   60.0     10.875        248.33
  803418680      28,000.00      27,827.08         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   80.0     13.250        315.22
  803418706      56,100.00      56,100.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   85.0     13.350        635.96
  803418813      27,000.00      27,000.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   75.0     11.500        267.38
  803419050     216,000.00     215,918.47         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   74.8     12.990      2,387.70
  803419589     101,450.00     101,339.94         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   85.9     11.000        966.13
  803419753      94,000.00      94,000.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   69.6     13.150      1,050.86
  803420256      38,250.00      38,250.00         0.00  05/26/2000  04/26/2030  358.82   06/26/2000   85.0     13.350        433.61
  803420538      55,600.00      55,319.24         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   80.0     14.350        674.23
  803420835      75,000.00      74,605.59         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   62.5      9.875        800.23
  803421171      89,250.00      89,250.00         0.00  06/02/2000  05/02/2015  179.01   06/02/2000   85.0     13.100        994.26
  803421197      59,500.00      59,500.00         0.00  05/25/2000  04/25/2015  178.78   05/25/2000   85.0     12.850        746.96
  803421700      77,850.00      77,850.00         0.00  05/21/2000  04/21/2030  358.65   05/21/2000   90.0     12.500        830.86
  803421759      50,000.00      50,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   69.4     10.250        490.82
  803421791      50,000.00      50,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   83.6     11.750        592.07
  803422138      72,675.00      72,649.22         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   85.0     13.600        838.15
  803422260      39,200.00      38,677.41         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   80.0     13.500        449.00
  803422278     189,305.00     189,305.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   85.0     12.250      2,302.51
  803422591      48,000.00      48,000.00         0.00  05/26/2000  04/26/2030  358.82   05/26/2000   80.0     12.600        516.01
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803423318 FRAZIER RAY                     7002 PARIS ROAD                 BALTIMORE                MD   21207
  247-01 901   803423649 HYMES MONTRELL LEON             3439 CLARA STREET               NEW ORLEANS              LA   70115
  247-01 901   803424068 BOATMON CHRISTOPHE              5970 PROCTOR                    DETROIT                  MI   48224
  247-01 901   803424332 BOYLES ROBERT R                 1702 CHINABERRY                 GREENWOOD                AR   72936
  247-01 901   803424605 BONILLA CARLOS                  1057 SCHWERIN STREET            DALY CITY                CA   94014
  247-01 901   803424696 TOWNSEND ARTHUR M               9109 N 54TH PLACE               PARADISE VALLEY          AZ   85253
  247-01 901   803424886 PROPES GEORGE                   626 BARRETT COURT               SCRANTON                 PA   18509
  247-01 901   803425008 GARRISON ANTHONY J              100 REBECCA DRIVE               YORK HAVEN               PA   17370
  247-01 901   803425339 SEVERINO LEIF J                 2516 KINGSLAND AVENUE           BRONX                    NY   10469
  247-01 901   803426253 WALKER CHARLES JR               6901 23RD STREET SOUTH          SAINT PETERSBURG         FL   33712
  247-01 901   803426501 SHEPARD KEITH                   6410 MILLWOOD RD                CUMMING                  GA   30041
  247-01 901   803426733 HOWARD ELLA WEST                420 QUINCY STREET               LAKELAND                 FL   33815
  247-01 901   803427293 PARKER BILLY R                  514 PITT STREET                 PARIS                    TN   38242
  247-01 901   803427491 PERRY KARI LEE                  1810 E BASELINE                 MT PLEASANT              MI   48858
  247-01 901   803427798 ACRE JAMES R                    825 W WASHINGTON AVE            EL CAJON                 CA   92020
  247-01 901   803428671 POLLMAN JUDITH                  231 THIRD STREET                PORT CARBON              PA   17965
  247-01 901   803428838 LAWSON CHRISTOPHE M             3318 PEPPERWOOD LANE            FORT COLLINS             CO   80525
  247-01 901   803429158 MORALES RAYE                    6405 FALLING TREE LANE          ALTA LOMA                CA   91701
  247-01 901   803429596 COSBEY THOMAS W                 3733 DUTCHMAN DRIVE             LYSANDER                 NY   13027
  247-01 901   803430115 MORTON DELIA A                  23297 WESTERN COURT             AUBURN                   CA   95602
  247-01 901   803430602 MARSHALL MARTHA J               626 BARBER                      ANN ARBOR                MI   48103
  247-01 901   803430867 DOLL DALE A                     899 EDGEMONT AVENUE             PALMERTON                PA   18071
  247-01 901   803430941 FRANCIS LONY T                  1045 MILLER AVE                 COLUMBUS                 OH   43206
  247-01 901   803431063 BOOTH JOE STANLEY               1107 JOHN STREET                PRENITSS                 MS   39474
  247-01 901   803431105 STENBERG RICHARD C              59 SMITH STREET                 SAYVILLE                 NY   11782
  247-01 901   803431154 WILSON DONALD G                 3631 OAKWOOD CIRCLE             LINCOLNTON               NC   28080
  247-01 901   803431295 FITCH DELORES A                 1009 DOVER AVENUE               AKRON                    OH   44320
  247-01 901   803431725 OVERSTREET FOREST KAYE          137 WEDDLE STREET               HILLSVILLE               VA   24238
  247-01 901   803432061 THOMAS RICKY                    202 CLEAR CREEK LANE            MOORESVILLE              NC   28115
  247-01 901   803432137 MAGWOOD SANDRA                  2107 WEST STATE STREET          TAMPA                    FL   33606
  247-01 901   803432335 SQUIRES EARL R                  11471 DARK STAR WAY             PARKER                   CO   80138
  247-01 901   803432616 TANNER JAMES R                  16407 FERNWAY RD                SHAKER HTS               OH   44120
  247-01 901   803432681 ENRIQUEZ ANASTACIO              516 PAPAGO                      GILA BEND                AZ   86337
  247-01 901   803432806 MOORE ROSE ANN                  666 BOX 14TH & WILLIAMSON       FAIRFAX                  SC   29827
  247-01 901   803432962 LANCELOTTA JOHN M               11224 LIBERTY RD                OWINGS MILLS             MD   21117
  247-01 901   803433002 HANSELMAN SUE ANN               503 SOUTH OHIO STREET           CULVER                   IN   46511
  247-01 901   803433127 HARPER VIRGINIA LOUISE          5134 VICKIE DRIVE               MEMPHIS                  TN   38109
  247-01 901   803433218 BOWDEN WORTH                    300 NORTH BROADWAY              PANAMA                   OK   74951
  247-01 901   803433473 FREEMAN AMOS CARL               301 HURTS CHAPEL ROAD           JACKSON                  TN   38301
  247-01 901   803433754 MANLEY BRUCE P                  4226 JOHNSON RD                 PINE TWP                 MI   49322
  247-01 901   803434604 WHITE ANTHONY D                 709 NORTH FEDERAL HIGHWAY       LAKEWORTH                FL   33460
  247-01 901   803434760 REISLER ELEANOR                 3340 CHURCHVILLE ROAD           ABERDEEN                 MD   21001
  247-01 901   803434919 RUPERT KAREN                    923 POWELL STREET               HENDERSON                KY   42420
  247-01 901   803435080 KAPLEWICZ CHRISTOPHE E          126 ROBERT DRIVE                LANCASTER                NY   14086
  247-01 901   803435247 WAID MICHAEL ANDREW             17403 EAST MANSFIELD AVE        AURORA                   CO   80013
  247-01 901   803435767 HELLER DOROTHY                  1187 GINGER RIDGE ROAD          MANCHESTER               OH   45144
  247-01 901   803435858 BISORDI RICHARD                 1 WINDRUSH BOULEVARD #32        INDIAN ROCKS BEACH       FL   33785
  247-01 901   803436039 FLORES BERNARDINO               1513 20TH STREET                EUNICE                   NM   88231
  247-01 901   803436203 CABRALES ERNESTO A              4607 NORTH 47TH DR              PHOENIX                  AZ   85031
  247-01 901   803436237 DELLIGATTI ANTONIO              130 COLONIAL AVENUE             NORRISTOWN               PA   19403
  247-01 901   803436286 PETERS KATHLEEN M               32 EAST KIRMAR AVENUE           NANTICOKE                PA   18634
  247-01 901   803436765 BROWN JUANITA                   1716 HARTSHORN ROAD             EAST CLEVELAND           OH   44112
  247-01 901   803437201 OWENS GERTIE                    252 SUNNYBROOK WAY              LELAND                   NC   28451
  247-01 901   803437268 HART RON                        510 HAMLIN FLOYD ROAD           JEFFERSONVILLE           GA   31044
  247-01 901   803437292 CROWE KATHERINE A               7600 MOKENA COURT               NEW PORT RICHEY          FL   34654
  247-01 901   803437532 STANLEY MARIE N                 6784 SOUTHWEST 85TH PLACE       OCALA                    FL   34476
  247-01 901   803438035 WALTZ DONNA M                   1641 PEBBLEBROOK LANE           HARRISBURG               PA   17110
  247-01 901   803438100 ROBINSON BENJAMIN JR            3684 EDENVALE ROAD              JOHNS ISLAND             SC   29455
  247-01 901   803438191 WILLIAMS RONALD                 4818 W ALTGELD                  CHICAGO                  IL   60639
  247-01 901   803438860 OWENS GEORGE T                  2624 LASALLE STREET             INDIANAPOLIS             IN   46215
  247-01 901   803439132 MANUEL NAZARIO                  904 MUSCOVY CT                  SUISUN CITY              CA   94585
  247-01 901   803439520 MECHEM LAURA KAYE               9/16 ROUTE MOUNT NEBO ROAD      GREAT CACAPON            WV   25422

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803423318      29,000.00      28,408.82         0.00  05/01/2000  04/01/2020  238.00   08/01/2000   36.2     12.500        329.48
  803423649      58,500.00      58,473.14         0.00  05/20/2000  04/20/2030  358.62   07/20/2000   75.0     12.500        624.35
  803424068      48,800.00      48,800.00         0.00  05/28/2000  04/28/2030  358.88   05/28/2000   80.0     11.500        483.26
  803424332      82,600.00      82,600.00         0.00  06/04/2000  05/04/2030  359.08   06/04/2000   70.0     13.150        923.42
  803424605     110,000.00     110,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   78.5     10.750      1,116.75
  803424696     140,000.00     140,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   65.8     12.000      1,440.06
  803424886      60,720.00      60,697.04         0.00  05/21/2000  04/21/2015  178.65   06/21/2000   79.9     10.730        565.90
  803425008     104,550.00     104,550.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   85.0     11.750      1,055.34
  803425339     156,000.00     156,000.00         0.00  06/09/2000  05/09/2020  239.24   06/09/2000   73.5      9.300      1,433.81
  803426253      79,120.00      79,120.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   80.0     12.650        853.63
  803426501      56,250.00      56,250.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   75.0     14.100        670.95
  803426733      24,000.00      24,000.00         0.00  06/12/2000  05/12/2030  359.34   06/12/2000   53.3     11.000        228.56
  803427293      24,050.00      24,050.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   65.0     13.500        275.47
  803427491      89,550.00      89,550.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   90.0     12.950        987.10
  803427798      54,000.00      54,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   76.3     14.000        671.50
  803428671      56,000.00      56,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   80.0     11.150        539.66
  803428838      39,700.00      39,700.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.9     12.250        482.87
  803429158      30,000.00      30,000.00         0.00  06/08/2000  05/08/2020  239.21   06/08/2000   81.5     12.850        348.27
  803429596      45,500.00      45,500.00         0.00  06/17/2000  05/17/2020  239.51   06/17/2000   84.2     13.100        536.32
  803430115      35,000.00      35,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   79.7     12.350        393.95
  803430602      53,250.00      53,250.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   85.0     12.500        568.31
  803430867      67,072.00      67,072.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   85.9     11.000        638.75
  803430941     108,000.00     108,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   80.0     13.000      1,194.70
  803431063      48,000.00      48,000.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   78.6     14.400        583.97
  803431105      23,475.00      23,475.00         0.00  05/26/2000  04/26/2020  238.82   05/26/2000   80.3     12.100        260.12
  803431154      29,250.00      29,250.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   75.0     14.350        371.19
  803431295      61,200.00      61,161.73         0.00  06/12/2000  05/12/2015  179.34   08/12/2000   85.0     11.250        594.41
  803431725      37,825.00      37,825.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   85.0     12.000        453.96
  803432061      44,000.00      44,000.00         0.00  06/17/2000  05/17/2025  299.51   06/17/2000   80.0     13.500        512.88
  803432137      40,000.00      40,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   57.1     11.000        380.93
  803432335      86,000.00      86,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.8     13.250        968.16
  803432616     118,400.00     118,338.76         0.00  05/26/2000  04/26/2015  178.82   06/26/2000   80.0     10.500      1,083.05
  803432681      32,100.00      32,100.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   88.8     12.000        353.45
  803432806      26,250.00      26,250.00         0.00  06/12/2000  05/12/2025  299.34   06/12/2000   75.0     13.750        310.97
  803432962      75,000.00      75,000.00         0.00  06/08/2000  05/08/2020  239.21   06/08/2000   83.4     13.150        886.71
  803433002      36,000.00      35,969.84         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   58.0      9.875        312.61
  803433127      52,700.00      52,221.87         0.00  06/08/2000  05/08/2010  119.21   08/08/2000   85.0     11.250        733.42
  803433218      32,000.00      32,000.00         0.00  06/18/2000  05/18/2015  179.54   06/18/2000   80.0     14.000        426.16
  803433473      68,000.00      68,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   80.0     13.250        765.53
  803433754      35,700.00      35,700.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   85.0     13.000        418.25
  803434604      72,900.00      72,900.00         0.00  06/02/2000  05/02/2030  359.01   06/02/2000   90.0     11.500        721.92
  803434760      63,100.00      63,100.00         0.00  05/19/2000  04/19/2015  178.59   05/19/2000   70.1      9.750        542.13
  803434919      50,700.00      50,700.00         0.00  06/04/2000  05/04/2030  359.08   06/04/2000   65.0     12.250        531.28
  803435080      30,316.00      30,261.01         0.00  06/05/2000  05/05/2020  239.11   08/05/2000   80.0     12.600        346.57
  803435247      19,475.00      19,475.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   69.9     14.000        259.36
  803435767      27,200.00      27,184.31         0.00  05/26/2000  04/26/2025  298.82   06/26/2000   85.0     13.250        311.90
  803435858      30,000.00      30,000.00         0.00  06/11/2000  05/11/2015  179.31   06/11/2000   79.6     10.625        333.95
  803436039      19,800.00      19,800.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   90.0     11.750        199.86
  803436203      24,200.00      24,200.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   79.8     14.000        322.28
  803436237      16,000.00      16,000.00         0.00  06/09/2000  05/09/2010  119.24   06/09/2000   84.9     14.150        249.87
  803436286      35,750.00      35,608.61         0.00  06/03/2000  05/03/2020  239.05   07/03/2000   65.0     10.625        359.93
  803436765      66,500.00      66,500.00         0.00  05/20/2000  04/20/2015  178.62   05/20/2000   70.0     12.600        714.89
  803437201      55,250.00      55,250.00         0.00  06/15/2000  05/15/2030  359.44   06/15/2000   85.0     12.000        568.31
  803437268      61,600.00      61,600.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   80.0     14.100        824.50
  803437292      67,000.00      67,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   89.3     11.425        711.05
  803437532      26,320.00      26,320.00         0.00  06/23/2000  05/23/2025  299.70   06/23/2000   80.0     13.000        296.85
  803438035      45,000.00      44,900.10         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   39.8     13.500        515.44
  803438100      30,000.00      30,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   68.1     14.100        401.54
  803438191      32,000.00      31,986.72         0.00  06/08/2000  05/08/2015  179.21   08/08/2000   77.8     12.850        350.24
  803438860      27,200.00      27,176.67         0.00  05/21/2000  04/21/2020  238.65   06/21/2000   85.0     11.750        294.77
  803439132      21,300.00      21,300.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   90.0     11.750        252.22
  803439520     148,500.00     148,432.38         0.00  06/22/2000  05/22/2015  179.67   08/22/2000   90.0     12.500      1,584.88
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803439611 WALTON J PATRICK                850 OBERLIN ST                  AKRON                    OH   44311
  247-01 901   803439744 BENDA GARY                      3103 MAPLECREST AVENUE          PARMA                    OH   44134
  247-01 901   803439819 KELLEY KIMBERLY M               2588 ASHTON DRIVE               SAGINAW                  MI   48603
  247-01 901   803439827 GYANTAR ANDRE M                 15 NEW DOVER AVE                COLONIA                  NJ   07067
  247-01 901   803439942 SZUCS ROBERT                    23 FRAN LANE                    SELDEN                   NY   11784
  247-01 901   803440270 BOLIN JUDITH A                  1014 NORTH 19TH STREET          TERRE HAUTE              IN   47807
  247-01 901   803440502 GRIFFIN GWENDOLYN M             13 TWINE STREET                 ANNISTON                 AL   36201
  247-01 901   803440569 SHAFFER JEFFREY A SR            150 VALLEY STREET               DUBOISTOWN               PA   17702
  247-01 901   803440866 PIONTEK RICHARD W               16 ASPERULA DRIVE               SICKLERVILLE             NJ   08081
  247-01 901   803441013 BARNES MARK D                   613 EDGEWOOD AVENUE             AKRON                    OH   44307
  247-01 901   803441120 DAVIS THOMAS                    106 WOOD STREET                 UNION                    MS   39365
  247-01 901   803441534 DEWAR DERICK                    107 BEACON AVE                  PROVIDENCE               RI   02903
  247-01 901   803441849 LOWERY DAVID L                  1500 KILPATRICK ROAD            ALBERTVILLE              AL   35951
  247-01 901   803442029 GARNETT AARON                   542 SCHENCK STREET              BROOKLYN                 NY   11207
  247-01 901   803442631 HENRY RHONDA E                  48 EAST MADISON STREET          FRANKLIN                 IN   46131
  247-01 901   803442714 BURNS PETER                     560 WEST GRAYSTONE ROAD         WHITPAIN TOWNSHIP        PA   19002
  247-01 901   803442805 HEALY DIANA C                   291 SOUTH HAVEN AVENUE          MEDFORD                  NY   11763
  247-01 901   803443548 MEECE JERRY A                   3045 WROBEL AVENUE              MICHIGAN CITY            IN   46360
  247-01 901   803443761 GRISCHOW HEIDI ANN              1416 ATLANTIC STREET NE         WARREN                   OH   44483
  247-01 901   803443936 DELUKEY JOHN W                  RR 1 BOX 1136                   DINGMANS FERRY           PA   18328
  247-01 901   803444132 DANIELS JAMES                   7335 CARLON ROAD                LONGWOOD                 NC   28452
  247-01 901   803444199 BAKER JERDIA S                  1700 REDWOOD TERRACE            WASHINGTON               DC   20012
  247-01 901   803444488 MALO RALPH A                    104 TAMPA AVENUE                WARWICK                  RI   02889
  247-01 901   803444819 ROGERS JAMES                    11638 FAIRMONT AVENUE           LEESBURG                 FL   34788
  247-01 901   803444835 ZUPAN MICHAEL J                 2255 17TH AVENUE EAST           NORTH SAINT PAUL         MN   55109
  247-01 901   803444942 JASSO ANTONIO C                 2401 HEBRON AVE                 ZION                     IL   60099
  247-01 901   803445188 SHANKS JIM WARREN               11020 6TH ST NE                 BLAINE                   MN   55434
  247-01 901   803445394 MITCHELL HENRY                  2210 ECKART STREET              FORT WAYNE               IN   46806
  247-01 901   803445733 BIGLEY MAXINE E                 2860 SOUTH WILLOW TERRACE       HOMOSASSA                FL   34448
  247-01 901   803446095 LAU MARGARET                    174 BERGEN STREET               WOODBRIDGE TWNSHP        NJ   07095
  247-01 901   803446111 HANNA GEORGE                    605 SOUTH RUTLAND ROAD          MOUNT JULIET             TN   37122
  247-01 901   803446269 WILLIAMSON MARSHA M             124 SUMMER WIND DRIVE           EASTOVER                 SC   29044
  247-01 901   803446707 HIPP DAVID L                    1409 EAST WALNUT AVE            VISALIA                  CA   93292
  247-01 901   803446822 LAMBOY ALISON                   33 WOODLAND AVENUE              FARMINGDALE              NY   11735
  247-01 901   803447333 SMITH JAMES L                   78 FALLIN TOWN ROAD             WARSAW                   VA   22572
  247-01 901   803447507 LACROIX STEPHEN S               8230 RIPPERDAN VALLEY ROAD      CENTRAL                  IN   47110
  247-01 901   803447523 CLARK JANET ROBERTSON           8108 TIMBERLAKE RD #155         LYNCHBURG                VA   24502
  247-01 901   803447531 MCNAUGHTON DOUGLAS J            421 EAST NORTH STREET           MORRISTOWN               IN   46161
  247-01 901   803448307 GROGAN STEPHEN L                1348 WEST MILAN LANE            HERNANDO                 FL   34442
  247-01 901   803448315 BEAL PAUL G                     32 LORD RD                      SACO                     ME   04072
  247-01 901   803448372 THEEL RONALD                    321 WEST WALNUT STREET          BENTON                   AR   72015
  247-01 901   803448505 WILLIAMS CATHY JACKSON          1548 GAUSCO                     MEMPHIS                  TN   38106
  247-01 901   803448703 BROWN EVA H                     2141 W 83RD STREET              LOS ANGELES              CA   90047
  247-01 901   803448844 WEBB DANIEL T                   4130 JEFFERSON ST               GARY                     IN   46408
  247-01 901   803449008 MOSLEY ROLLIE                   11728 PRAIRIE TRAIL             HESPERIA                 CA   92345
  247-01 901   803449354 ZANLUNGO PAUL M                 7 CAMPERT LANE                  ASHFORD                  CT   06278
  247-01 901   803449438 ARMISTEAD ORAL                  2201 GOOD HOPE MERGENDOLLA      GOOD HOPE                GA   30641
  247-01 901   803449941 ANNUNZIATA TONI                 248 250 STATE STREET EAST       NANTICOKE                PA   18634
  247-01 901   803450121 HILDERBRANDT MARK B             42911 REDFIELD STREET           ASBURN                   VA   20147
  247-01 901   803450899 GAUDETT CARL R                  227 LAKEVIEW ROAD               GLENBURN                 ME   04401
  247-01 901   803450980 ROBBINS JIM D                   7485 WEST CTY RD 700 SOUTH      PARIS CROSSING           IN   47270
  247-01 901   803451228 BROWN SPENCER R                 30586 BLUEHILL                  ROSEVILLE                MI   48066
  247-01 901   803451731 CLANAGAN MYSTI                  199 W HOWARD                    PONTIAC                  MI   48342
  247-01 901   803451756 SUMMERS MARLYN LLOYD            115 SLINGLUFF ROAD              NEW WINDSOR              MD   21776
  247-01 901   803451889 MATHISON MELODY A               3355 SPRUCE CIRCLE              PRIOR LAKE               MN   55372
  247-01 901   803452044 PALM GEORGETTE                  1663 NORTH 9TH STREET           READING                  PA   19604
  247-01 901   803452168 CRAIG CHARLES J                 543 WALNUT STREET               ROCK HILL                SC   29730
  247-01 901   803452176 HALL STEVEN M                   19543 DIXIE RIVER ROAD          CALDWELL                 ID   83607
  247-01 901   803452465 ALLEN JOYCE Z                   9 LEE ROAD                      OPEILKA                  AL   36804
  247-01 901   803452606 SABLAN BARBARA A                5020 SOUTH FRASER STREET        AURORA                   CO   80015
  247-01 901   803453158 GLENN LINDA C                   1007 17TH AVE SOUTH             PHENIX CITY              AL   36867
  247-01 901   803453281 ALLEN EDWARD JR                 9338 S PAXTON AVE               CHICAGO                  IL   60617

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803439611      39,000.00      38,977.08         0.00  06/03/2000  05/03/2015  179.05   08/03/2000   75.0     11.500        386.21
  803439744      20,500.00      20,203.10         0.00  05/24/2000  04/24/2015  178.75   07/24/2000   19.1      9.400        212.83
  803439819      49,700.00      49,700.00         0.00  05/21/2000  04/21/2015  178.65   06/21/2000   79.9     11.900        593.29
  803439827      83,000.00      83,000.00         0.00  06/02/2000  05/02/2020  239.01   06/02/2000   82.5     13.150        981.29
  803439942      46,800.00      46,800.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   84.4     11.750        554.17
  803440270      29,750.00      29,750.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   81.5     11.750        352.28
  803440502      29,750.00      29,750.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   85.0     13.850        348.97
  803440569      51,375.00      51,334.22         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   75.0     10.750        479.58
  803440866      60,000.00      60,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   63.7     12.500        640.35
  803441013      46,400.00      46,370.84         0.00  05/24/2000  04/24/2015  178.75   07/24/2000   80.0     11.250        450.67
  803441120      16,830.00      16,830.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   84.1     11.750        199.29
  803441534      65,000.00      64,999.08         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   78.3     13.100        724.11
  803441849      39,200.00      39,200.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   80.0     13.750        456.72
  803442029     141,000.00     141,000.00         0.00  05/20/2000  04/20/2015  178.62   05/20/2000   75.0     14.100      1,681.84
  803442631      97,500.00      97,500.00         0.00  06/15/2000  05/15/2020  239.44   06/15/2000   75.0      9.375        900.88
  803442714     111,600.00     111,600.00         0.00  05/27/2000  04/27/2030  358.85   05/27/2000   90.0     11.750      1,126.50
  803442805      25,000.00      25,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   86.4     12.000        300.04
  803443548      37,500.00      37,500.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   84.4     11.500        438.07
  803443761      61,500.00      61,445.20         0.00  06/15/2000  05/15/2015  179.44   08/15/2000   79.9      9.750        528.38
  803443936      32,000.00      31,848.64         0.00  06/03/2000  05/03/2015  179.05   07/03/2000   49.5     10.750        358.70
  803444132      35,625.00      35,625.00         0.00  06/22/2000  05/22/2025  299.67   06/22/2000   75.0     15.500        470.16
  803444199     265,000.00     265,000.00         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   76.8     12.250      2,776.92
  803444488      53,125.00      53,125.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   85.0     12.250        556.69
  803444819      18,000.00      18,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   37.5     11.500        210.27
  803444835      30,000.00      30,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   80.5     13.100        353.61
  803444942      25,000.00      25,000.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   85.9     12.000        300.04
  803445188      31,000.00      30,868.07         0.00  06/12/2000  05/12/2015  179.34   07/12/2000   77.0     12.850        339.29
  803445394      20,250.00      20,250.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   75.0     13.250        259.55
  803445733      15,000.00      14,888.17         0.00  06/01/2000  05/01/2010  119.00   07/01/2000   50.0     13.250        226.18
  803446095      51,130.00      51,130.00         0.00  06/08/2000  05/08/2020  239.21   06/08/2000   85.2     13.650        622.86
  803446111     263,500.00     263,500.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   85.0     12.750      3,290.69
  803446269      32,399.00      32,399.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   80.9     11.150        371.30
  803446707      47,191.00      47,191.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   71.1     10.875        483.09
  803446822     145,000.00     144,891.33         0.00  06/03/2000  05/03/2015  179.05   07/03/2000   61.7     12.100      1,502.66
  803447333      13,000.00      13,000.00         0.00  06/15/2000  05/15/2010  119.44   06/15/2000   87.9     11.750        184.64
  803447507      41,650.00      41,650.00         0.00  06/24/2000  05/24/2025  299.74   06/24/2000   85.0     12.500        454.13
  803447523      27,000.00      26,944.78         0.00  06/15/2000  05/15/2020  239.44   08/15/2000   61.3     11.750        292.60
  803447531      22,500.00      22,500.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   79.9     12.850        282.46
  803448307      24,000.00      24,000.00         0.00  06/08/2000  05/08/2010  119.21   06/08/2000   80.0     11.875        342.60
  803448315      58,825.00      58,825.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   73.5     11.375        576.93
  803448372      38,400.00      38,400.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   80.0     13.100        427.78
  803448505      31,200.00      31,189.33         0.00  06/05/2000  05/05/2030  359.11   08/05/2000   65.0     14.000        369.68
  803448703      24,000.00      24,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   65.0     12.250        291.91
  803448844      40,000.00      40,000.00         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   80.0     10.750        373.39
  803449008      75,000.00      75,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   71.8     10.250        736.23
  803449354      78,000.00      78,000.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   65.6     11.250        757.58
  803449438      28,000.00      28,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   51.8     12.000        288.01
  803449941      51,200.00      51,200.00         0.00  05/18/2000  04/18/2015  178.55   05/18/2000   80.0     10.750        477.94
  803450121      42,500.00      42,500.00         0.00  05/26/2000  04/26/2015  178.82   05/26/2000   90.0     13.750        495.17
  803450899      44,000.00      44,000.00         0.00  06/23/2000  05/23/2020  239.70   06/23/2000   80.0     12.500        499.90
  803450980     108,895.00     108,895.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   87.1     13.250      1,225.91
  803451228      47,000.00      46,685.96         0.00  06/08/2000  05/08/2020  239.21   07/08/2000   80.0     14.000        584.45
  803451731      64,800.00      64,800.00         0.00  06/11/2000  05/11/2030  359.31   06/11/2000   90.0     12.000        666.54
  803451756     188,000.00     187,907.78         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   80.0     10.875      1,772.63
  803451889      60,000.00      59,898.66         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   80.7     12.600        743.42
  803452044      29,750.00      29,750.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   85.0     11.750        300.30
  803452168      67,050.00      67,050.00         0.00  05/27/2000  04/27/2030  358.85   06/27/2000   90.0     12.000        689.68
  803452176      31,000.00      31,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.2     11.750        312.92
  803452465      81,250.00      81,250.00         0.00  06/09/2000  05/09/2030  359.24   06/09/2000   65.0     14.200        975.58
  803452606      87,500.00      86,838.32         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.2     11.500        866.50
  803453158      36,090.00      36,090.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   48.1     13.500        413.38
  803453281      70,000.00      70,000.00         0.00  06/02/2000  05/02/2015  179.01   06/02/2000   70.0     12.750        760.69
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803453356 BULLARD DEWEY                   715 SARATOGA AVENUE             LAKELAND                 FL   33815
  247-01 901   803453679 CAMPBELL SHARON L               130 MARTHAS LANE                SPRING LAKE              NC   28390
  247-01 901   803454362 LOWE HARRY C                    619 VINITA AVENUE               AKRON                    OH   44320
  247-01 901   803454552 UNRUH DEVON L                   468 MILLER AVENUE               BRIGHTON                 CO   80601
  247-01 901   803454974 DONELSON LAVERNE E              22416 EAST RIDGE TRAIL DR       AURORA                   CO   80016
  247-01 901   803455047 PRETTYMAN MARK I                130 1ST PLACE                   HASTINGS                 MN   55033
  247-01 901   803455088 LAWRENCE MARK A                 31 JEFFERSON DRIVE              MONROE                   NY   10950
  247-01 901   803455138 SMITH MARK W                    23106 UTICA AVENUE              PORT CHARLOTTE           FL   33980
  247-01 901   803455757 BRANNAN JAMES P                 1806 ALSUNA LANE                HUNTINGTON BEACH         CA   92648
  247-01 901   803456664 HOBBS JOHNNY L                  71 NORTH FOSTER ROAD            MANSFIELD                OH   44902
  247-01 901   803456763 WILLIAMS HAYDEN A               535 CEDAR HILL DRIVE            FALLING WATERS           WV   25419
  247-01 901   803457308 SCOTT MARY ERSLINE              4319 CREEK AVENUE               LAUREL                   MS   39440
  247-01 901   803457936 WATTERS CATHERINE T             7449 IVORY TERRACE              NEW PORT RICHEY          FL   34655
  247-01 901   803458090 WOLFF ROSS E                    34 NORTH CRESCENT STREET        TREMONT                  PA   17981
  247-01 901   803458132 HILL MARILYN L                  211 BELLEWOOD                   FLUSHING                 MI   48433
  247-01 901   803458280 ODUM MILTON B                   1719 SANDALWOOD CIRCLE SW       WINTER HAVEN             FL   33880
  247-01 901   803458348 JANKAUSKIS JOSEPH               942 BERKSHIRE                   SYCAMORE                 IL   60178
  247-01 901   803459403 KISTLER WILLIAM G               RD 2 BOX 263                    EXPORT                   PA   15632
  247-01 901   803459544 WILSON FAITH                    549 SOUTH 2ND STREET            COLWYN                   PA   19023
  247-01 901   803459858 COUCH GEORGE L                  260 COUNTY ROAD 17              CROSSVILLE               AL   35962
  247-01 901   803459882 BROWN MARGARET E                8218 MEYERS                     DETROIT                  MI   48228
  247-01 901   803459973 RODRIQUEZ JO ANN                218 WEST JEAN STREET            TAMPA                    FL   33604
  247-01 901   803460120 KESKE PAUL R                    1500 02 S 79TH                  WEST ALLIS               WI   53214
  247-01 901   803460914 MCFEELY RODGER H                4120 NEW TEXAS ROAD             PITTSBURGH               PA   15239
  247-01 901   803461185 ADAMS ELMER B                   19 WEST KELLY DRIVE             INDIANAPOLIS             IN   46225
  247-01 901   803461250 MOMPER KRISTINE N               2411 COURTLAND                  FORT WAYNE               IN   46808
  247-01 901   803461565 JONES KENNETH N                 2333 THOMAS ROAD #94            HENDERSON                NC   27536
  247-01 901   803462092 MUMMA JOSEPH RICHARD            2100 1/2 WEST NATIONAL HIG      WASHINGTON               IN   47501
  247-01 901   803462142 PEREZ ALFREDO                   75 A SOUTH 800 WEST             PAUL                     ID   83347
  247-01 901   803462274 ALFIERI CHARLES J               8222 319TH STREET NW            STANWOOD                 WA   98292
  247-01 901   803463108 ENGELHARDT RALPH A L III        1033 SLATER STREET              TOLEDO                   OH   43612
  247-01 901   803463181 ARRINGTON BERRY W               840 WHITE HOUSE ROAD            NELSON                   VA   24580
  247-01 901   803463298 BOYANOWSKI ANITA                82 EAST COLUMBUS STREET         PITTSTON                 PA   18640
  247-01 901   803463462 BAKER KENNETH J                 1773 SEDRO ST                   CUYAHOGA FALLS           OH   44221
  247-01 901   803463785 CHAPIN ANDREW J                 711 BUCKS HILL ROAD             SOUTHBURY                CT   06588
  247-01 901   803463850 OLSON ROBERTA L                 321 OAKLAND CIRCLE              FORT WALTON BEACH        FL   32548
  247-01 901   803463900 COSNER CAROLINE J               971 DEXTER CORNER ROAD          TOWNSEND                 DE   19734
  247-01 901   803464171 HARRIS DION                     12 DURHAM AVE                   BUFFALO                  NY   14215
  247-01 901   803464254 CLARK WILLIAM E                 5129 EAST FRANKLIN STREET       BOWLING GREEN            IN   47833
  247-01 901   803464312 WARGEL TIMOTHY L                2817 HILLCREST TERRACE          EVANSVILLE               IN   47712
  247-01 901   803465111 SOLSOLOY EDITO                  198 EVENING STAR COURT          MILPITAS                 CA   95035
  247-01 901   803465293 MARCOUILLIER DENISE             1270 WEST 6TH AVENUE            BROOMFIELD               CO   80020
  247-01 901   803465400 LEE STEVEN R                    1055 SW HILLCROFT AVE           PORTLAND                 OR   97225
  247-01 901   803465681 WATSON MARTHA                   903 NORTH 14TH STREET           CLARKSBURG               WV   26301
  247-01 901   803466176 DUNN JACKIE D                   136 THORN STREET                CLARKSBURG               WV   26301
  247-01 901   803466200 DAVIS CLYDE A                   7787 PENROD                     DETROIT                  MI   48228
  247-01 901   803466374 OLIVARES VICTOR D               1 VAL-PAGE STREET               FARMINGDALE              NY   11735
  247-01 901   803466408 SELLES ALICIA                   7493 GROVEOAK DRIVE             ORLANDO                  FL   32810
  247-01 901   803466911 PORTILLO MAURO                  313 HILLTOP STREET              SOCORRO                  NM   87801
  247-01 901   803466929 EVANS OTHEL                     42 PACIFIC AVENUE               GREENVILLE               SC   29605
  247-01 901   803467489 BARNETT SHARON A                4512 STRATFORD ROAD             EVANSVILLE               IN   47710
  247-01 901   803467901 FISHER FAITH                    249 CHERRY STREET               EPHRATA                  PA   17522
  247-01 901   803468693 CONNOLY DEBRA                   244 LAFAYETTE AVENUE            PITTSBURGH               PA   15214
  247-01 901   803468818 REBER PRACHUAB                  9750 OLD ROUTE 22               BETHEL                   PA   19507
  247-01 901   803469089 BLACKMON JIMMY                  45 HICKS LANE                   REMLAP                   AL   35133
  247-01 901   803469337 JIMMO NELSON L                  322 TUNXIS ROAD                 WEST HARTFORD            CT   06107
  247-01 901   803469667 MULLINS TERRY L                 1312 HIGHLAND AVENUE            BLUEFIELD                WV   24701
  247-01 901   803469808 HOL KAREN B                     133 SOUTHEAST 32ND STREET       CAPE CORAL               FL   33904
  247-01 901   803470129 HILDERBRAND GLENN               110 BAND HILL LANE              CANONSBURG               PA   15317
  247-01 901   803470756 FOLSOM JUDITH                   130 EVERGREEN CR                BILLING                  MO   65631
  247-01 901   803471010 CHAPMAN SHAWN J                 2535 MERRIEWOOD ROAD            RICHMOND                 VA   23237
  247-01 901   803471184 TOMKO GEORGE E                  8 FRANK STREET                  WILKES BARRE             PA   18702

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803453356      14,000.00      14,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   35.0     10.625        155.84
  803453679      61,760.00      61,760.00         0.00  05/20/2000  04/20/2015  178.62   05/20/2000   80.0     13.750        719.57
  803454362     103,000.00     103,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   79.8      9.500        866.08
  803454552      23,000.00      23,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   64.5     11.500        227.77
  803454974      52,151.00      52,151.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   80.0     14.000        617.92
  803455047      84,300.00      84,300.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   84.9     13.100        939.12
  803455088      35,000.00      35,000.00         0.00  06/24/2000  05/24/2020  239.74   06/24/2000   78.3     12.850        406.32
  803455138      14,000.00      14,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   87.5     12.250        170.28
  803455757      23,500.00      23,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   78.7     12.250        246.26
  803456664      56,000.00      55,979.94         0.00  06/24/2000  05/24/2030  359.74   08/24/2000   80.0     13.500        641.43
  803456763      76,500.00      76,500.00         0.00  06/03/2000  05/03/2015  179.05   06/03/2000   90.0     11.250        743.01
  803457308      37,400.00      37,400.00         0.00  05/25/2000  04/25/2030  358.78   05/25/2000   85.0     13.850        438.71
  803457936      52,500.00      52,500.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   79.5      9.875        455.88
  803458090      43,700.00      43,700.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   84.8     12.660        471.83
  803458132     100,750.00     100,373.18         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   65.0     13.750      1,173.85
  803458280      21,500.00      21,500.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   80.0     13.750        282.72
  803458348      66,100.00      66,000.01         0.00  06/16/2000  05/16/2020  239.47   08/16/2000   80.6     13.850        814.78
  803459403      23,700.00      23,557.60         0.00  06/16/2000  05/16/2020  239.47   07/16/2000   89.6     11.750        256.84
  803459544      56,100.00      55,999.51         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   85.0     12.750        609.63
  803459858      60,350.00      60,350.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   85.0     12.400        739.90
  803459882      36,500.00      36,500.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   39.6     11.250        354.51
  803459973      21,750.00      21,750.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   84.8     12.250        264.54
  803460120      26,300.00      26,300.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   79.9     12.250        275.60
  803460914      53,200.00      53,200.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   84.4     10.800        498.61
  803461185      51,100.00      50,960.72         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   70.0     11.500        506.04
  803461250      25,350.00      25,331.21         0.00  05/26/2000  04/26/2030  358.82   06/26/2000   75.0     12.500        270.55
  803461565      37,725.00      37,725.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   75.0     14.350        511.30
  803462092      66,300.00      66,300.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   84.4     12.850        725.64
  803462142      62,050.00      62,050.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   85.0     12.250        650.22
  803462274      25,600.00      25,600.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   88.3     11.900        261.36
  803463108      68,000.00      67,969.83         0.00  06/04/2000  05/04/2015  179.08   08/04/2000   80.0     12.600        731.02
  803463181      54,000.00      54,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   90.0     11.650        540.95
  803463298      52,000.00      52,000.00         0.00  06/05/2000  05/05/2015  179.11   06/05/2000   80.0     10.875        490.30
  803463462     104,000.00     104,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   80.0     13.250      1,170.80
  803463785     106,000.00     106,000.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   79.8     13.800      1,239.20
  803463850      17,560.00      17,560.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   90.0     12.850        220.45
  803463900      65,000.00      65,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   76.3     10.750        728.62
  803464171      33,000.00      33,000.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   75.0     13.850        387.09
  803464254      30,500.00      30,500.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   73.2     10.500        337.15
  803464312      34,359.00      34,359.00         0.00  06/12/2000  05/12/2020  239.34   06/12/2000   84.7     13.100        404.99
  803465111      60,000.00      60,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   52.0     11.500        700.91
  803465293      65,500.00      65,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   38.9     13.000        724.56
  803465400      48,750.00      48,750.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   85.0     11.750        492.09
  803465681      45,050.00      45,016.24         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   85.0     12.100        466.86
  803466176      29,600.00      29,585.61         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   80.0     12.250        310.18
  803466200      63,200.00      63,200.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   80.0     13.500        723.90
  803466374      33,500.00      33,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.9     11.650        394.54
  803466408      35,500.00      35,465.38         0.00  05/21/2000  04/21/2020  238.65   06/21/2000   47.3     11.025        367.03
  803466911      72,800.00      72,800.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   80.0     12.250        762.87
  803466929      45,475.00      45,475.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   85.0     11.750        492.82
  803467489      12,338.00      12,338.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   15.8     10.250        121.12
  803467901      20,000.00      20,000.00         0.00  05/27/2000  04/27/2030  358.85   05/27/2000   38.8     12.100        207.26
  803468693      29,750.00      29,750.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   60.7     13.350        337.26
  803468818      76,075.00      75,871.96         0.00  06/03/2000  05/03/2015  179.05   07/03/2000   85.0     13.100        967.54
  803469089      38,700.00      38,660.53         0.00  05/26/2000  04/26/2020  238.82   06/26/2000   90.0     13.100        456.16
  803469337      52,000.00      52,000.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   79.8     14.100        620.25
  803469667      28,500.00      28,441.69         0.00  06/05/2000  05/05/2020  239.11   08/05/2000   75.0     11.750        308.86
  803469808      50,000.00      50,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   72.3     13.450        647.50
  803470129     208,000.00     208,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   80.0     10.000      1,825.35
  803470756      37,500.00      37,500.00         0.00  06/15/2000  05/15/2030  359.44   06/15/2000   75.0     14.600        462.19
  803471010      56,000.00      56,000.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   66.6      9.000        450.59
  803471184      33,200.00      33,200.00         0.00  06/02/2000  05/02/2020  239.01   06/02/2000   78.9     12.600        379.54
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803471655 BURKE TIMOTHY                   6621 GLEN MEADOW DRIVE          LAKELAND                 FL   33810
  247-01 901   803471713 CONICELLO CHRISTOPHE PAUL       818 CHERRY LANE                 PLYMOUTH MEETING         PA   19462
  247-01 901   803471812 BOSETTI JOYCE A                 4229 TURTON AVENUE              JACKSONVILLE             FL   32208
  247-01 901   803471887 WEBB BRADLEY                    7641 PINE BLUFF ROAD            DENHAM SPRINGS           LA   70726
  247-01 901   803472158 WRIGHT TRACY L                  2011 BOSTON BOULEVARD           LANSING                  MI   48910
  247-01 901   803472380 VERNA WILLIAM H                 542 JACKSON ROAD                ATCO                     NJ   08004
  247-01 901   803472430 WILLIAMS CLARENCE A             8826 CARLISLE COURT             DARIEN                   IL   60561
  247-01 901   803472521 DICKINSON RICHARD L             404 FIRST STREET                NEW AUGUSTA              MS   39462
  247-01 901   803472711 CLAY JAMES EARL                 484 EAST EMPIRE STREET          BENTON HARBOR            MI   49022
  247-01 901   803472778 MECHEM LAURA K                  304 CACAPON ROAD                BERKELEY SPRINGS         WV   25411
  247-01 901   803473438 PAZAMICKAS RENE A               1205 85TH STREET                NIAGARA FALLS            NY   14304
  247-01 901   803473651 MANNING JOHN                    7818 VIRGINIA                   ST LOUIS                 MO   63111
  247-01 901   803473792 ROBINSON HAROLD L JR            12861 WARRINGTON OAKS ROAD      JACKSONVILLE             FL   32258
  247-01 901   803474592 DEDES VASILIOS M                703 ASHFORD WAY                 VICTOR                   NY   14564
  247-01 901   803474626 COLE RALPH W                    14084 MEDRONA DRIVE             ANACORTES                WA   98221
  247-01 901   803474758 WILLIAMSON WAYNE                1739 N MURRAY ST                BANNING                  CA   92220
  247-01 901   803476373 WILLIAMS OLLIE M                610 NORTH D STREET              PENSACOLA                FL   32501
  247-01 901   803476548 MOSER MICHELLE A                5 HEWLETT POINT AVENUE          EAST ROCKAWAY            NY   11518
  247-01 901   803476621 SHOEMO ROSIE MAE                3028 NORTH Q STREET             PENSACOLA                FL   32505
  247-01 901   803476704 ANDREWS WILLIE M                708 PRICE ROAD                  BETHEL                   NC   27812
  247-01 901   803476977 SPANGOLA KATHY M                13515 ARCTIC LANE               LEMONT                   IL   60439
  247-01 901   803477181 YOUNG JOSEPH                    960 BROOKLYN AVENUE             BROOKLYN                 NY   11249
  247-01 901   803477603 THOMPSON SAMUEL C JR            ROUTE 4 BOX 119                 GEORGETOWN               DE   19947
  247-01 901   803477884 MAHMOODI MUHAMMED S             3 LENIS COURT                   GWYNN OAK                MD   21244
  247-01 901   803478544 RICHARDSON AVERI D              1222 KIRKPATRICK STREET         PITTSBURGH               PA   15104
  247-01 901   803478585 CAMACHO JAMES                   1244 COLGATE AVENUE             BRONX                    NY   10472
  247-01 901   803478726 FREDERICKS YVETTE               1336 GAGE STREET                SAGINAW                  MI   48601
  247-01 901   803478817 ROUSER TREVIS                   222 E ELDRIDGE AVE              FLINT                    MI   48505
  247-01 901   803478833 CLAY ANGELA K                   317 NORTH EAST STREET           PLAINFIELD               IN   46168
  247-01 901   803479252 MOYNIHAN DANIEL P               429 437 BROAD STREET            MASARYKTOWN              FL   34609
  247-01 901   803479294 WICHTERMAN JEAN B               100 ALTAMONT COURT              LAFAYETTE                IN   47905
  247-01 901   803479823 HOWELL LOUIS                    975 HILLSBORO ROAD              ORANGEBURG               SC   29115
  247-01 901   803480367 ARIOLA GABRIEL DANTE            8641 19TH AVENUE                BROOKLYN                 NY   11214
  247-01 901   803480383 PETERSON CHRISTOPHE S           1514 GREENSPRING DRIVE          LUTHERVILLE              MD   21093
  247-01 901   803480409 WHITE KENNETH W                 RD 4 BOX 616 COPPER ROAD        NEW CASTLE               PA   16101
  247-01 901   803480573 SOCCI MARIANO                   34 DANCY DR                     STAMFORD                 CT   06903
  247-01 901   803481191 WILLIAMS GLENDA D               2091 WILLIAMS ROAD              MORROW                   AR   72749
  247-01 901   803481472 LUCAS JEROME                    1717 WEST 16TH STREET           JACKSONVILLE             FL   32209
  247-01 901   803481613 CONDON RICHARD J                6725 NE SID PRICE ROAD          POULSBO                  WA   98370
  247-01 901   803481811 HERRERA RICHARD A               898 WEST 72ND AVENUE            MERRILLVILLE             IN   46410
  247-01 901   803482207 LETTERMAN KATHY                 716 HARTMANTOWN ROAD            JONESBOROUGH             TN   37659
  247-01 901   803483114 HARRIS ANGUS STEPHEN            RR3 BOX 151Z ANTHONY BRANC      ROBBINSVILLE             NC   28771
  247-01 901   803483312 BELL RICHARD D                  200 EDWARDS STREET              MINGO JUNCTION           OH   43938
  247-01 901   803483387 HAHN MARY                       1127 134TH AVE                  AMERY                    WI   54001
  247-01 901   803483460 ROLLINS WILLIAM HENRY JR        3 PEPPER MILL DRIVE             CAPITOL HEIGHTS          MD   20743
  247-01 901   803483551 BLUM H STEVEN                   125 SUNNY MEADOW LANE           REISTERSTOWN             MD   21136
  247-01 901   803484781 LONG DARRYL LYNN                RT 1 BOX 47G                    ESTILL                   SC   29918
  247-01 901   803484864 IVEY STEPHEN                    1373 SOUTH EUDORA STREET        DENVER                   CO   80222
  247-01 901   803484880 LOGAN DAVIS R                   81 DURFEE ROAD                  TIVERTON                 RI   02878
  247-01 901   803485051 WASHINGTON STERLING             24 CAROL COURT                  PROVIDENCE               RI   02907
  247-01 901   803485101 HOFFMAN CHRISTOPHE              8904 INDIAN SPRINGS ROAD        FREDERICK                MD   21702
  247-01 901   803485309 SCHULTZ THOMAS J                301 NATIONAL NW                 GRAND RAPIDS             MI   49504
  247-01 901   803486067 RUTLEDGE THOMAS W               110 ADELE AVENUE                DAYTONA BEACH            FL   32118
  247-01 901   803486562 CHAMPA JAMES M                  7609 CITRUS HILL LANE           NAPLES                   FL   34109
  247-01 901   803486679 PETREY JOHN E                   14 TWIN CREEK ROAD              FAIRVIEW                 NC   28730
  247-01 901   803487099 LACY DAVID                      15 NOLAN ROAD                   ALLENTOWN                NJ   08501
  247-01 901   803487479 ROGERS NORMAN D                 3720 THISTLE WAY                PLEASANTON               CA   94588
  247-01 901   803487685 WALLENDA GUZ CARLA              3842 SUGAR LANE                 SARASOTA                 FL   34235
  247-01 901   803488212 HARRINGTON JAMES                370 SOUTH MAIN STREET           LEXINGTON                TN   38351
  247-01 901   803488634 WELLINGTON DAWN                 190 WILSON AVENUE               DEER PARK                NY   11729
  247-01 901   803488774 THOMAS LIENETTA E               496 ASBURY LANE                 LEXINGTON                KY   40511
  247-01 901   803489269 REDWINE IZELL                   973 ROSLYN AVE                  AKRON                    OH   44320

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803471655      43,000.00      43,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   78.1     10.625        478.66
  803471713      21,500.00      21,500.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   80.0     10.250        234.34
  803471812      29,150.00      29,150.00         0.00  06/22/2000  05/22/2025  299.67   06/22/2000   80.9     12.000        307.01
  803471887      72,580.00      72,580.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   81.5     12.000        746.57
  803472158      61,300.00      61,300.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   68.1      9.625        521.04
  803472380      80,000.00      79,531.36         0.00  06/09/2000  05/09/2030  359.24   07/09/2000   80.0     11.625        799.87
  803472430     196,250.00     196,250.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   85.1     12.990      2,481.75
  803472521      76,000.00      76,000.00         0.00  06/08/2000  05/08/2020  239.21   06/08/2000   66.6     10.175        742.25
  803472711      62,000.00      62,000.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   84.9      9.900        539.52
  803472778      56,000.00      55,970.98         0.00  06/19/2000  05/19/2015  179.57   08/19/2000   80.0     12.000        576.02
  803473438      64,000.00      64,000.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   80.0     10.875        603.45
  803473651      10,000.00      10,000.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   25.0     11.755        118.45
  803473792      91,800.00      91,800.00         0.00  06/03/2000  05/03/2020  239.05   06/03/2000   90.0     10.750        931.98
  803474592     165,750.00     165,215.08         0.00  06/05/2000  05/05/2015  179.11   07/05/2000   85.0     12.250      1,736.89
  803474626      90,000.00      90,000.00         0.00  06/19/2000  05/19/2020  239.57   06/19/2000   61.7     12.150      1,000.41
  803474758      29,700.00      29,700.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   85.9     12.000        356.45
  803476373      20,500.00      20,500.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   50.0     13.500        234.81
  803476548      33,785.00      33,785.00         0.00  06/23/2000  05/23/2020  239.70   06/23/2000   82.7     14.100        422.58
  803476621      19,100.00      19,100.00         0.00  06/12/2000  05/12/2030  359.34   06/12/2000   46.5     13.250        215.02
  803476704      46,750.00      46,750.00         0.00  06/05/2000  05/05/2025  299.11   06/05/2000   85.0     12.750        518.48
  803476977      52,500.00      52,431.21         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   34.3     12.750        655.64
  803477181     144,000.00     144,000.00         0.00  06/11/2000  05/11/2015  179.31   06/11/2000   90.0     12.000      1,481.20
  803477603     119,000.00     119,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   85.0     11.000      1,133.26
  803477884      49,000.00      49,000.00         0.00  06/05/2000  05/05/2020  239.11   06/05/2000   89.4     13.600        595.14
  803478544      30,000.00      30,000.00         0.00  06/18/2000  05/18/2030  359.54   06/18/2000   75.0     12.500        320.18
  803478585      62,500.00      62,500.00         0.00  06/11/2000  05/11/2020  239.31   06/11/2000   89.7     13.990        776.75
  803478726      20,400.00      20,400.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   85.0     14.750        253.87
  803478817      26,250.00      26,250.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   75.0     12.000        270.01
  803478833      80,750.00      80,710.46         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   85.0     12.250        846.18
  803479252      44,400.00      44,370.37         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   80.7     11.000        422.83
  803479294      12,200.00      12,200.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   47.1     10.875        137.71
  803479823     119,000.00     118,521.48         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   85.0     13.350      1,349.01
  803480367      65,000.00      65,000.00         0.00  07/01/2000  06/01/2025  300.00   07/01/2000   82.9     13.000        733.09
  803480383      57,000.00      57,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   84.9     12.400        603.92
  803480409      56,000.00      56,000.00         0.00  06/02/2000  05/02/2015  179.01   06/02/2000   57.9     10.750        627.73
  803480573      51,000.00      51,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   75.0     13.350        578.15
  803481191      35,000.00      35,000.00         0.00  06/19/2000  05/19/2020  239.57   06/19/2000   58.3     13.150        413.80
  803481472      30,000.00      30,000.00         0.00  06/15/2000  05/15/2030  359.44   06/15/2000   55.5     11.625        299.95
  803481613      40,460.00      40,460.00         0.00  06/11/2000  05/11/2020  239.31   06/11/2000   74.9     12.150        449.74
  803481811      18,741.00      18,608.16         0.00  06/02/2000  05/02/2015  179.01   07/02/2000   74.9     12.475        230.69
  803482207      40,000.00      39,966.68         0.00  06/22/2000  05/22/2025  299.67   08/22/2000   80.0     13.000        451.13
  803483114      34,300.00      34,300.00         0.00  06/17/2000  05/17/2025  299.51   06/17/2000   70.0     13.850        408.96
  803483312      62,800.00      62,475.21         0.00  06/02/2000  05/02/2020  239.01   07/02/2000   80.0     10.875        642.88
  803483387      85,800.00      85,800.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   65.0     14.900      1,078.04
  803483460     117,900.00     117,900.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   90.0     10.400      1,069.67
  803483551      70,000.00      69,896.32         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   63.7     12.000        840.12
  803484781      40,000.00      40,000.00         0.00  06/10/2000  05/10/2020  239.28   06/10/2000   64.5     11.750        433.48
  803484864      60,300.00      60,300.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.8     12.250        631.88
  803484880      50,000.00      50,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   64.9     11.000        568.30
  803485051      72,250.00      71,958.15         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   85.0     12.000        743.17
  803485101      30,000.00      30,000.00         0.00  06/22/2000  05/22/2010  119.67   06/22/2000   89.6     11.500        421.79
  803485309      45,500.00      45,500.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   70.0     12.500        485.60
  803486067      80,000.00      80,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   80.0     14.800        998.77
  803486562      28,000.00      28,000.00         0.00  06/15/2000  05/15/2010  119.44   06/15/2000   75.9     10.125        371.96
  803486679      48,300.00      48,300.00         0.00  06/17/2000  05/17/2025  299.51   06/17/2000   70.0     14.500        599.96
  803487099      40,950.00      40,950.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   80.9     15.000        573.14
  803487479      41,500.00      41,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   77.9     11.375        481.51
  803487685      57,600.00      57,600.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     11.650        577.01
  803488212      30,600.00      30,600.00         0.00  06/09/2000  05/09/2020  239.24   06/09/2000   85.0     13.400        367.26
  803488634      25,405.00      25,405.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   84.9     12.990        321.27
  803488774      44,280.00      44,280.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   60.0     11.000        421.69
  803489269      30,500.00      30,500.00         0.00  06/08/2000  05/08/2010  119.21   06/08/2000   45.5      9.500        394.66
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803489764 SPARKS WILLIAM J                9350 MANOR                      DETROIT                  MI   48204
  247-01 901   803489871 GROVER CHARLES                  4 MOUNTAIN VIEW DRIVE           BERKELEY SPRINGS         WV   25411
  247-01 901   803489962 PAYNE BILLY G                   217 1/2 N 6TH STREET            ELWOOD                   IN   46036
  247-01 901   803490069 PAYNE BILLY G                   217 NORTH 6TH STREET            ELWOOD                   IN   46036
  247-01 901   803490077 BEY RANDY                       1104 RIVER ROAD                 NEW CASTLE               DE   19720
  247-01 901   803490861 CURTIS TONY L                   155 MARK STREET                 SOMERSET                 KY   42503
  247-01 901   803491182 MUIR MARVIN L                   246 THIRD AVENUE                HEILWOOD                 PA   15745
  247-01 901   803492313 HUTSON EARL BRADLEY             823 NORTH 21ST STREET           FORT SMITH               AR   72901
  247-01 901   803492727 WORKMAN KELLY                   5 WILDCREST AVENUE              BILLERICA                MA   01821
  247-01 901   803492990 KLAUSMAN DAVID M                1605 LANCASTER AVE              REYNOLDSBURG             OH   43068
  247-01 901   803493030 AYER JEFFREY B                  2718 BURNEY DRIVE               COLUMBIA                 SC   29205
  247-01 901   803493261 RUCKER LOUIS A                  2877 MARTIN LUTHER KING JR      CLEVELAND                OH   44104
  247-01 901   803493337 MORELL PATTY A                  1019 HILBORN AVENUE             ERIE                     PA   16505
  247-01 901   803494756 SMITH KENTON F                  6620 SUTTER AVENUE              CARMICHAEL               CA   95608
  247-01 901   803494764 NIELBOCK ROZEA L                22130 WILLMARTH                 DETROIT                  MI   48219
  247-01 901   803494798 KENNEDY GEORGE E                8735 SPANISH MOSS DRIVE         PORT RICHEY              FL   34668
  247-01 901   803495209 GANDEE MARILOU A                5117 W 84TH STREET              BLOOMINGTON              MN   55437
  247-01 901   803495324 BRODER ROBERTA M                1140 SOUTH ORLANDO AVENUE       MAITLAND                 FL   32751
  247-01 901   803495480 GOCHE PATRICK                   4849 FLAG AVENUE                MINNEAPOLIS              MN   55428
  247-01 901   803495720 FOLK BARBARA L                  396 DOYLE STREET                AKRON                    OH   44303
  247-01 901   803495795 FISCHER HEATHER A               4036 CAMILLE LOOP               MARION                   SC   29571
  247-01 901   803495837 MADDALENA SANDRA                9 GLOUCESTER STREET             PROVIDENCE               RI   02908
  247-01 901   803496785 MITCHELL ALICE MAE              1420 WEST 25TH STREET           JACKSONVILLE             FL   32209
  247-01 901   803496967 MCCLAMB MCKENTON                1920 NC 55 HIGHWAY              DURHAM                   NC   27707
  247-01 901   803497601 MERRITT SUSANNA F               2103 ALLANDALE CIRCLE WEST      JACKSONVILLE             FL   32254
  247-01 901   803497833 BOOKER ROGER                    52 LANNON AVE                   ATLANTA                  GA   30317
  247-01 901   803497841 CASON DANIEL G                  119 SHADY OAKS DRIVE            SATSUMA                  FL   32189
  247-01 901   803497908 BENNETT DOROTHY E               6380 KREMMLING CIRCLE           COLORADO SPRINGS         CO   80919
  247-01 901   803498401 JAMES ROBERT JR                 910 EAST 92ND STREET            CHICAGO                  IL   60619
  247-01 901   803499169 THELANDER JEFFREY L             18101 E 27TH ST                 INDEPENDENCE             MO   64057
  247-01 901   803499599 MCLAUGHLIN MATTHEW              904 FIRE TOWER ROAD             CORDOVA                  AL   35550
  247-01 901   803499748 ENGEL BART M                    353 355 MAIN STREET             SOUTH WILLIAMSPORT       PA   17702
  247-01 901   803500172 COLEMAN DALLIS L SR             5460 WILEY AVE                  INDIANAPOLIS             IN   46226
  247-01 901   803500511 CARLSON RENE M                  6548 RAINTREE COURT             CANTON                   MI   48187
  247-01 901   803500875 RAMSEY GENEVIEVE                RT 1 BOX 63H                    HUNTSVILLE               AR   72740
  247-01 901   803501170 LEISIK MICHAEL A                115 NORTH 6TH AVENUE            MANVILLE                 NJ   08835
  247-01 901   803501915 NAIMO MICHAEL F                 1528 ATWATER DRIVE              NORTH PORT               FL   34286
  247-01 901   803503051 THOMAS OSCAR                    BOX 213 HWY 41 NORTH            PRESTON                  GA   31824
  247-01 901   803503135 NEWBY MARILYN C                 104 COPPAHAUNK AVE              WAVERLY                  VA   23890
  247-01 901   803503390 HOOD KENNETH R                  3586-B SANDRIDGE CHURCH RO      SNEADS                   FL   32460
  247-01 901   803503671 KRAUSE MATTHEW                  22 GREELEY AVENUE               JOHNSTOWN                CO   80534
  247-01 901   803504034 FISHEL DAN L                    2857 N COUNTY ROAD 27           LOVELAND                 CO   80537
  247-01 901   803504042 HART CEDRIC E                   2168 RANCHO WAY                 PITTSBURG                CA   94565
  247-01 901   803504091 HAMMOND RUKIYA                  9134 SOUTH ADA STREET           CHICAGO                  IL   60620
  247-01 901   803504364 NELDER DAVID                    412 GARFIELD AVENUE             MCDONALD                 OH   44437
  247-01 901   803504539 LASCKO MICHAEL W                3499 WEST 120TH STREET          CLEVELAND                OH   44111
  247-01 901   803504703 BURGOS HECTOR D                 3275 W 43RD ST                  CLEVELAND                OH   44111
  247-01 901   803505536 SHEPHERD GEORGE M JR            800 4TH STREET NE               CANTON                   OH   44704
  247-01 901   803506260 SABIR EJAZ A                    141 HAMPDEN ROAD                UPPER DARBY              PA   19082
  247-01 901   803506450 MICHIE GAYLE                    1312 SOUTHEAST VAN LOON TE      CAPE CORAL               FL   33990
  247-01 901   803506468 JOHNSON JOHANNA M               3006 NORTH 6TH STREET           HARRISBURG               PA   17110
  247-01 901   803506633 FOLTZ SERENA D                  10864 N SHIRLEY STREET          WEST TERRE HAUTE         IN   47885
  247-01 901   803506716 BRITT ROBERT                    7240 ODELL STREET SW            OCEAN ISLE BEACH         NC   28469
  247-01 901   803506880 WHITMORE CAROL L                304 WEST COMMERCE               MORRILTON                AR   72110
  247-01 901   803506971 RAGSDALE GARY D                 40 IRIS LANE                    CLARKSVILLE              AR   72830
  247-01 901   803507466 PHILLIPS DOTTI M                2001 WEST BLUE RIDGE DRIVE      GREENVILLE               SC   29611
  247-01 901   803507516 SPRAGUE LUCY E                  3035 HONEOYE TRAIL              LAKELAND                 FL   33805
  247-01 901   803508407 JENKINS DOUGLAS C               30 WOOLEN MILL ROAD             NEW PARK                 PA   17352
  247-01 901   803509561 ELESHIO ELLEN                   330 REED ST                     LEBANON                  MO   65536
  247-01 901   803509603 STOGSDILL DENNIS O              507 EAST MAIN                   PERU                     IN   46970
  247-01 901   803509728 ALLEN CONNIE L                  5829 MEAHL ROAD                 CAMBRIA                  NY   14094
  247-01 901   803510288 VANDEHEY KIM A                  17207 SILER RIDGE LANE          ALOHA                    OR   97007

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803489764      30,250.00      30,250.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   46.5     13.250        340.55
  803489871      30,175.00      30,175.00         0.00  06/01/2000  05/01/2025  299.00   06/01/2000   85.0     11.500        306.72
  803489962      39,000.00      39,000.00         0.00  06/02/2000  05/02/2015  179.01   06/02/2000   75.0     10.625        360.40
  803490069      55,250.00      55,250.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   85.0     11.000        526.16
  803490077     149,400.00     149,400.00         0.00  05/28/2000  04/28/2015  178.88   05/28/2000   90.0     10.250      1,338.77
  803490861      27,200.00      27,200.00         0.00  06/04/2000  05/04/2020  239.08   06/04/2000   80.0     12.500        309.03
  803491182      35,100.00      35,100.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   90.0     11.250        340.91
  803492313      30,000.00      30,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   78.9     12.600        371.71
  803492727     142,400.00     142,400.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   80.0     11.975      1,462.01
  803492990      95,600.00      95,564.47         0.00  06/19/2000  05/19/2030  359.57   08/19/2000   80.0     13.250      1,076.24
  803493030      20,000.00      20,000.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   47.6     11.850        238.11
  803493261     103,500.00     103,500.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   90.0     11.750      1,044.74
  803493337      80,750.00      80,702.53         0.00  06/22/2000  05/22/2015  179.67   08/22/2000   85.0     11.500        799.66
  803494756      42,500.00      42,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.9     13.600        554.61
  803494764      22,800.00      22,800.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   78.6     14.000        270.15
  803494798      40,000.00      40,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   50.6     12.500        493.01
  803495209      30,000.00      30,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   78.4     11.250        345.70
  803495324      34,000.00      34,000.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   85.0     10.425        374.26
  803495480      41,700.00      41,700.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.9     12.000        500.47
  803495720      31,000.00      31,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   63.2     13.500        355.08
  803495795      24,375.00      24,375.00         0.00  06/17/2000  05/17/2010  119.51   06/17/2000   75.0     14.850        391.02
  803495837      85,000.00      85,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   85.0     12.500        907.17
  803496785      25,400.00      25,400.00         0.00  06/15/2000  05/15/2010  119.44   06/15/2000   50.8      9.875        333.91
  803496967      18,000.00      18,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   83.9     11.500        178.25
  803497601      22,100.00      22,100.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   67.8     10.625        246.01
  803497833      61,700.00      61,279.81         0.00  06/03/2000  05/03/2030  359.05   07/03/2000   72.5     12.250        646.55
  803497841      64,543.00      64,543.00         0.00  06/18/2000  05/18/2030  359.54   06/18/2000   90.0     12.000        663.90
  803497908      47,500.00      47,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   69.1     10.750        532.45
  803498401      28,000.00      28,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   84.8     13.350        360.75
  803499169      24,700.00      24,617.58         0.00  06/23/2000  05/23/2015  179.70   08/23/2000   79.9     13.750        324.80
  803499599      63,750.00      63,750.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   75.0     13.750        742.76
  803499748      51,000.00      51,000.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   60.0     13.500        584.16
  803500172      24,000.00      24,000.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   89.0     11.250        233.10
  803500511     170,400.00     170,400.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     13.750      1,985.35
  803500875      32,500.00      32,500.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   65.0     14.150        436.10
  803501170      25,000.00      25,000.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   73.7     14.050        333.78
  803501915      16,975.00      16,975.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   89.9     12.975        214.50
  803503051      45,050.00      45,033.62         0.00  06/22/2000  05/22/2030  359.67   08/22/2000   85.0     13.350        510.70
  803503135      89,250.00      89,250.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   85.0     11.500        883.83
  803503390      40,000.00      40,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   67.7     12.250        486.52
  803503671      46,875.00      46,875.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.5     10.550        519.61
  803504034      25,000.00      25,000.00         0.00  06/26/2000  05/26/2020  239.80   06/26/2000   65.8     12.000        275.27
  803504042      51,000.00      51,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   89.6     11.500        543.88
  803504091      78,400.00      78,400.00         0.00  06/09/2000  05/09/2015  179.24   06/09/2000   80.0     13.750        913.45
  803504364      64,200.00      64,200.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   85.0     10.650        594.47
  803504539      46,800.00      46,703.11         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   65.0     13.750        545.27
  803504703      63,000.00      62,844.91         0.00  06/22/2000  05/22/2020  239.67   08/22/2000   90.0     10.400        624.75
  803505536      44,250.00      44,250.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   75.0     11.625        442.43
  803506260      24,750.00      24,750.00         0.00  06/15/2000  05/15/2030  359.44   06/15/2000   90.0     12.250        259.35
  803506450      18,000.00      18,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   59.5     13.125        229.23
  803506468      36,000.00      36,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   64.8     13.000        398.23
  803506633      52,700.00      52,700.00         0.00  06/23/2000  05/23/2020  239.70   06/23/2000   85.0     10.650        531.47
  803506716      35,685.00      35,685.00         0.00  06/12/2000  05/12/2020  239.34   06/12/2000   65.0     10.875        365.31
  803506880      24,000.00      24,000.00         0.00  06/04/2000  05/04/2015  179.08   06/04/2000   80.0     13.000        303.66
  803506971      56,000.00      56,000.00         0.00  06/04/2000  05/04/2030  359.08   06/04/2000   80.0     13.250        630.43
  803507466      36,750.00      36,750.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   75.0     12.750        399.36
  803507516      38,250.00      38,250.00         0.00  06/12/2000  05/12/2025  299.34   06/12/2000   85.0     13.000        431.40
  803508407      80,100.00      80,038.60         0.00  06/22/2000  05/22/2015  179.67   08/22/2000   84.3     10.400        726.72
  803509561      40,200.00      40,200.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   84.8     12.500        429.04
  803509603      12,244.00      12,244.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   90.0     12.250        148.92
  803509728      40,000.00      40,000.00         0.00  06/23/2000  05/23/2020  239.70   06/23/2000   85.1     12.250        447.43
  803510288     177,000.00     177,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   79.8     11.750      1,918.16
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803511328 BOMMARITO GEORGE J              2834 BERGER RD                  PETOSKEY                 MI   49770
  247-01 901   803512490 BRIGHT EVA G                    949 HARRINGTON AVENUE           NORFOLK                  VA   23517
  247-01 901   803512664 BILYARD DIXO LULA MAE           2811 ROUND GROVE LANE           SHREVEPORT               LA   71107
  247-01 901   803512680 STONER THOMAS R                 918 CLEARVIEW AVENUE            PENSACOLA                FL   32505
  247-01 901   803513324 ABBOTT NORMA JEAN               155 TAYLORS COVE ROAD           LEXINGTON                SC   29072
  247-01 901   803513670 MATRAGRANO NATALE P             116 GALLOWS HILL ROAD           CORTLANDT MANOR          NY   10566
  247-01 901   803514504 JENKINS ANGELIQUE               1838 N 19TH STREET              PHILADELPHIA             PA   19121
  247-01 901   803515386 KAISER PAULETTE A               9 CHERRY BLOOSOM CIRCLE         CHILI                    NY   14514
  247-01 901   803515584 ZAMORA DAVID L                  7544 DARTMOUTH AVE              RANCHO CUCAMONGA         CA   91730
  247-01 901   803515709 FRAZIER MARY L                  4474 TULANE ROAD                MEMPHIS                  TN   38109
  247-01 901   803515717 HOLMES DELLA M                  3206 OLIVER ST                  FT WAYNE                 IN   46806
  247-01 901   803515808 MILLER JOHN ANTHONY III         1081 RIVER ROAD                 SOUTH BOSTON             VA   24592
  247-01 901   803517143 ROSS CYNTHIA L                  2102 BROOKSIDE RD SW            TUMWATER                 WA   98512
  247-01 901   803517689 BLIER CATHERINE JO              734 OLD GREENE ROAD             LEWISTON                 ME   04240
  247-01 902   803518984 MCKESEY WINNIFRED A             1-5A 7-9A BLUE HILL AVE         ROXBURY                  MA   02119
  247-01 901   803519024 RAFFERTY ROGER                  998 BAIRD ST                    AKRON                    OH   44306
  247-01 901   803519099 ISRAELIAN DOLORES               143 PAULS PATH                  CORAM                    NY   11727
  247-01 901   803519180 LABARBER ARABELLA C             6917 DIVISION AVE               BIRMINGHAM               AL   35206
  247-01 901   803520055 ROBERTS CHARLES A               9901 W OUTER DR                 DETROIT                  MI   48223
  247-01 901   803520063 WOLF MARTHA J                   2948 EAST 133RD LANE            THORNTON                 CO   80241
  247-01 901   803520865 GILLENS SAUL                    127 GILLENS ROAD                EUTAWVILLE               SC   29048
  247-01 901   803522333 GRASBERGER FREDERIC C           12134 COCHISE CIRCLE            CONIFER                  CO   80433
  247-01 901   803522663 POLLY BOBBY D                   2520 87TH AVENUE                VERO BEACH               FL   32966
  247-01 901   803522697 BILLINGSLY CHRISTOPHE           731 KING AVENUE                 INDIANAPOLIS             IN   46222
  247-01 901   803523893 JOHNSON WELFORD C               31634 BAYLOR ROAD               HANOVER                  VA   23069
  247-01 901   803524024 BURKE WILLIAM J                 1221 HALIFAX ROAD               DANVILLE                 VA   24540
  247-01 901   803524677 GONZALEZ GUILLERMO              885 HARRISON AVE                ROXBURY                  MA   02118
  247-01 901   803524974 HAGER MICHAEL R                 6125 ASHLEY DRIVE               CONCORD                  NC   28025
  247-01 901   803525468 THEISS KARL                     2431 BROAD STREET               LEESVILLE                SC   29070
  247-01 901   803526284 RAMOS VICTOR                    1774 BEDFORD AVENUE             MERRICK                  NY   11566
  247-01 901   803526516 PUGH VICTORIA A                 3529 LITTLESTOWN PIKE           WESTMINISTER             MD   21158
  247-01 901   803526581 CHRISCOE LARRY W                1012 BLACK ROAD                 CAMERON                  NC   28326
  247-01 901   803527092 HUGGINS PATSY                   1310 NORTH CHURCH               DECATUR                  IL   62526
  247-01 901   803527282 HESS ALTON R                    6 BURCH HILL ROAD               VETERAN                  NY   14864
  247-01 901   803528058 DEWITT VAUGHN                   10 CHIPPEWA                     OSWEGO                   IL   60543
  247-01 901   803528546 ESPINOZA MELODY                 1735 QUAIL DRIVE                LAKEWOOD                 CO   80215
  247-01 901   803528900 LANGLEY CARROL SUE              335 EARL STREET                 NEWELL                   WV   26050
  247-01 901   803528942 MILLER MICHAEL L                133 RUSSELL AVENUE              AKRON                    OH   44311
  247-01 901   803529635 BLAIR JEAN B                    133 DOGWOOD ROAD                BUNKER HILL              WV   25413
  247-01 901   803529973 SANTA JOSE A                    4614 W MONTANA                  CHICAGO                  IL   60639
  247-01 901   803530021 FUNKE TINA M                    1220 TECUMSEH                   INDIANAPOLIS             IN   46201
  247-01 901   803530583 POPOWICZ SANDRA M               10 GLENERIE LANE                SAUGERTIES               NY   12477
  247-01 901   803530682 WILLIAMS LEANDER J JR           1225 E 71ST ST                  CHICAGO                  IL   60619
  247-01 901   803531763 HANSHAW PAMELA SUE              632 WESTLAWN DRIVE              MARION                   OH   43302
  247-01 901   803533009 LA ROCCO ANTHONY                5951 BINGHAM STREET             PHILADELPHIA             PA   19120
  247-01 901   803533165 RUANE VICTORIA                  269 NORTH MERRICK AVENUE        MERRICK                  NY   11566
  247-01 901   803533173 SZWAJOWSKI PETER J              60-62 SHAWMUT AVENUE            HOLYOKE                  MA   01040
  247-01 901   803534486 ROACH JOSEPH                    HCR 36 BOX 159                  EVERGREEN                AL   36401
  247-01 901   803534999 GARDNER RICKEY J                4741 SOUTH COUNTY ROAD 175      OAKLAND CITY             IN   47660
  247-01 901   803536564 NICHOLSON BEAUTIE M             3204 EAST FERN STREET           TAMPA                    FL   33610
  247-01 901   803537323 MILLER ZEBORAH BOOKER           1923 SOUTH ITHAN STREET         PHILADELPHIA             PA   19143
  247-01 901   803538883 JOHNROE ARTHUR E                1813 NINTH ST                   BAY CITY                 MI   48708
  247-01 901   803539139 MCDONALD WILMA                  1478 ROSSER AVE                 FLORAL PARK              NY   11003
  247-01 901   803539444 VESCOVA VINCENT T III           7 RICHARD STREET                HICKSVILLE               NY   11801
  247-01 901   803539600 FERMINDEAYAL ANA M              1044 NORTH 19TH STREET          CAMDEN                   NJ   08105
  247-01 901   803539881 ROBINSON EDDIE JOE              1103 WEST 8TH STREET            LAKELAND                 FL   33805
  247-01 901   803540194 DOUGLAS DEBRA                   3004 ALCOTT COURT               BENSALEM TWP             PA   19020
  247-01 901   803541416 RAVENELL HASSAN                 1238 WEST LEHIGH                PHILADELPHIA             PA   19133
  247-01 901   803541606 MAHATZKE ROBERTA A              5350 SOUTH 950 EAST             ZIONSVILLE               IN   46077
  247-01 901   803541861 RICE RAYMOND JOE                4201 BELLE DR                   ANTIOCH                  CA   94509
  247-01 901   803542893 BROWN AUDREY                    18201 HARLOW ST                 DETROIT                  MI   48235
  247-01 901   803544634 STROUD DOROTHY                  2105 FALMOUTH                   DAYTON                   OH   45406

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803511328      56,100.00      56,100.00         0.00  06/24/2000  05/24/2030  359.74   06/24/2000   83.7     13.000        620.58
  803512490      34,200.00      34,200.00         0.00  06/16/2000  05/16/2020  239.47   06/16/2000   26.7     10.350        338.01
  803512664      32,000.00      32,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   63.7     13.500        415.46
  803512680      62,100.00      62,100.00         0.00  06/08/2000  05/08/2020  239.21   06/08/2000   90.0      9.950        597.22
  803513324      36,750.00      36,750.00         0.00  06/17/2000  05/17/2025  299.51   06/17/2000   75.0     14.850        466.43
  803513670     223,500.00     222,753.74         0.00  06/09/2000  05/09/2015  179.24   07/09/2000   85.9     10.990      2,126.75
  803514504      40,300.00      40,300.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   65.0     12.500        430.10
  803515386      19,820.00      19,820.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   89.9     13.850        261.96
  803515584      29,612.00      29,612.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   90.0     11.750        350.64
  803515709      55,000.00      55,000.00         0.00  06/10/2000  05/10/2030  359.28   06/10/2000   82.0     11.500        544.66
  803515717      35,000.00      35,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   64.8     13.800        409.18
  803515808      38,600.00      38,600.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   80.8      9.750        408.91
  803517143      54,750.00      54,750.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.5     12.250        573.72
  803517689      35,000.00      35,000.00         0.00  06/23/2000  05/23/2020  239.70   06/23/2000   67.3     14.750        454.42
  803518984     345,000.00     345,000.00         0.00  07/01/2000  06/01/2020  240.00   07/01/2000   62.1     10.350      3,409.72
  803519024      52,000.00      52,000.00         0.00  06/24/2000  05/24/2030  359.74   06/24/2000   80.0     11.250        505.06
  803519099      23,600.00      23,600.00         0.00  06/19/2000  05/19/2020  239.57   06/19/2000   79.3     12.250        263.98
  803519180      47,600.00      47,582.70         0.00  06/16/2000  05/16/2030  359.47   08/16/2000   85.0     13.350        539.60
  803520055      35,000.00      35,000.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   67.6     11.375        343.27
  803520063     102,250.00     102,250.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.9     12.750      1,111.14
  803520865      72,000.00      72,000.00         0.00  06/26/2000  05/26/2030  359.80   06/26/2000   84.7     11.500        713.01
  803522333      65,600.00      65,600.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   61.7     13.250        738.51
  803522663      15,000.00      15,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   83.1     12.975        189.54
  803522697      31,500.00      31,500.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   75.0     12.000        324.01
  803523893     123,250.00     123,250.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   85.0     11.850      1,253.55
  803524024      25,291.00      25,291.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   90.0     10.500        231.35
  803524677      70,000.00      70,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   27.1     11.250        806.64
  803524974      48,450.00      48,450.00         0.00  06/26/2000  05/26/2020  239.80   06/26/2000   85.0     12.750        559.02
  803525468      36,000.00      35,978.54         0.00  04/15/2000  03/15/2020  237.44   06/15/2000   80.0     15.800        495.46
  803526284     120,000.00     119,187.66         0.00  06/17/2000  05/17/2015  179.51   07/17/2000   65.8      9.400      1,000.28
  803526516     120,000.00     120,000.00         0.00  06/08/2000  05/08/2015  179.21   06/08/2000   80.0     13.000      1,327.44
  803526581      10,000.00      10,000.00         0.00  06/22/2000  05/22/2010  119.67   06/22/2000   34.4     12.250        144.92
  803527092      23,400.00      23,400.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   65.0     13.900        275.41
  803527282      67,200.00      67,200.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   79.0     10.875        633.62
  803528058      44,000.00      44,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   80.0     12.000        452.59
  803528546      15,300.00      15,300.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   73.3     11.500        151.51
  803528900      28,000.00      27,931.13         0.00  06/04/2000  05/04/2020  239.08   07/04/2000   84.8     12.250        313.20
  803528942      49,600.00      49,570.85         0.00  06/16/2000  05/16/2030  359.47   08/16/2000   80.0     11.500        491.18
  803529635      72,000.00      71,965.00         0.00  06/17/2000  05/17/2030  359.51   08/17/2000   79.7     12.250        754.49
  803529973      33,600.00      33,600.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   89.9     12.250        408.68
  803530021      30,225.00      30,133.97         0.00  06/08/2000  05/08/2030  359.21   07/08/2000   75.0     11.750        305.09
  803530583      33,400.00      33,400.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   89.9     12.750        385.37
  803530682      25,700.00      25,700.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   34.2     12.500        274.29
  803531763      42,000.00      42,000.00         0.00  06/16/2000  05/16/2030  359.47   06/16/2000   60.8      9.625        357.00
  803533009      69,700.00      69,700.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   85.0     10.750        650.64
  803533165     120,000.00     120,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   60.0     10.900      1,133.73
  803533173      32,000.00      32,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   54.6     13.350        412.27
  803534486      15,000.00      14,991.51         0.00  06/22/2000  05/22/2030  359.67   08/22/2000   47.6     11.650        150.26
  803534999      81,600.00      81,600.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   85.0     12.850        893.10
  803536564      57,750.00      57,750.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   75.0     11.725        682.91
  803537323      20,000.00      20,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   55.5     10.750        224.19
  803538883      45,000.00      45,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   61.6     14.650        556.43
  803539139     165,000.00     165,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   68.7     10.650      1,527.85
  803539444     167,000.00     165,379.75         0.00  06/15/2000  05/15/2015  179.44   07/15/2000   55.6      8.300      1,624.99
  803539600      24,500.00      24,500.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   70.0     13.100        272.94
  803539881      40,000.00      40,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   80.0     11.350        391.54
  803540194      17,000.00      17,000.00         0.00  06/24/2000  05/24/2010  119.74   06/24/2000   14.9      9.875        223.48
  803541416      19,800.00      19,800.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   90.0     11.000        225.05
  803541606      29,000.00      29,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   86.9     11.750        343.40
  803541861      51,800.00      51,800.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   80.7     11.875        527.84
  803542893      54,000.00      53,977.00         0.00  06/23/2000  05/23/2030  359.70   08/23/2000   72.9     12.750        586.81
  803544634      52,700.00      52,700.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   85.0     12.600        566.54
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-01 901   803545185 NELSON JOYE                     6225 OLD LEESBURG ROAD          HOPKINS                  SC   29061
  247-01 901   803545987 ROUSSEAU LESLIE                 3600 HOLLY ST                   DENVER                   CO   80207
  247-01 901   803547108 FERRARA ANTHONY                 12016 RUNNING FOX CIRCLE        RIVERVIEW                FL   33569
  247-01 901   803547330 HOLLOMON BRETT B                4 COSO CT                       SACRAMENTO               CA   95838
  247-01 901   803547777 MATHIS PEARS BRENDA L           2020 NELLE STREET               ANDERSON                 IN   46016
  247-01 901   803548403 REYNOLDS LARRY                  348 MAPLE                       DECATUR                  AR   72722
  247-01 901   803548684 LEWIS MELDONADO                 9680 EAST 27TH STREET           TULSA                    OK   74129
  247-01 901   803549468 KENNY CLARA E                   111 P ST NW                     WASHINGTON               DC   20001
  247-01 901   803550326 WEAVER KERAN A                  2075 REAVIS GIN ROAD            LAWRENCEVILLE            VA   23868
  247-01 901   803550466 HOWARD JACQUELINE R             4004 STILLWOOD DRIVE            MEMPHIS                  TN   38128
  247-01 901   803550656 BALES JOSEPH S                  4766 ADMIRAL                    STERLING HTS             MI   48310
  247-01 901   803550797 NORRIS BRUCE A                  319 WEST LINCOLN STREET         PORTLAND                 IN   47371
  247-01 901   803551043 HERMIS MAHASIN                  6098 CHARLES DR                 WEST BLOOMFIELD          MI   48322
  247-01 901   803551456 HOULE KEVIN                     9270 S MAIN                     PLYMOUTH TWP             MI   48170
  247-01 901   803551928 SCHOOLFIELD OLIVER LINWOO       1723 CYPRESS ROAD               POCOMOKE                 MD   21851
  247-01 901   803553270 BROWN LAURA M                   255 COIT STREET                 BUFFALO                  NY   14212
  247-01 901   803553825 ROGGERI MARTA                   141-50 184TH STREET             JAMAICA                  NY   11413
  247-01 901   803554492 FORD ANTHONY R                  12411 HARVARD AVE               CLEVELAND                OH   44105
  247-01 901   803555184 ROBERTS REED B                  345 HENSHAW AVENUE              CHICO                    CA   95973
  247-01 901   803555432 KERIMOVSKI SAET                 39232 CHESHIRE                  WESTLAND                 MI   48185
  247-01 901   803556406 HALABICA ROBERT                 3108 WEST 96TH STREET           CLEVELAND                OH   44102
  247-01 901   803557537 BYRD EMMA                       10410 ADAMS AVE                 CLEVELAND                OH   44108
  247-01 901   803557784 ASBERRY AUSTIN                  7120 COLFAX RD                  CLEVELAND                OH   44104
  247-01 901   803558378 BUTLER RODERICK                 4075 E 150TH ST                 CLEVELAND                OH   44128
  247-01 901   803558899 STREET EDWARD KEITH             204 LONE OAK LANE               COOKEVILLE               TN   38501
  247-01 901   803560150 HALL TERESA ANN                 134 CHAFF CHASON LANE           QUINCY                   FL   32351
  247-01 901   803561059 STEVENS BUTCH                   7 GERARD AVE                    TIMONIUM                 MD   21093
  247-01 901   803561125 AGUIRRE DALE ALAN               822 EAST MOLASSES MILL DRI      DRAPER                   UT   84020
  247-01 901   803561950 CUMMINGS HENRY JAMES JR         90 AMSDEN                       MALONE                   NY   12953
  247-01 901   803563360 HARRIS WANDA R                  1044 CHERRY HILL CHURCH RO      SOUTH BOSTON             VA   24592
  247-01 901   803563535 JACKSON LOIS                    143-29 110TH AVENUE             JAMAICA                  NY   11435
  247-01 901   803564772 ELLIS BETTY A                   2055 PARK CIRCLE                PEA RIDGE                AR   72751
  247-01 901   803565837 BEELER CHARLES F                3936 BROADWAY STREET            INDIANAPOLIS             IN   46205
  247-01 901   803566991 JAMES LLOYD E                   8075 TABLE MESA WAY             COLORADO SPRINGS         CO   80919
  247-01 901   803567726 GIBBS DARRELL L                 1022 S DENNISON                 INDIANAPOLIS             IN   46241
  247-01 901   803567791 PIRES MARK W                    138 HANOVER ROAD                CANTERBURY               CT   06331
  247-01 901   803568773 CLARK WILLIAM                   1315 PENNSYLVANIA AVENUE        NATRONA HEIGHTS          PA   15065
  247-01 901   803569250 LAPOINTE MICHAEL W              193 BALLARD DRIVE               WEST HARTFORD            CT   06119
  247-01 901   803569607 PRIDGEN AUTRY                   63 DUMP HORTON ROAD             BUNN                     NC   27508
  247-01 901   803570498 WILLIAMS WAYNE D                9440 ORBITAN COURT              PARKVILLE                MD   21234
  247-01 901   803572536 BLACKBURN LINDA                 255 ST GEORGE AVENUE            HOT SPRINGS              AR   71901
  247-01 901   803573708 SUBER BARRY DEAN                282 MOUNT PLEASANT ROAD         POMARIA                  SC   29126
  247-01 901   803574714 ANDERSON PHILLIP C              110 STRATFORD ROAD              GREENWOOD                SC   29649
  247-01 901   803581768 HOCKENBERRY PETER R             575 WEST EIGHTH STREET          W WYOMING                PA   18644
  247-01 901   803586353 CAMPBELL OLIVER THOMPSON        1344 TYDINGS ROAD               ANNAPOLIS                MD   21401
  247-01 901   803587237 FISCHER GINA                    460 GANESVOORT BOULEVARD        STATEN ISLAND            NY   10314
  247-01 901   803589134 SARIN NIRMAL                    125 GROHMAN LANE                PLAINVIEW                NY   11803
  247-01 901   803589357 DESCART HERNAN                  6 CARRIAGE HILL ROAD            AMESBURY                 MA   01913
  247-01 901   803592013 WIRTZ JULIE L                   3301 SHOSHONE STREET            DENVER                   CO   80211
  247-01 901   803593912 BROWN MICHAEL                   488-A AUZENNE                   LEONVILLE                LA   70551
  247-01 901   803599075 GOODYEAR MICHAEL R              108 PINEY RIDGE LANE            NORTH EAST               MD   21901
  247-01 901   803599349 WOOTEN DALE                     116 WEST WILLOW DR              SOUTH BEND               IN   46637
  247-01 901   803599992 SHINDLE SHELVA JEAN             1212 - 1214 VIRGINIA AVENU      HAGERSTOWN               MD   21740
  247-01 901   803605260 BELL JANIE PAGE                 130 RIDGE STREET                KENBRIDGE                VA   23974
  247-01 901   803609460 KNOX DELANDRIA                  1131 FLOWERS WAY                MURFREESBORO             TN   37130
  247-01 990  1000060721 LUCAS JUANITA                   9605 NORFOLK BLVD               JACKSONVILL              FL   32208
  247-01 905  8000241508 ALTHEIM JOEL H                  8 FRANKLIN DR                   SMITHTOWN                NY   11787
  247-01 905  8000389984 JOHNSON ROBERT                  720 OAKTON ST 5A                EVANSTON                 IL   60202
  247-01 905  8000488208 WILLIAMSON WILLIE JR            117 24 229TH ST                 CAMBRIA HEIGHTS          NY   11411
  247-01 905  8000498017 SARRAN GHANSHAM                 17 FLOYD AVENUE                 BLOOMFIELD               NJ   07009
  247-01 905  8000514474 GIVENS LAMBERT B                110 12 MATHER ST                HARTFORD                 CT   06120
  247-01 905  8000547482 MERRIMAN MICHAEL R              1304 FAIRVIEW RD                CLARKS SUMMIT            PA   18411

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803545185      29,864.00      29,864.00         0.00  06/09/2000  05/09/2025  299.24   06/09/2000   75.9     14.100        361.78
  803545987     208,000.00     207,891.48         0.00  07/01/2000  06/01/2030  360.00   09/01/2000   80.0     12.000      2,139.51
  803547108      12,253.00      12,253.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   80.9     11.250        141.20
  803547330      38,500.00      38,500.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   84.1     11.500        381.26
  803547777      21,350.00      21,350.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   85.0     11.750        252.81
  803548403      38,675.00      38,675.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   70.0     11.750        390.39
  803548684      72,165.00      72,165.00         0.00  07/01/2000  06/01/2030  360.00   07/01/2000   85.0     12.500        770.19
  803549468      97,750.00      97,750.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   85.0     11.250        949.41
  803550326      24,000.00      24,000.00         0.00  06/23/2000  05/23/2010  119.70   06/23/2000   60.0     11.125        332.30
  803550466      14,387.00      14,357.57         0.00  06/22/2000  05/22/2020  239.67   08/22/2000   84.9     11.750        155.91
  803550656     161,650.00     161,650.00         0.00  06/23/2000  05/23/2030  359.70   06/23/2000   92.9     12.500      1,725.22
  803550797      62,050.00      62,050.00         0.00  06/15/2000  05/15/2030  359.44   06/15/2000   85.0     12.850        679.13
  803551043     120,000.00     120,000.00         0.00  06/15/2000  05/15/2015  179.44   06/15/2000   73.0     12.600      1,290.03
  803551456     144,000.00     144,000.00         0.00  06/12/2000  05/12/2030  359.34   06/12/2000   80.0     13.750      1,677.76
  803551928      72,000.00      72,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   80.0     11.750        726.77
  803553270      22,100.00      22,100.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   85.0     10.500        244.29
  803553825     144,000.00     144,000.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   77.8      8.990      1,157.62
  803554492      76,075.00      76,075.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   85.0     12.600        817.82
  803555184      34,437.00      34,437.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.8     11.250        334.47
  803555432      30,000.00      30,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   27.7     11.750        302.82
  803556406      55,000.00      55,000.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   73.3     12.500        586.99
  803557537      35,000.00      35,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   53.0     10.500        320.16
  803557784      52,000.00      52,000.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   80.0      9.400        433.46
  803558378      52,000.00      52,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   65.0     12.650        561.03
  803558899      48,800.00      48,800.00         0.00  06/24/2000  05/24/2025  299.74   06/24/2000   80.0     11.400        492.47
  803560150      15,200.00      15,200.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   84.7     13.000        192.32
  803561059      20,924.00      20,924.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   80.0     13.500        239.67
  803561125      46,510.00      46,510.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.9     13.000        514.49
  803561950      24,000.00      24,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   80.0     13.500        274.90
  803563360      55,250.00      55,250.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   85.0     11.250        536.62
  803563535     140,000.00     140,000.00         0.00  06/19/2000  05/19/2015  179.57   06/19/2000   80.0      8.650      1,091.40
  803564772      17,950.00      17,950.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   79.9     13.500        233.05
  803565837      94,350.00      94,302.94         0.00  06/22/2000  05/22/2015  179.67   08/22/2000   85.0     12.150        981.40
  803566991      80,052.00      80,052.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   89.9     12.000        823.42
  803567726      64,000.00      64,000.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   80.0     13.000        707.97
  803567791      25,490.00      25,490.00         0.00  06/22/2000  05/22/2010  119.67   06/22/2000   88.9     11.500        358.38
  803568773      62,910.00      62,910.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   90.0     11.250        611.02
  803569250      33,900.00      33,900.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   84.9     11.800        343.49
  803569607      38,500.00      38,500.00         0.00  06/26/2000  05/26/2020  239.80   06/26/2000   70.0     14.250        485.76
  803570498      41,800.00      41,800.00         0.00  06/16/2000  05/16/2015  179.47   06/16/2000   88.8      9.900        363.74
  803572536      63,750.00      63,750.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   85.0     10.200        568.90
  803573708      61,650.00      61,650.00         0.00  06/26/2000  05/26/2020  239.80   06/26/2000   90.0     12.000        678.82
  803574714      16,000.00      16,000.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   89.8     12.500        197.20
  803581768      64,792.00      64,766.19         0.00  06/23/2000  05/23/2015  179.70   08/23/2000   80.9     13.000        716.73
  803586353      30,000.00      30,000.00         0.00  06/19/2000  05/19/2020  239.57   06/19/2000   74.0     11.625        322.52
  803587237      60,000.00      60,000.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   70.2      9.250        493.61
  803589134     195,000.00     195,000.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   63.9      8.650      1,710.81
  803589357      18,700.00      18,570.24         0.00  06/23/2000  05/23/2030  359.70   07/23/2000   85.0     11.250        181.63
  803592013      24,666.00      24,666.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   79.9     13.600        284.47
  803593912      19,600.00      19,600.00         0.00  06/22/2000  05/22/2010  119.67   06/22/2000   70.0     13.900        303.14
  803599075     168,500.00     168,500.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   85.9      8.450      1,289.65
  803599349      11,218.00      11,218.00         0.00  07/01/2000  06/01/2015  180.00   07/01/2000   90.0     12.000        134.63
  803599992     137,154.00     137,154.00         0.00  06/26/2000  05/26/2015  179.80   06/26/2000   85.9      9.650      1,168.30
  803605260      15,000.00      15,000.00         0.00  06/24/2000  05/24/2010  119.74   06/24/2000   50.0      8.250        183.98
  803609460     105,200.00     105,200.00         0.00  06/24/2000  05/24/2030  359.74   06/24/2000   80.0     10.625        972.15
 1000060721      36,800.00      35,837.19         0.00  11/19/1998  10/19/2018  220.57   06/19/2000   80.0     10.250        361.25
 8000241508     186,000.00     185,824.59         0.00  11/01/1999  10/01/2029  352.00   06/01/2000   80.8      9.500      1,563.99
 8000389984     137,400.00     135,267.01         0.00  01/01/2000  12/01/2014  174.00   07/01/2000   85.8      9.750      1,455.56
 8000488208     168,500.00     168,445.23         0.00  04/14/2000  03/14/2030  357.40   06/14/2000   73.9      9.875      1,463.17
 8000498017     157,700.00     157,488.66         0.00  04/01/2000  03/01/2025  297.00   06/01/2000   80.8     10.500      1,488.97
 8000514474      60,000.00      59,784.65         0.00  04/13/2000  03/13/2020  237.37   06/13/2000   80.0      9.375        554.39
 8000547482      67,500.00      67,438.32         0.00  05/17/2000  04/17/2030  358.52   07/17/2000   85.9      9.650        574.98
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
247-01    905 8000548720 POMERANTZ AARON L               38 LOWER GRANITE RD             KERHONKSON              NY     12446
247-01    905 8000550502 WALKER ROBERT R JR              102 SAWWOOD PL                  GOLDSBORO               NC     27530
247-01    905 8000576671 MOCKLER JEROME J                2354 W 12TH STREET              BROOKLYN                NY     11223
247-01    905 8000579410 POWELL ALONZO                   512 SMART ST                    JACKSON                 AR     72076
247-01    905 8000581960 ZURLA ALAN                      459 KINGS HIGHWAY               VALLEY COTTAGE          NY     10989
247-01    905 8000584881 BOYD TANYA M                    878 BEATRICE PARKWAY            EDISON                  NJ      8820
247-01    905 8000591209 GIPSON CHRISTOPHE               14527 S MINERVA                 DOLTON                  IL     60419
247-01    905 8000595432 GIOIA JOSEPH D                  4 JET LANE                      HOLBROOK                NY     11741
247-01    905 8000600612 STAMPS BEVERLY                  1053 N PARKSIDE                 CHICAGO                 IL     60657
247-01    905 8000602154 BARROSO MIGDALIA                2101 GREENBRIAR BLVD            CLEARWATER              FL     33763
247-01    905 8000605710 FIELD PAMELA B                  118 HOWIE ROAD                  BRAINTREE               MA      2184
247-01    905 8000607906 LEONARD LEO T                   3030 CLAYTON STR                EASTON                  PA     18045
247-01    905 8000608672 STERMER PAUL                    126 SOUTH CHURCH ST             CARBONDALE              PA     18407
247-01    905 8000610371 HALL MYERS SHIRLEY E            184 SAUSAGE LANE                WEST COLUMBIA           SC     29170
247-01    905 8000612054 MACLACHLAN RUTH C               9635 MOREHEAD LANE              PORT RICHEY             FL     34668
247-01    905 8000620792 MILAN WINSTON                   241 MUDDY RIVER RD              LAWRENCEVILLE           GA     30043
247-01    905 8000621147 SMITH PAUL E                    2100 BIRD ROAD                  ORTONVILLE              MI     48462
247-01    905 8000657836 TYLER WILLIAM F                 1151 MAGNOLIA AVE E             SAINT PAUL              MN     55106
247-01    905 8000662661 MACIEJEWSKI EDWARD J            10 TAURAS COURT                 WASHINGTON TOWNSHIP     NJ      8080
247-01    905 8000664014 SMITH VERDA ANN                 160 FAIRVIEW LANE               WILLIAMSTOWN            PA     17098
247-01    905 8000672488 EVANS DOROTHY M                 1043 BEEBE RD                   HARRINGTON              DE     19952
247-01    905 8000683428 VUKSANOVICH MICHAEL JR          233 HILL RD                     GOSHEN                  NY     10924
247-01    905 8000683436 VUKSANOVICH MICHAEL SR          243 HILL RD                     GOSHEN                  NY     10924
247-01    905 8000686793 WILLIAMS RICKY L                3828 17TH STREET                LEWISTON                ID     83501
247-01    901 8000687957 TATAR JOHN                      35044 MARKEY                    WESTLAND                MI     48186
247-01    905 8000693369 GIUNTA ANTHONY                  503 CHALET DRIVE                MILLERSVILLE            MD     21108
247-01    901 8000709629 PENMAN JONATHAN                 1130-1132 LAFAYETTE ST          SCRANTON                PA     18504
247-01    901 8000712227 CONTI SCOTT                     2479 DOGWOOD AVENUE             EAST MEADOW             NY     11554
247-01    901 8000725443 WILLIAMS LULA C                 3107 AVENUE R                   FORT PIERCE             FL     34947
247-01    905 8000727373 JENSEN ERNEST J                 405 N 100 EAST                  CASTLE DALE             UT     84513
              -------------------------------------------
                    1022 Sale Total

247-02    915  801315037 BARNES HAROLD                   974 DAVES ROAD                  YORK                    SC     29745
247-02    915  801651993 CHOMA JOHN                      1106 EDINBURGH ROAD             SAN DIMAS               CA     91773
247-02    915  801697806 BURNETT MARY                    631 WEST MAIN STREET            WILLIAMSTON             NC     27892
247-02    915  802310557 GILKEY GINA                     8 HANCOCK CT                    BATTLE CREEK            MI     49017
247-02    915  802391300 LEWIS MARK D                    155 KREBS ROAD                  PULASKI                 NY     13142
247-02    915  802465146 GARFINKEL ROBERT A              176 ASPEN ROAD                  SWAMPSCOTT              MA      1907
247-02    915  802493296 MARCEAU MARK W                  16 OLD STATE ROAD               EAGLE BRIDGE            NY     12057
247-02    915  802512822 CALABRESE DONNA M               455 BIRCH HOLLOW DRIVE          SHIRLEY                 NY     11967
247-02    915  802558536 WAYBRIGHT JAN T                 2809 E JOHNSON AVENUE           PENSACOLA               FL     32514
247-02    915  802574632 SODARO JOHN  C                  598 BORO HILL ROAD              MONKTON                 VT      5469
247-02    915  802628321 MILIOS MIHAIL I                 200 208 NORTH STREET            NEW BRITAIN             CT      6050
247-02    915  802629840 CUNDIFF TERRY L                 1288 FLINT HILL RD              MONETA                  VA     24121
247-02    915  802656942 HOUSEKNECHT JAMES E             19 BEE TREE ROAD                SHICKSHINNY             PA     18655
247-02    915  802666222 MARIN MARIA                     203 VERMONT STREET              LIGONIER                IN     46767
247-02    915  802710780 BANEY PAULINE J                 334 N MCCORD RD                 TOLEDO                  OH     43615
247-02    915  802720870 PEREZ EDILIO                    201 40TH STREET                 UNION CITY              NJ      7087
247-02    915  802731299 WRIGHT CALVIN                   11126 TROUTMAN ROAD             MIDLAND                 NC     28107
247-02    915  802747725 COOK WAYNE N                    484 TURKEY CREEK DRIVE          WARE SHOALS             SC     29692
247-02    915  802748483 HOLMES KAREN                    2438 GLENN ROAD                 GASTON                  SC     29053
247-02    915  802761635 FORWITH HAROLD                  5411 CARR ROAD                  BLACK CREEK             NC     27813
247-02    915  802761817 HOZE EDWARD JOHN                529 EAST 4TH STREET             BERWICK                 PA     18603
247-02    915  802763763 MULONE CARMELO J                15 TIMPERLY ROAD                EAST WAKEFORD           NH      3872
247-02    915  802774679 ANNICHIARICO WAYNE              9 BLAINE STREET                 MALDEN                  MA      2148
247-02    915  802780957 GREEN ROGER L                   13566 NEW HARMONY SHILOH R      MOUNT ORAB              OH     45154
247-02    915  802784926 VANGUNDY CATHERINE              1445 HANWOOD DR                 MC CONNELSVILLE         OH     43756
247-02    915  802800318 HAZARD RAYMOND G SR             620 COUNTY ROUTE 20             SMYRNA                  NY     13464
247-02    915  802803098 GIANGREGORIO BARBARA            9 PAMELA LANE                   STATEN ISLAND           NY     10304
247-02    915  802804534 DOWNEY JULIA L                  9848 ROUND TOP ROAD             VILLENOVA               NY     14020
247-02    915  802809111 HIGGINS SHELDON OREN            1500 N BARNES LAKE RD           HUTCHINSON              KS     67501
247-02    915  802811158 CALHOUN SHIRLEY                 6797 GULLEY LANE                PENSACOLA               FL     32505


<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  8000548720     60,000.00      59,800.27         0.00  05/12/2000  04/12/2020  238.36   06/12/2000   66.6      9.000        539.84
  8000550502     57,400.00      57,350.58         0.00  04/22/2000  03/22/2030  357.67   06/22/2000   75.7      9.900        499.49
  8000576671     70,000.00      69,639.78         0.00  05/05/2000  04/05/2015  178.13   07/05/2000   56.0      9.250        720.43
  8000579410     30,100.00      30,019.06         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   70.0     10.000        264.15
  8000581960    159,000.00     158,832.36         0.00  04/28/2000  03/28/2030  357.86   06/28/2000   72.2      9.000      1,279.35
  8000584881    206,100.00     205,911.66         0.00  05/07/2000  04/07/2030  358.19   07/07/2000   85.8      9.650      1,755.60
  8000591209     95,300.00      95,217.72         0.00  05/07/2000  04/07/2030  358.19   07/07/2000   85.8      9.900        829.29
  8000595432    145,600.00     145,477.49         0.00  06/09/2000  05/09/2030  359.24   08/09/2000   80.8     10.000      1,277.74
  8000600612     82,900.00      82,900.00         0.00  04/15/2000  03/15/2030  357.44   06/15/2000   63.7      9.750        712.24
  8000602154     81,000.00      80,919.20         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   88.0      9.250        666.37
  8000605710    225,000.00     224,798.99         0.00  05/18/2000  04/18/2030  358.55   07/18/2000   78.9      9.750      1,933.10
  8000607906     93,200.00      93,121.35         0.00  05/18/2000  04/18/2030  358.55   07/18/2000   80.8     10.000        817.90
  8000608672     76,400.00      76,327.79         0.00  05/14/2000  04/14/2030  358.42   07/14/2000   85.8      9.500        642.41
  8000610371     47,000.00      46,955.68         0.00  06/15/2000  05/15/2030  359.44   08/15/2000   84.6      9.500        395.20
  8000612054     77,400.00      77,322.80         0.00  06/03/2000  05/03/2030  359.05   08/03/2000   90.0      9.250        636.75
  8000620792    112,000.00     111,894.13         0.00  05/18/2000  04/18/2030  358.55   07/18/2000   87.5      9.500        941.76
  8000621147    202,200.00     201,974.40         0.00  05/14/2000  04/14/2030  358.42   07/14/2000   80.8      8.750      1,590.71
  8000657836     55,000.00      54,953.19         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   79.7      9.650        468.50
  8000662661    114,700.00     114,585.35         0.00  05/12/2000  04/12/2030  358.36   07/12/2000   89.9      9.250        943.61
  8000664014     67,600.00      67,500.70         0.00  05/25/2000  04/25/2025  298.78   07/25/2000   89.9     10.000        614.28
  8000672488     94,500.00      94,431.05         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   90.0     10.625        873.27
  8000683428    138,300.00     138,300.00         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   49.3      9.625      1,175.53
  8000683436    233,200.00     233,102.34         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   76.4      8.875      1,855.44
  8000686793     81,000.00      80,952.37         0.00  06/03/2000  05/03/2030  359.05   08/03/2000   90.0     11.500        802.14
  8000687957     92,200.00      92,122.25         0.00  06/23/2000  05/23/2030  359.70   08/23/2000   80.8      9.990        808.44
  8000693369    127,900.00     127,739.50         0.00  06/09/2000  05/09/2025  299.24   08/09/2000   85.8     10.860      1,240.64
  8000709629     77,300.00      77,202.99         0.00  06/22/2000  05/22/2025  299.67   08/22/2000   85.8     10.860        749.82
  8000712227    188,500.00     188,337.70         0.00  06/16/2000  05/16/2030  359.47   08/16/2000   72.5      9.900      1,640.31
  8000725443     49,500.00      49,362.61         0.00  06/23/2000  05/23/2020  239.70   08/23/2000   82.5      9.500        461.40
  8000727373    141,500.00     141,358.86         0.00  06/16/2000  05/16/2030  359.47   08/16/2000   80.8      9.250      1,164.09
------------ -----------------------------------------                          --------             ------------------------------
        1022 63,059,879.00  62,940,837.80         0.00                          248.96                77.2     11.985    675,614.25

   801315037     34,000.00      32,460.93         0.00  01/16/1999  12/16/2013  162.48   07/16/2000   85.0     12.800        425.72
   801651993    130,000.00     127,046.10         0.00  07/01/1999  06/01/2019  228.00   07/01/2000   84.7     11.350      1,372.95
   801697806     44,370.00      44,294.22         0.00  05/01/1999  04/01/2029  346.00   06/01/2000   85.0     11.850        451.28
   802310557     27,000.00      26,863.44         0.00  10/01/1999  09/01/2029  351.00   06/01/2000   64.2     12.250        282.93
   802391300     28,700.00      28,624.08         0.00  01/01/2000  12/01/2019  234.00   06/01/2000   70.0     15.550        389.63
   802465146     67,500.00      67,461.10         0.00  11/01/1999  10/01/2014  172.00   06/01/2000   57.8     11.990        693.79
   802493296     19,890.00      18,939.42         0.00  11/19/1999  10/19/2009  112.57   07/19/2000   85.0     13.500        302.88
   802512822     49,500.00      49,289.10         0.00  11/19/1999  10/19/2014  172.57   05/19/2000   84.9     14.250        667.55
   802558536     15,000.00      14,539.56         0.00  03/01/2000  02/01/2010  116.00   07/01/2000   50.0     13.450        227.96
   802574632     25,000.00      24,944.62         0.00  12/12/1999  11/12/2014  173.36   05/12/2000   29.2     14.900        348.19
   802628321    115,000.00     115,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   67.6     12.150      1,391.31
   802629840     60,240.00      60,240.00         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   85.9     11.750        608.07
   802656942     80,000.00      80,000.00         0.00  03/28/2000  02/28/2030  356.91   05/28/2000   84.2     13.300        903.76
   802666222     37,600.00      37,558.49         0.00  12/01/1999  11/01/2024  293.00   06/01/2000   80.0     13.150        428.32
   802710780     28,600.00      28,600.00         0.00  01/13/2000  12/13/2029  354.38   05/13/2000   55.0     12.250        299.70
   802720870    161,000.00     161,000.00         0.00  06/01/2000  05/01/2025  299.00   06/01/2000   67.0     11.850      1,677.87
   802731299     42,000.00      41,694.05         0.00  03/08/2000  02/08/2015  176.25   06/08/2000   70.0     14.500        573.51
   802747725     28,800.00      28,794.21         0.00  04/07/2000  03/07/2025  297.17   06/07/2000   80.0     13.500        335.71
   802748483     30,500.00      30,500.00         0.00  02/10/2000  01/10/2025  295.30   05/10/2000   50.8     13.850        363.65
   802761635     92,650.00      92,641.26         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   85.0     12.000        953.01
   802761817     28,000.00      27,187.47         0.00  02/12/2000  01/12/2015  175.36   07/12/2000   82.6      9.700        295.77
   802763763     52,500.00      52,092.89         0.00  01/21/2000  12/21/2014  174.64   06/21/2000   75.0     14.950        661.74
   802774679    153,000.00     152,426.84         0.00  02/14/2000  01/14/2015  175.43   06/14/2000   82.7     10.200      1,365.35
   802780957     45,900.00      45,900.00         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   85.0     13.050        509.55
   802784926     36,500.00      36,500.00         0.00  04/02/2000  03/02/2015  177.01   06/02/2000   84.8     13.600        420.95
   802800318     21,651.00      21,241.83         0.00  01/27/2000  12/27/2009  114.84   06/27/2000   70.9     15.990        362.55
   802803098     49,889.00      49,623.39         0.00  03/28/2000  02/28/2015  176.91   06/28/2000   70.3     15.250        640.80
   802804534     42,000.00      41,661.45         0.00  03/16/2000  02/16/2025  296.52   07/16/2000   84.0     12.750        465.80
   802809111     48,000.00      47,512.11         0.00  02/06/2000  01/06/2015  175.17   06/06/2000   84.9     10.090        518.45
   802811158     22,500.00      22,492.62         0.00  04/01/2000  03/01/2010  117.00   06/01/2000   68.1     12.975        335.62
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   802812933 BARGER TERRY                    418 DAUBENSPECK ROAD            PARKER                   PA   16049
  247-02 915   802815043 REICH JACOB                     1305 PRESIDENT STREET           BROOKLYN                 NY   11213
  247-02 915   802817130 SHICK JEFFREY A                 RD 12 BOX 325                   GREENSBURG               PA   15601
  247-02 915   802828244 WILLIAMS JOHN JR                608 LEVITICUS LANE              PINEVILLE                SC   29468
  247-02 915   802833384 MILLER WILLIAM E                39 DANNY'S DRIVE                LAUREL                   DE   19956
  247-02 915   802835611 COOPER ROSLYN                   758 POWELL ROAD                 GEORGETOWN               SC   29440
  247-02 915   802839209 PATTERSON RICKEY                1039 N 9 MILE RD BOX 115        SANFORD                  MI   48657
  247-02 915   802839670 BOONE ROBERTA                   900 8TH STREET NORTHEAST        WASHINGTON               DC   20002
  247-02 915   802842336 MILLARD WILLIAM JR              RR7 BOX 730 6A                  MOSCOW                   PA   18444
  247-02 915   802849497 HERRON CHESTER, T               13821 VASSAR                    DETROIT                  MI   48235
  247-02 915   802855221 BLANDFORD TIMOTHY W             3302 RIDGEWOOD STREET           OWENSBORO                KY   42301
  247-02 915   802857458 KURT MILDRED E                  110 STEEL TANK ROAD             BEAUFORT                 NC   28516
  247-02 915   802858357 BROOKS GORDON L                 7 SPRING ROAD                   SACO                     ME   04072
  247-02 915   802860882 HAVLUSCH MAUREEN DAVIS          180 CRESCENT AVNEUE             LEONIA                   NJ   07605
  247-02 915   802864785 BOERSEN RICHARD H               556 MARION ROAD                 WHITE CLOUD              MI   49349
  247-02 915   802867747 HUSTON ROSE ANN                 14635 BEAVER PIKE               JACKSON                  OH   45640
  247-02 915   802867853 BURCHETT CARRIE                 818 BALDRIDGE RD                LUCASVILLE               OH   45648
  247-02 915   802867861 SIDORICK JOHN JR                502 SARAH STREET                OSCEOLA MILLS            PA   16666
  247-02 915   802870774 CROWE FLOSSIE                   10829 PINE ACRES ROAD           JACKSONVILLE             FL   32257
  247-02 915   802878322 HONEYCHURCH HAROLD J            RR 1 BOX 1620                   EAST STROUDSBURG         PA   18301
  247-02 915   802880260 ELWELL CLIFFORD L               SAWYER ROAD                     PLYMOUTH                 ME   04969
  247-02 915   802881656 COLBURN MICHAEL A               3940 124TH AVE                  ALLEGAN                  MI   49010
  247-02 915   802886366 RONDEAU WILLIAM                 1904 GEMINI CIRCLE              CONWAY                   SC   29526
  247-02 915   802886549 CEFALA JOHNNY G                 931 EMMETT STREET               SCHENECTADY              NY   12303
  247-02 915   802887554 HAGAN CHARLES J JR              2394 SOUTHERN CREST DRIVE       LORIS                    SC   29569
  247-02 915   802890897 COOK WAYNE                      114 WOODHAVEN LANE              GAINESBORO               TN   38562
  247-02 915   802893321 FARLEY JOSEPH F                 9 ROXBURY LANE UNIT 101         BRIDGEPORT               CT   06606
  247-02 915   802894246 ALLEN JAMES E                   1607 FLORIDA AVENUE             WAYCROSS                 GA   31503
  247-02 915   802894931 GRANT JANICE L                  9 MARTIN LUTHER KING STREE      DENTON                   GA   31532
  247-02 915   802898502 JANACK LARRY E                  21 JAMES STREET                 HOMER                    NY   13077
  247-02 915   802899450 LEON OSCAR                      165 8TH STREET                  PASSAIC                  NJ   07055
  247-02 915   802899856 GOYET PAUL                      137 COLD HILL ROAD              LYNDONVILLE              VT   05851
  247-02 915   802899872 CAMPOS SAUL                     RR 2 BOX 191A                   BRIDGEVILLE              DE   19933
  247-02 915   802901058 BENTON LAMAR E                  20 COPPERHEAD ROAD              SEALE                    AL   36875
  247-02 915   802905729 GROSS DONALD L                  2165 HOUSER ROAD                MOSCOW                   OH   45153
  247-02 915   802917708 COLLINS MICHAEL A               610 KISER STREET                COEBURN                  VA   24230
  247-02 915   802924746 PUGH VALENCIA                   RTE 1 BOX 598                   MANNING                  SC   29102
  247-02 915   802926865 LEONARD PHYLLIS P               RT1 BOX 358 DENNIS CREEK R      TALBOTTON                GA   31827
  247-02 915   802928010 LAPPAN JOHN                     1342 SEVENTH AVENUE             BERWICK                  PA   18603
  247-02 915   802929307 ROWELL GERLENE M                795 20TH AVENUE SOUTH           SAINT PETERSBURG         FL   33707
  247-02 915   802929851 SIGNORE STEPHEN R JR            937 DAVIS ROAD                  AMBLER                   PA   19002
  247-02 915   802935882 VICKNAIR SHARON R               48331 BARBARITA DRIVE           TICKFAW                  LA   70466
  247-02 915   802935965 CANALES ERIC K                  147 CHESTNUT STREET             SALINAS                  CA   93901
  247-02 915   802941146 NASH RICHARD W                  200 OHIO HILL ROAD              FAIRFIELD                ME   04937
  247-02 915   802943704 TEAGUE KEN ANTHONY              4158 HIGHWAY 27 NORTH           CARROLLTON               GA   30117
  247-02 915   802948349 WALLIN JERRY E                  6239 WALNUT CREEK ROAD          MARSHALL                 NC   28753
  247-02 915   802954008 SANDERS AUDREY ANN              1755 N 38TH ST                  EAST ST LOUIS            IL   62204
  247-02 915   802955849 SPARKS MARK J                   27641 HARRIS RD                 FRAZEYSBURG              OH   43822
  247-02 915   802957936 MARSHALL KARYN                  18666 FORRER                    DETROIT                  MI   48235
  247-02 915   802960906 FERGUSON JAMMIE                 202 GUNTER RD                   BECKLEY                  WV   25801
  247-02 915   802962175 KIERONSKI RAYMOND M             2 S 324 SENECA DR               WHEATON                  IL   60187
  247-02 915   802962530 SOUCY MARGARET                  1248 MOUNTAIN VIEW RD.          SILVER CITY              NM   88061
  247-02 915   802963108 MELDRUM PAMELA A                633 CLAY                        ALGONAC                  MI   48001
  247-02 915   802963231 LEO DONALD W                    19 BLUEBERRY RIDGE RD           OLD FIELD                NY   11733
  247-02 915   802963645 BLISS EARL                      103 COUNTRY CLUB DRIVE          LAWRENCE TOWNSHIP        PA   16830
  247-02 915   802964395 SAMONS LYNN E                   4268 COUNTY ROAD KK             ORLAND                   CA   95963
  247-02 915   802967117 SIRES MARK S                    6384 17TH TERRACE NORTH         SAINT PETERSBURG         FL   33710
  247-02 915   802968172 BAXLEY RONNIE                   797 MIDDLEGROUND ROAD           WAYNESBORO               GA   30830
  247-02 915   802969840 GESTETNER CARL                  1166 BUCKWALD COURT             LAKEWOOD                 NJ   08701
  247-02 915   802972190 HOPKINS RAYMOND                 3981/2 GLENDALE SCHOOL ROA      LAKE CITY                SC   29560
  247-02 915   802972216 JIMENEZ JOSE M                  255 BRUCE STREET                LAWRENCE                 MA   01850
  247-02 915   802972653 MAZAN SHERRIE A                 306 SOUTH DUNCAN STREET         BALTIMORE                MD   21231

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  802812933      75,900.00      75,763.51         0.00  03/23/2000  02/23/2030  356.75   06/23/2000   84.3     12.950        836.64
  802815043     180,000.00     179,946.75         0.00  03/23/2000  02/23/2015  176.75   06/23/2000   89.6     11.850      1,830.75
  802817130      31,100.00      30,764.17         0.00  02/18/2000  01/18/2015  175.56   06/18/2000   64.7     11.250        358.38
  802828244      39,842.00      39,815.54         0.00  01/28/2000  12/28/2029  354.87   05/28/2000   48.5     11.350        390.00
  802833384      84,031.00      84,003.12         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   90.0     11.330        821.27
  802835611      56,100.00      56,100.00         0.00  05/04/2000  04/04/2030  358.09   06/04/2000   85.0     12.000        577.05
  802839209      25,200.00      25,142.61         0.00  03/16/2000  02/16/2025  296.52   06/16/2000   80.0     13.000        284.21
  802839670      83,250.00      83,043.65         0.00  01/28/2000  12/28/2029  354.87   06/28/2000   75.6     12.250        872.38
  802842336      59,500.00      59,312.02         0.00  02/12/2000  01/12/2030  355.36   06/12/2000   85.0      9.815        514.04
  802849497      22,000.00      21,675.33         0.00  02/05/2000  01/05/2020  235.13   06/05/2000   52.6     13.000        257.75
  802855221      15,001.00      14,870.61         0.00  04/06/2000  03/06/2015  177.14   07/06/2000   62.3     10.750        168.15
  802857458      46,750.00      46,686.29         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   79.2     11.000        458.20
  802858357      32,000.00      31,803.27         0.00  02/01/2000  01/01/2020  235.00   07/01/2000   47.7     10.750        324.87
  802860882     129,000.00     129,000.00         0.00  02/25/2000  01/25/2015  175.79   05/25/2000   79.7     14.150      1,543.82
  802864785      24,000.00      23,954.84         0.00  03/01/2000  02/01/2025  296.00   06/01/2000   72.7     12.900        268.87
  802867747      42,750.00      42,557.56         0.00  02/12/2000  01/12/2025  295.36   06/12/2000   75.0     14.600        534.32
  802867853      33,800.00      33,603.51         0.00  02/11/2000  01/11/2020  235.33   06/11/2000   65.0     14.000        420.31
  802867861      16,800.00      16,616.33         0.00  03/22/2000  02/22/2010  116.71   06/22/2000   70.0     14.750        268.48
  802870774      39,600.00      39,532.48         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   60.0     10.900        447.61
  802878322      35,000.00      34,934.12         0.00  03/16/2000  02/16/2025  296.52   06/16/2000   70.0     15.000        448.29
  802880260      41,500.00      41,206.12         0.00  02/18/2000  01/18/2020  235.56   06/18/2000   66.4     13.350        496.59
  802881656      30,000.00      29,836.46         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   42.8     11.550        351.41
  802886366      35,000.00      34,628.39         0.00  04/02/2000  03/02/2025  297.01   07/02/2000   72.9     12.250        375.11
  802886549      37,600.00      37,590.28         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   80.0     15.350        485.98
  802887554      64,000.00      64,000.00         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   80.0     13.500        733.06
  802890897      24,000.00      23,600.38         0.00  02/06/2000  01/06/2010  115.17   06/06/2000   61.5     12.550        352.00
  802893321      36,000.00      35,505.74         0.00  03/11/2000  02/11/2015  176.35   07/11/2000   60.0     12.600        446.05
  802894246      71,400.00      71,369.79         0.00  04/08/2000  03/08/2030  357.21   06/08/2000   85.0     12.000        734.43
  802894931      19,950.00      19,878.21         0.00  04/06/2000  03/06/2010  117.14   05/06/2000   70.0     14.000        309.76
  802898502      24,100.00      24,063.90         0.00  02/24/2000  01/24/2020  235.76   06/24/2000   84.6     13.250        286.66
  802899450      95,000.00      94,797.80         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   71.9     11.350      1,100.74
  802899856      29,400.00      29,397.44         0.00  02/18/2000  01/18/2025  295.56   06/28/2000   70.0     14.750        370.87
  802899872      46,750.00      46,261.80         0.00  02/04/2000  01/04/2015  175.10   06/04/2000   85.0     11.650        550.59
  802901058      45,825.00      45,812.93         0.00  02/14/2000  01/14/2030  355.43   05/14/2000   65.0     14.490        560.79
  802905729      45,000.00      44,036.76         0.00  02/01/2000  01/01/2010  115.00   07/01/2000   75.0     12.650        662.64
  802917708      50,850.00      50,850.00         0.00  03/25/2000  02/25/2025  296.81   05/25/2000   90.0     11.900        531.81
  802924746      67,500.00      67,441.18         0.00  02/18/2000  01/18/2030  355.56   06/18/2000   90.0     12.800        736.15
  802926865      82,450.00      82,450.00         0.00  04/06/2000  03/06/2030  357.14   06/06/2000   85.0     13.800        963.89
  802928010      33,000.00      32,293.97         0.00  03/14/2000  02/14/2010  116.45   06/14/2000   50.7     10.400        443.44
  802929307      51,000.00      50,983.08         0.00  04/06/2000  03/06/2015  177.14   06/06/2000   76.6     14.350        618.44
  802929851     218,400.00     217,812.28         0.00  03/28/2000  02/28/2015  176.91   06/28/2000   70.0      8.770      1,721.28
  802935882      39,900.00      39,819.71         0.00  04/15/2000  03/15/2025  297.44   06/15/2000   70.0     12.850        445.51
  802935965      35,000.00      34,867.15         0.00  04/06/2000  03/06/2015  177.14   06/06/2000   68.4     12.450        430.24
  802941146      37,000.00      36,987.93         0.00  02/25/2000  01/25/2020  235.79   05/25/2000   54.4     12.850        429.54
  802943704      59,500.00      59,481.47         0.00  03/17/2000  02/17/2030  356.55   06/17/2000   85.0     13.650        688.55
  802948349      72,250.00      72,250.00         0.00  04/06/2000  03/06/2015  177.14   06/06/2000   85.0     13.000        799.23
  802954008      45,900.00      45,900.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.0     11.650        459.80
  802955849      61,500.00      61,453.63         0.00  04/03/2000  03/03/2015  177.04   06/03/2000   80.9     13.000        680.31
  802957936      71,500.00      71,500.00         0.00  04/20/2000  03/20/2030  357.60   05/20/2000   65.0     13.750        833.06
  802960906      30,400.00      29,922.54         0.00  02/10/2000  01/10/2010  115.30   06/10/2000   80.0     12.250        440.56
  802962175     153,500.00     153,314.87         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   89.8     12.600      1,650.16
  802962530      59,500.00      57,718.94         0.00  04/01/2000  03/01/2015  177.00   09/01/2000   85.0     11.150        573.39
  802963108      40,000.00      39,849.74         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   76.8     12.500        493.01
  802963231     275,920.00     274,594.75         0.00  02/24/2000  01/24/2015  175.76   06/24/2000   90.0     11.400      2,711.38
  802963645      70,000.00      69,465.28         0.00  02/01/2000  01/01/2020  235.00   07/01/2000   73.2     11.700        756.18
  802964395      73,584.00      73,553.43         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   89.7     12.150        765.40
  802967117      54,000.00      53,056.36         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   89.2     11.000        514.25
  802968172      25,000.00      24,872.77         0.00  04/27/2000  03/27/2015  177.83   06/27/2000   54.3     11.875        298.03
  802969840      75,000.00      75,000.00         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   64.0     12.350        791.72
  802972190      17,500.00      17,358.14         0.00  05/01/2000  04/01/2010  118.00   07/01/2000   64.8     13.250        263.88
  802972216      52,900.00      52,900.00         0.00  02/12/2000  01/12/2015  175.36   06/12/2000   84.8     12.750        574.86
  802972653      22,100.00      22,100.00         0.00  04/16/2000  03/16/2030  357.47   05/16/2000   54.5     14.250        266.24
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   802973123 BRIGGS TERRENCE R               6484 AUSTRIAN BOULEVARD         PUNTA GORDA              FL   33982
  247-02 915   802975946 SICHEL DAVID L                  111 PONDEROSA DRIVE             HOLLAND                  PA   18966
  247-02 915   802977728 WISKUR ALVIN J                  298 SE PP HWY                   LEETON                   MO   64761
  247-02 915   802977918 AMICK WALTER T                  909 SEQUOIA DRIVE               BIG BEAR CITY            CA   92314
  247-02 915   802978106 MCKENZIE WENDY NORRED           2304 LEE'S CREEK CHURCH DR      BOGALUSA                 LA   70427
  247-02 915   802978478 LEVI SUSAN CAROL                106 JAMES ROAD                  EASLEY                   SC   29642
  247-02 915   802978577 BAKER ROBERT D                  2699 OAK ROAD                   PLYMOTH                  IN   46563
  247-02 915   802980490 KASSOLIS CONSTANCE R            8317 BYINGTON ROAD              TOWSON                   MD   21204
  247-02 915   802981472 BOATWRIGHT ANDIE O              5877 CARTERSVILLE ROAD          POWHATAN                 VA   23139
  247-02 915   802981829 WELTER GREGORY JOHN             425 NORTH 61ST AVENUE WEST      DULTUTH                  MN   55807
  247-02 915   802982140 FLORES TERESA                   RT 2 BOX 200                    LIBERAL                  KS   67901
  247-02 915   802982611 MYERS ROBERT D                  ROUTE1 BOX 435 J                SAPULPA                  OK   74066
  247-02 915   802985960 REPPY SHARON M                  1001 WALL ROAD                  SPRING LAKE              NJ   07762
  247-02 915   802986307 WHITE ALICIA L                  936 CHESTNUT STREET             DUQUESNE                 PA   15110
  247-02 915   802986463 GASTON JEAN                     106 EDMUND ROAD                 GOOSE CREEK              SC   29445
  247-02 915   802987172 CANTY W.P TIMOTHY               8427 SOUTH CUSTER LANE          EVERGREEN                CO   80439
  247-02 915   802987313 OWEN TODD                       HC 64 BOX 333                   STAR CITY                AR   71667
  247-02 915   802987727 KILPATRICK CHARLES C            4000 ADY ROAD                   PYLESVILLE               MD   21132
  247-02 915   802989533 KIRKENDALL VIRGINIA D           207 SOUTH STATE STREET          RICHMOND                 UT   84333
  247-02 915   802989640 REYES EVELYN E                  1084 ORSINO COURT               LOS LUNAS                NM   87031
  247-02 915   802989913 LEMOYNE ROBERT R                15 PRAY LANE                    LEBANON                  ME   04027
  247-02 915   802990085 WESNER PATRICIA L               352 THIRD STREET                COLVER                   PA   15927
  247-02 915   802990317 BONNER GLENDOLYN G              416 TUSTENUGGEE DRIVE           BUSHNELL                 FL   33513
  247-02 915   802990366 SLAZINIK RONALD K               2808 GOLFVIEW STREET            LAKELAND                 FL   33803
  247-02 915   802990515 ANDERSON MARTIN W               105 EAST CASAD                  SUMMERFIELD              IL   62289
  247-02 915   802992966 TRAVER ROY E                    73 FERRY STREET                 SALISBURY                MA   01952
  247-02 915   802993204 HENKE TIMOTHY S                 3618 PIN OAK RD                 GERALD                   MO   63037
  247-02 915   802993352 UHL DANIEL F                    285 WEST 1ST STREET P.O. B      VERMONTVILLE             MI   49096
  247-02 915   802994178 BESS WILLIAM SCOTT              960 PINE HILL ROAD              BERLIN                   PA   15530
  247-02 915   802994442 DEJESUS PAULINO                 72 RUGBY STREET                 PROVIDENCE               RI   02907
  247-02 915   802997031 MCKELVIN IDA                    52 PROMISELAND ROAD             EDGEFIELD                SC   29824
  247-02 915   802998757 KICK ARLENE                     3605 PRINCETON DRIVE            NORTH WANTAGH            NY   11793
  247-02 915   802999805 REDDING WANDA                   219 FLOYD CIRCLE                EASLEY                   SC   29640
  247-02 915   803002054 WALKER JAMES S                  20 22 ELLIS AVENUE              IRVINGTON                NJ   07067
  247-02 915   803002104 MILLER STEVEN                   117 FREDERICK STREET 1R         NEW HAVEN                CT   06515
  247-02 915   803003011 CARTER JOHN W                   836 840 JACKSON AVENUE          LINDEN                   NJ   07306
  247-02 915   803003433 AUDET SCOTT C                   3843 VT RT 100                  HYDE PARK                VT   05655
  247-02 915   803004480 DUNCAN BRETT M                  2102 NORTH 400 WEST             COVINGTON                IN   47932
  247-02 915   803006840 TUCKER KATHRYN R                2906 KRISTIE STREET             HEPHZIBAH                GA   30815
  247-02 915   803009083 PRATER ROY                      LOT 11 SARAH HILL CIRCLE        LIZELLA                  GA   31052
  247-02 915   803010008 VANG YER                        3119 UPTON AVE N                MINNEAPOLIS              MN   55411
  247-02 915   803010875 SHAFF SANDRA L                  4099 STANDPIPE ROAD             HOPEWELL                 NY   14548
  247-02 915   803011048 MONTGOMERY IRIS M               200 SUNSPRING COURT             PLEASANT HILL            CA   94523
  247-02 915   803013077 BIGBEE KIM                      1909 CARPENTER STREET           PHILADELPHIA             PA   19104
  247-02 915   803013549 DO RICHARD                      30 FAIRVIEW AVENUE              DALY CITY                CA   94015
  247-02 915   803014117 COONS RONALD K                  300 SAWMILL ROAD                GERMANTOWN               NY   12526
  247-02 915   803014364 DESVIGNES LEWIS K               721 LORENTZ STREET              ELMONT                   NY   11003
  247-02 915   803015510 PAVLICK RONALD                  TOWNSHIP ROAD #342 LOT #2       MOSCOW                   PA   18444
  247-02 915   803015981 MITCHELL CAROLYN E              1834 EAST WOOD STREET           PHOENIX                  AZ   85040
  247-02 915   803016575 GALLEGOS PHILIP G               8125 SCHOONER COURT             COLORADO SPRINGS         CO   80920
  247-02 915   803016906 TURNER GREGORY                  8814 DOROTHY FARRIS ROAD        SOUTHPORT                FL   32409
  247-02 915   803017060 BROOKS REBECCA                  8559 WEST WALNUT STREET         STINESVILLE              IN   47464
  247-02 915   803018993 LUCERO JERRY N                  1336 WEST PHILIPS LANE          TAYLORSVILLE             UT   84123
  247-02 915   803019579 DEAN JOYCE A                    3570 GRAHAM ROAD                FAYETTEVILLE             OH   45118
  247-02 915   803020908 JONES VICTOR JACQUELINE         5117 BRANCH AVENUE              TAMPA                    FL   33603
  247-02 915   803021138 LOVELL HORACE J SR              195 ROY STREET                  HOUMA                    LA   70360
  247-02 915   803021211 JUBITER MARIE A                 6 ROLLIN LANE                   BRENTWOOD                NY   11717
  247-02 915   803022615 NESPOR LEWIS G                  10203 SLADDEN AVE               GARFIELD HTS             OH   44125
  247-02 915   803023233 STANFIELD RODERICK J JR         115 SOUTH ROAD                  ROUND TOP                NY   12473
  247-02 915   803024918 COLLINS KENNETH L               5620 CATES BAY HIGHWAY          CONWAY                   SC   29527
  247-02 915   803025691 CUSHMAN WILLIAM L JR            318 PACKARD ROAD                MONMOUTH                 ME   04259
  247-02 915   803025899 SPAULDING JOHN                  2129 NORTH WEST 45TH STREE      MIAMI                    FL   33142

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  802973123      48,000.00      48,000.00         0.00  03/09/2000  02/09/2015  176.28   05/09/2000   83.6     12.750        521.62
  802975946     242,250.00     241,672.42         0.00  02/06/2000  01/06/2020  235.17   06/06/2000   89.9     12.670      2,781.38
  802977728      44,000.00      43,923.30         0.00  03/07/2000  02/07/2020  236.22   05/07/2000   80.0     13.000        515.49
  802977918      32,700.00      32,612.72         0.00  03/03/2000  02/03/2015  176.09   06/03/2000   60.1     13.100        415.89
  802978106      73,500.00      73,441.34         0.00  04/13/2000  03/13/2030  357.37   06/13/2000   84.9     10.650        680.59
  802978478      34,200.00      34,026.68         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   60.0     14.150        458.91
  802978577      80,990.00      80,648.70         0.00  03/24/2000  02/24/2015  176.78   06/24/2000   80.9     14.150        969.25
  802980490      63,174.00      63,011.76         0.00  02/05/2000  01/05/2015  175.13   06/05/2000   80.0     11.650        632.85
  802981472      61,200.00      61,173.28         0.00  04/08/2000  03/08/2030  357.21   06/08/2000   85.0     11.750        617.76
  802981829      34,776.00      34,436.01         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   79.7     11.000        395.26
  802982140      69,246.00      69,246.00         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   80.9     13.850        812.26
  802982611      40,000.00      39,682.30         0.00  04/01/2000  03/01/2025  297.00   07/01/2000   53.2     11.850        416.86
  802985960      50,000.00      49,939.34         0.00  02/24/2000  01/24/2015  175.76   06/24/2000   50.8     12.750        543.35
  802986307      12,540.00      12,489.30         0.00  03/09/2000  02/09/2015  176.28   06/09/2000   85.0     12.750        156.60
  802986463      33,000.00      32,990.63         0.00  03/04/2000  02/04/2030  356.12   06/04/2000   40.7     12.750        358.61
  802987172      69,000.00      68,976.10         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   70.4     13.500        790.33
  802987313      63,000.00      63,000.00         0.00  04/14/2000  03/14/2030  357.40   06/14/2000   87.5     12.800        687.07
  802987727      55,245.00      54,454.64         0.00  02/24/2000  01/24/2015  175.76   06/24/2000   64.9      8.750        552.15
  802989533      45,000.00      44,604.71         0.00  03/01/2000  02/01/2015  176.00   07/01/2000   79.8     12.250        471.55
  802989640      43,400.00      43,400.00         0.00  03/01/2000  02/01/2020  236.00   06/01/2000   70.0     14.500        555.52
  802989913      70,400.00      70,309.09         0.00  02/24/2000  01/24/2030  355.76   06/24/2000   80.0     12.400        745.89
  802990085      24,900.00      24,604.94         0.00  04/20/2000  03/20/2030  357.60   07/20/2000   67.4     11.125        239.48
  802990317      55,000.00      54,436.66         0.00  02/24/2000  01/24/2020  235.76   06/24/2000   68.2     10.650        554.66
  802990366      49,870.00      49,870.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.9     13.350        565.34
  802990515      43,400.00      43,400.00         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   70.0     15.000        555.88
  802992966     115,400.00     115,144.84         0.00  03/09/2000  02/09/2015  176.28   06/09/2000   85.4     11.900      1,178.14
  802993204      35,700.00      35,368.49         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   85.0     11.650        420.45
  802993352      46,750.00      46,659.57         0.00  02/24/2000  01/24/2025  295.76   06/24/2000   85.0     12.250        501.04
  802994178      38,000.00      37,953.71         0.00  03/09/2000  02/09/2015  176.28   05/09/2000   69.0     11.750        449.97
  802994442      73,800.00      73,800.00         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   90.0     11.750        744.94
  802997031      32,300.00      32,184.31         0.00  04/15/2000  03/15/2030  357.44   06/15/2000   85.0     12.500        344.72
  802998757      40,000.00      39,610.97         0.00  02/13/2000  01/13/2015  175.40   06/13/2000   29.0     11.350        463.47
  802999805      42,400.00      42,400.00         0.00  03/09/2000  02/09/2025  296.28   05/09/2000   80.0     13.250        486.20
  803002054     126,000.00     125,698.78         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   70.0     10.100      1,361.72
  803002104      12,750.00      12,750.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   75.0     10.250        114.26
  803003011     175,000.00     174,954.72         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   70.0     12.450      1,860.91
  803003433      44,250.00      44,184.50         0.00  03/28/2000  02/28/2020  236.91   06/28/2000   75.0     15.200        589.23
  803004480     104,000.00     104,000.00         0.00  05/10/2000  04/10/2030  358.29   06/10/2000   84.8     13.350      1,178.97
  803006840      29,400.00      29,361.29         0.00  03/09/2000  02/09/2020  236.28   05/09/2000   70.0     14.750        381.72
  803009083      82,000.00      82,000.00         0.00  04/23/2000  03/23/2030  357.70   05/23/2000   84.9     12.000        843.46
  803010008      26,700.00      26,556.17         0.00  03/24/2000  02/24/2015  176.78   06/24/2000   79.9     10.900        252.25
  803010875      22,000.00      21,762.33         0.00  02/28/2000  01/28/2010  115.89   05/28/2000   64.7     12.500        322.03
  803011048     102,000.00     102,000.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   84.8     10.650        944.49
  803013077      33,300.00      33,149.87         0.00  05/13/2000  04/13/2030  358.39   06/13/2000   90.0     12.500        355.40
  803013549     135,955.00     135,955.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   90.0     11.150      1,310.16
  803014117     144,500.00     144,500.00         0.00  03/04/2000  02/14/2015  176.12   06/14/2000   75.8     13.500      1,655.13
  803014364      61,000.00      61,000.00         0.00  03/17/2000  02/17/2015  176.55   05/17/2000   79.9     13.450        789.95
  803015510      87,500.00      87,491.40         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   69.4     11.950        896.67
  803015981      32,750.00      32,739.11         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   89.9     12.000        393.06
  803016575     141,750.00     141,749.90         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   89.9     11.500      1,403.74
  803016906      58,500.00      58,500.00         0.00  03/04/2000  02/04/2030  356.12   06/04/2000   90.0     12.500        624.35
  803017060      41,225.00      40,994.75         0.00  04/10/2000  03/10/2015  177.27   06/10/2000   85.0     11.400        478.97
  803018993      45,000.00      44,913.41         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   87.5     12.100        466.34
  803019579      50,000.00      49,955.97         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   80.0     13.900        588.48
  803020908      53,500.00      53,078.73         0.00  02/28/2000  01/28/2015  175.89   05/28/2000   84.7     12.350        654.19
  803021138      79,200.00      79,200.00         0.00  04/22/2000  03/22/2030  357.67   05/22/2000   90.0     11.750        799.45
  803021211     106,200.00     106,200.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   90.0     12.250      1,112.87
  803022615      89,600.00      89,578.37         0.00  04/21/2000  03/21/2030  357.63   06/21/2000   80.0     13.500      1,026.29
  803023233      84,150.00      84,150.00         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   85.0     13.350        953.94
  803024918      32,250.00      32,250.00         0.00  03/24/2000  02/24/2030  356.78   06/24/2000   75.0     14.600        397.49
  803025691      40,800.00      40,800.00         0.00  03/04/2000  02/04/2020  236.12   05/04/2000   80.0     13.000        478.00
  803025899      44,000.00      44,000.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   80.0     10.750        410.73
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803026053 CORPORATION THE UNDERDOG        99 101 103 FEDERAL STREET       SPRINGFIELD              MA   01105
  247-02 915   803026392 EDWARDS NORMAN A                266 EATON STREET                DAUBERVILLE              PA   19533
  247-02 915   803027176 INGRAM DELORIS                  RT 1 BOX 361                    ALLENDALE                SC   29810
  247-02 915   803027879 DUFFIELD DAVID D                554 POTOMAC STREET              MOUNT BETHEL             PA   18343
  247-02 915   803028240 WISE DONALD                     376 BUSHBERRY RD                PELION                   SC   29123
  247-02 915   803029982 THOLL MICHAEL J                 2667 ELDRIDGE AVENUE EAST       NORTH ST PAUL            MN   55109
  247-02 915   803030634 GIBSON ROBERT C JR              19 TALBOT ROAD WEST             CANTON                   MA   02021
  247-02 915   803031673 JAMES MARK J                    813 CENTER STREET               ROCK SPRINGS             WY   82901
  247-02 915   803031699 TURNER ELMER G JR               1260 ROBIN HOOD ROAD            CALLANDS                 VA   24530
  247-02 915   803031764 GRANT SYLVIA                    4657 NESBITT STREET             NORTH CHARLESTON         SC   29406
  247-02 915   803032259 NGUYEN JENNIFER HUYON           1266 THORNMILL WAY              SAN JOSE                 CA   95111
  247-02 915   803032291 MEREDITH RICHARD D              6674 GOPHER DRIVE               NINEVEH                  IN   46164
  247-02 915   803032341 KHAN MOHAMMED                   314 S SYCAMORE AVE              LOS ANGELES              CA   90036
  247-02 915   803032788 JENSEN LOUIS E                  2550 PINE GROVE RD              GAYLORD                  MI   49735
  247-02 915   803032937 GUTHRIE ANNETTE                 3835 SOUTH STREET P.O. BOX      ROSEBUSH                 MI   48878
  247-02 915   803033489 MOORE ORENTHAL                  2137 ROSS AVENUE                COLLEGE PARK             GA   30337
  247-02 915   803033554 MC CREE MELVIN J                7455 KERN                       DETROIT                  MI   48213
  247-02 915   803034248 MOORE BALLAR JACQUELINE         1307 PARK LANE                  DARBY                    PA   19023
  247-02 915   803034529 CLARK TIM                       86 WYNDSONG COURT               KENT CITY                MI   49330
  247-02 915   803034792 DEW WILLIAM H                   1207 QUAIL WOOD DRIVE           DESTIN                   FL   32541
  247-02 915   803034891 HAYS JEFFREY                    3671 WATERWHEEL SQUARE          RANDALLSTOWN             MD   21133
  247-02 915   803034966 BOWMAN GREGORY D                3324 WILLIS GAP ROAD            ARARAT                   VA   24053
  247-02 915   803035229 BOUCHER DAWN                    107 EAST LINDEN AVENUE          LOGANSPORT               IN   46947
  247-02 915   803035245 TEMPLE MICHAEL L                9775 FOREST AVENUE              BLOOMINGTON              CA   92316
  247-02 915   803035815 MEEHAN JOHN P                   253 EAST 6TH STREET             OSWEGO                   NY   13126
  247-02 915   803036334 FAMILY LLC BRIGHT               1105 BLUE HILL AVENUE           DORCHESTER               MA   02124
  247-02 915   803036649 PRICE THOMAS                    RR 4 BOX 108                    TOWANDA                  PA   18848
  247-02 915   803036664 MITCHELL GRIFFIN                667 SHRINE CLUB ROAD            NEWBERRY                 SC   29108
  247-02 915   803039544 DYKAS PATRICIA                  221 SAYBROOK ROAD               HADDAM                   CT   06441
  247-02 915   803040591 KEEVER THOMAS E                 4821 ANDY WILLIAMS STREET       MORGANTON                NC   28655
  247-02 915   803041276 TYLER RONALD SCOTT              ROUTE 4 BOX 109                 BUENA VISTA              GA   31904
  247-02 915   803041318 SCHUSTER LYNDA R                153 OLD EVARTS LANE             MYSTIC                   CT   06355
  247-02 915   803041995 KENDRICK CAROLYN L              931 FIELD AVENUE                FIELDALE                 VA   24089
  247-02 915   803042415 GERMOND PATRICK W               1547 BARCLAY STREET             CRAIG                    CO   81625
  247-02 915   803043157 HUDSON CONNIE D                 65 BRANCH COURT                 NORTH AUGUSTA            SC   29841
  247-02 915   803043181 BOYER JUDITH A                  3733 WEST GLEESON ROAD          EL FRIDA                 AZ   85610
  247-02 915   803043983 NIXON BURNETT FOSTER            472 WILLIAMS STORE ROAD         HAMPSTEAD                NC   28443
  247-02 915   803044064 LAWSON JIMMY                    26231 MARY STREET               TAYLOR                   MI   48180
  247-02 915   803044072 WHITEHEAD ROBERT F              230 KINGSTON  AVENUE            WURTSBORO                NY   12790
  247-02 915   803044692 LOVE GLADSTONE                  BOX 7 N HWY 12 SMITH CIRCL      BRISTOL                  FL   32321
  247-02 915   803045269 PROFFITT MICHAEL WAYNE          RT 1 BOX 330                    CLEVELAND                VA   24225
  247-02 915   803046036 HALL ELDAGE A                   192 WINNIE LANE                 MARTINSVILLE             VA   24112
  247-02 915   803049394 LOWIE GARY WILLIS               4924 AIRLINE ROAD               IVA                      SC   29655
  247-02 915   803049931 SMITH MICHAEL C                 237 FAIRVIEW CHURCH ROAD        SPARTANBURG              SC   29303
  247-02 915   803050152 MOORE CHRISTOPHE D              360 PEA RIDGE ROAD              BOSTIC                   NC   28018
  247-02 915   803050699 MCCREARY WALTER M               244 HARBOR LANE                 QUEENSTOWN               MD   21658
  247-02 915   803050830 SCHULER KEVIN L                 621 HARRISON STREET             POTTSVILLE               PA   17901
  247-02 915   803050913 MAURER NANCY                    4026 BELWOOD AVENUE             BALTIMORE                MD   21206
  247-02 915   803051119 MCGINLEY JAMES R                189 PLETCHER ROAD               WHITE                    PA   15490
  247-02 915   803051663 DARNELL DARLENE                 1249 WOODLAKE DRIVE             STAMPING GROUND          KY   40379
  247-02 915   803052026 CANNON ELEANOR                  7286 SC HIGHWAY 395             NEWBERRY                 SC   29108
  247-02 915   803052331 GAGE ROBERT LEONARD             RR 1 BOX 314                    HOLLIDAYSBURG            PA   16648
  247-02 915   803053313 HARRIS ROBERT                   208 EAST LAKE DRIVE             ATLANTA                  GA   30317
  247-02 915   803053552 GONZALES LARRY                  22 SOUTH WELLES STREET          WILKES BARRE             PA   18702
  247-02 915   803053644 ALBERTIE ROBERT                 227 CONCORD STREET              RAHWAY                   NJ   07065
  247-02 915   803053933 SMITH JACQUELYN M               801 EAST 6TH STREET             MISHAWAKA                IN   46544
  247-02 915   803054212 STAMPER ROY                     105 PATSY ROAD                  IRVINE                   KY   40336
  247-02 915   803054295 SNAVLEY DAVID B                 9806 EAST STATE RD 16           IDAVILLE                 IN   47950
  247-02 915   803054469 PETERSON DOROTHY                930 J STREET                    GENEVA                   NE   68361
  247-02 915   803054857 REAVES KEITH E                  137 REAVES ROAD                 HILLSBORO                MO   63050
  247-02 915   803055458 JOHNSON JAMES H                 420 RUDD AVENUE                 CANON CITY               CO   81215
  247-02 915   803055805 GALLEGOS PATRICK J              802 LORING                      ESTANCIA                 NM   87017

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803026053     175,000.00     173,779.81         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   70.0     10.350      1,729.57
  803026392      13,800.00      13,722.10         0.00  03/22/2000  02/22/2020  236.71   06/22/2000   80.4     11.150        143.85
  803027176      57,200.00      57,200.00         0.00  04/28/2000  03/28/2030  357.86   06/28/2000   80.0     13.500        655.18
  803027879     131,000.00     131,000.00         0.00  04/27/2000  03/27/2030  357.83   05/27/2000   80.8     11.450      1,292.29
  803028240      69,650.00      69,635.72         0.00  04/22/2000  03/22/2030  357.67   06/22/2000   85.9     12.000        716.43
  803029982      73,200.00      73,200.00         0.00  02/24/2000  01/24/2020  235.76   05/24/2000   84.9     13.200        868.04
  803030634     132,600.00     132,541.30         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   45.7     12.375      1,402.33
  803031673      42,159.00      41,707.07         0.00  03/01/2000  02/01/2015  176.00   07/01/2000   69.9      9.750        446.62
  803031699      47,600.00      47,452.17         0.00  04/13/2000  03/13/2030  357.37   06/13/2000   85.0     11.400        467.75
  803031764      26,350.00      26,286.17         0.00  04/07/2000  03/07/2020  237.17   06/07/2000   85.0     12.975        308.24
  803032259     137,000.00     136,732.37         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   79.8     11.750      1,382.89
  803032291     121,000.00     119,797.35         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   79.6     11.350      1,277.90
  803032341     181,000.00     181,000.00         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   80.5     11.000      1,868.26
  803032788      52,500.00      52,096.87         0.00  03/18/2000  02/18/2025  296.58   06/18/2000   75.0     14.100        636.00
  803032937      52,000.00      51,778.63         0.00  03/17/2000  02/17/2030  356.55   06/17/2000   68.4     12.350        548.93
  803033489     270,000.00     269,930.91         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   65.8     12.500      2,881.59
  803033554      15,000.00      14,912.22         0.00  04/22/2000  03/22/2015  177.67   05/22/2000   75.0     12.750        187.33
  803034248      38,610.00      38,401.69         0.00  02/26/2000  01/26/2015  175.82   06/26/2000   90.0     13.500        442.24
  803034529      33,677.00      33,582.46         0.00  03/22/2000  02/22/2025  296.71   06/22/2000   62.3     13.350        388.72
  803034792      65,500.00      65,213.11         0.00  03/09/2000  02/09/2015  176.28   06/09/2000   77.9     11.575        768.29
  803034891      83,300.00      83,300.00         0.00  05/12/2000  04/12/2020  238.36   06/12/2000   85.0     12.800        964.08
  803034966      51,000.00      50,654.16         0.00  04/14/2000  03/14/2015  177.40   07/14/2000   85.0     11.150        491.47
  803035229      44,200.00      44,117.55         0.00  04/27/2000  03/27/2030  357.83   06/27/2000   85.0     10.650        409.28
  803035245      28,000.00      27,701.46         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   80.1     11.500        327.09
  803035815      38,000.00      37,924.85         0.00  03/01/2000  02/01/2020  236.00   06/01/2000   84.5     14.050        473.92
  803036334     560,000.00     559,656.88         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   69.6     11.200      5,569.79
  803036649      38,700.00      38,647.18         0.00  05/11/2000  04/11/2025  298.32   06/11/2000   90.0     13.250        443.77
  803036664      40,300.00      40,224.87         0.00  03/16/2000  02/16/2015  176.52   05/16/2000   65.0     14.140        540.49
  803039544      43,500.00      43,091.32         0.00  02/24/2000  01/24/2015  175.76   06/24/2000   74.4     11.550        432.44
  803040591      36,750.00      36,733.17         0.00  05/04/2000  04/04/2025  298.09   06/04/2000   70.0     15.500        485.01
  803041276      34,850.00      34,748.49         0.00  04/22/2000  03/22/2020  237.67   06/22/2000   85.0     12.250        389.82
  803041318      53,326.00      53,326.00         0.00  03/02/2000  02/02/2020  236.05   06/02/2000   84.9     13.350        638.10
  803041995      44,000.00      43,577.43         0.00  04/17/2000  03/17/2015  177.50   06/17/2000   80.0     12.950        485.01
  803042415      35,500.00      35,231.98         0.00  04/01/2000  03/01/2025  297.00   07/01/2000   65.7      9.950        321.34
  803043157      35,000.00      34,871.98         0.00  04/16/2000  03/16/2025  297.47   06/16/2000   70.0     14.000        421.32
  803043181      38,000.00      37,789.87         0.00  03/01/2000  02/01/2020  236.00   07/01/2000   65.5     10.400        376.84
  803043983      20,400.00      20,005.86         0.00  03/28/2000  02/28/2010  116.91   06/28/2000   85.0     11.900        291.50
  803044064     148,000.00     147,266.84         0.00  04/22/2000  03/22/2015  177.67   06/22/2000   80.0      8.650      1,470.46
  803044072      60,000.00      59,973.47         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   80.0     11.650        601.05
  803044692      24,000.00      23,910.53         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   80.0     12.750        299.72
  803045269      55,000.00      54,411.11         0.00  05/07/2000  04/07/2015  178.19   07/07/2000   70.2     11.100        527.94
  803046036      44,800.00      44,565.63         0.00  04/22/2000  03/22/2015  177.67   06/22/2000   80.0     12.250        544.90
  803049394      54,000.00      53,629.49         0.00  04/14/2000  03/14/2030  357.40   07/14/2000   90.0     12.000        555.45
  803049931      51,600.00      51,600.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   80.0     13.000        570.80
  803050152      29,250.00      29,234.64         0.00  04/01/2000  03/01/2025  297.00   06/01/2000   75.0     14.100        354.34
  803050699     233,750.00     233,750.00         0.00  03/09/2000  02/09/2015  176.28   06/09/2000   84.7     13.100      2,604.02
  803050830      21,000.00      20,967.62         0.00  05/11/2000  04/11/2015  178.32   06/11/2000   68.8     12.400        222.50
  803050913      54,000.00      53,825.04         0.00  04/27/2000  03/27/2030  357.83   05/27/2000   79.4     11.250        524.48
  803051119      60,350.00      60,299.40         0.00  03/18/2000  02/18/2030  356.58   05/18/2000   85.0     12.150        627.74
  803051663      75,000.00      74,919.51         0.00  04/13/2000  03/13/2020  237.37   06/13/2000   74.2      9.750        711.39
  803052026      33,750.00      33,750.00         0.00  04/03/2000  03/03/2025  297.04   06/03/2000   75.0     13.850        402.40
  803052331      46,000.00      45,674.62         0.00  03/28/2000  02/28/2030  356.91   06/28/2000   57.5     11.000        438.07
  803053313      68,600.00      68,554.54         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   46.6     11.000        653.29
  803053552      47,100.00      47,100.00         0.00  04/24/2000  03/24/2030  357.73   05/24/2000   79.9     12.350        497.20
  803053644     100,304.00     100,304.00         0.00  04/07/2000  03/07/2015  177.17   06/07/2000   65.9     13.840      1,175.78
  803053933      58,800.00      58,800.00         0.00  04/24/2000  03/24/2030  357.73   05/24/2000   80.0     10.500        537.87
  803054212      21,000.00      20,888.43         0.00  04/13/2000  03/13/2015  177.37   06/13/2000   60.0     13.350        270.56
  803054295      52,500.00      52,494.62         0.00  03/08/2000  02/08/2015  176.25   06/08/2000   70.0     11.900        535.99
  803054469      49,500.00      49,462.78         0.00  03/02/2000  02/02/2015  176.05   06/02/2000   90.0     12.000        509.17
  803054857      42,800.00      42,720.34         0.00  03/15/2000  02/15/2025  296.48   06/15/2000   80.0     12.750        474.67
  803055458      58,300.00      58,300.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   89.7     11.650        584.02
  803055805      26,250.00      26,206.85         0.00  05/01/2000  04/01/2010  118.00   06/01/2000   73.9     14.350        413.12
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803058148 WISE VANESSA G                  2950 KATHRYN AVENUE             LAKELAND                 FL   33805
  247-02 915   803058817 HURST DONALD L                  448 COREOPSIS DRIVE             LANCASTER                PA   17602
  247-02 915   803059617 ALLEN YOLANDA M                 1609 5TH STREET                 BERKELEY                 CA   94710
  247-02 915   803060383 AIKEY NANCY A                   RR 2 BOX 338                    MIFFLINBURG              PA   17844
  247-02 915   803061290 PROCTOR CHARLES                 104 BLUGRASS COURT              BEDFORD                  KY   40006
  247-02 915   803062553 SCOTT WHITE PAMELA              256 COTTAGE                     PONTIAC                  MI   48342
  247-02 915   803063106 LOCKERT EARL H                  2125 WEST 12TH AVENUE           SPOKANE                  WA   99204
  247-02 915   803063205 CLAXTON GWENDOLYN V             956 MARCH HARE COURT            WINTER SPRINGS           FL   32708
  247-02 915   803065788 PIERCE PHILLIP                  336 LANCELOT ROAD               DAHLONEGA                GA   30533
  247-02 915   803067172 WEEDEN ESSIE B                  1679 EAST 81ST STREET           CLEVELAND                OH   44103
  247-02 915   803067289 FLORES ELVA                     209 EAST 14TH AVENUE            KENNEWICK                WA   99337
  247-02 915   803067578 WILCOX JAMES                    118 ADAMSON RD                  FITZGERALD               GA   31750
  247-02 915   803068113 BRENNAN ERNEST P                1528 LAWRENCE JOHNSON ROAD      MILLPORT                 NY   14864
  247-02 915   803068253 JOHNSON DUBOIS                  1739 ABBOTSTON STREET           BALTIMORE                MD   21218
  247-02 915   803068279 CARDWELL EVELYN T               5709 DREXEL ROAD                PHILADELPHIA             PA   19131
  247-02 915   803068618 SMITH DANIEL K                  585 RUSSELL RD                  GRAYLING TWP             MI   49738
  247-02 915   803069046 ALLEN MARY E                    1907 JERSEY AVENUE              SAINT CLOUD              FL   34769
  247-02 915   803069285 MILLIGAN THOMAS R               1035 SUZANNE STREET             NEW SEWICKLEY            PA   15042
  247-02 915   803070028 HESTER AMY M                    4862 BARKER TEN MILE ROAD       LUMBERTON                NC   28358
  247-02 915   803070291 HILDEBRAND MERLE DAWSON         912 A BEARCREEK ROAD            CABOT                    PA   16023
  247-02 915   803071505 ROBBINS JOHN H                  6 OXHILL ROAD                   NORWICH                  CT   06360
  247-02 915   803072156 HONEYCUTT PENNY ELIZABETH       311 EAST 10TH STREET            WASHINGTON               NC   27889
  247-02 915   803073493 METZ EDMUND D                   167 MIDDLESEX STREET            NORTH CHELMSFORD         MA   01863
  247-02 915   803073949 MENDOZA SILVESTRE               2817 N SACRAMENTO AVE           CHICAGO                  IL   60618
  247-02 915   803075472 OJEDA ERNEST M                  8551 LINKS ROAD                 BUENA PARK               CA   90621
  247-02 915   803075852 HAWLEY HERBERT                  14916 ALEXANDER                 LIVONIA                  MI   48154
  247-02 915   803076306 DAY ROGER WALTON                1035 NORTHWEST 166TH STREE      SHORELINE                WA   98177
  247-02 915   803076835 TUCKER CHARLES D                2315 MINI RANCH ROAD            LAKELAND                 FL   33810
  247-02 915   803078070 JEWELL FLOYD E                  16475 MCKEE HILL ROAD           FRAZEYSBURG              OH   43822
  247-02 915   803078245 HINKLEY PAUL B                  3910 MYRTLE LANE                ELLISTON                 VA   24087
  247-02 915   803078393 PERRY ROBERT M                  1617 EAST JEROME AVENUE         MESA                     AZ   85204
  247-02 915   803079607 AREL KELLY                      789 MUDGETT ROAD                CORINTH                  ME   04427
  247-02 915   803079763 COOMBS RICHARD A                23 25 STONE STREET              HARTFORD                 CT   06106
  247-02 915   803079805 PEREZ ELSA                      1134 VIRGINIA AVENUE            BRONX                    NY   10472
  247-02 915   803079821 MARTIN DAVID LEE                1295 HUTZ HOLLOW ROAD           VINTON                   VA   24179
  247-02 915   803081082 ACHESON JOHN M                  1026 SOUTH LAKE STREET          SALT LAKE CITY           UT   84105
  247-02 915   803081447 KESAVAN RAM                     4169 SADDLEHORN DRIVE           EVANS                    GA   30809
  247-02 915   803081538 PACE ROBERT A                   3360 BAYVILLE BLVD              OCEANSIDE                NY   11572
  247-02 915   803082809 TAYLOR AARON DOUGLAS            7439 BLUE SKY ROAD              ROCKY MOUNT              NC   27804
  247-02 915   803083989 WALKER WILLIAM E                1926 NW 88 AVE                  CORAL SPRINGS            FL   33071
  247-02 915   803084128 CORPORTATION EL SUTOS           392 398 NEW BRITIAN AVE         HARTFORD                 CT   06106
  247-02 915   803084177 GREEN JAMES R                   115 CONIFER DRIVE               GUYTON                   GA   31312
  247-02 915   803085679 THOMAS GAYLORD A                60 SATELLITE CIRCLE             FORTSON                  GA   31808
  247-02 915   803085836 THOMPSON BETH S                 4903 CASTOR AVENUE              PHILADELPHIA             PA   19124
  247-02 915   803085927 BAILEY BEDIE FRANKLIN JR        3509 B FLEMING GRAHAM ROAD      BURLINGTON               NC   27215
  247-02 915   803086479 FIGUEROA CATHERINE JULIA        254 11 82ND ROAD                FLORAL PARK              NY   11004
  247-02 915   803088129 MAZZOLA GREGORY                 48 3RD AVENUE                   HUNTINGTON STATION       NY   11746
  247-02 915   803089135 WELCH JASON M                   270 CLARK ROAD                  CHATHAM                  NY   12037
  247-02 915   803089226 FONTENOT GARY WAYNE             14261 LEE ANNE DR               BATON ROUGE              LA   70818
  247-02 915   803089234 IMPERATO ENID                   2 KRYSTYNA ROAD                 WHITE LAKE               NY   12786
  247-02 915   803089374 CAMUSO MARK                     35 APOLLO AVENUE                AVENEL                   NJ   07001
  247-02 915   803089531 CONEY ROBERT W                  1922 N HAMPTON CT               PEORIA                   IL   61604
  247-02 915   803089713 DODD WILLIAM R JR               397 SINGLETON ROAD              HARTSELLE                AL   35640
  247-02 915   803091743 STURGEON LIBBY L                1 ATKINSON COURT                CHARLESTON               WV   25302
  247-02 915   803092154 COOK WILLIAM R                  4514 BIG TANK ROAD              LAKE WALES               FL   33853
  247-02 915   803093368 SCOTT JAMES F                   46 FOREST STREET                METHUEN                  MA   01844
  247-02 915   803093947 CROUCH ROY A                    6085 WEST LAPRIMA COURT         CRYSTAL RIVER            FL   34429
  247-02 915   803093988 BLAIR DAVID D                   RT 1 BOX 1266                   DRYDEN                   VA   24243
  247-02 915   803094069 MCMAHON JOHN                    616 CHICKADEE LANE              STRATFORD                CT   06614
  247-02 915   803095199 CLARKE GARY M                   1511 BAYVIEW DRIVE              LITTLE TORCH KEY         FL   33042
  247-02 915   803096692 APAZIDIS HARILAOS               12 ROSE WAY                     RANDOLPH                 MA   02368
  247-02 915   803097294 CUNNINGHAM BOBBY LEROY JR       193 SAN CHRISTOBAL AVENUE       EAST PALATKA             FL   32131

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803058148      29,762.00      29,645.48         0.00  03/01/2000  02/01/2020  236.00   07/01/2000   76.5     12.750        343.40
  803058817      64,400.00      64,160.04         0.00  03/16/2000  02/16/2015  176.52   06/16/2000   79.4     12.600        797.94
  803059617      50,000.00      49,804.79         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   31.8     10.750        466.74
  803060383      39,000.00      38,769.50         0.00  04/06/2000  03/06/2020  237.14   07/06/2000   72.2     11.150        406.54
  803061290      31,500.00      31,500.00         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   75.0     14.350        381.98
  803062553      68,000.00      67,858.56         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   80.0     12.100        704.70
  803063106      31,600.00      31,338.92         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   80.0     10.400        347.35
  803063205      93,000.00      92,867.38         0.00  05/04/2000  04/04/2030  358.09   06/04/2000   74.4     12.500        992.55
  803065788      35,000.00      35,000.00         0.00  03/24/2000  02/24/2025  296.78   05/24/2000   70.0     14.750        441.51
  803067172      39,000.00      39,000.00         0.00  05/05/2000  04/05/2030  358.13   06/05/2000   75.0     11.350        381.76
  803067289      35,250.00      35,250.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   75.0     13.500        403.76
  803067578      66,300.00      66,268.45         0.00  03/07/2000  02/07/2015  176.22   05/07/2000   85.0     12.850        725.65
  803068113      40,500.00      40,474.81         0.00  03/11/2000  02/11/2025  296.35   06/11/2000   84.3     10.700        388.19
  803068253      25,890.00      25,654.94         0.00  05/11/2000  04/11/2020  238.32   07/11/2000   90.0     12.250        289.60
  803068279      67,500.00      67,500.00         0.00  05/17/2000  04/17/2015  178.52   05/17/2000   75.0     11.125        772.51
  803068618      30,000.00      29,944.19         0.00  03/24/2000  02/24/2015  176.78   05/24/2000   66.6     14.500        367.37
  803069046      41,000.00      40,895.33         0.00  03/09/2000  02/09/2025  296.28   06/09/2000   68.3     10.250        379.82
  803069285      36,000.00      35,940.04         0.00  04/10/2000  03/10/2025  297.27   06/10/2000   80.0     13.250        412.81
  803070028      60,750.00      60,664.09         0.00  04/03/2000  03/03/2015  177.04   06/03/2000   90.0     12.150        631.91
  803070291      30,000.00      29,750.60         0.00  04/06/2000  03/06/2010  117.14   06/06/2000   56.6     11.500        421.79
  803071505      65,000.00      64,897.63         0.00  03/02/2000  02/02/2015  176.05   06/02/2000   39.4     10.900        614.10
  803072156      49,500.00      49,406.61         0.00  03/09/2000  02/09/2020  236.28   05/09/2000   90.0     12.550        564.14
  803073493     102,000.00     101,192.37         0.00  03/14/2000  02/14/2015  176.45   06/14/2000   89.9     10.900      1,152.93
  803073949      27,500.00      27,486.28         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   85.9     12.150        286.05
  803075472      70,000.00      69,785.89         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   51.6     10.600        703.57
  803075852     100,000.00      99,993.28         0.00  04/06/2000  03/06/2030  357.14   05/06/2000   68.0     12.350      1,055.63
  803076306      90,000.00      88,029.15         0.00  04/01/2000  03/01/2015  177.00   09/01/2000   49.9     10.700        836.75
  803076835      48,000.00      47,010.74         0.00  03/07/2000  02/07/2015  176.22   07/07/2000   80.0     12.500        591.61
  803078070      49,300.00      49,170.23         0.00  04/14/2000  03/14/2020  237.40   06/14/2000   85.0     12.000        542.84
  803078245      82,800.00      82,800.00         0.00  04/06/2000  03/06/2015  177.14   05/06/2000   90.0     12.150      1,001.74
  803078393      35,300.00      35,048.93         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   79.8     13.000        413.57
  803079607      27,950.00      27,950.00         0.00  05/12/2000  04/12/2030  358.36   05/12/2000   65.0     14.500        342.26
  803079763      50,000.00      50,000.00         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   70.3     11.375        490.38
  803079805      93,140.00      92,134.97         0.00  03/02/2000  02/02/2020  236.05   07/02/2000   85.0     13.100      1,097.85
  803079821      63,200.00      61,837.35         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   80.0     10.750        708.44
  803081082      53,000.00      53,000.00         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   69.8     12.850        615.28
  803081447      27,900.00      27,771.96         0.00  04/07/2000  03/07/2015  177.17   06/07/2000   26.3     12.125        337.09
  803081538      78,000.00      76,860.97         0.00  03/24/2000  02/24/2020  236.78   07/24/2000   80.2      9.250        714.38
  803082809      98,550.00      98,550.00         0.00  03/24/2000  02/24/2015  176.78   06/24/2000   90.0     10.900        931.08
  803083989      42,800.00      42,753.44         0.00  03/22/2000  02/22/2030  356.71   06/22/2000   81.8     13.350        485.19
  803084128     320,000.00     320,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   69.5     10.750      3,248.73
  803084177      56,100.00      56,100.00         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   85.0     12.050        619.67
  803085679      54,000.00      53,956.51         0.00  03/14/2000  02/14/2015  176.45   06/14/2000   90.0     12.800        588.92
  803085836      59,500.00      59,352.55         0.00  03/22/2000  02/22/2015  176.71   05/22/2000   79.4     10.400        539.83
  803085927      73,100.00      72,944.91         0.00  03/24/2000  02/24/2015  176.78   06/24/2000   85.0     10.650        676.89
  803086479      29,000.00      28,900.38         0.00  03/08/2000  02/08/2020  236.25   06/08/2000   38.8     13.500        350.14
  803088129      50,000.00      50,000.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   76.9     12.250        608.15
  803089135      94,500.00      94,500.00         0.00  05/12/2000  04/12/2030  358.36   05/12/2000   75.0     13.400      1,074.98
  803089226      45,325.00      45,239.98         0.00  04/08/2000  03/08/2020  237.21   06/08/2000   82.4     11.250        475.58
  803089234      57,585.00      57,487.39         0.00  03/16/2000  02/16/2015  176.52   06/16/2000   80.0     12.100        596.77
  803089374     136,500.00     136,500.00         0.00  03/15/2000  02/15/2030  356.48   05/15/2000   65.0     14.150      1,633.57
  803089531      12,000.00      11,992.32         0.00  05/17/2000  04/17/2010  118.52   06/17/2000   12.6     10.875        164.45
  803089713      78,450.00      78,450.00         0.00  05/04/2000  04/04/2030  358.09   05/04/2000   80.8     12.850        858.63
  803091743      36,400.00      36,400.00         0.00  05/07/2000  04/07/2030  358.19   05/07/2000   65.0     12.740        395.27
  803092154     102,000.00     101,448.90         0.00  03/15/2000  02/15/2015  176.48   06/15/2000   85.0     11.750      1,207.81
  803093368      83,000.00      82,925.43         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   65.2     11.000        856.72
  803093947      22,320.00      22,016.29         0.00  04/02/2000  03/02/2010  117.01   07/02/2000   80.0     12.500        326.71
  803093988      28,000.00      27,989.71         0.00  05/11/2000  04/11/2015  178.32   06/11/2000   80.0     13.250        315.22
  803094069      80,625.00      80,168.74         0.00  03/25/2000  02/25/2020  236.81   05/25/2000   80.8     12.950        941.71
  803095199     100,000.00      99,785.41         0.00  03/11/2000  02/11/2030  356.35   06/11/2000   80.0     12.875      1,096.44
  803096692     114,000.00     113,873.00         0.00  03/04/2000  02/04/2015  176.12   06/04/2000   79.9     14.200      1,368.82
  803097294      61,200.00      61,133.80         0.00  05/12/2000  04/12/2030  358.36   06/12/2000   85.0     12.250        641.31
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803097427 LOWE AMANDA G                   1328 CHEEK ROAD                 GREER                    SC   29651
  247-02 915   803097534 HOCKER BRENDA ANN               3960 BLUE LICK ROAD             STANFORD                 KY   40484
  247-02 915   803097591 VANHOY ROBERTA                  221 HUDSON AVE                  WEIRTON                  WV   26062
  247-02 915   803097948 PERRI ROSS A                    425 WEST 11TH STREET            MISHAWAKA                IN   46544
  247-02 915   803100684 STAMATINOS MICHAEL              17 BOULEVARD DRIVE              HICKSVILLE               NY   11801
  247-02 915   803100817 NELSON WAYNE M                  3740 SARATOGA LN N              PLYMOUTH                 MN   55441
  247-02 915   803100908 WETZEL MARVIN                   2846 CHESTNUT GROVE ROAD        KEEDYSVILLE              MD   21756
  247-02 915   803102102 RUSIGNUOLO NANCY                21 JOHNSON AVENUE               UNION BEACH              NJ   07735
  247-02 915   803102367 MALDONADO NIEVES                84 ACACIA AVENUE                HEMPSTEAD                NY   11554
  247-02 915   803103639 MITCHELL EMANUEL M              1111 FORDHAM LANE               WOODMERE                 NY   11598
  247-02 915   803104298 WEYER BONNIE S                  8218 ST ANTHONY CHURCH RD       LOUISVILLE               KY   40214
  247-02 915   803106814 WHITMORE MATTIE F               3205 SHAWNEE                    FLINT                    MI   48507
  247-02 915   803107275 CLARK BEVERLY D                 6329 KIRBY DOWNS DRIVE          MEMPHIS                  TN   38115
  247-02 915   803107432 WATSON MARILYN A                928 EAST FAIRVIEW BLVD          INGLEWOOD                CA   90302
  247-02 915   803109230 THOMPSON RONALD                 1872 COOK STREET                MONTROSE                 GA   31065
  247-02 915   803109529 KOPCHINSKI DAMELIA              101 CANTON COURT                BROOKLYN                 NY   11229
  247-02 915   803109768 BUTLER ROBERT E                 428 ALICE STREET                PITTSBURGH               PA   15210
  247-02 915   803109826 CALTON JOSEPH                   8271 NORTHEAST 112TH PLACE      BRONSON                  FL   32621
  247-02 915   803110253 SHERDEL ROBERT                  740 BALTIMORE STREET            HANOVER                  PA   17331
  247-02 915   803111145 HURLEY PATRICK S                5309 NORTH CAPITOL              INDIANAPOLIS             IN   46208
  247-02 915   803111491 WEST DEENA                      63229 NEEDHAM                   BURR OAK                 MI   49030
  247-02 915   803112002 SHOP PATRICIA                   823 PIPERS RUN CT               COLUMBUS                 OH   43228
  247-02 915   803112390 METCALF RANDY                   8101 HIGHWAY 252                HONEA PATH               SC   29654
  247-02 915   803114388 CALDORA JAMES                   603 SHADOWLAWN DRIVE            WESTFIELD                NJ   07090
  247-02 915   803114438 DORMAN ANTHONY C                148 POLLITT CIRCLE              NEW CASTLE               KY   40050
  247-02 915   803115419 SALLEY EPSON                    300 SKYLAND DRIVE               SPRINGFIELD              SC   29146
  247-02 915   803115450 MUNGIN GEORGE L                 1454 CYPRESS CREEK ROAD         ESTILL                   SC   29918
  247-02 915   803115492 COOPER ROVETTA                  7001/2 WEST JAMES STREET        TIMMONSVILLE             SC   29161
  247-02 915   803116730 JOHNSON BONNYE RAY              2852 BAY ROAD                   WALLACE                  NC   28466
  247-02 915   803117530 FORD RODNEY D                   6543 ALABAMA HWY 9              ANNISTON                 AL   36207
  247-02 915   803117639 FALENCKI DAVID                  76770 DEWEY DRIVE               GROSSE TETE              LA   70740
  247-02 915   803117662 RIGNEY PAMELA IRENE             730 MUSEVILLE ROAD              CHATHAM                  VA   24531
  247-02 915   803118389 HIGHTOWER ROBERT L              2713 MCCAIN DRIVE               RINGGOLD                 VA   24586
  247-02 915   803119114 SHORT BOBBY                     9080 KINGS DRIVE                YORK                     SC   29745
  247-02 915   803119213 SCHOSSIG JAMES                  18 64 STARR STREET              RIDGEWOOD                NY   11385
  247-02 915   803119577 MOSLEY GARRY W                  245 MAPLE DRIVE                 CORINTH                  KY   41010
  247-02 915   803120823 ROBINSON JACK                   8136 WEST FAIRMOUNT AVENUE      PHOENIX                  AZ   85033
  247-02 915   803120856 SMITH RICHARD L                 2070 EAST HARROD ROAD           AUSTIN                   IN   47102
  247-02 915   803121300 MONROE BILLY C                  125 AILOR DRIVE                 MAYNARDVILLE             TN   37207
  247-02 915   803121557 CAMPBELL JOAN L                 1282 GLENN ROAD                 TYRONE                   NY   14837
  247-02 915   803122761 PERRI WAYNE E                   140 POND ROAD                   ST ALBANS                ME   04971
  247-02 915   803123082 WILLIAMS ELLSON K               4481 MELVIN CIRCLE WEST         JACKSONVILLE             FL   32210
  247-02 915   803124338 HAY JAMES K                     211 KULP RD                     MINFORD                  OH   45653
  247-02 915   803125020 AJAERO INNOCENT                 2419 CAMBRELENG AVENUE          BRONX                    NY   10458
  247-02 915   803126804 STONE CHARLES A                 11720 BRIGHTSTAR CIRCLE         TALLAHASSEE              FL   32311
  247-02 915   803127133 HINES ERIC LLOYD                241 EDWARDS ST                  MARION                   OH   43302
  247-02 915   803127521 STEVENS ELVIS A                 7048 DRURY LANE                 ORLANDO                  FL   32818
  247-02 915   803128149 BULLARD GLEN THOMAS             4459 HAYNE STRETCH ROAD         ROSEBORO                 NC   28382
  247-02 915   803128263 O'NEAL JOE                      1851 CARLISLE ROAD              CARROLLTON               KY   41008
  247-02 915   803128701 TRIPLETT DEBBIE                 RT 1 BOX 103                    WEIR                     MS   39772
  247-02 915   803130434 DUDLEY JEFFREY S                5149 NORTH COUNTY ROAD 200      SULLIVAN                 IN   47882
  247-02 915   803130590 LANHAM LOU ANN FARRIS           517 HILLSDALE DRIVE             CHARLESTON               WV   25302
  247-02 915   803130772 PRESTON SHERYL                  1211 BERTA ROAD                 MARTINSVILLE             VA   24112
  247-02 915   803130996 DALY JOSEPH W                   8180 MCDANIEL DRIVE             NORTH FORT MYERS         FL   33917
  247-02 915   803131028 ASHE MICHAEL J                  684 686 MAIN STREET             BROCKTON                 MA   02401
  247-02 915   803131309 MATERNE MAE                     115 INDIAN VALLEY DR            WOODSTOCK                GA   30188
  247-02 915   803131721 WALK ROSE M                     14 CHEROKEE DRIVE               SEALE                    AL   36875
  247-02 915   803132216 HOUNSHELL ANDREW WAYNE          RT 1 BOX 375 A                  BLAND                    VA   24315
  247-02 915   803132356 RINCKER STEPHEN A               711 ALTON STREET                BICKNELL                 IN   47512
  247-02 915   803132422 HOWARD JIMMY                    1112 11 STREET                  WEST PALM BEACH          FL   33417
  247-02 915   803133164 GREEN KRISTAN DAVID             281 OLD FOLKSTONE ROAD          HOLLY RIDGE              NC   28445
  247-02 915   803133529 CASS DAVID A                    45 MEYERSVILLE ROAD             CHATHAM                  NJ   07928

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803097427      76,050.00      76,050.00         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   90.0     11.900        776.41
  803097534      17,500.00      17,477.31         0.00  04/21/2000  03/21/2010  117.63   05/21/2000   70.0     13.350        264.92
  803097591      25,925.00      25,818.71         0.00  05/10/2000  04/10/2030  358.29   07/10/2000   85.0     11.750        261.69
  803097948      54,400.00      54,351.77         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   80.0     13.000        601.77
  803100684     102,215.00     101,937.40         0.00  03/15/2000  02/15/2020  236.48   06/15/2000   85.9     11.600      1,097.10
  803100817      60,400.00      60,393.62         0.00  03/24/2000  02/24/2020  236.78   05/24/2000   89.9     11.750        654.56
  803100908      60,500.00      60,500.00         0.00  03/14/2000  02/14/2015  176.45   06/14/2000   84.9     11.600        603.75
  803102102      64,111.00      64,020.02         0.00  04/14/2000  03/14/2015  177.40   06/14/2000   84.9     12.300        674.30
  803102367      50,000.00      49,687.50         0.00  03/22/2000  02/22/2015  176.71   06/22/2000   73.8     11.850        595.27
  803103639     191,000.00     190,388.86         0.00  03/28/2000  02/28/2015  176.91   06/28/2000   70.0     12.850      2,090.47
  803104298     134,000.00     133,539.75         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   68.4      9.750      1,271.01
  803106814      56,700.00      56,700.00         0.00  05/07/2000  04/07/2030  358.19   05/07/2000   89.3     11.400        557.17
  803107275      51,000.00      51,000.00         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   85.0     12.500        544.30
  803107432      30,000.00      30,000.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   25.8      9.150        244.63
  803109230      58,500.00      58,500.00         0.00  04/03/2000  03/03/2030  357.04   06/03/2000   90.0     11.900        597.24
  803109529      76,585.00      76,585.00         0.00  03/08/2000  02/08/2020  236.25   06/08/2000   79.9     11.150        798.33
  803109768      32,900.00      32,739.83         0.00  03/23/2000  02/23/2015  176.75   06/23/2000   89.8     10.650        366.74
  803109826      43,560.00      43,501.10         0.00  05/06/2000  04/06/2025  298.16   06/06/2000   75.1     11.250        434.83
  803110253      42,010.00      41,683.06         0.00  03/04/2000  02/04/2015  176.12   06/04/2000   80.9     10.240        457.63
  803111145      59,033.00      58,568.93         0.00  04/06/2000  03/06/2015  177.14   07/06/2000   79.7     14.000        786.17
  803111491      28,875.00      28,721.18         0.00  05/03/2000  04/03/2025  298.06   07/03/2000   75.0     14.600        360.90
  803112002      33,872.00      33,872.00         0.00  05/21/2000  04/21/2015  178.65   05/21/2000   84.9     12.500        361.50
  803112390      25,000.00      24,878.03         0.00  04/10/2000  03/10/2015  177.27   06/10/2000   64.1     10.500        276.35
  803114388     100,000.00      99,249.37         0.00  03/28/2000  02/28/2015  176.91   06/28/2000   64.7     10.850        941.01
  803114438      48,000.00      47,925.40         0.00  05/24/2000  04/24/2020  238.75   06/24/2000   80.0     11.250        503.64
  803115419      49,300.00      49,300.00         0.00  05/06/2000  04/06/2030  358.16   05/06/2000   85.0     13.350        558.88
  803115450      69,300.00      69,187.71         0.00  03/18/2000  02/18/2020  236.58   06/18/2000   90.0     10.750        703.55
  803115492      29,325.00      29,325.00         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   85.0     10.400        290.81
  803116730      20,800.00      20,525.11         0.00  04/15/2000  03/15/2010  117.44   06/15/2000   80.0     12.500        304.46
  803117530      31,500.00      31,302.39         0.00  04/21/2000  03/21/2015  177.63   06/21/2000   80.7     10.650        351.14
  803117639      47,600.00      47,480.85         0.00  04/15/2000  03/15/2025  297.44   06/15/2000   85.0     12.650        524.34
  803117662      29,120.00      29,058.66         0.00  05/14/2000  04/14/2020  238.42   06/14/2000   80.0     12.750        335.99
  803118389      49,874.00      49,874.00         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   85.9     11.500        493.90
  803119114      31,500.00      31,389.19         0.00  04/10/2000  03/10/2015  177.27   06/10/2000   70.0     14.500        430.13
  803119213      53,000.00      53,000.00         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   69.4      9.500        494.03
  803119577      45,000.00      44,953.51         0.00  05/10/2000  04/10/2025  298.29   06/10/2000   75.0     12.125        478.11
  803120823      11,500.00      11,500.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   35.2     11.850        136.91
  803120856      18,150.00      18,106.99         0.00  05/24/2000  04/24/2010  118.75   06/24/2000   55.0     12.350        264.09
  803121300      62,900.00      62,865.26         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   85.0     11.750        634.92
  803121557      61,200.00      60,818.66         0.00  04/15/2000  03/15/2030  357.44   06/15/2000   85.0     11.750        617.76
  803122761      31,500.00      31,468.69         0.00  04/06/2000  03/06/2025  297.14   06/06/2000   70.0     14.750        397.36
  803123082      35,000.00      34,327.34         0.00  03/28/2000  02/28/2015  176.91   06/28/2000   89.6     10.075        377.72
  803124338      45,475.00      44,993.28         0.00  04/20/2000  03/20/2025  297.60   06/20/2000   85.0     11.500        462.24
  803125020      70,000.00      69,965.66         0.00  05/11/2000  04/11/2030  358.32   06/11/2000   80.4     10.875        660.02
  803126804      20,000.00      19,824.29         0.00  03/15/2000  02/15/2010  116.48   06/15/2000   58.8     11.650        282.91
  803127133      48,000.00      47,982.80         0.00  05/05/2000  04/05/2030  358.13   06/05/2000   80.0     13.500        549.80
  803127521      34,000.00      33,860.36         0.00  04/07/2000  03/07/2015  177.17   06/07/2000   72.1     10.900        384.31
  803128149      51,850.00      51,749.75         0.00  04/03/2000  03/03/2020  237.04   06/03/2000   85.0     12.150        576.34
  803128263      15,000.00      14,756.85         0.00  04/08/2000  03/08/2010  117.21   07/08/2000   37.5     10.900        205.78
  803128701      22,646.00      22,458.99         0.00  04/10/2000  03/10/2010  117.27   06/10/2000   74.9     13.600        346.19
  803130434      27,200.00      27,021.77         0.00  05/17/2000  04/17/2010  118.52   06/17/2000   85.0     12.400        396.56
  803130590      46,935.00      46,664.96         0.00  05/20/2000  04/20/2015  178.62   06/20/2000   68.0     10.000        504.37
  803130772      57,800.00      57,786.14         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   85.0     10.400        524.40
  803130996      66,600.00      66,455.20         0.00  04/21/2000  03/21/2030  357.63   06/21/2000   90.0     11.900        679.93
  803131028     100,750.00     100,635.91         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   65.0     11.150      1,050.23
  803131309      80,000.00      79,964.36         0.00  03/28/2000  02/28/2015  176.91   06/28/2000   84.9     12.850        875.59
  803131721      54,000.00      53,709.85         0.00  04/27/2000  03/27/2030  357.83   06/27/2000   90.0     11.650        540.95
  803132216      28,700.00      28,662.75         0.00  05/24/2000  04/24/2025  298.75   06/24/2000   70.0     14.000        345.48
  803132356      11,000.00      10,802.93         0.00  04/27/2000  03/27/2010  117.83   06/27/2000   37.2     11.150        152.46
  803132422      52,000.00      52,000.00         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   80.0     12.350        548.93
  803133164      28,000.00      27,925.14         0.00  04/22/2000  03/22/2015  177.67   06/22/2000   68.2     14.600        384.24
  803133529     130,000.00     130,000.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   89.0     12.200      1,357.24
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803133768 FLICKINGER GARY D               115 OLD TRAM ROAD               MOUNTAIN PINE            AR   71956
  247-02 915   803133776 STRINGOS ADONIS A               17416 HAMILTON STATION ROA      HAMILTON                 VA   22068
  247-02 915   803133966 ACOSTA GAMALIEL                 543 MT EVANS STREET             LONGMONT                 CO   80501
  247-02 915   803134386 LOWE DOROTHY                    1123 PENMAR STREET              BLUEFIELD                WV   24701
  247-02 915   803134642 HUSTIS ELIZABETH S              103 KEARSARGE MOUNTAIN ROA      WARNER                   NH   03278
  247-02 915   803134873 NULL ELSIE M                    21 BONNIE CT                    HANOVER                  PA   17331
  247-02 915   803135920 COOPER HAROLD                   568 KARL FLOYD ROAD             SCRANTON                 SC   29591
  247-02 915   803136167 SOMMERS RICHARD D               1938 OPENWOODS ROAD             MIDDLEBURG               FL   32068
  247-02 915   803136837 CHAVERS TOMMY                   4475 GAYNOR ROAD                EIGHT MILE               AL   36613
  247-02 915   803137629 GREENE JAMES R JR               50 FIRST AVENUE                 BAY SHORE                NY   11786
  247-02 915   803138940 FLORES JANIE H                  602 LYON AVENUE                 SANGER                   CA   93657
  247-02 915   803139377 BAKER GEORGE MILTON             7272 JOPLIN STREET              CAPITOL HEIGHTS          MD   20743
  247-02 915   803139419 DIETRICH DAVID L                11078 WEAVER ROAD               YORKSHIRE                NY   14042
  247-02 915   803139450 MULLEN DONALD B                 26 BAINBRIDGE AVENUE            PORTSMOUTH               VA   23702
  247-02 915   803139476 WANNAMAKER JOE N                305 SADDLE TRAIL ROAD           COLUMBIA                 SC   29203
  247-02 915   803139666 COLLINS STEPHEN J               47 KIMBALL STREET               DORCHESTER               MA   02122
  247-02 915   803140250 BATEMAN RICHARD W               77 JEWETT STREET                GEORGETOWN               MA   01833
  247-02 915   803140649 RIOS FREDDY                     329 51ST STREET                 BROOKLYN                 NY   11220
  247-02 915   803140771 MURRAY RAYMOND J                219 HIGHLAND DRIVE              ARNAUDVILLE              LA   70512
  247-02 915   803141316 TUTTLE CARROLL J                OLD ROUTE 2 MAIN STREET         NEW SHARON               ME   04955
  247-02 915   803141621 HANLON EDWARD J                 4728 CARROLL MANOR ROAD         BALDWIN                  MD   21013
  247-02 915   803141886 GILBERT E COLLEEN               RR 1 BOX 181                    POLAND                   IN   47868
  247-02 915   803142074 COCHRAN DERRICK C               501 E RAVINE AVE                PEORIA                   IL   61603
  247-02 915   803142199 HOLLAND OCTAVIA J               21059 EXMORE STREET             PORT CHARLOTTE           FL   33952
  247-02 915   803142538 COLLINS WILLIE MAE              960 PEMART AVENUE               PEEKSKILL                NY   10566
  247-02 915   803143106 MCDERMOTT GEORGE G              3204 SE 11 STREET, UNIT 10      POMPANO                  FL   33062
  247-02 915   803143254 MCCARRA ASHW BEVERLY            75095 JACK LOYD ROAD            ABITA SPRINGS            LA   70420
  247-02 915   803143395 RYDER HARRY F III               15019 ROOSTER CROWS ROAD W      INGLIS                   FL   34449
  247-02 915   803143650 HERRING GREGORY                 213 COSTAR ST                   WESTBURY                 NY   11590
  247-02 915   803146216 LEE WENDY                       161 WINDY HILL ROAD SE          FAIRMONT                 GA   30139
  247-02 915   803147461 BOONE DAVID L                   567 WAFFORD ROAD                LEXINGTON                NC   27292
  247-02 915   803148543 ELLSWORTH WILLIAM               6465 FRYE ROAD                  REMBERT                  SC   29128
  247-02 915   803148709 LOCKLEAR ROOSEVELT              1708 CLEGHORN CIRCLE            HOPE MILLS               NC   28348
  247-02 915   803149111 MANFRE MOONE CHRISTINE          51 EVELYN PLACE                 STATEN ISLAND            NY   10305
  247-02 915   803150549 SEACAT RUSSELL Q                2230 WHISPERING VALLEY ROA      LANESVILLE               IN   47136
  247-02 915   803151588 LEWIS VIRGINIA E                506 VIRGINIA STREET             TAPPAHANNOCK             VA   22560
  247-02 915   803151943 PROCTOR DAVID                   9039 HWY 311 N                  GREEN FOREST             AR   72638
  247-02 915   803152073 VAPARIDES THEODORE G            2414 S HUBBARD ROAD             LOWELLVILLE              OH   44436
  247-02 915   803152289 GRASS WILLIAM H                 5005 SPIRAL WAY                 ST. CLOUD                FL   34771
  247-02 915   803152958 CHANG CHI-TSIEN                 515 ARLINGTON CIRCLE            NOVATO                   CA   94947
  247-02 915   803154095 PASCHOAL JOSEPH JAMES           1545 ROCKY TRAIL                HAUGHTON                 LA   71037
  247-02 915   803154160 CHIN DERRICK N                  20541 KENTFIELD                 DETROIT                  MI   48219
  247-02 915   803154210 BAILEY RUDOLPH                  6561 NW 20TH COURT              SUNRISE                  FL   33313
  247-02 915   803156322 CUNNINGHAM DEVON M              3010 TUBMAN AVE                 DAYTON                   OH   45408
  247-02 915   803156538 GREENE DAWN M                   4610 FREDRICK STREET            HASTINGS                 FL   32145
  247-02 915   803157593 HODNETT FRED                    9024 CHALK LEVEL ROAD           GRETNA                   VA   24557
  247-02 915   803157726 ACKERMAN RALPH T                3908 SIXTEENTH STREET           ECORSE                   MI   48229
  247-02 915   803158880 BECTON ARNETTA B                2408 MOORE AVENUE               NEW BERN                 NC   28562
  247-02 915   803158922 BOULET SHAWN M                  338 MAIN STREET                 BIDDEFORD                ME   04005
  247-02 915   803159284 SINGH RANJIT                    20 21 38TH STREET               ASTORIA                  NY   11115
  247-02 915   803159532 PIERCE SAMUEL L                 1215 MOUNTAIN MEADOWS DRIV      SOUTH LAKE TAHOE         CA   96150
  247-02 915   803159649 KINSEY EUGENE J                 108 MESSINA STREET              MONCKS CORNER            SC   29469
  247-02 915   803159680 WADDING PAUL T                  36708 RICEVILLE                 BLOOMFIELD TWP           PA   16404
  247-02 915   803160415 MCDERMOTT ANN M                 3 MARTEN AVENUE                 NARRAGANSETT             RI   02882
  247-02 915   803160555 PROCTOR CRAIG ALAN              RT 15 BOX 50 D HONEY WILKE      BALDWIN                  FL   32234
  247-02 915   803160951 TOLSON VONDA                    111 15 153RD STREET             JAMAICA                  NY   11435
  247-02 915   803161215 COLBERT MICHELLE L              RT 2 BOX 1296                   FARMVILLE                VA   23901
  247-02 915   803161223 BALANOVSKY RITA                 601 A SURF AVENUE UNIT 15F      BROOKLYN                 NY   11224
  247-02 915   803161330 SPINNER MICHELLE A              2640 CAMDEN ROAD                BIG ISLAND               VA   24526
  247-02 915   803162916 SINES CARRIE R                  326 NOAH FRAZEE ROAD            FRIENDSVILLE             MD   21531
  247-02 915   803163195 FULLER MELVIN                   RD 3 BOX 370 RT 6               PORT ALLEGANY            PA   16743
  247-02 915   803164599 FLEMMING ALICE E                1860 PINEPITCH ROAD             HARRINGTON               DE   19952

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803133768      20,250.00      20,015.45         0.00  03/23/2000  02/23/2010  116.75   06/23/2000   75.0     15.000        326.70
  803133776     400,000.00     399,008.07         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   66.6      9.700      4,225.31
  803133966      56,000.00      55,669.83         0.00  04/01/2000  03/01/2020  237.00   07/01/2000   82.5     13.600        680.16
  803134386      25,365.00      25,365.00         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   85.9     12.350        267.76
  803134642     175,000.00     174,922.83         0.00  06/01/2000  05/01/2025  299.00   07/01/2000   51.4     13.050      1,980.30
  803134873      49,625.00      49,625.00         0.00  04/13/2000  03/13/2020  237.37   06/13/2000   88.9     11.400        525.80
  803135920      85,725.00      85,722.11         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   90.0     11.150        826.11
  803136167      65,700.00      65,485.27         0.00  04/03/2000  03/03/2030  357.04   07/03/2000   90.0     11.150        633.13
  803136837      40,480.00      40,443.11         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   80.0     12.950        510.84
  803137629      93,600.00      93,404.51         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   80.0     12.250        980.83
  803138940      35,887.00      35,799.32         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   88.3     10.900        405.64
  803139377      35,070.00      35,045.54         0.00  04/04/2000  03/04/2020  237.07   06/04/2000   84.8     15.750        481.35
  803139419      30,600.00      30,568.67         0.00  04/20/2000  03/20/2025  297.60   06/20/2000   85.0     11.750        316.65
  803139450      32,834.00      32,801.19         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   90.0     11.400        381.48
  803139476      50,150.00      50,150.00         0.00  05/05/2000  04/05/2015  178.13   05/05/2000   85.0     14.000        594.21
  803139666      40,000.00      39,864.44         0.00  03/24/2000  02/24/2015  176.78   05/24/2000   48.2     11.850        476.21
  803140250      45,412.00      45,412.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   39.3     12.990        501.99
  803140649      85,138.00      84,655.83         0.00  03/22/2000  02/22/2015  176.71   06/22/2000   89.8     11.650        852.87
  803140771      25,000.00      24,939.62         0.00  03/28/2000  02/28/2015  176.91   05/28/2000   58.1     12.350        305.69
  803141316      34,000.00      33,701.65         0.00  04/27/2000  03/27/2025  297.83   06/27/2000   50.0     12.350        366.92
  803141621      86,000.00      85,595.23         0.00  04/07/2000  03/07/2020  237.17   06/07/2000   36.5      8.750        759.99
  803141886      24,000.00      23,856.66         0.00  04/13/2000  03/13/2020  237.37   06/13/2000   80.0     10.500        239.61
  803142074      45,000.00      44,866.71         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   75.0     13.000        497.79
  803142199      25,000.00      24,972.92         0.00  04/27/2000  03/27/2015  177.83   06/27/2000   74.9     12.500        266.81
  803142538     160,000.00     159,554.30         0.00  04/24/2000  03/24/2015  177.73   06/24/2000   80.0     13.450      1,826.37
  803143106      50,000.00      50,000.00         0.00  04/13/2000  03/13/2030  357.37   05/13/2000   66.6     13.000        553.10
  803143254      35,250.00      35,240.33         0.00  05/21/2000  04/21/2025  298.65   06/21/2000   75.0     12.625        387.64
  803143395      34,200.00      34,165.56         0.00  04/08/2000  03/08/2025  297.21   06/08/2000   90.0     12.050        361.47
  803143650      65,000.00      64,968.66         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   59.0     11.000        619.01
  803146216      30,000.00      29,920.19         0.00  04/15/2000  03/15/2025  297.44   06/15/2000   50.0     12.100        318.19
  803147461      44,800.00      44,559.48         0.00  05/11/2000  04/11/2025  298.32   06/11/2000   80.0     13.500        522.21
  803148543      72,000.00      71,941.38         0.00  03/10/2000  02/10/2030  356.32   06/10/2000   90.0     12.400        762.84
  803148709      28,000.00      27,913.86         0.00  04/08/2000  03/08/2020  237.21   06/08/2000   68.2     13.600        340.08
  803149111      75,000.00      74,434.06         0.00  04/07/2000  03/07/2015  177.17   07/07/2000   59.9     10.875        707.17
  803150549      40,000.00      39,851.10         0.00  04/14/2000  03/14/2015  177.40   06/14/2000   84.1     11.050        455.90
  803151588      42,000.00      41,930.38         0.00  03/28/2000  02/28/2020  236.91   05/28/2000   66.5     10.500        419.32
  803151943      51,000.00      51,000.00         0.00  04/06/2000  03/06/2020  237.14   06/06/2000   85.0     10.400        505.75
  803152073      91,700.00      91,471.40         0.00  05/05/2000  04/05/2015  178.13   07/05/2000   70.0     11.650        918.61
  803152289      84,600.00      84,095.98         0.00  03/24/2000  02/24/2015  176.78   06/24/2000   90.0     10.900        799.28
  803152958     108,000.00     108,000.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   76.4     11.250      1,244.53
  803154095      32,000.00      31,873.20         0.00  05/01/2000  04/01/2025  298.00   07/01/2000   64.9      9.750        285.16
  803154160     110,400.00     110,400.00         0.00  05/07/2000  04/07/2030  358.19   06/07/2000   80.0     14.000      1,308.10
  803154210      38,126.00      37,917.97         0.00  03/22/2000  02/22/2020  236.71   06/22/2000   89.9     12.250        426.46
  803156322      47,515.00      47,453.64         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   85.0     13.350        538.64
  803156538      59,485.00      59,135.28         0.00  05/07/2000  04/07/2030  358.19   07/07/2000   89.9     12.250        623.34
  803157593      54,400.00      54,400.00         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   85.0     12.500        580.59
  803157726      45,500.00      45,466.94         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   65.0     13.750        530.13
  803158880      25,500.00      25,500.00         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   85.0     13.500        297.24
  803158922     101,500.00     101,144.64         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   70.0     11.000      1,047.67
  803159284     385,600.00     385,600.00         0.00  04/15/2000  03/15/2015  177.44   05/15/2000   80.0     12.875      4,227.86
  803159532     144,000.00     143,666.69         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   84.9     12.000      1,585.56
  803159649      62,550.00      62,550.00         0.00  04/21/2000  03/21/2030  357.63   05/21/2000   90.0     12.500        667.57
  803159680      20,000.00      19,470.38         0.00  03/26/2000  02/26/2020  236.84   08/26/2000   80.9     11.500        213.29
  803160415      63,580.00      63,554.64         0.00  04/03/2000  03/03/2020  237.04   06/03/2000   89.9     13.000        744.89
  803160555      32,000.00      31,850.38         0.00  03/17/2000  02/17/2025  296.55   06/17/2000   80.0     13.000        360.91
  803160951     120,000.00     119,600.01         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   75.0     13.700      1,393.40
  803161215      47,940.00      47,812.43         0.00  05/04/2000  04/04/2015  178.09   06/04/2000   85.0     12.000        493.12
  803161223     143,104.00     143,104.00         0.00  04/14/2000  03/14/2015  177.40   06/14/2000   84.9     12.000      1,471.99
  803161330      30,500.00      30,296.66         0.00  04/17/2000  03/17/2015  177.50   06/17/2000   64.8     13.500        395.99
  803162916      58,500.00      58,368.77         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   90.0     10.500        535.12
  803163195      26,800.00      26,709.45         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   80.0     13.250        343.51
  803164599      40,000.00      40,000.00         0.00  04/21/2000  03/21/2015  177.63   06/21/2000   66.6     11.375        392.31
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803166248 GENTRY CHARLES J JR             1051 BUCKWOOD DRIVE             ORLANDO                  FL   32806
  247-02 915   803167675 BROWN SHIRLEY ANN               RT 3 BOX 177 D                  SALUDA                   SC   29138
  247-02 915   803168129 YOUNGBLOOD GEANITA ANN          405 14TH AVE NW                 BIRMINGHAM               AL   35215
  247-02 915   803168145 NEELY DAWN C                    4804 BASELINE ROAD              ONONDAGA                 MI   49264
  247-02 915   803169341 STIFF SHELBIE R                 5639 NORRIS RUN ROAD            BLACKSBURG               VA   24060
  247-02 915   803169895 HILT LARRY D                    103 WASSON WAY                  SIMPSONVILLE             SC   29680
  247-02 915   803170000 CASCADDON TONY R                114 NORTHFIELD ROAD             STATESVILLE              NC   28625
  247-02 915   803170380 FLAHERTY SUSAN E                5411 N SAWYER AVE               CHICAGO                  IL   60625
  247-02 915   803171768 WADE WILLIAM KENT               8473 BAY CEDAR DRIVE            TALLAHASSEE              FL   32310
  247-02 915   803172949 COX CONNIE W                    617 ORANGE STREET E             APOPKA                   FL   32703
  247-02 915   803173582 STROUSE KATHY J                 34 CENTER STREET                LANSFORD                 PA   18232
  247-02 915   803173731 CUTSHAW JOHN H                  1620 OLD SNAPPS FERRY ROAD      CHUCKEY                  TN   37641
  247-02 915   803173855 EDMOND PAUL                     246 SW 5 STREET                 DANIA                    FL   33004
  247-02 915   803174200 BERGBIGLER CLIFFORD R JR        101 MCCLAFFERTY LANE            SARVER                   PA   16055
  247-02 915   803174374 FISH ALAN S                     399 RUSSELL STREET              WESTERVILLE              OH   43081
  247-02 915   803174515 TRAYLOR VIOLA T                 1532 MOSS CREEK ROAD            YORK                     SC   29745
  247-02 915   803174762 SMITH MARGUERITA                1053 HARTMAN LANE               FAR ROCKAWAY             NY   11916
  247-02 915   803178029 MILLS BENJAMIN S                305 ALIBRANDI ROAD              LEESBURG                 FL   34748
  247-02 915   803178292 SPIAK MARJORIE ANN              305 HARTNELL PLACE              SACRAMENTO               CA   95825
  247-02 915   803178755 WAGLE KENNETH D                 RR1 BOX 744                     ROCKVILLE                IN   47872
  247-02 915   803179787 FINK SANFORD E                  286 VARNUM DRIVE                WARWICK                  RI   02818
  247-02 915   803180058 YINGER MARK E                   66 WOODWARD DRIVE               YORK                     PA   17402
  247-02 915   803180587 HARTMAN ROY                     4673 RICHMOND DRIVE             ETHEL                    LA   70730
  247-02 915   803180959 PILLER BARBARA F                5243 SOUTHWEST 196TH AVENU      DUNNELLON                FL   34431
  247-02 915   803181460 VILLEPONTEAU MAUREEN T          110 KING DRIVE                  SUMMERVILLE              SC   29483
  247-02 915   803181759 LAUGHLIN PETE R                 3315 SHANNON LANE               HUMBLE                   TX   77396
  247-02 915   803181916 STANSBERRY RITA J               144 COUNTY ROAD 134             ATHENS                   TN   37303
  247-02 915   803181957 PARRISH ANNIE J                 51 OAKRIDGE DRIVE               CARROLLTON               GA   30116
  247-02 915   803182054 WASHINGTON PHYLLIS              4146 ENRIGHT AVE                ST LOUIS                 MO   63108
  247-02 915   803182542 FIELDS EVERETT L                9736 MOHICAN DRIVE              GLOUCESTER               VA   23061
  247-02 915   803182823 MCKENNEY WILLIAM C JR           2785 LUTTRELLVILLE LANE         FARNHAM                  VA   22460
  247-02 915   803183680 REED CHAD WESLEY                3433 RIGOLETTE ROAD             PINEVILLE                LA   71360
  247-02 915   803183763 JONES STEPHANIE                 78 BROXSON ROAD                 PONCE DE LEON            FL   32455
  247-02 915   803184019 KENNYBROOK JENNIFER             10890 BRADFORD WOODS DR         GREENVILLE               IN   47124
  247-02 915   803184316 EMANUELLO FRANCES H             75 HULL STREET                  COHASSET                 MA   02025
  247-02 915   803184456 HICKS SAMUEL D                  1718 OAKLEY LOOP ROAD           CASTLE HAYNE             NC   28429
  247-02 915   803185099 GIBSON BILLY ROBERT             194 GIBSON ROAD                 DEKALB                   MS   39328
  247-02 915   803185107 KIMBER PENNY                    1012 CUNDIFF ROAD               BOONEVILLE               NC   27011
  247-02 915   803185248 BENSINGER SHERRY K              2225 BINGHAM STREET             UBLY                     MI   48475
  247-02 915   803186154 STINSON EVERETTE                ROUTE 1 BOX 163AA               ALBANY                   KY   42602
  247-02 915   803186295 GARCIA MARVA J                  5585 SHORES AVENUE              ARCADIA                  FL   34266
  247-02 915   803186469 DUDEK DONALD R                  3041 MEADOW LANE                ZOLFO SPRINGS            FL   33890
  247-02 915   803186766 BRIGG CAROLYN JOANN             811 MIDNIGHT ROAD               INMAN                    SC   29349
  247-02 915   803187210 GATEWOOD RICHARD E              1500 1508 DELAWARE STREET       PAULSBORO                NJ   08066
  247-02 915   803187574 STEWART CHARLES B               206 WHARTON AVENUE              HODGES                   SC   29653
  247-02 915   803188093 MOREFIELD CHARLES               414 COTTONWOOD AVENUE           EATON                    CO   80615
  247-02 915   803188812 SMEDLY HAROLD                   317 6TH STREET                  DEL NORTE                CO   81132
  247-02 915   803188846 SHAW ROBERTA                    2850 WEST ENCHANTED CIRCLE      COLORADO SPRINGS         CO   80917
  247-02 915   803189604 SOLOMON JANICE A                158 OAKVIEW AVENUE              AUBURNDALE               FL   33823
  247-02 915   803190107 SACHS PETER K                   10799 CROSSWICKS ROAD           JACKSONVILLE             FL   32256
  247-02 915   803190198 CARDWELL DEBRA L                1003 MEADOW COURT               KOKOMO                   IN   46901
  247-02 915   803191808 KREYMBORG JOHN                  21 BELLOWS POND ROAD            HAMPTON BAYS             NY   11946
  247-02 915   803192947 RYAN TERRANCE E                 RD1 BOX 73 ROCK RUN             TOWNSHIP OF ANNIN        PA   16750
  247-02 915   803193333 RUMPH WILLER DEAN               723 QUAKER ROAD                 SAINT GEORGE             SC   29477
  247-02 915   803193671 WEAVER TERRI L                  1243 WESTVILLE ROAD             MARYDEL                  DE   19964
  247-02 915   803193747 BAILEY SHIRLEY                  1317 TONEY BAY ROAD             HOLLY HILL               SC   29059
  247-02 915   803194091 KEPP STERLING                   76 CIST STREET                  BUTTONWOOD               PA   18702
  247-02 915   803194786 LEAL PAMELA J                   4045 N CAMINO DEL CELADOR       TUCSON                   AZ   85718
  247-02 915   803195056 RUDY DEAN M                     25 UPPER POND ROAD              ELGIN                    SC   29045
  247-02 915   803195320 MCCANTS GREG                    8802 BROWNFIELD ROAD            NORMAN                   OK   73071
  247-02 915   803196344 STOVALL BARBARA A               3605 EAST 38TH AVENUE           TAMPA                    FL   33610
  247-02 915   803196823 NORRIS TERRY L                  732 FESTUS ROAD                 COATS                    NC   27521

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803166248     172,996.00     172,492.74         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   89.9     12.500      1,846.32
  803167675      30,400.00      30,400.00         0.00  05/14/2000  04/14/2025  298.42   06/14/2000   80.0     13.500        354.36
  803168129      15,000.00      14,994.91         0.00  05/03/2000  04/03/2015  178.06   06/03/2000   21.6     12.500        184.88
  803168145      52,800.00      52,365.75         0.00  04/27/2000  03/27/2020  237.83   06/27/2000   80.0     10.750        536.04
  803169341      26,000.00      25,838.15         0.00  04/15/2000  03/15/2010  117.44   06/15/2000   69.3     11.000        358.15
  803169895      46,000.00      45,867.31         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   76.6     11.500        537.37
  803170000      38,250.00      38,250.00         0.00  04/27/2000  03/27/2015  177.83   05/27/2000   85.0     13.250        430.61
  803170380      65,700.00      65,700.00         0.00  04/03/2000  03/03/2015  177.04   05/03/2000   79.8     13.350        846.45
  803171768      63,750.00      63,750.00         0.00  04/17/2000  03/17/2030  357.50   06/17/2000   85.0     11.800        645.94
  803172949      17,850.00      17,199.77         0.00  04/10/2000  03/10/2010  117.27   07/10/2000   85.0     13.000        266.52
  803173582      20,700.00      20,697.72         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   90.0     12.250        231.54
  803173731      37,400.00      37,400.00         0.00  04/20/2000  03/20/2025  297.60   06/20/2000   85.0     11.750        387.01
  803173855      58,225.00      58,161.24         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   85.0     13.350        660.05
  803174200      39,000.00      38,825.81         0.00  04/17/2000  03/17/2015  177.50   06/17/2000   73.5     13.125        496.66
  803174374      98,175.00      97,954.72         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   85.0     13.850      1,151.60
  803174515      36,000.00      35,644.42         0.00  04/13/2000  03/13/2015  177.37   06/13/2000   75.0     11.500        420.55
  803174762      42,500.00      42,414.14         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   62.1     11.850        463.52
  803178029      81,690.00      81,565.86         0.00  04/01/2000  03/01/2030  357.00   07/01/2000   85.9     10.675        757.96
  803178292      45,000.00      45,000.00         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   57.1      9.650        423.88
  803178755      51,000.00      50,960.96         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   85.0     12.250        620.31
  803179787      90,000.00      89,588.80         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   64.0     14.990      1,259.02
  803180058      33,000.00      32,742.40         0.00  04/15/2000  03/15/2030  357.44   07/15/2000   35.8     12.750        358.61
  803180587      48,000.00      48,000.00         0.00  06/01/2000  05/01/2025  299.00   06/01/2000   80.0     13.000        541.36
  803180959      16,400.00      16,371.18         0.00  04/17/2000  03/17/2020  237.50   06/17/2000   88.6     12.750        189.23
  803181460      16,628.00      16,502.70         0.00  04/21/2000  03/21/2010  117.63   06/21/2000   84.9     14.350        261.69
  803181759      46,000.00      45,755.28         0.00  04/02/2000  03/02/2025  297.01   06/02/2000   80.0     12.500        501.56
  803181916      28,500.00      28,499.54         0.00  04/01/2000  03/01/2025  297.00   06/01/2000   71.2     10.150        262.00
  803181957      29,750.00      29,729.40         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   85.0     11.900        325.50
  803182054      96,000.00      95,999.74         0.00  05/10/2000  04/10/2030  358.29   06/10/2000   80.0     13.250      1,080.74
  803182542      39,200.00      38,881.31         0.00  04/24/2000  03/24/2010  117.73   06/24/2000   80.0     11.750        556.76
  803182823      60,000.00      59,633.13         0.00  05/04/2000  04/04/2015  178.09   07/04/2000   82.1     11.750        710.48
  803183680      17,500.00      17,491.84         0.00  05/01/2000  04/01/2010  118.00   06/01/2000   70.0     15.250        285.02
  803183763      60,300.00      60,300.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   90.0     12.850        659.98
  803184019      48,000.00      47,919.83         0.00  04/21/2000  03/21/2025  297.63   06/21/2000   80.0     13.500        559.51
  803184316      50,000.00      49,801.53         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   23.2     10.500        457.37
  803184456      25,000.00      24,782.60         0.00  03/25/2000  02/25/2025  296.81   06/25/2000   62.5     12.000        263.31
  803185099      26,250.00      26,129.15         0.00  03/25/2000  02/25/2020  236.81   06/25/2000   84.6     12.500        298.24
  803185107      66,600.00      66,505.61         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   90.0     12.250        697.90
  803185248      39,600.00      39,586.55         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   55.0     14.150        473.91
  803186154      16,250.00      16,224.98         0.00  05/20/2000  04/20/2015  178.62   06/20/2000   65.0     11.750        192.42
  803186295      38,250.00      38,250.00         0.00  04/27/2000  03/27/2025  297.83   05/27/2000   85.0     12.625        420.63
  803186469      29,250.00      29,169.09         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   65.0     12.500        360.51
  803186766      21,000.00      20,647.06         0.00  05/01/2000  04/01/2010  118.00   07/01/2000   60.0     15.250        342.03
  803187210     280,000.00     280,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   70.0     12.050      2,890.89
  803187574      36,800.00      36,752.15         0.00  05/03/2000  04/03/2025  298.06   06/03/2000   80.0     13.500        428.96
  803188093      31,250.00      31,169.50         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   61.2     10.875        294.65
  803188812      40,800.00      40,765.84         0.00  05/01/2000  04/01/2025  298.00   07/01/2000   85.0     13.000        460.16
  803188846      48,200.00      48,082.58         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   68.8     10.500        481.22
  803189604      15,000.00      14,998.16         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   19.2     12.400        169.36
  803190107     100,000.00     100,000.00         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   53.8     11.500        990.29
  803190198      32,000.00      31,473.77         0.00  04/24/2000  03/24/2020  237.73   06/24/2000   80.0     11.750        346.79
  803191808     108,511.00     108,392.54         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   85.0     13.150      1,213.08
  803192947      54,000.00      53,809.44         0.00  04/14/2000  03/14/2030  357.40   06/14/2000   90.0     12.410        572.56
  803193333      57,800.00      57,498.71         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   85.0     12.500        616.87
  803193671      39,000.00      38,920.34         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   63.9     11.750        422.65
  803193747      41,466.00      41,466.00         0.00  05/18/2000  04/18/2030  358.55   05/18/2000   80.9     13.600        478.22
  803194091      37,800.00      37,597.59         0.00  05/04/2000  04/04/2015  178.09   06/04/2000   90.0     12.000        388.82
  803194786      82,150.00      81,493.79         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   89.7     11.750        972.76
  803195056      33,600.00      33,600.00         0.00  04/21/2000  03/21/2020  237.63   05/21/2000   70.0     15.000        442.44
  803195320      44,200.00      44,200.00         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   85.0     13.000        498.50
  803196344      53,200.00      53,200.00         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   80.6     13.250        598.91
  803196823      37,875.00      37,366.15         0.00  05/01/2000  04/01/2025  298.00   08/01/2000   75.0     15.100        488.06
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803196831 L'ESPERANCE GERALD P            336 340 PARK PLACE              WOONSOCKET               RI   02895
  247-02 915   803197029 L'ESPERANCE GERALD P            64 HARRISON AVE                 WOONSOCKET               RI   02895
  247-02 915   803198365 DICKEY MARY                     320 HWY #95                     EUFAULA                  AL   36027
  247-02 915   803198787 CARLTON JANICE                  433 CHISHOLM STREET             MONTGOMERY               AL   36110
  247-02 915   803198969 CURRAN RICKY A                  126 W JEFFERSON AVE             NEW LEXINGTON            OH   43764
  247-02 915   803199041 HILL JAMES E                    294 OKLAWAHA AVENUE             ROSSVILLE                GA   30741
  247-02 915   803199389 MELNICK JOSEPH A                9815 MASSACHUSETTS STREET       GIBSONTON                FL   33534
  247-02 915   803199611 FONG ROBERTO                    240 GREGORY AVE                 PASSAIC                  NJ   07055
  247-02 915   803199835 JAIME ANTONIO                   9807 CUDELL AVE                 CLEVELAND                OH   44102
  247-02 915   803200302 EDINGER ZANE C                  1346 WABASH STREET              DENVER                   CO   80224
  247-02 915   803200476 NUNEZ FRANCISCO                 4807 SAN PABLO PLACE            TAMPA                    FL   33634
  247-02 915   803200773 BURGESS THOMASENIA              129 BEAUREGARD STREET           LAKE CITY                SC   29560
  247-02 915   803201508 LACROIX RAYMOND                 3127 SOUTH PAGOSA STREET        AURORA                   CO   80013
  247-02 915   803202126 MCDANIEL HEYWARD BUFORD         20283 HOLLIE LN                 PONCHATOULA              LA   70454
  247-02 915   803202993 CASWELL PAUL E                  5433 VAN CRUYNINGHAM            MARION                   NY   14589
  247-02 915   803203389 TULLIER FERMIN CHARLES II       7032 S RIVER ROAD               ADDIS                    LA   70710
  247-02 915   803203462 LANE MICKEY B                   RT 4 BOX 451                    GATE CITY                VA   24251
  247-02 915   803203488 WILSON WILLIAM L                3112 GAINES ST                  ANNISTON                 AL   36201
  247-02 915   803203587 TACKETT ROBERT A                3770 MASON RD                   CALEDONIA                OH   43314
  247-02 915   803204247 SCHMIDT RUTH E                  85 E MAIN STREET                FRIENDSHIP               NY   14739
  247-02 915   803204841 RIMEDIO JAMES V                 1137 TAYLOR ROAD                AKRON                    OH   44307
  247-02 915   803204940 PORTER STANLEY A                125 WHIPPLE STREET              WORCESTER                MA   01610
  247-02 915   803205012 MONTALBANO ANTHONY              84 18 164TH AVE                 HOWARD BEACH             NY   11414
  247-02 915   803205350 BAURS RONALD L                  4731 MCCOMBS ROAD               HEPHZIBAH                GA   30815
  247-02 915   803205798 HUDSON CASSIUS M                1700 AVONDALE                   TOLEDO                   OH   43607
  247-02 915   803205871 COLWELL WILLIAM P               152 PETTEBONE STREET            DURYEA                   PA   18642
  247-02 915   803206093 BOWERS CHARLES E                1429 EUREKA PERRY ROAD          KUTTAWA                  KY   42055
  247-02 915   803206374 LEDFORD BETTY J                 13692 LINNHURST                 DETROIT                  MI   48205
  247-02 915   803206648 LEWIS LINWOOD JR                250 JOE BUD LANE                GODWIN                   NC   28344
  247-02 915   803207687 PINTO ROBIN                     156 7TH STREET                  BELFORD                  NJ   07718
  247-02 915   803208032 SHENYO DAVID ROBERT             37 OLD STREET                   HAZLETON                 PA   18201
  247-02 915   803208651 HUDSON ALAN W                   45 9 COUNTY RT NEEDMORE LA      MARTINSBURG              WV   25401
  247-02 915   803208727 MAJEWSKI DENIS E                705 INDEPENDENCE RD             TOLEDO                   OH   43607
  247-02 915   803208768 HORNING THOMAS                  1401 S GLEN ARM RD              INDIANAPOLIS             IN   46241
  247-02 915   803209618 SHUFORD REGINALD                148 ST LOUIS ROAD               CHARLOTTE C H            VA   23923
  247-02 915   803209642 WOOD CAROL ANN                  1070 CROSSROAD TRAIL            NATHALIE                 VA   24577
  247-02 915   803210137 WYATT VENNETT                   16054 FLATFOOT ROAD             DINWIDDIE                VA   23841
  247-02 915   803210848 BROWN HAZEL                     2451 NORTH WEST 41 AVENUE       LAUDERHILL               FL   33313
  247-02 915   803211168 SMITH LONNIE DWAYNE             7112 JEANETTE LANE              SHREVEPORT               LA   71009
  247-02 915   803211408 BENNETT OZELLA M                1063 W BROAD STREET             DANVILLE                 VA   24541
  247-02 915   803211671 PACE DAVID                      121 HILLSIDE DRIVE              TROY                     TX   76579
  247-02 915   803212042 YANCY LEON                      5332 HIGHLAND AVE               KANSAS CITY              MO   64130
  247-02 915   803212356 SEYMOUR RICHARD D               334 SULPHRE SPRINGS ROAD        OWEGO                    NY   13827
  247-02 915   803212653 RIVERS LOUIS J IV               29 SOUTH PARK STREET            WILLIMANTIC              CT   06226
  247-02 915   803212919 TITLOW RICKY                    1196 ELLEJOY ROAD               SEYMOUR                  TN   37865
  247-02 915   803216134 HALSEMA LAWERENCE W             10584 HORSESHOE BEND ROAD       BROOKSTON                IN   47923
  247-02 915   803216290 DORTON JOHN MICHAEL             10075 S.E. BAPTIST CHURCH       ELIZABETH                IN   47117
  247-02 915   803217421 ELLIS HARRY J                   4936 102ND AVE                  GRAND JUNTION            MI   49056
  247-02 915   803217470 MADISON MARCELLA                142 FORESTVIEW DR               MILLBROOK                AL   36054
  247-02 915   803218155 WALL FRED A III                 728 SPIRIT CIRCLE               CHESTER                  SC   29706
  247-02 915   803218577 DEAN VIRGINIA                   5405 W. CINNAMON RIDGE DRI      LECANTO                  FL   34461
  247-02 915   803219369 GREENE K LARAY                  388 BOB BARTON ROAD             JEROME                   ID   83338
  247-02 915   803219633 MICKELSON RICHARD L             14052 TRANQUILITY LANE          BROOKSVILLE              FL   34613
  247-02 915   803220417 HAUK KEVIN HAYES                3719 SOUTHEAST 9TH PLACE        CAPE CORAL               FL   33904
  247-02 915   803220425 COFER ROBERT L                  6145 AMADO COURT                REX                      GA   30273
  247-02 915   803220680 SHOEMAKE BEVERLY S              115 CARPENTER RD                MANSFIELD                OH   44903
  247-02 915   803220946 LUCIER MARIA C                  3823 GREENFIELD DRIVE           NEW PORT RICHEY          FL   34652
  247-02 915   803221423 ARTIS WILEY                     1025 ROYALL AVENUE              GOLDSBORO                NC   27534
  247-02 915   803221449 SHIREY ROBERT M                 503 EDEN STREET                 JERSEY SHORE             PA   17740
  247-02 915   803221860 FREE BRYAN S                    RR 2 BOX 216                    HAMPTON                  AR   71744
  247-02 915   803221936 POWELL WILLIAM A                201 GOLDEN CREEK ROAD           CENTRAL                  SC   29630
  247-02 915   803222058 CERRONE GIUSEPPE                7618 QUIVAS STREET              DENVER                   CO   80221

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803196831      92,200.00      92,083.99         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   61.4     10.350        911.24
  803197029     112,000.00     111,859.08         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   70.0     10.350      1,106.92
  803198365      40,800.00      39,369.78         0.00  05/01/2000  04/01/2020  238.00   09/01/2000   85.0     13.000        478.00
  803198787      36,800.00      36,738.63         0.00  05/05/2000  04/05/2030  358.13   06/05/2000   80.0     11.125        353.94
  803198969      22,100.00      22,051.47         0.00  05/05/2000  04/05/2020  238.13   07/05/2000   85.0     11.250        231.89
  803199041      41,140.00      41,140.00         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   85.0     12.750        456.26
  803199389      30,800.00      30,673.27         0.00  04/09/2000  03/09/2015  177.24   06/09/2000   80.0     11.650        362.74
  803199611     695,700.00     695,700.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   70.9     10.100      7,518.64
  803199835      68,000.00      67,992.20         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   85.0     11.750        686.40
  803200302      33,000.00      33,000.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   70.0     12.000        339.44
  803200476      82,800.00      82,759.46         0.00  05/10/2000  04/10/2015  178.29   07/10/2000   90.0     12.250        867.66
  803200773      33,750.00      33,740.81         0.00  04/13/2000  03/13/2015  177.37   06/13/2000   75.0     12.900        370.71
  803201508      48,566.00      48,566.00         0.00  04/03/2000  03/03/2015  177.04   06/03/2000   80.0     12.400        514.56
  803202126      25,600.00      25,440.97         0.00  04/17/2000  03/17/2010  117.50   06/17/2000   80.0     13.250        386.02
  803202993      68,339.00      68,339.00         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   84.6     13.600        830.03
  803203389      26,400.00      26,328.52         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   80.0     12.750        329.69
  803203462      53,910.00      53,830.15         0.00  04/08/2000  03/08/2030  357.21   06/08/2000   90.0     12.750        585.84
  803203488      25,000.00      24,972.75         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   71.4     13.500        286.35
  803203587      38,400.00      38,400.00         0.00  04/13/2000  03/13/2025  297.37   06/13/2000   80.0     12.250        411.55
  803204247      40,500.00      40,402.90         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   90.0     11.750        408.81
  803204841      43,500.00      43,452.67         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   75.0     10.750        406.06
  803204940      23,117.00      23,111.31         0.00  04/07/2000  03/07/2020  237.17   06/07/2000   55.9     13.450        278.28
  803205012     173,500.00     173,325.83         0.00  04/13/2000  03/13/2020  237.37   06/13/2000   85.0     13.250      2,063.66
  803205350      30,800.00      30,753.08         0.00  05/01/2000  04/01/2025  298.00   07/01/2000   80.0     12.750        341.59
  803205798      34,000.00      33,988.22         0.00  05/06/2000  04/06/2015  178.16   07/06/2000   85.0     13.850        398.82
  803205871      52,500.00      52,385.33         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   78.3     11.325        553.56
  803206093      36,550.00      36,515.30         0.00  05/19/2000  04/19/2025  298.59   06/19/2000   85.0     13.000        412.22
  803206374      33,800.00      33,800.00         0.00  04/28/2000  03/28/2030  357.86   05/28/2000   65.0     13.750        393.81
  803206648      30,750.00      30,750.00         0.00  05/25/2000  04/25/2020  238.78   05/25/2000   75.0     14.350        390.22
  803207687      70,000.00      69,098.94         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   54.6     12.750        760.69
  803208032      24,000.00      23,951.44         0.00  05/21/2000  04/21/2015  178.65   06/21/2000   68.5     11.000        272.78
  803208651      43,500.00      43,487.91         0.00  04/21/2000  03/21/2025  297.63   06/21/2000   75.0     14.100        526.97
  803208727      67,500.00      67,238.40         0.00  05/03/2000  04/03/2015  178.06   06/03/2000   90.0     10.300        737.80
  803208768      56,100.00      56,100.00         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   60.9     12.750        609.63
  803209618      67,500.00      67,500.00         0.00  04/15/2000  03/15/2020  237.44   05/15/2000   90.0     11.750        731.50
  803209642      36,300.00      36,300.00         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   49.7     12.500        387.41
  803210137      76,500.00      76,500.00         0.00  04/06/2000  03/06/2030  357.14   05/06/2000   90.0     12.000        786.89
  803210848      17,520.00      17,473.86         0.00  05/06/2000  04/06/2015  178.16   06/06/2000   80.0     11.125        200.51
  803211168      25,500.00      25,303.37         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   85.0     12.500        289.72
  803211408      30,000.00      29,862.72         0.00  04/22/2000  03/22/2020  237.67   06/22/2000   72.8     10.875        307.11
  803211671      87,152.00      86,680.71         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.0     10.500        797.21
  803212042      36,000.00      35,990.15         0.00  04/13/2000  03/13/2015  177.37   05/13/2000   85.7     12.200        375.85
  803212356      35,000.00      35,000.00         0.00  05/10/2000  04/10/2015  178.29   05/10/2000   59.3     11.990        359.75
  803212653     110,000.00     109,879.77         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   68.7     11.450      1,114.10
  803212919      27,950.00      27,833.31         0.00  05/06/2000  04/06/2010  118.16   06/06/2000   65.0     15.650        462.12
  803216134      50,250.00      50,250.00         0.00  05/10/2000  04/10/2015  178.29   05/10/2000   62.8     10.600        463.42
  803216290      31,500.00      31,446.06         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   70.0     15.000        403.46
  803217421     160,875.00     160,875.00         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   65.0     12.000      1,654.78
  803217470     104,000.00     104,000.00         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   79.3     14.000      1,232.27
  803218155      37,000.00      36,974.83         0.00  04/07/2000  03/07/2020  237.17   05/07/2000   79.3     15.400        498.18
  803218577      44,100.00      43,851.23         0.00  04/20/2000  03/20/2020  237.60   06/20/2000   90.0     12.500        501.04
  803219369      74,800.00      74,693.98         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.0     12.250        783.83
  803219633     101,500.00     101,500.00         0.00  04/13/2000  03/13/2015  177.37   06/13/2000   85.2     11.400        997.41
  803220417      51,000.00      50,847.53         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   83.1     13.600        665.54
  803220425      44,557.00      44,557.00         0.00  04/15/2000  03/15/2020  237.44   06/15/2000   79.2     15.100        590.02
  803220680      69,400.00      69,400.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   83.6     14.000        822.31
  803220946      23,200.00      23,101.87         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   83.3     12.750        252.11
  803221423      48,000.00      47,964.85         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   75.0     13.500        549.80
  803221449      53,453.00      53,453.00         0.00  05/28/2000  04/28/2030  358.88   06/28/2000   80.9     14.000        633.35
  803221860      29,750.00      29,719.10         0.00  04/08/2000  03/08/2025  297.21   06/08/2000   85.0     13.500        346.78
  803221936      17,000.00      16,758.98         0.00  05/04/2000  04/04/2010  118.09   07/04/2000   70.8     13.750        261.40
  803222058      56,500.00      56,433.38         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   82.0     12.000        581.17
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803222769 ROBERTS MICHAEL WADE            37065 WALKER NORTH HIGHWAY      WALKER                   LA   70785
  247-02 915   803224336 HUFFMAN THOMAS L                2490 EAST 500 NORTH             HARTFORD CITY            IN   47348
  247-02 915   803224849 STREET REALT 60 CLAYTON         60 CLAYTON STREET               DORCHESTER               MA   02122
  247-02 915   803225754 SMITH JIMMY D                   228 SUGAR BOTTOM ROAD           LEESVILLE                SC   29070
  247-02 915   803225903 MCKINLEY MARY JEAN              3636 AMERICAN AVENUE            FORT MYERS               FL   33916
  247-02 915   803226364 GREGORY GARY A                  121 BEDROCK ROAD                SPARTANBURG              SC   29303
  247-02 915   803227677 O'NEILL CHARLES K               221 HIGH STREET                 DELPHI                   IN   46923
  247-02 915   803228402 SIMPSON MARGARET S              811 18TH STREET WEST            PUYALLUP                 WA   98371
  247-02 915   803228972 ANGLE TIMOTHY ALAN              722 WEST ORANGEWOOD             PHOENIX                  AZ   85021
  247-02 915   803230267 MANNS WILLIAM                   69 HCR BOX 1844                 FRENCHBURG               KY   40322
  247-02 915   803230655 JAMES ELAINE                    1746 CAMPERDOWN CIRCLE          DECATUR                  GA   30035
  247-02 915   803230861 LAMBERT HENRY M                 136 CADDO BEND ROAD             AMITY                    AR   71921
  247-02 915   803231430 LEONARD EDNA MICHE S            2820 VANDERFORD ROAD            ROBERSONVILLE            NC   27871
  247-02 915   803232545 DEROUEN DANIEL                  3406 SILVERCANE ROAD            NEW IBERIA               LA   70560
  247-02 915   803232909 MURRIN DONALD E                 1 ROUTE BOX 2493                RICHMOND                 ME   04357
  247-02 915   803233923 MCKEON JIM                      3107 CARLSBAD STREET            NEW PORT RICHEY          FL   34655
  247-02 915   803236868 BOSWELL LORENZO JAMES           3607 NORTH STATION              INDIANAPOLIS             IN   46218
  247-02 915   803237486 MEYERS JUDITH I                 2527 JEFFERSON STREET           TERRE HAUTE              IN   47802
  247-02 915   803237924 GADDY ELIZABETH J               637 OLIN AVENUE                 INDIANAPOLIS             IN   46222
  247-02 915   803238542 SHORT MCHATT AMY                2495 BROOMSAGE LANE             HENDERSON                KY   42420
  247-02 915   803238708 ABREU GUILLERMO                 32175 NE 3 DRIVE                OKEECHOBEE               FL   34972
  247-02 915   803238823 BEAM GEORGE H  JR               1195 EUBANKS ROAD               ALLIGATOR                MS   38720
  247-02 915   803240423 WALLS JAMES M                   4917 NEEDHAMS TRAIL             SEAGROVE                 NC   27341
  247-02 915   803240829 ZONNER SHIRLEY ANN              7186 CYCLOPS DRIVE              SPRING HILL              FL   34607
  247-02 915   803241587 MIKUS DAVID B                   30 GARFIELD AVE                 BRIDGETON                NJ   08302
  247-02 915   803241967 SUTTON CHARLES E                15644 MESA ROAD                 HESPERIA                 CA   92345
  247-02 915   803242049 DOWNING WADE A                  225 ROLLING HILLS BLVD          FLORENCE                 MS   39073
  247-02 915   803242510 MORRIS ERICA T                  5 AVOCET COURT                  COLUMBIA                 SC   29203
  247-02 915   803242924 GOLDSTEIN BENJAMIN              8207 MARCIE DRIVE               BALTIMORE                MD   21208
  247-02 915   803243286 HERBISON GERALD F               612 HOLIDAY STREET              LONGVIEW                 TX   75601
  247-02 915   803243583 BROWN REBECCA                   22 CREAMERY ROAD                TUNKHANNOCK              PA   18657
  247-02 915   803246040 MURPHY MARY S                   RD#1 BOX 139 SHORT TRACT R      GRANGER                  NY   14846
  247-02 915   803246461 BENEFIELD RALPH LUMAR           2073 SWARTZ FAIRBANKS RD        MONROE                   LA   71203
  247-02 915   803246693 CISNEROS ERNESTO                7 GUTIERREZ ROAD                GILA                     NM   88038
  247-02 915   803247337 WHITE NETTIE E                  4921 WOODCREST AVENUE           PHILADELPHIA             PA   19131
  247-02 915   803248186 SCIARRA MARTHA E                330 SHORT BEACH RD UNIT E5      EAST HAVEN               CT   06512
  247-02 915   803248293 LEE SHERRY A                    3925 BALFOUR RD                 DETROIT                  MI   48224
  247-02 915   803248731 MITCHELL FABIAN L               1301 THIRD AVENUE               SCHENECTADY              NY   12303
  247-02 915   803249275 CANTER JODY R                   3110 PAWNEE COURT               INDIANAPOLIS             IN   46236
  247-02 915   803249499 JOHNSON LIZZIE                  2306 WEST FIRTH STREET          PHILADELPHIA             PA   19132
  247-02 915   803249986 DE LA CRUZ EDWIN                123 WADSWORTH STREET            PROVIDENCE               RI   02907
  247-02 915   803250489 WALLACE SUSAN                   6908 LINWOOD AVE                CLEVELAND                OH   44103
  247-02 915   803250794 WILLIAMSON MONTE D              3 RR BOX 196                    ROCKVILLE                IN   47872
  247-02 915   803250935 SALLAWAY JANICE                 625 RIVERSIDE DR                MARIETTA                 GA   30060
  247-02 915   803251859 MAURIC DANIEL                   15055 RED PINE DR               KENT CITY                MI   49330
  247-02 915   803252170 ANDRZYWSKI JOHN                 47 SUNSET DRIVE                 NAUGATUCK                CT   06770
  247-02 915   803252428 COOK DANNY G                    1782 W TRACKER ROAD             NIXA                     MO   65714
  247-02 915   803252824 VANDERWERFF TIMOTHY J           207 DENNIS STREET               MONTE VISTA              CO   80114
  247-02 915   803253749 WASHBURN LINDA M                5801 EUCALYPTUS                 WINTON                   CA   95388
  247-02 915   803254598 PATEL KALIDAS R                 163 173 BORDER STREET           NORTHBRIDGE              MA   01588
  247-02 915   803254663 PATEL KALIDAS                   136 146 BORDER STREET           NORTHBRIDGE              MA   01588
  247-02 915   803254754 PATEL KALIDAS R                 117 127 BORDER STREET           NORTHBRIDGE              MA   01588
  247-02 915   803254812 PATEL KALIDAS                   135 145 BORDER STREET           NORTHBRIDGE              MA   01588
  247-02 915   803254887 PATEL KALIDAS R                 149 159 BORDER STREET           NORTHBRIDGE              MA   01588
  247-02 915   803255264 LYONS CODY C JR                 131 WINDMILL COURT              HARMONY                  NC   28634
  247-02 915   803255348 BUELL DAVID P                   29651 JEWELLS DRIVE             LAWTON                   MI   49065
  247-02 915   803255504 JOHNSON TASHA E                 1339 NORTH CONCORD              INDIANAPOLIS             IN   46222
  247-02 915   803256163 SMITH JONATHON S                3539 KINGSTON STREET            JACKSONVILLE             FL   32254
  247-02 915   803256288 WALTON JERRY L                  4347 STATE ROAD 601             GREENVILLE               KY   42345
  247-02 915   803256809 JULIEN JOYCE MARIE              3219 WESTHAMPTON DRIVE          HOUSTON                  TX   77045
  247-02 915   803257039 REPASH RICHARD W JR             162 OLD NAZARETH PIKE           BETHLEHEM                PA   18020
  247-02 915   803257369 COWART ROBERT S                 6484 WILMAR AVENUE              MILTON                   FL   32570

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803222769      30,100.00      30,100.00         0.00  04/10/2000  03/10/2015  177.27   06/10/2000   70.0     14.500        411.02
  803224336      12,000.00      11,968.17         0.00  05/01/2000  04/01/2010  118.00   06/01/2000   41.3     13.500        182.73
  803224849     550,000.00     549,343.32         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   66.6     10.750      5,583.76
  803225754      36,500.00      36,364.03         0.00  04/10/2000  03/10/2015  177.27   05/10/2000   62.9     10.500        403.47
  803225903      22,500.00      22,457.44         0.00  04/08/2000  03/08/2015  177.21   06/08/2000   79.0     11.625        264.63
  803226364      38,400.00      38,360.30         0.00  04/08/2000  03/08/2020  237.21   06/08/2000   80.0     11.050        397.67
  803227677      72,800.00      72,248.41         0.00  05/24/2000  04/24/2015  178.75   07/24/2000   80.0      9.750        625.46
  803228402     151,200.00     151,200.00         0.00  05/12/2000  04/12/2030  358.36   06/12/2000   80.0     10.500      1,383.09
  803228972      25,000.00      24,861.26         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   43.7     13.850        293.26
  803230267      46,325.00      46,234.31         0.00  04/22/2000  03/22/2025  297.67   06/22/2000   85.0     12.500        505.11
  803230655      99,000.00      99,000.00         0.00  05/17/2000  04/17/2030  358.52   06/17/2000   90.0     12.000      1,018.33
  803230861      48,000.00      47,996.52         0.00  04/15/2000  03/15/2020  237.44   06/15/2000   80.0     13.600        583.00
  803231430      27,510.00      27,391.36         0.00  05/01/2000  04/01/2025  298.00   07/01/2000   70.0     15.500        363.06
  803232545      38,250.00      38,186.65         0.00  05/04/2000  04/04/2020  238.09   07/04/2000   85.0     13.250        454.96
  803232909      59,000.00      58,778.29         0.00  04/20/2000  03/20/2015  177.60   06/20/2000   69.4     10.625        656.76
  803233923      39,750.00      39,750.00         0.00  05/11/2000  04/11/2030  358.32   06/11/2000   74.2     13.750        463.13
  803236868      28,000.00      27,958.03         0.00  04/24/2000  03/24/2015  177.73   06/24/2000   84.9     13.600        365.39
  803237486      12,000.00      11,950.56         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   29.2     11.500        140.18
  803237924      20,000.00      20,000.00         0.00  05/27/2000  04/27/2030  358.85   06/27/2000   80.0     13.850        234.60
  803238542      76,000.00      75,967.67         0.00  05/12/2000  04/12/2030  358.36   06/12/2000   80.0     13.250        855.59
  803238708      46,750.00      46,661.23         0.00  04/16/2000  03/16/2020  237.47   06/16/2000   85.0     12.250        522.93
  803238823      36,975.00      36,971.51         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   85.0     12.000        380.33
  803240423      45,900.00      45,859.65         0.00  05/01/2000  04/01/2025  298.00   07/01/2000   85.0     12.750        509.05
  803240829      42,500.00      42,374.02         0.00  05/17/2000  04/17/2025  298.52   06/17/2000   75.8     11.875        443.70
  803241587      47,200.00      47,034.66         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   76.1     12.225        493.70
  803241967      90,289.00      90,243.93         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   85.9     10.750        842.83
  803242049      25,500.00      25,477.34         0.00  05/10/2000  04/10/2025  298.29   06/10/2000   75.0     15.100        328.59
  803242510      45,597.00      45,597.00         0.00  05/25/2000  04/25/2025  298.78   05/25/2000   80.9     14.600        569.91
  803242924     160,500.00     160,500.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   90.0     13.400      1,825.77
  803243286      40,300.00      40,279.11         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   83.9     12.000        414.53
  803243583      54,400.00      54,314.18         0.00  05/14/2000  04/14/2015  178.42   06/14/2000   85.0     12.250        570.06
  803246040      55,200.00      54,945.90         0.00  04/24/2000  03/24/2020  237.73   06/24/2000   84.9     12.500        627.15
  803246461      42,500.00      42,500.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   85.0     12.750        490.37
  803246693      58,400.00      58,356.00         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   80.0     13.500        668.92
  803247337      56,700.00      56,699.76         0.00  04/17/2000  03/17/2015  177.50   06/17/2000   85.7     13.250        638.31
  803248186      47,900.00      47,781.39         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   69.9     11.375        469.79
  803248293      46,800.00      46,800.00         0.00  05/05/2000  04/05/2030  358.13   05/05/2000   60.0     13.750        545.27
  803248731      62,000.00      61,909.70         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   80.0     13.250        697.98
  803249275      68,800.00      68,776.69         0.00  05/26/2000  04/26/2030  358.82   07/26/2000   80.0     14.100        820.64
  803249499      18,200.00      18,186.63         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   65.0     12.900        199.91
  803249986      70,550.00      70,473.16         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   85.0     12.900        774.91
  803250489      47,450.00      47,450.00         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   65.0     13.500        543.50
  803250794      48,577.00      48,574.27         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   83.7     12.500        518.44
  803250935      52,500.00      52,364.26         0.00  05/05/2000  04/05/2030  358.13   07/05/2000   75.0     13.500        601.34
  803251859      50,915.00      50,779.51         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   85.0     13.950        601.26
  803252170     112,000.00     111,835.61         0.00  05/19/2000  04/19/2015  178.59   06/19/2000   65.8     13.500      1,282.86
  803252428      46,000.00      46,000.00         0.00  04/17/2000  03/17/2020  237.50   06/17/2000   84.9     11.300        484.23
  803252824      35,000.00      34,859.99         0.00  05/01/2000  04/01/2010  118.00   06/01/2000   75.4     10.500        472.27
  803253749      20,773.00      20,687.41         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   27.8     11.500        242.67
  803254598     140,000.00     139,761.14         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   70.0     10.750      1,421.32
  803254663     140,000.00     139,664.20         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   70.0     10.750      1,421.32
  803254754     140,000.00     139,664.20         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   70.0     10.750      1,421.32
  803254812     140,000.00     139,664.20         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   70.0     10.750      1,421.32
  803254887     140,000.00     139,664.20         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   70.0     10.750      1,421.32
  803255264      27,000.00      26,864.83         0.00  05/19/2000  04/19/2010  118.59   06/19/2000   66.9     15.250        439.75
  803255348      42,500.00      42,244.22         0.00  04/08/2000  03/08/2025  297.21   07/08/2000   85.0     12.750        471.35
  803255504      44,965.00      44,965.00         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   84.8     13.350        509.73
  803256163      45,600.00      45,600.00         0.00  04/21/2000  03/21/2015  177.63   06/21/2000   80.0     12.225        476.96
  803256288      19,800.00      19,633.71         0.00  05/10/2000  04/10/2015  178.29   07/10/2000   42.2     13.250        222.90
  803256809      19,550.00      19,504.84         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   85.0     13.100        248.64
  803257039      45,000.00      44,957.88         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   62.8     12.850        564.92
  803257369      26,000.00      26,000.00         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   54.1     11.750        262.45
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803257856 HAUF DONALD I III               2652 BALTIMORE PIKE             HANOVER                  PA   17331
  247-02 915   803258532 KACHEL STEWART C                4448 SW 51 STREET               FT LAUDERDALE            FL   33314
  247-02 915   803259738 PICKERING KELLY                 9800 FREETOWN RD                VICKSBURG                MS   39183
  247-02 915   803259910 HANNING JAMES M                 291 CHAPPEL HILL ROAD           CLAYSVILLE               PA   15323
  247-02 915   803259993 FONNER JERRY                    RR1 BOX 125-C                   DALLAS                   WV   26036
  247-02 915   803260298 HEIDEMANN BRIAN K               8614 ABERDEEN TRAIL             NORTHFIELD               MN   55057
  247-02 915   803260397 THOMPSON RICHARD J              1937 GOSHEN CHURCH ROAD         BOWLING GREEN            KY   42101
  247-02 915   803260603 GONZALEZ GENARO J               132 WESTWOOD DRIVE              BRENTWOOD                NY   11717
  247-02 915   803261437 BALO CARL E                     108 SHARON ACRES LANE           GASTON                   SC   29053
  247-02 915   803262716 STABLES DONNA                   12841 LADORE ROAD               AMELIA                   VA   23002
  247-02 915   803262732 CUMMINGS WILLIAM G              3320 SERR STREET                CORUNNA                  MI   48817
  247-02 915   803263979 BRUCE JUDY A                    7829 HASTINGS STREET            JACKSONVILLE             FL   32220
  247-02 915   803264498 WRIGHT DONALD                   3000 CARLETON ROAD              BIRMINGHAM               AL   35216
  247-02 915   803264696 YACOUB INSAF                    1601 SOUTHWEST 17 AVENUE        MIAMI                    FL   33145
  247-02 915   803264787 MCCOLISTER CHARLES R            9607 NORTH 22ND STREET          TAMPA                    FL   33612
  247-02 915   803264886 HOLT MICKIE D                   2815 BROADVIEW DRIVE            BEDFORD                  IN   47421
  247-02 915   803264944 BRYANT LUCIUS                   3082 14TH AVENUE SOUTH          SAINT PETERSBURG         FL   33712
  247-02 915   803265842 FEATHER HOWARD D                2710 PARRISH CEMETARY ROAD      JACKSONVILLE             FL   32221
  247-02 915   803266428 SEHORN MICHAEL L                344 NORTH 100 WEST              CENTERFIELD              UT   84622
  247-02 915   803266923 CHAVEZ FELIPE                   4350 UPHAM STREET               WHEAT RIDGE              CO   80033
  247-02 915   803267087 BEARD JASON G                   4200 TALLEY ROAD                HAMPTONVILLE             NC   27020
  247-02 915   803267434 SUTTON JOHN W                   9869 COUNTY ROAD 3420           LAMPASAS                 TX   76550
  247-02 915   803267871 JOHNSON EUGENE R                124 BUSHKILL DRIVE              EASTON                   PA   18042
  247-02 915   803268697 MANOS ELIZABETH                 17 PASHEN PLACE                 HUNTINGTON STATION       NY   11746
  247-02 915   803268762 CHANDLER ANNIE D                21637 NORTHEAST 17TH AVENU      LAWTEY                   FL   32058
  247-02 915   803268945 WESLEY JACQUELINE ANN           1604 SHERWOOD STREET            BUNNELL                  FL   32110
  247-02 915   803269075 WOODARD JIMMY D                 2490 HOLLISTER ROAD             MARIANNA                 FL   32446
  247-02 915   803269604 WILLIAMS LINDA N                28 SANDPIPER HILL               FAIRPORT                 NY   14450
  247-02 915   803269620 CHRISTIAN JAKE                  39 QUEENS COURT                 FROSTPROOF               FL   33843
  247-02 915   803269794 WALTON YVETTE D                 7901 WINTERWOOD CIRCLE NOR      JACKSONVILLE             FL   32210
  247-02 915   803269828 HIGGS ALFRED J                  988 EAST MESA DRIVE             RIALTO                   CA   92376
  247-02 915   803270099 VACCARO TREV MARGO B            421 ROGER ROAD                  LAFAYETTE                LA   70507
  247-02 915   803270511 MCMAHAN JAMES RAY               135 FOX TRAIL ROAD              GATLINBURG               TN   37738
  247-02 915   803271006 GALINIS STACY                   21341 FEATHERSTONE              CENTERVILLE              MI   49032
  247-02 915   803271303 JONAS DEANNA                    RD 1 BOX 79                     PLEASANT MOUNT           PA   18453
  247-02 915   803271782 BALADI JEAN                     171 72ND STREET                 BROOKLYN                 NY   11209
  247-02 915   803271824 BOVE PETER                      30 ELM STREET                   STONINGTON               CT   06378
  247-02 915   803273507 DARROUGH SUSAN A                775 EL MONTE AVENUE             CHICO                    CA   95928
  247-02 915   803275189 LOPEZ DEBBIE D                  1035 TESUQUE DRIVE              ESPANOLA                 NM   85732
  247-02 915   803275478 DAVIS BETH A                    509 N TENNYSON                  HINES                    OR   97738
  247-02 915   803275940 WHITE SANDRA O                  1117 MONROE ST                  FT WAYNE                 IN   46802
  247-02 915   803276260 TILTON ROBIN                    206 WEST FIRST STREET           OMAHA                    AR   72662
  247-02 915   803276476 HAMM MILO G                     405 WEST BELDING                HOT SPRINGS              AR   71901
  247-02 915   803276484 BARTON DEBRA A                  7740 CEDAR FARM ESTATES         DITTMER                  MO   63023
  247-02 915   803279181 JOHNSON VAN R                   428 LEXINGTON AVENUE            BROOKLYN                 NY   11221
  247-02 915   803279215 MOLLOY PAUL A                   12224 WAPATO ROAD               ANDERSON ISLAND          WA   98303
  247-02 915   803279538 DUNNING JESSE A                 1240 US ROUTE 1                 FREEPORT                 ME   04032
  247-02 915   803279728 PULLEN DONALD C JR              180 HIGHBANKS RD                STEPHENSON               VA   22656
  247-02 915   803280585 MATZ EUGENE A                   N8654 BLUEBIRD RD               BIRNAMWOOD               WI   54414
  247-02 915   803280684 ROSIER ESTHER                   2240 NORTHWEST 45TH AVENUE      BELL                     FL   32619
  247-02 915   803280841 GRILEY BARBARA J                4130 LILAC ROAD                 SOUTH BEND               IN   46628
  247-02 915   803281013 TUEL JEFFREY E                  LOT 48 NORTH RIVER BEND SU      DELRAY                   WV   26714
  247-02 915   803281260 MCDONOUGH RONALD P              2105 87TH COURT NORTHWEST       BRADENTON                FL   34209
  247-02 915   803281336 PUTMAN SUSAN                    7742 PECK RD                    HAMLIN TWP               MI   48227
  247-02 915   803281799 KING DEBRA                      767 WATERSPRING ROAD            ORANGEBURG               SC   29118
  247-02 915   803281880 DELOACH MICHELLE                683 SHARON CHURCH ROAD          GASTON                   SC   29053
  247-02 915   803282227 PALLANTE EARNEST B              10295 SHELLCRACKER ROAD         JACKSONVILLE             FL   32226
  247-02 915   803282474 DAVIS CELESTINE O               1002 DUDLEY                     LONGVIEW                 TX   75602
  247-02 915   803282730 CHRISTENSEN OTTO WILLIAM        3288 SOUTH 4300 WEST            WEST VALLEY CITY         UT   84120
  247-02 915   803283282 CHERNY ROBERTA L                444 WEST 13TH STREET            LORAIN                   OH   44052
  247-02 915   803283399 SANDERS LOUISE                  1308 LILLIE ST                  FT WAYNE                 IN   46803
  247-02 915   803283787 FISHER KELSO I JR               1927 BOWMANSVILLE ROAD          MOHNTON                  PA   19540

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803257856      45,918.00      45,692.68         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   89.0     12.250        558.50
  803258532      34,000.00      34,000.00         0.00  05/10/2000  04/10/2015  178.29   05/10/2000   67.0     11.250        391.80
  803259738      38,400.00      38,279.77         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   80.0     12.250        429.53
  803259910      44,000.00      43,915.22         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   80.0     13.250        563.96
  803259993      78,750.00      78,747.75         0.00  05/11/2000  04/11/2030  358.32   06/11/2000   75.0     10.875        742.53
  803260298      51,000.00      50,928.68         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   48.0     12.750        554.21
  803260397      30,600.00      30,381.71         0.00  04/21/2000  03/21/2015  177.63   06/21/2000   60.0     12.750        382.14
  803260603     107,200.00     107,015.16         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   80.0     11.750      1,082.09
  803261437      65,266.00      65,083.97         0.00  05/03/2000  04/03/2020  238.06   06/03/2000   85.9     11.750        707.29
  803262716      46,700.00      46,700.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   89.9     11.750        471.39
  803262732     130,500.00     130,242.68         0.00  05/10/2000  04/10/2030  358.29   06/10/2000   90.0     10.750      1,218.19
  803263979      64,600.00      64,389.32         0.00  04/27/2000  03/27/2020  237.83   06/27/2000   85.0     12.125        716.94
  803264498     113,080.00     113,080.00         0.00  05/18/2000  04/18/2015  178.55   05/18/2000   80.0     13.750      1,317.51
  803264696     101,250.00     101,201.91         0.00  04/21/2000  03/21/2015  177.63   05/21/2000   75.0     13.250      1,297.76
  803264787      32,232.00      32,232.00         0.00  04/27/2000  03/27/2020  237.83   05/27/2000   90.0     11.925        353.22
  803264886      70,000.00      69,881.62         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   80.0     11.125        801.12
  803264944      34,400.00      34,400.00         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   80.0     12.000        353.84
  803265842      20,000.00      20,000.00         0.00  05/03/2000  04/03/2020  238.06   05/03/2000   37.7     13.250        237.89
  803266428      47,644.00      47,589.71         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   89.7     12.500        508.48
  803266923      39,000.00      38,984.46         0.00  06/01/2000  05/01/2015  179.00   08/01/2000   84.5     13.000        431.42
  803267087      27,000.00      26,944.23         0.00  04/28/2000  03/28/2025  297.86   06/28/2000   75.0     12.625        296.92
  803267434     146,160.00     146,023.24         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   90.0      8.500      1,123.84
  803267871      25,000.00      24,865.33         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   50.0     11.525        292.44
  803268697     113,000.00     112,535.93         0.00  04/14/2000  03/14/2020  237.40   06/14/2000   79.7     12.000      1,244.23
  803268762      24,297.00      24,056.86         0.00  04/27/2000  03/27/2015  177.83   06/27/2000   79.4     11.700        286.93
  803268945      30,000.00      29,838.64         0.00  05/17/2000  04/17/2020  238.52   06/17/2000   58.8     11.250        314.78
  803269075      37,000.00      36,873.12         0.00  04/22/2000  03/22/2015  177.67   06/22/2000   78.7     11.750        438.13
  803269604      30,000.00      29,942.95         0.00  05/05/2000  04/05/2030  358.13   07/05/2000   20.9     10.625        277.23
  803269620      45,000.00      44,747.36         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   81.8     10.875        507.94
  803269794      59,391.00      59,391.00         0.00  05/21/2000  04/21/2030  358.65   05/21/2000   65.9     13.250        668.61
  803269828     128,985.00     128,985.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   85.9     13.100      1,436.92
  803270099      39,000.00      38,945.04         0.00  05/17/2000  04/17/2020  238.52   07/17/2000   75.0     14.350        494.92
  803270511     272,000.00     272,000.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   85.0     13.100      3,030.14
  803271006      32,500.00      32,500.00         0.00  05/19/2000  04/19/2025  298.59   06/19/2000   72.2     15.100        418.79
  803271303      49,796.00      49,621.27         0.00  04/28/2000  03/28/2020  237.86   06/28/2000   90.0     12.750        574.55
  803271782     157,000.00     156,979.30         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   64.4     12.100      1,894.38
  803271824     168,850.00     168,427.49         0.00  05/03/2000  04/03/2010  118.06   06/03/2000   84.9     12.900      2,511.16
  803273507      53,000.00      52,909.64         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   65.2     10.000        511.46
  803275189      50,000.00      50,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   65.7     12.850        627.69
  803275478      29,000.00      28,934.54         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   80.1     13.500        376.51
  803275940      44,000.00      44,000.00         0.00  05/21/2000  04/21/2015  178.65   05/21/2000   80.0     14.800        549.33
  803276260      25,500.00      25,363.08         0.00  05/04/2000  04/04/2015  178.09   07/04/2000   85.0     13.100        324.32
  803276476      40,800.00      40,800.00         0.00  05/19/2000  04/19/2030  358.59   05/19/2000   80.0     13.200        457.72
  803276484      60,400.00      60,400.00         0.00  05/03/2000  04/03/2030  358.06   05/03/2000   64.9     13.750        703.73
  803279181      88,000.00      88,000.00         0.00  05/26/2000  04/26/2015  178.82   05/26/2000   80.0     10.500        804.97
  803279215      25,000.00      24,627.02         0.00  05/01/2000  04/01/2020  238.00   08/01/2000   78.4     13.600        303.64
  803279538      63,900.00      63,535.45         0.00  04/25/2000  03/25/2030  357.76   06/25/2000   67.9     12.850        699.38
  803279728      68,500.00      68,500.00         0.00  04/17/2000  03/17/2015  177.50   06/17/2000   89.6     12.000        704.60
  803280585      63,700.00      63,304.03         0.00  05/11/2000  04/11/2030  358.32   07/11/2000   84.9     13.250        717.12
  803280684      31,500.00      31,286.87         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   75.0     13.850        416.33
  803280841      89,250.00      89,152.64         0.00  05/20/2000  04/20/2015  178.62   06/20/2000   85.0     13.100        994.26
  803281013      31,850.00      31,768.06         0.00  05/11/2000  04/11/2025  298.32   06/11/2000   84.9     13.500        371.26
  803281260     115,000.00     114,427.60         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   84.0     12.750      1,249.70
  803281336      51,850.00      51,692.15         0.00  04/15/2000  03/15/2025  297.44   06/15/2000   85.0     12.650        571.16
  803281799      72,250.00      72,250.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.0     12.500        771.09
  803281880      46,569.00      46,568.08         0.00  04/28/2000  03/28/2025  297.86   05/28/2000   80.9     14.350        573.08
  803282227      40,800.00      40,666.56         0.00  05/18/2000  04/18/2010  118.55   06/18/2000   80.0     11.750        579.48
  803282474      55,800.00      55,771.06         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   90.0     12.000        573.97
  803282730      37,500.00      37,500.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   35.7     10.875        383.89
  803283282      65,000.00      64,965.21         0.00  05/19/2000  04/19/2015  178.59   07/19/2000   78.3     11.900        663.60
  803283399      33,000.00      32,995.45         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   66.0     11.480        326.30
  803283787      30,000.00      29,927.40         0.00  05/28/2000  04/28/2025  298.88   06/28/2000   45.5     13.500        349.69
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803284033 NUNN FRANKLIN J                 1610 W 14TH STREET              ANDERSON                 IN   46016
  247-02 915   803284066 WOJTAN STANLEY                  7917 MIMOSA DRIVE               PORT RICHEY              FL   34668
  247-02 915   803284405 SANTRY DONALD E                 215 BITTERSWEET DRIVE           HERSHEY                  PA   17033
  247-02 915   803285030 JOHNSON GEORGIA                 3660 DELOR                      ST LOUIS                 MO   63116
  247-02 915   803285212 SMITH ALETHEA                   59 TUXEDO                       HIGHLAND PARK            MI   48208
  247-02 915   803285709 HUNT JAMES ROBERT JR            218 EAST THOMAS STREET          DANVILLE                 VA   24540
  247-02 915   803285865 STRECKER DAVID J                3510 ERVIN RD                   WISCONSIN RAPIDS         WI   54495
  247-02 915   803286939 JENKINS LEROY                   4060 LUCKNOW ROAD               CASSETT                  SC   29032
  247-02 915   803287028 NEAL RICK R                     700 WEST NORTH STREET           LINCOLN                  AR   72744
  247-02 915   803287259 LIGHTLE KAY E                   14018 89TH AVENUE NORTH         SEMINOLE                 FL   33776
  247-02 915   803287481 CUMMINGS MARY H                 3120 S SHORTRIDGE ROAD          INDIANAPOLIS             IN   46239
  247-02 915   803287747 BAUER JONATHAN H                2003 SOUTHEAST 12TH TERRAC      CAPE CORAL               FL   33990
  247-02 915   803287952 HUNTER TARA                     15708 AUBURN                    DETROIT                  MI   48223
  247-02 915   803288570 MILLSAP RANDY J                 1210 EAST POLELINE ROAD         POST FALLS               ID   83854
  247-02 915   803288794 DUVALL LOYAL D                  4236 BELL CHAPEL ROAD           ATKINS                   AR   72823
  247-02 915   803289875 DOUGLAS J P                     6485 OAKWOOD                    GILMER                   TX   75644
  247-02 915   803291939 WINCHESTER CLYDE                4039 SUNNY SLOPE ROAD           EDGEMONT                 AR   72044
  247-02 915   803292416 HUGHES JOHNNY J                 HC 31 BOX 255                   WELCH                    WV   24801
  247-02 915   803292697 BRACEY WILLIE C                 1 ROUTE BOX 134A                DENMARK                  SC   29042
  247-02 915   803292812 BELL NORMAN                     612 HOFFMAN AVENUE              BELLPORT                 NY   11713
  247-02 915   803292952 MCDONALD ROSA P                 1961 MCLEOD ROAD                DEFUNIAK SPRINGS         FL   32433
  247-02 915   803293133 RIVERA-VIRUE IRIS J             716 RITTER STREET               READING                  PA   19601
  247-02 915   803294800 LOVE SAMUEL                     1214 HARVARD BLVD               DAYTON                   OH   45406
  247-02 915   803295641 AUTRY CONWARD J JR              111 HICKORY HILLS AVENUE        MARION                   KY   42064
  247-02 915   803296094 RIVERA MIGUEL A                 706 ROYAL PALM DRIVE            KISSIMMEE                FL   34743
  247-02 915   803296771 ALFORD WILLIAM V                2019 13TH AVENUE                BEAVER FALLS             PA   15010
  247-02 915   803297829 KETCHLEDGE JAMES L              135 ALUM STREET                 LEHIGHTON                PA   18235
  247-02 915   803298181 PERRY FRED C                    38 40 WEST SOUTHERN AVE         SPRINGFIELD              OH   45506
  247-02 915   803298660 LUKAS KENNETH S                 517 PHILLIPA STREET             SOUTH BEND               IN   46619
  247-02 915   803298678 COLBERT THOMAS M                260 PITTARD ROAD                ATHENS                   GA   30607
  247-02 915   803300730 HARGETT DEE F JR                16176 HARGETT ROAD              JACKSONVILLE             FL   32218
  247-02 915   803301266 MCCORMICK PAUL R                2340 35TH STREET SOUTH          SAINT PETERSBURG         FL   33705
  247-02 915   803302025 MINTON MANUS                    105 WALNUT AVENUE               RHODHISS                 NC   28667
  247-02 915   803302553 KEVER JAMES W                   4203 FLORENCE AVENUE            TALLAHASSEE              FL   32311
  247-02 915   803303502 FOY PATRICK                     90 NORTH 16TH STRET             WYANDANCH                NY   11798
  247-02 915   803304641 KLEMENT JOHN S                  34 FORT SALONGA ROAD            NORTHPORT                NY   11768
  247-02 915   803304989 OLSON DENNIS L                  1756 HIGHWAY 60                 LOVELAND                 CO   80537
  247-02 915   803305259 PHILLIPS MALLAN                 453 SUMMERVILLE STREET          MOBILE                   AL   36617
  247-02 915   803305473 HARRISON-EL FAY                 2016 DRUID HILL AVE             BALTIMORE                MD   21217
  247-02 915   803305713 MAYES ALFRED H                  2906 COVENTRY CT                BLOOMINGTON              IL   61704
  247-02 915   803305788 WASHINGTON WILLIE MAE           3723 WILSON CIRCLE              TALLAHASSEE              FL   32308
  247-02 915   803305945 RODDY GERALD L JR               1715 DUFF ROAD                  LAKELAND                 FL   33810
  247-02 915   803306463 HUGHES HAZEL J                  3006 EAST ELM STREET            TAMPA                    FL   33610
  247-02 915   803307859 SIMS ANTUANETTA                 87 LAURA LEE DR                 CAHOKIA                  IL   62206
  247-02 915   803307982 CUENCA OSVALDO                  22 RUSSELL STREET               MANORVILLE               NY   11949
  247-02 915   803310309 PRIESTER TERRY L                2960 OLD WEST POINT ROAD        COLUMBUS                 MS   39701
  247-02 915   803310457 STRAUSS JOSEPH M JR             811 WEST 8TH STREET             BIRDSBORO TWP.           PA   19508
  247-02 915   803310648 BRITTINGHAM RANDALL             216 SOUTH MARGERY DRIVE         PITTSBURGH               PA   15238
  247-02 915   803311000 MOTICHEK DONALD C               1 HESTER STREET                 MADISONVILLE             LA   70447
  247-02 915   803311299 MOLTER RANDY E                  37875 EMERY                     CLINTON TOWNSHIP         MI   48036
  247-02 915   803312024 LEMON DANICE                    1812 MCCLURE STREET             HOMESTEAD                PA   15120
  247-02 915   803312065 KOVACS KARL D                   1337 STOWE AVENUE               MCKEES ROCKS             PA   15136
  247-02 915   803312081 BARBER THOMAS EUGENE            1842 NEBRASKA AVENUE NORTH      SAINT PETERSBURG         FL   33703
  247-02 915   803312388 AVERY RICHARD                   2522 HAZELWOOD                  SAGINAW                  MI   48601
  247-02 915   803312586 CHAMPAGNE RONALD                17413 J. B. AVERETTE ROAD       LIVINGSTON               LA   70754
  247-02 915   803313840 HENRY CHANDRA D                 2718 PARKRUS LANE               JACKSONVILLE             FL   32208
  247-02 915   803314020 GORDON ELLIOTT E                12981 BLACK BOTTOM ROAD         GALENA                   MD   21635
  247-02 915   803314699 MCCORMICK MICHAEL H SR          805 COLUMBIA STREET             SCRANTON                 PA   18509
  247-02 915   803314897 GOODMAN CHERYL Y                455 PUDDING SWAMP ROAD          LYNCHBURG                SC   29080
  247-02 915   803315092 LOW LARAE A                     W16987 APPLE RD                 TIGERTON                 WI   54486
  247-02 915   803315555 LUNDSTROM MARYLOU               13291 WEST 65TH AVENUE          ARVADA                   CO   80004
  247-02 915   803315696 CULBERT JAMES J SR              619 621 NORTH SEVENTH ST        POTTSVILLE               PA   17901

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803284033      15,000.00      14,998.79         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   34.0     12.250        182.44
  803284066      19,500.00      19,262.58         0.00  04/24/2000  03/24/2015  177.73   06/24/2000   80.1     14.250        262.97
  803284405     245,000.00     245,000.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   84.8     11.250      2,379.59
  803285030      61,200.00      61,200.00         0.00  05/06/2000  04/06/2030  358.16   06/06/2000   85.0     13.100        681.78
  803285212      60,800.00      60,598.75         0.00  05/04/2000  04/04/2030  358.09   06/04/2000   80.0     11.625        607.90
  803285709      30,940.00      30,940.00         0.00  05/11/2000  04/11/2030  358.32   05/11/2000   70.0     12.100        320.64
  803285865      85,800.00      85,800.00         0.00  05/05/2000  04/05/2015  178.13   05/05/2000   65.0     13.500        982.76
  803286939      46,750.00      46,665.84         0.00  04/20/2000  03/20/2015  177.60   06/20/2000   85.0     13.000        591.50
  803287028      52,500.00      52,500.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   70.0     12.500        560.31
  803287259      62,500.00      62,329.72         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   56.8     12.000        642.88
  803287481      93,750.00      93,750.00         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   75.0     12.125        973.35
  803287747      14,500.00      14,500.00         0.00  05/14/2000  04/14/2015  178.42   05/14/2000   18.5     11.500        169.39
  803287952      60,300.00      60,300.00         0.00  05/21/2000  04/21/2030  358.65   05/21/2000   90.0     12.500        643.56
  803288570      53,833.00      53,833.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   84.9     11.500        628.87
  803288794      26,400.00      26,344.68         0.00  05/18/2000  04/18/2020  238.55   06/18/2000   80.0     13.150        312.12
  803289875      65,500.00      65,484.97         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   79.3     10.500        599.15
  803291939      33,600.00      33,474.52         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   80.0     13.600        438.47
  803292416      22,500.00      22,500.00         0.00  05/18/2000  04/18/2020  238.55   06/18/2000   90.0     12.250        251.68
  803292697      46,800.00      46,572.21         0.00  05/10/2000  04/10/2010  118.29   06/10/2000   90.0     11.750        664.70
  803292812      54,400.00      54,400.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   64.0     14.150        651.04
  803292952      50,304.00      50,047.99         0.00  05/24/2000  04/24/2030  358.75   06/24/2000   85.9     11.250        488.58
  803293133      24,650.00      24,650.00         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   85.0     13.850        289.15
  803294800      41,000.00      40,938.82         0.00  05/19/2000  04/19/2020  238.59   06/19/2000   53.9      9.625        385.53
  803295641      29,750.00      29,719.54         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   85.0     12.500        366.68
  803296094      88,000.00      87,902.19         0.00  05/11/2000  04/11/2015  178.32   06/11/2000   80.0     14.100      1,049.66
  803296771      39,600.00      39,531.65         0.00  05/19/2000  04/19/2020  238.59   06/19/2000   90.0     11.250        415.51
  803297829      25,000.00      24,880.78         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   83.8     12.000        300.04
  803298181      39,950.00      39,933.89         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   85.0     12.400        423.27
  803298660      16,000.00      16,000.00         0.00  05/10/2000  04/10/2015  178.29   05/10/2000   80.0     11.250        184.38
  803298678      37,700.00      37,700.00         0.00  05/03/2000  04/03/2015  178.06   06/03/2000   65.0     12.850        473.28
  803300730      29,000.00      28,807.07         0.00  05/21/2000  04/21/2010  118.65   06/21/2000   30.0      9.875        381.23
  803301266      32,850.00      32,767.17         0.00  05/07/2000  04/07/2015  178.19   07/07/2000   90.0     12.750        356.98
  803302025      32,000.00      31,837.91         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   64.1     11.500        373.82
  803302553      67,500.00      67,500.00         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   90.0     11.775        732.67
  803303502      43,800.00      43,800.00         0.00  05/06/2000  04/06/2020  238.16   06/06/2000   85.8     13.850        539.90
  803304641      97,100.00      96,984.75         0.00  05/05/2000  04/05/2020  238.13   06/05/2000   79.9     11.750      1,052.28
  803304989     224,000.00     224,000.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   80.0     13.650      2,592.18
  803305259      44,200.00      44,099.86         0.00  05/20/2000  04/20/2015  178.62   06/20/2000   85.0     12.700        478.60
  803305473      57,200.00      56,928.76         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   65.0     13.250        643.94
  803305713      60,100.00      60,018.05         0.00  05/24/2000  04/24/2020  238.75   06/24/2000   89.9     12.500        682.82
  803305788      14,400.00      14,339.67         0.00  05/18/2000  04/18/2010  118.55   06/18/2000   84.1     11.875        205.56
  803305945      35,500.00      35,427.38         0.00  05/03/2000  04/03/2015  178.06   06/03/2000   46.7      9.750        376.07
  803306463      50,152.00      50,152.00         0.00  05/18/2000  04/18/2030  358.55   06/18/2000   65.9     13.500        574.45
  803307859      40,800.00      40,800.00         0.00  05/18/2000  04/18/2030  358.55   05/18/2000   85.0     11.750        411.84
  803307982     150,000.00     150,000.00         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   68.2     11.750      1,625.56
  803310309     101,200.00     101,200.00         0.00  05/07/2000  04/07/2030  358.19   06/07/2000   80.0     13.500      1,159.16
  803310457      63,626.00      63,288.26         0.00  05/28/2000  04/28/2020  238.88   06/28/2000   89.7     11.500        678.53
  803310648      46,900.00      46,797.02         0.00  05/12/2000  04/12/2020  238.36   07/12/2000   89.9     11.250        492.10
  803311000      29,156.00      29,136.14         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   80.9     12.500        359.35
  803311299      53,698.00      53,158.62         0.00  04/27/2000  03/27/2015  177.83   06/27/2000   84.7     13.350        691.83
  803312024      16,000.00      16,000.00         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   80.0     13.850        187.68
  803312065      48,450.00      48,450.00         0.00  05/24/2000  04/24/2030  358.75   05/24/2000   85.0     13.100        539.74
  803312081      77,300.00      77,300.00         0.00  04/21/2000  03/21/2020  237.63   05/21/2000   89.9     12.125        857.89
  803312388      24,050.00      24,050.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   65.0     13.500        275.47
  803312586      45,600.00      45,600.00         0.00  04/23/2000  03/23/2020  237.70   05/23/2000   80.0     12.000        502.10
  803313840      34,200.00      34,197.54         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   89.9     11.375        396.81
  803314020     140,000.00     139,551.57         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   80.0      9.500      1,177.20
  803314699      50,001.00      49,993.13         0.00  04/23/2000  03/23/2015  177.70   06/23/2000   77.9     12.200        522.03
  803314897      28,000.00      28,000.00         0.00  05/05/2000  04/05/2020  238.13   06/05/2000   80.0     13.000        328.04
  803315092      72,200.00      72,142.05         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   84.9     10.550        663.14
  803315555      66,950.00      66,714.07         0.00  06/01/2000  05/01/2020  239.00   07/01/2000   84.8     13.000        784.37
  803315696      20,250.00      20,153.97         0.00  05/19/2000  04/19/2020  238.59   06/19/2000   75.0     11.875        221.21
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803316199 RICKMAN RONALD W                14612 HAYNES ROAD               DOVER                    FL   33527
  247-02 915   803316207 TRIBBLE BOBBY G                 4861 LINCLIFF DR                ROCKFORD                 IL   61109
  247-02 915   803316512 BLOCKER JAMES T JR              224 TODD STREET                 ALIQUIPPA                PA   15001
  247-02 915   803317478 GARRETT CHRISTOPHE J            241 COUNTY ROAD 388             CULLMAN                  AL   35067
  247-02 915   803317684 TERRANOVA JOSEPH A              1249 LITTLE MILL ROAD           GLOUCESTER TWP           NJ   08081
  247-02 915   803317809 CRAFT ALLENA Q                  205 WEST BUCK STREET            PAULSBORO                NJ   08066
  247-02 915   803318401 KRAUSE SAMANTHA                 214 ROESCH STREET               BUFFALO                  NY   14207
  247-02 915   803318476 TICE DAVID                      2263 CABE ROAD                  CLOVER                   SC   29710
  247-02 915   803318682 MATHON RODMIR                   390 DOVER STREET                BRIDGEPORT               CT   06610
  247-02 915   803318724 LAKE STEVEN L                   709 WEST 13TH STREET            BLOOMINGTON              IN   47404
  247-02 915   803320266 ROHLMAN JOELLEN                 12507 RIDGE ROAD                MEDINA                   NY   14103
  247-02 915   803320274 BRIGGS ANTHONY                  1469 KIMBALL                    MEMPHIS                  TN   38106
  247-02 915   803321496 CAVANAUGH JOHN J                3425 SOUTH 94TH AVENUE          OMAHA                    NE   68124
  247-02 915   803322940 ELTRINGHAM JOSEPH A             24953 CANAL STREET              EAST ROCHESTER           OH   44625
  247-02 915   803322999 VERILLO GREGG W                 38 QUEEN LILY ROAD              LEVITTOWN                PA   19057
  247-02 915   803323146 COLBURN MELVIN D                3385 STATE RTE 39               SHELBY                   OH   44875
  247-02 915   803323245 BEAUVAIS MARIE C                16200 SOUTH WEST 98 COURT       MIAMI                    FL   33157
  247-02 915   803323294 ERFURT HERBERT A                12003 SOUTHEAST STATE ROAD      GAINESVILLE              FL   32602
  247-02 915   803323351 DAPPRICH THOMAS A               329 E MAIN                      SPRING ARBOR             MI   49283
  247-02 915   803323476 SHORTMAN RICHARD P JR           3972 GENEVIEVE BLVD             STOW                     OH   44224
  247-02 915   803323575 EVERSOLL GRANT O                1469 EAST COUNTY RD 400 NO      PETERSBURG               IN   47567
  247-02 915   803323617 HORN BRUCE                      3565 NORTH ROAD                 NEWFANE                  NY   14108
  247-02 915   803323625 WOOD MARK A                     440 LIBERTY SCHOOL ROAD         STATE ROAD               NC   28676
  247-02 915   803324169 LINDOW CLIFFORD M               141 ROGERS HILL ROAD            WHITNEY POINT            NY   13746
  247-02 915   803324391 SPENCER WILLIAM D               10509 SOUTH PALMYRA ROAD        PALMYRA                  IN   47164
  247-02 915   803324466 HUGGINS P J                     528 RAILROAD STREET             GRADY                    AR   71644
  247-02 915   803324730 GRIGGS DORIS J                  9597 CHEYENNE                   DETROIT                  MI   48204
  247-02 915   803324912 IROWA SUYI                      8931 NORTHWEST 24 STREET        SUNRISE                  FL   33322
  247-02 915   803325042 WALSH JOHN                      927 BUFFALO COURT               LONGMONT                 CO   80501
  247-02 915   803325398 WILLIAMS CHARLES                423 SCOTT CIRCLE                HAVANA                   FL   32333
  247-02 915   803325406 WATSON MARCIA L                 10447 MELINDA                   CLIO                     MI   48420
  247-02 915   803325604 SALVATORA JOHN J JR             3 HEMLOCK STREET                PITTSBURGH               PA   15228
  247-02 915   803325679 LOTT ANDREW J V                 10050 QUAILS WAY                BAY ST LOUIS             MS   39520
  247-02 915   803326099 BREUNINGER WILLIAM R            1170 N NEW STREET               WEST CHESTER             PA   19380
  247-02 915   803327782 BENNION ALAN W                  841 WEST 2300 NORTH             CLEARFIELD               UT   84105
  247-02 915   803327964 JACOBS CHRISTOPHE L             101 OAKLEAF ROAD                MOUNT ORAB               OH   45154
  247-02 915   803329200 CAMP BILL D                     3913 CLAIRMONT                  FLINT                    MI   48532
  247-02 915   803329556 MOLINELLI SONNY                 8496 RIDGEWOOD AVE #3302        CAPE CANAVERAL           FL   32920
  247-02 915   803330950 SIMON DAVID W                   30800 ABERDEEN ACRES            DENHAM SPRINGS           LA   70726
  247-02 915   803331370 MIRES JAMES T                   1914 WEST 23RD AVENUE           SPOKANE                  WA   99224
  247-02 915   803333129 EDWARDS PATRICIA                132 SOUTH LAUGHLIN STREET       LYONS                    IN   47443
  247-02 915   803333368 ZENKOWICH JOHN                  11672 NORTH 12TH AVENUE         NECEDAH                  WI   54646
  247-02 915   803337294 CHADDERDON RICHARD S            191 12TH STREET NORTHEAST       NAPLES                   FL   34120
  247-02 915   803341916 MCCOMB KEVIN L                  904 ROBINWOOD                   TROY                     MI   48083
  247-02 915   803344266 WILLIAMS MARK J                 1496 BLUEVILLE ROAD             MAUK                     GA   31058
  247-02 915   803345438 SANCHEZ RAFAEL PORFILIO         535 N ESTRIBO STREET            CLEWISTON                FL   33440
  247-02 915   803348176 ELGARD STANLEY G                5285 PLUM AVENUE                SEDALIA                  CO   80135
  247-02 915   803351436 HERENDEEN WAYNE C               55917 HAZEN ROAD                WARREN                   OR   97053
  247-02 915   803351832 GLASS JIMMY W                   1580 LARK DRIVE                 CHATHAM                  VA   24531
  247-02 915   803352293 WUNG TENG TZE                   79 RING STREET                  PROVINDENCE              RI   02909
  247-02 915   803356211 PRATER BRIAN                    708 FORDTOWN ROAD               KNOXVILLE                TN   37920
  247-02 915   803357433 MORIN DAWN R                    2026 NORTH COLORADO AVENUE      INDIANAPOLIS             IN   46218
  247-02 915   803359421 STEDGE EDWARD C                 7580 92ND STREET NORTH, UN      SEMINOLE                 FL   33777
  247-02 915   803359777 MARSTON COBURN A                9836 WEDGEWOOD LANE             LEESBURG                 FL   34788
  247-02 915   803360023 DIXON JAMES E                   6353 DAVID DRIVE                JACKSONVILLE             FL   32210
  247-02 915   803360395 DANIELS HELEN P                 186 WILTON DRIVE                ELIZABETHTOWN            NC   28337
  247-02 915   803360866 DECKER EDWARD J                 LOT 36 SECTION E LAKE IN T      CANADENSIS               PA   18325
  247-02 915   803362276 BOMBARDIERE DOMINICK            31 CLEMENT STREET               GLEN COVE                NY   11542
  247-02 915   803363449 KNISLEY GREG S                  225 MAIN STREET                 YORK SPRINGS             PA   17372
  247-02 915   803365345 LIVINGSTON STEVE                285 WEST 9TH AVENUE             BROOMFIELD               CO   80020
  247-02 915   803366459 RODRIQUEZ MANUEL                323 OASIS PARK ROAD             FT MYERS                 FL   33905
  247-02 915   803368299 BANNON JOHN J                   460 BAKER STREET                WEST ROXBURY             MA   02132

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803316199      34,000.00      33,923.40         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   69.8     10.000        365.37
  803316207      64,000.00      63,978.12         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   80.0     14.000        758.32
  803316512      32,000.00      32,000.00         0.00  05/14/2000  04/14/2015  178.42   05/14/2000   80.0     12.500        341.52
  803317478      36,000.00      35,978.74         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   89.7     12.000        396.39
  803317684      25,000.00      24,856.92         0.00  05/04/2000  04/04/2010  118.09   06/04/2000   37.5     12.100        360.13
  803317809      42,500.00      42,500.00         0.00  05/06/2000  04/06/2030  358.16   06/06/2000   65.3     13.350        481.79
  803318401      35,000.00      34,962.08         0.00  05/07/2000  04/07/2030  358.19   06/07/2000   66.6     11.125        336.62
  803318476      35,625.00      35,625.00         0.00  05/19/2000  04/19/2020  238.59   05/19/2000   75.0     12.375        401.62
  803318682      35,600.00      35,497.82         0.00  05/26/2000  04/26/2015  178.82   06/26/2000   77.3     13.000        393.81
  803318724      38,600.00      38,535.44         0.00  05/27/2000  04/27/2015  178.85   06/27/2000   74.9     11.500        382.25
  803320266      76,500.00      76,368.25         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   90.0     11.000        869.50
  803320274      44,000.00      44,000.00         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   80.0     13.500        503.98
  803321496     222,000.00     221,692.27         0.00  05/04/2000  04/04/2015  178.09   06/04/2000   80.7      9.350      2,298.13
  803322940      67,150.00      67,150.00         0.00  05/26/2000  04/26/2015  178.82   06/26/2000   85.0     11.650        672.68
  803322999     107,950.00     107,950.00         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   85.0     11.300      1,247.37
  803323146     106,250.00     106,250.00         0.00  05/11/2000  04/11/2015  178.32   05/11/2000   85.0     11.000      1,011.84
  803323245      72,000.00      71,967.54         0.00  05/03/2000  04/03/2030  358.06   06/03/2000   90.0     11.500        713.01
  803323294      10,000.00       9,928.08         0.00  05/24/2000  04/24/2010  118.75   06/24/2000   28.5     11.875        142.75
  803323351      35,900.00      35,654.53         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   80.0     13.500        411.20
  803323476      39,155.00      37,505.32         0.00  05/19/2000  04/19/2030  358.59   05/19/2000   41.0     13.250        440.80
  803323575      52,000.00      52,000.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   65.8     13.500        595.61
  803323617      25,000.00      24,948.02         0.00  05/12/2000  04/12/2020  238.36   06/12/2000   74.3     14.000        310.88
  803323625      41,650.00      41,624.70         0.00  05/28/2000  04/28/2020  238.88   06/28/2000   85.0     13.000        487.96
  803324169      49,000.00      49,000.00         0.00  05/05/2000  04/05/2030  358.13   06/05/2000   70.0     13.600        565.11
  803324391      49,200.00      49,170.81         0.00  05/12/2000  04/12/2025  298.36   06/12/2000   80.0     13.000        554.89
  803324466      29,700.00      29,684.50         0.00  05/04/2000  04/04/2030  358.09   07/04/2000   90.0     12.000        305.50
  803324730      32,000.00      32,000.00         0.00  05/04/2000  04/04/2030  358.09   06/04/2000   80.0     11.500        316.89
  803324912      99,000.00      99,000.00         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   90.0     12.850      1,083.54
  803325042      52,328.00      52,290.06         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   80.0     14.500        640.79
  803325398      73,950.00      73,786.82         0.00  05/01/2000  04/01/2015  178.00   06/01/2000   85.0     11.625        869.76
  803325406     112,500.00     112,500.00         0.00  05/26/2000  04/26/2015  178.82   06/26/2000   90.0     11.000      1,071.36
  803325604      28,300.00      28,300.00         0.00  05/21/2000  04/21/2015  178.65   05/21/2000   61.4     11.175        324.77
  803325679      28,000.00      28,000.00         0.00  05/24/2000  04/24/2025  298.75   05/24/2000   80.0     11.750        289.74
  803326099     300,000.00     299,668.75         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   30.0     11.350      2,936.59
  803327782      39,100.00      39,100.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   73.4     12.500        417.30
  803327964      69,700.00      69,700.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.0     12.500        743.88
  803329200      23,472.00      23,428.06         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   84.9     13.600        306.31
  803329556      43,700.00      43,700.00         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   80.0     11.300        504.96
  803330950      56,700.00      56,550.21         0.00  05/24/2000  04/24/2025  298.75   06/24/2000   90.0     12.000        597.18
  803331370      28,400.00      28,400.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   88.8     11.750        286.67
  803333129      25,000.00      25,000.00         0.00  05/10/2000  04/10/2020  238.29   05/10/2000   50.0     10.875        255.92
  803333368      39,100.00      38,565.24         0.00  05/14/2000  04/14/2010  118.42   07/14/2000   85.0     13.000        583.80
  803337294      25,000.00      24,970.10         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   48.8     10.750        280.24
  803341916      47,800.00      47,796.40         0.00  05/12/2000  04/12/2020  238.36   06/12/2000   89.9     11.000        493.39
  803344266      62,900.00      62,602.12         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   85.0     11.000        714.92
  803345438      28,000.00      27,973.42         0.00  05/19/2000  04/19/2025  298.59   06/19/2000   80.0     13.000        315.79
  803348176      27,000.00      27,000.00         0.00  06/01/2000  05/01/2010  119.00   06/01/2000   33.9     11.375        377.68
  803351436      46,000.00      46,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   38.8     12.100        509.71
  803351832      59,500.00      59,476.07         0.00  05/10/2000  04/10/2030  358.29   07/10/2000   85.0     13.000        658.19
  803352293     100,125.00     100,125.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   75.0     10.750      1,016.50
  803356211      80,100.00      80,100.00         0.00  05/19/2000  04/19/2030  358.59   06/19/2000   90.0     12.500        854.87
  803357433      24,020.00      24,008.25         0.00  05/18/2000  04/18/2015  178.55   07/18/2000   90.0     12.250        251.70
  803359421      43,658.00      43,418.94         0.00  05/12/2000  04/12/2015  178.36   06/12/2000   70.9     12.500        538.09
  803359777      55,800.00      55,800.00         0.00  05/17/2000  04/17/2020  238.52   06/17/2000   89.9     11.875        609.55
  803360023      29,200.00      29,080.12         0.00  05/21/2000  04/21/2015  178.65   06/21/2000   84.9     12.625        362.28
  803360395      56,100.00      56,079.39         0.00  05/25/2000  04/25/2030  358.78   06/25/2000   85.0     13.250        631.56
  803360866      23,600.00      23,389.76         0.00  05/01/2000  04/01/2010  118.00   07/01/2000   80.0     13.000        352.37
  803362276      47,000.00      46,946.63         0.00  05/05/2000  04/05/2020  238.13   06/05/2000   58.0     12.100        520.79
  803363449      21,233.00      21,150.71         0.00  05/05/2000  04/05/2015  178.13   07/05/2000   89.6     12.250        258.26
  803365345      30,800.00      30,747.24         0.00  06/01/2000  05/01/2020  239.00   08/01/2000   84.9     13.000        360.85
  803366459      43,120.00      42,856.26         0.00  05/05/2000  04/05/2025  298.13   07/05/2000   80.0     12.750        478.22
  803368299      71,250.00      70,837.28         0.00  05/26/2000  04/26/2020  238.82   06/26/2000   61.7     11.000        735.43
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-02 915   803368943 SHIPPEY DANIEL W                166 BATES ROAD                  CAMBRIDGE                NY   12816
  247-02 915   803369388 HULSE JEFF A                    RT 6 BOX 318D                   KING                     NC   27021
  247-02 915   803369669 OLSON CHARLES K                 719 SADDLEWOOD BOULEVARD        LAKELAND                 FL   33809
  247-02 915   803376607 O'STEEN GLENN F JR              10926 COUNTRY HAVEN DRIVE       GIBSONTON                FL   33534
  247-02 915   803377688 WRIGHT CARL SR                  4120 MAPLECREST                 SANFORD                  MI   48657
  247-02 915   803378702 KOSIOR KENNETH                  113 NORTH MAIN STREET           FLORIDA                  NY   10921
  247-02 915   803379593 DIANA ROSALIA                   2936 SHANNON CIRCLE             PALM HARBOR              FL   34684
  247-02 915   803379965 MITCHELL LEMONTE FELTON         2501 FIRELIGHT RD               RALEIGH                  NC   27610
  247-02 915   803381755 ADKINSON JAMES WILLIAM II       7018 JEANNETTE LANE             SHREVEPORT               LA   71009
  247-02 915   803384486 HURLEY JOSEPH B                 5684 COLONIST CIRCLE            INDIANAPOLIS             IN   46254
  247-02 915   803384767 MARKLEY VICTOR E                1310 VIRGINIA AVENUE            MARTINSBURG              WV   25401
  247-02 915   803385913 JOHNS EARL E                    819 ONE MILE ROAD               EVINGTON                 VA   24550
  247-02 915   803388982 DETORO THERESA                  32 JENNIFER DRIVE               HOWELL                   NJ   07731
  247-02 915   803391747 PEARISO DOREEN L                982 NORTH ELLSWORTH             PETOSKEY                 MI   49770
  247-02 915   803395250 FOSQUE ROSA LEE                 5 RT STOCKLEY CROSSING          MILLSBORO                DE   19966
  247-02 915   803395623 MULLETT EDWARD W                5928 CEDAR LAKE DRIVE           COCOA                    FL   32927
  247-02 915   803395656 BECHARD LARRY J                 118 MERIDIAN ROAD               CHAMPLAIN                NY   12919
  247-02 915   803399799 PARDUE BRIAN SCOTT              2026 BELLEVUE ROAD              HAUGHTON                 LA   71037
  247-02 915   803401082 LIEN GARY R                     896 HOPEWELL LN                 APPLE VALLEY             MN   55124
  247-02 915   803402841 BOSTON ROGER D                  11427 SINEPUXENT ROAD           BERLIN                   MD   21811
  247-02 915   803403542 BALCERZAK EDWIN A JR            410 LARK LANE UNIT 3            OCEAN CITY               MD   21842
  247-02 915   803407642 STONE SUSAN Y                   823 MILLER ROAD                 WOODRUFF                 SC   29388
  247-02 915   803409259 SILVA ROBERT                    1133 DUNCAN DRIVE               TRACY                    CA   95376
  247-02 915   803412485 CLOUNER GARRY R                 428 HAUGH DRIVE                 PITTSBURGH               PA   15237
  247-02 915   803415868 EVANS VIRGINIA M                712 CLARK CIRCLE                BOWLING GREEN            KY   42101
  247-02 915   803417039 WILLIS RONALD EUGENE            3540 WEST HILLTOP LANE          DUNNELLON                FL   34433
  247-02 915   803418672 DUVALL BOBBIE J                 215 36TH STREET NORTHWEST       WINTER HAVEN             FL   33880
  247-02 915   803419852 FREDERICKS MICHAEL              187 KENSINGTON ROAD             LYNBROOK                 NY   11563
  247-02 915   803420173 AJLOUNY EDMUND M                37459 MARQUETTE ST              WESTLAND                 MI   48185
  247-02 915   803420660 WILLIAMS BERTHA                 3555 WELLS STREET               ORLANDO                  FL   32805
  247-02 915   803423813 ZENHARI MEHRDAD                 7004 EAST MAPLEWOOD PLACE       ENGLEWOOD                CO   80111
  247-02 915   803444157 GONZALEZ-ROV ANA V              5820 MAGNOLIA LANE              FALLS CHURCH             VA   22041
  247-02 915   803455492 SOLANO JOSE R                   597 WALNUT ST                   SAN BRUNO                CA   94066
  247-02 915   803467109 MARTINEZ BEATRICE A             128 FOX STREET                  DENVER                   CO   80223
  247-02 915   803475276 DELLIMORE ANDREW                423 ESSEX STREET                BROOKLYN                 NY   11208
  247-02 917  8000463466 MORAN MICHELE                   708 BERKELEY AVENUE             BEACHWOOD                NJ   08722
  247-02 917  8000536642 DAVIS GLENN R                   356 FLORENCE DRIVE              PICKERINGTON             OH   43147
  247-02 917  8000584808 DOMINGUEZ ALFRED                1671 SARALYNN DR                SAN JOSE                 CA   95121
  247-02 917  8000633126 CHATTEN MATTIE                  131 14 226TH ST                 LAURELTON                NY   11413
              -------------------------------------------
                     813 Sale Total

  247-03 901  1000070209 LEE DONALD                      12221 AILANTHUS COURT           PENSACOLA                FL   32506
  247-03 901  1000070217 SPURLIN LOUISE D                3617 WEST 63RD STREET           LOS ANGELES              CA   90043
  247-03 901  1000070225 FERRARI NORA C                  32 OYSTER SHORES ROAD           EAST HAMPTON             NY   11937
  247-03 901  1000070233 FRECKLETON DOUGLAS              49 CARNIGIE AVENUE              EAST ORANGE              NJ   07018
  247-03 901  1000070266 WEHRLY MARY ANNE                5248 REITER AVENUE              LAS VEGAS                NV   89108
  247-03 901  1000070282 LAWRENCE JIM L                  17990 SOUTHWEST 296 STREET      HOMESTEAD                FL   33030
  247-03 901  1000070290 SULLIVAN JOSEPH P JR            34 DELLE AVE                    ROXBURY                  MA   02120
  247-03 901  1000070308 SULLIVAN JOSEPH P JR            33 DELLE AVE                    ROXBURY                  MA   02120
  247-03 901  1000070316 NERGE ALICE C                   4409 SE 91ST AVE                PORTLAND                 OR   97266
  247-03 901  1000070324 JOHNSON DEBORAH G               15828 133RD TERRACE NORTH       JUPITER                  FL   33478
  247-03 901  1000070332 HOLLAND VERNON D                32701 SEVEN SEAS DRIVE          DANA POINT               CA   92629
  247-03 901  1000070357 LAFAVE SCOTT B                  45 WEST MAIN STREET             VERGENNES                VT   05491
  247-03 901  1000070365 JULES JOSUE                     1747 SUNSHINE BLVD              NAPLES                   FL   34116
  247-03 901  1000070514 MORRISON CAMILLE L              1720 BAR HARBOR ROAD            COLUMBUS                 OH   43219
  247-03 901  1000070530 SUMPTER CONSTANCE GOSHEA        18956 PELKEY                    DETROIT                  MI   48205
  247-03 901  1000070688 FALLS DELORES S HINES           901 PIERCE STREET               BLYTHEVILLE              AR   72315
  247-03 901  1000070811 RUSCIO PAUL D                   56 WINDSOR STREET               SPRINGFIELD              MA   01105
  247-03 901  1000070860 DOVER ELDON R                   708 EAST PINE STREET            SCOTT CITY               MO   63780
  247-03 901  1000070878 SMITH CARL                      9055 BEAVER PIKE                JACKSON                  OH   45640
  247-03 901  1000070928 BERGEN CINDY M                  LAKE CHRISTOPHER CONDOS         WOODSTOCK                ME   04219
  247-03 901  1000070969 TURNER VICKIE R                 159 CROSS STREET                BENTON HARB              MI   49022

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803368943      68,000.00      67,789.52         0.00  05/21/2000  04/21/2020  238.65   06/21/2000   81.5     11.250        713.49
  803369388      24,500.00      24,500.00         0.00  06/01/2000  05/01/2010  119.00   06/01/2000   70.0     15.250        399.03
  803369669      44,000.00      43,667.67         0.00  05/24/2000  04/24/2020  238.75   06/24/2000   80.0     13.250        523.35
  803376607      28,000.00      27,930.91         0.00  05/05/2000  04/05/2015  178.13   06/05/2000   70.0     12.000        336.05
  803377688      30,000.00      29,960.93         0.00  05/14/2000  04/14/2025  298.42   06/14/2000   75.0     15.100        386.58
  803378702      79,000.00      79,000.00         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   89.1     11.500        922.87
  803379593      69,500.00      69,500.00         0.00  05/24/2000  04/24/2015  178.75   05/24/2000   78.9     13.000        768.81
  803379965      40,740.00      40,428.17         0.00  05/10/2000  04/10/2015  178.29   07/10/2000   84.9     11.750        482.41
  803381755      30,600.00      30,525.64         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   83.8     12.250        372.19
  803384486      55,000.00      54,877.36         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   81.4     11.500        642.50
  803384767      38,250.00      38,041.97         0.00  05/21/2000  04/21/2010  118.65   06/21/2000   75.0     10.500        516.13
  803385913      15,000.00      14,864.61         0.00  05/28/2000  04/28/2010  118.88   06/28/2000   38.4     11.125        207.69
  803388982      99,500.00      99,500.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   89.8     12.900      1,158.64
  803391747      50,450.00      50,313.40         0.00  05/24/2000  04/24/2015  178.75   06/24/2000   85.5     12.750        630.04
  803395250      60,000.00      60,000.00         0.00  05/17/2000  04/17/2015  178.52   06/17/2000   80.0     12.500        640.35
  803395623      28,000.00      27,972.83         0.00  05/28/2000  04/28/2020  238.88   06/28/2000   52.8      9.600        262.83
  803395656      52,883.00      52,843.24         0.00  05/25/2000  04/25/2015  178.78   06/25/2000   85.9     12.000        543.96
  803399799      59,646.00      59,646.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   85.0     11.500        590.67
  803401082      46,000.00      46,000.00         0.00  05/26/2000  04/26/2020  238.82   05/26/2000   76.5     13.750        563.69
  803402841      76,800.00      76,800.00         0.00  05/21/2000  04/21/2015  178.65   06/21/2000   80.0     11.500        760.54
  803403542      26,670.00      26,542.91         0.00  06/01/2000  05/01/2030  359.00   07/01/2000   70.0     12.450        283.60
  803407642      34,125.00      34,063.08         0.00  05/24/2000  04/24/2020  238.75   06/24/2000   65.0     11.875        372.78
  803409259      48,593.00      48,593.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   64.4     10.000        522.18
  803412485     100,950.00     100,950.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   74.9     12.000      1,038.38
  803415868      42,000.00      42,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   69.0     12.500        477.18
  803417039      40,300.00      40,266.81         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   73.2     12.000        483.67
  803418672      34,000.00      33,971.99         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   64.5     10.125        301.52
  803419852      60,000.00      59,975.85         0.00  05/24/2000  04/24/2020  238.75   06/24/2000   53.5     12.500        681.68
  803420173      83,000.00      82,983.15         0.00  05/12/2000  04/12/2020  238.36   06/12/2000   78.0     10.500        828.66
  803420660      30,000.00      29,933.30         0.00  05/18/2000  04/18/2015  178.55   06/18/2000   75.8     10.125        324.68
  803423813      85,500.00      85,500.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   74.2     12.250        895.95
  803444157     102,100.00     101,894.09         0.00  05/19/2000  04/19/2020  238.59   06/19/2000   67.6      9.650        961.73
  803455492     145,000.00     145,000.00         0.00  06/01/2000  05/01/2015  179.00   06/01/2000   66.1     11.000      1,380.87
  803467109      31,600.00      31,584.50         0.00  06/01/2000  05/01/2015  179.00   07/01/2000   38.6     10.875        297.95
  803475276      75,000.00      75,000.00         0.00  05/26/2000  04/26/2020  238.82   05/26/2000   75.3     11.500        799.82
 8000463466      28,000.00      27,768.98         0.00  03/01/2000  02/01/2020  236.00   07/01/2000   40.9     10.050        271.13
 8000536642      97,500.00      97,203.54         0.00  03/23/2000  02/23/2020  236.75   06/23/2000   89.9      9.500        908.83
 8000584808      49,000.00      48,872.59         0.00  05/01/2000  04/01/2020  238.00   07/01/2000   70.6     10.000        472.86
 8000633126      74,500.00      74,138.97         0.00  05/25/2000  04/25/2015  178.78   07/25/2000   53.9      9.900        796.03
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
        813  48,898,946.00  48,783,008.90         0.00                          241.04                76.6     12.080    534,362.60

 1000070209      80,190.00      79,950.27         0.00  09/01/1999  08/01/2029  350.00   06/01/2000   90.0     11.500        794.12
 1000070217     168,000.00     166,981.49         0.00  09/01/1999  08/01/2029  350.00   06/01/2000   80.0      8.500      1,291.78
 1000070225     650,000.00     648,093.60         0.00  11/01/1999  10/01/2014  172.00   06/01/2000   66.6     10.375      5,885.15
 1000070233      65,800.00      65,359.58         0.00  11/01/1999  10/01/2029  352.00   07/01/2000   70.0     11.250        639.09
 1000070266     137,600.00     137,064.37         0.00  12/01/1999  11/01/2029  353.00   06/01/2000   80.0      8.250      1,033.75
 1000070282     116,900.00     115,324.09         0.00  12/01/1999  11/01/2029  353.00   07/01/2000   70.0      8.000        857.78
 1000070290     214,900.00     214,167.85         0.00  01/01/2000  12/01/2029  354.00   06/01/2000   70.0      7.990      1,575.37
 1000070308     214,900.00     214,167.85         0.00  01/01/2000  12/01/2029  354.00   06/01/2000   70.0      7.990      1,575.37
 1000070316      71,175.00      70,931.06         0.00  01/01/2000  12/01/2014  174.00   07/01/2000   75.0      8.875        566.31
 1000070324     128,000.00     127,058.89         0.00  01/01/2000  12/01/2014  174.00   07/01/2000   80.0     10.250      1,147.01
 1000070332     406,000.00     404,985.56         0.00  01/01/2000  12/01/2029  354.00   06/01/2000   67.1      9.500      3,413.87
 1000070357      84,150.00      84,045.98         0.00  01/01/2000  12/01/2029  354.00   06/01/2000   85.0     12.750        914.46
 1000070365     149,200.00     148,855.42         0.00  01/01/2000  12/01/2014  174.00   06/01/2000   80.0      9.875      1,295.58
 1000070514      63,750.00      63,180.84         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   85.0     10.990        724.19
 1000070530      40,000.00      39,946.68         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   80.0     11.375        392.31
 1000070688      68,800.00      68,705.76         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   80.0     11.250        668.23
 1000070811      52,425.00      52,364.06         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   75.0     12.000        539.26
 1000070860      37,800.00      37,760.67         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   70.0     12.500        403.43
 1000070878      49,600.00      49,515.72         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   84.0     10.250        444.47
 1000070928      56,000.00      55,872.77         0.00  02/01/2000  01/01/2030  355.00   07/01/2000   70.0      9.990        491.03
 1000070969      43,000.00      42,912.09         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   76.7      9.375        357.66
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-03 901  1000070993 JOHNSON BERNICE                 2 SOUTH WAKEFIELD DRIVE         LITTLE ROCK              AR   72209
  247-03 901  1000071017 MCCONNELL BILL                  1223 NORTH HIGHLAND             SEMINOLE                 OK   74868
  247-03 901  1000071041 WILLIAMS AREY E                 1365 CLAY AVENUE                BRONX                    NY   10456
  247-03 901  1000071322 MONTANEZ TONY                   1701 SOUTH PARK STREET          PECOS                    TX   79772
  247-03 901  1000071553 ALLEN DOROTHY                   1723 WALNUT STREET              KENOVA                   WV   25530
  247-03 901  1000071728 FORD EDWARD W JR                4220 WALL STREET                LOS ANGELES              CA   90011
  247-03 901  1000071843 COX GEORGE A                    17868 MITCHELL                  DETROIT                  MI   48212
  247-03 901  1000072270 SCHWARTZ STELLA                 14 MONROE ST                    MILFORD                  CT   06460
  247-03 901  1000072619 FREEMAN JOHNNIE                 6809 SOUTH CALUMET AVENUE       CHICAGO                  IL   60637
  247-03 901  1000072650 HADDEN ANTHONY                  8241 NW 8TH PLACE  8            PLANTATION               FL   33324
  247-03 901  1000072676 DONTFRAID DEBBIE                132-134 SPRING STREET           MERIDEN                  CT   06451
  247-03 901  1000072684 DONTFRAID DEBBIE                86-88 SPRING STREET             MERIDEN                  CT   06451
  247-03 901  1000072700 STREIGHTIFF KEVIN R             BOX 88 WHITMAN ST               HAWK RUN                 PA   16840
  247-03 901  1000072734 DAY JAMES B SR                  4350 EAST 31ST STREET           INDIANAPOLI              IN   46226
  247-03 901  1000072783 RAGLAND RAFUR CABOT             15226 LOOMIS AVE                HARVEY                   IL   60426
  247-03 901  1000072817 WALLACE BEATRICE M              4542 DON TIMOTEO DRIVE          LOS ANGELES              CA   90008
  247-03 901  1000072932 SANTIAGO NORBERTO JR            43 CONCORD AVE                  NORWALK                  CT   06856
  247-03 901  1000072965 BUZZELL DEVERA J                8206 S LANGLEY AVENUE           CHICAGO                  IL   60619
  247-03 901  1000072999 DRAKE JAMES L                   41 W 5TH ST                     TRES PINOS               CA   95075
  247-03 901  1000073013 BISSONNETTE EUGENE L            466 BRIARWOOD LN                SPRING HILL              FL   34606
  247-03 901  1000073062 GODINEZ FRANCISCO G             1686 MICHIGAN AVE               PALO ALTO                CA   94303
  247-03 901  1000073088 KIRK DANNY                      14354 BUCK                      TAYLOR                   MI   48180
  247-03 901  1000073096 JAHAN SHAH                      5249 104TH ST N                 ST PETERSBU              FL   33708
  247-03 901  1000073104 WOODRUFF DERRICK D SR           19400 GABLE ST                  DETROIT                  MI   48234
  247-03 901  1000073112 KIRT EDWARD A                   9306 BEDFORD                    DETROIT                  MI   48224
  247-03 901  1000073120 WOSS-ROBERTS VIRGINIA S         2454 GULFSTREAM LN              FORT LAUDER              FL   33312
  247-03 901  1000073138 FARHA MUHAMMAD S                10653 POPLAR ST                 LOMA LINDA               CA   92354
  247-03 901  1000073153 SMITH STEVEN P                  241 THISBE AVE                  CINCINNATI               OH   45233
  247-03 901  1000073161 KILLINGSWORT LEE                87 WALNUT CREEK                 HUNTSVILLE               TX   77340
  247-03 901  1000073328 SANTA CRUZ SANDRA J             951 KALAMATH ST                 DENVER                   CO   80204
  247-03 901  1000073336 JEMAL RONALD V                  85 BRIGHTON AVE                 DEAL                     NJ   07723
  247-03 901  1000073716 JENNINGS MARLENE                148 ST LOUIS AVE                YOUNGSTOWN               OH   44507
  247-03 901  1000073963 RICHARDSON DELOIS               8912 S UNION                    CHICAGO                  IL   60620
  247-03 901  1000074052 WEBB KENNETH JAMES              4288 CANAL RD                   WEST PALM B              FL   33406
  247-03 901  1000074060 DUBOIS RENO                     309 MAPLE AVE                   MERIDEN                  CT   06450
  247-03 901  1000074110 NABER COLLEEN S                 236 N 6TH ST                    TECUMSEH                 NE   68450
  247-03 901  1000074599 FORD DONELL                     182 EDUCATIONAL PL              MANSFIELD                OH   44902
  247-03 901  1000075240 ADAMS STANLEY S                 235 WEST GENTILE STREET         LAYTON                   UT   84041
  247-03 901  1000080018 BRYANT C B                      6 DURYEA PLACE                  HEMPSTEAD                NY   11550
  247-03 901  1000080026 LIBERTY EDITH                   5504 EVERGLADES TRAIL           NORCROSS                 GA   30071
  247-03 901  1000080034 ASCHER MARTY                    92 PLYMOUTH ROAD                PLAINVIEW                NY   11803
  247-03 901  1000080042 MARTINS KATHERINE L             30 MARY STREET                  CHICOPEE                 MA   01020
  247-03 901  1000080059 MCCARTHY SHARON                 121 WEST CAMP AVENUE            NORTH MERRR              NY   11566
  247-03 901  1000080067 ROBINSON VENEDA J               103 WEST CATAWBA ROAD           PORT CLINTO              OH   43452
  247-03 901  1000080075 PLOTKIN BARNETT I               126 WOOLEYS LANE                GREAT NECK               NY   11023
  247-03 901  1000080083 DI LEO-BOYD ANNA                66 MANHEIM STREET               PHILADELPHI              PA   19144
  247-03 901  1000080091 FENDERSON EDWARD A JR           5942 CALLOWHILL STREET          PHILADELPHI              PA   19151
  247-03 901  1000080109 CLAIBORN JOANNE R               2007 FORSTER STREET             HARRISBURG               PA   17103
  247-03 901  1000080117 CAGLE DOUGLAS P JR              307 KIM STREET                  PANAMA                   OK   74951
  247-03 901  1000080125 SCOTT CORNELL                   104 WEGMAN PARKWAY              JERSEY CITY              NJ   07305
  247-03 901  1000080133 ZUCKER ARLENE S                 51 SOUTHARD LANE                BABYLON                  NY   11702
  247-03 901  1000080141 MOSER BRIAN                     2101 30TH AVENUE EAST           BRADENTON                FL   34028
  247-03 901  1000080158 GARCIA MARCEL                   28 HILLANDALE ROAD              BROOKFIELD               CT   06804
  247-03 901  1000080166 HUSFELDT ROBERT W JR            66 SHINNECOCK LANE              EAST ISLIP               NY   11730
  247-03 901  1000080174 INGLESE LOUIS                   160 REVERE AVENUE               BRONX                    NY   10465
  247-03 901  1000080182 LEE NORA                        613 MIDWOOD STREET              BROOKLYN                 NY   11203
  247-03 901  1000080190 SOBIENIAK HENRY J JR            1291 92ND STREET                NIAGARA FAL              NY   14304
  247-03 901  1000080208 MANGA SEVERIANO                 6365 NW 200 STREET              HIALEAH                  FL   33015
  247-03 901  1000080216 WALSH RODNEY KEITH              22410 LANDORA BRIDGE ROAD       RUTHER GLEN              VA   22546
  247-03 901  1000080224 DEUTSCH ROBERT                  154 BLUEBERRY LANE              HICKSVILLE               NY   11801
  247-03 901  1000080232 HUNTER GEORGE T                 1451 KINGSTON AVENUE            SCHENECTADY              NY   12308
  247-03 901  1000080240 KEINDL ERNEST                   184-12 90TH AVENUE              JAMAICA                  NY   11423

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 1000070993      24,500.00      24,481.28         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   70.0     14.000        290.30
 1000071017      23,775.00      23,754.67         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   75.0     13.375        269.99
 1000071041      43,000.00      42,702.53         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   45.2      8.990        345.68
 1000071322      36,000.00      35,970.97         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   80.0     12.999        398.21
 1000071553      24,800.00      24,779.66         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   80.0     12.250        259.88
 1000071728     142,500.00     142,337.58         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   57.4     10.750      1,330.22
 1000071843      40,000.00      39,936.88         0.00  03/01/2000  02/01/2030  356.00   07/01/2000   80.0     10.625        369.64
 1000072270     107,200.00     107,081.08         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   80.0     10.875      1,010.78
 1000072619      15,000.00      14,853.38         0.00  03/01/2000  02/01/2015  176.00   07/01/2000   25.0     10.000        161.20
 1000072650      68,720.00      68,658.93         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   80.0      9.999        603.02
 1000072676      87,750.00      87,695.17         0.00  04/01/2000  03/01/2030  357.00   06/11/2000   75.0     11.625        877.36
 1000072684      86,250.00      86,196.10         0.00  04/01/2000  03/01/2030  357.00   06/11/2000   75.0     11.625        862.37
 1000072700      40,000.00      39,951.88         0.00  04/01/2000  03/01/2030  357.00   07/01/2000   80.0     10.500        365.90
 1000072734      17,500.00      17,175.80         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   23.0      9.500        182.74
 1000072783      51,200.00      50,946.17         0.00  04/01/2000  03/01/2015  177.00   06/01/2000   80.0      9.750        542.40
 1000072817     214,000.00     213,788.64         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   63.8      9.500      1,799.43
 1000072932     188,000.00     187,804.33         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   53.7      9.250      1,546.63
 1000072965      95,000.00      94,851.08         0.00  04/01/2000  03/01/2030  357.00   07/01/2000   42.2      9.250        781.55
 1000072999     153,750.00     153,207.84         0.00  11/01/1999  10/01/2029  352.00   06/01/2000   73.2      9.500      1,292.82
 1000073013      34,200.00      34,130.39         0.00  11/01/1999  10/01/2029  352.00   06/01/2000   90.0     12.125        355.08
 1000073062     189,500.00     188,929.48         0.00  12/01/1999  11/01/2014  173.00   06/01/2000   72.6      9.500      1,593.42
 1000073088      30,000.00      29,280.32         0.00  01/01/2000  12/01/2014  174.00   06/01/2000   32.9      9.250        308.76
 1000073096      72,000.00      71,869.47         0.00  01/01/2000  12/01/2029  354.00   07/01/2000   80.0     11.875        733.69
 1000073104      28,500.00      28,471.88         0.00  01/01/2000  12/01/2029  354.00   06/01/2000   46.7     13.750        332.06
 1000073112      25,000.00      24,600.51         0.00  01/01/2000  12/01/2014  174.00   07/01/2000   43.1      9.125        255.43
 1000073120     149,750.00     147,732.45         0.00  01/01/2000  12/01/2014  174.00   06/01/2000   84.1      8.950      1,514.42
 1000073138      52,000.00      51,347.65         0.00  01/01/2000  12/01/2014  174.00   06/01/2000   80.0      9.750        550.87
 1000073153      60,275.00      60,196.83         0.00  02/01/2000  01/01/2030  355.00   06/01/2000   79.8     11.500        596.90
 1000073161      34,000.00      33,929.47         0.00  02/01/2000  01/01/2030  355.00   08/01/2000   85.0     11.250        330.23
 1000073328      75,000.00      74,891.52         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   73.9     11.000        714.25
 1000073336     594,000.00     587,579.06         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   59.4      8.875      5,980.66
 1000073716      15,300.00      15,211.47         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   90.0     12.500        188.58
 1000073963      61,750.00      61,470.18         0.00  03/01/2000  02/01/2020  236.00   06/01/2000   65.0      8.990        555.19
 1000074052      56,000.00      55,618.39         0.00  03/01/2000  02/01/2015  176.00   06/01/2000   80.0     10.750        627.74
 1000074060      87,465.00      87,387.04         0.00  04/01/2000  03/01/2030  357.00   07/01/2000   84.9     11.875        891.27
 1000074110      40,000.00      39,617.85         0.00  03/01/2000  02/01/2015  176.00   07/01/2000   72.7     10.250        435.99
 1000074599      26,000.00      25,678.82         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   56.5      9.750        275.44
 1000075240     189,600.00     188,801.09         0.00  10/01/1999  09/01/2014  171.00   06/01/2000   80.0      9.990      1,662.48
 1000080018      26,000.00      22,686.78         0.00  11/26/1998  10/26/2006   76.80   05/26/2000   72.7     10.990        408.27
 1000080026      20,000.00      19,214.82         0.00  12/09/1998  11/09/2013  161.26   06/09/2000   33.9     12.000        240.03
 1000080034      34,600.00      33,819.05         0.00  01/01/1999  12/01/2017  210.00   06/01/2000   71.9     11.500        374.10
 1000080042      20,000.00      19,038.56         0.00  11/02/1998  10/02/2013  160.01   07/02/2000   70.5     10.990        227.19
 1000080059      24,600.00      23,058.28         0.00  01/03/1999  12/03/2010  126.05   06/03/2000   84.8     10.750        304.74
 1000080067      13,000.00       6,649.89         0.00  11/29/1998  11/01/2008  100.90   08/01/2000    8.3      9.540        168.50
 1000080075      37,000.00      32,727.99         0.00  01/11/1999  12/11/2006   78.31   05/11/2000   20.0     10.250        566.35
 1000080083      29,250.00      29,122.87         0.00  01/01/1999  12/01/2013  162.00   06/01/2000   65.0     12.890        321.05
 1000080091      25,300.00      24,519.53         0.00  12/18/1998  11/18/2013  161.56   05/18/2000   55.0     11.990        260.05
 1000080109      37,600.00      37,306.94         0.00  01/15/1999  12/15/2013  162.44   06/15/2000   80.0     11.350        368.05
 1000080117      41,400.00      39,568.31         0.00  01/01/1999  12/01/2013  162.00   06/01/2000   90.0      9.900        442.36
 1000080125      60,000.00      59,516.40         0.00  01/01/1999  12/01/2028  342.00   06/01/2000   54.5      9.990        526.10
 1000080133      21,000.00      20,084.26         0.00  12/24/1998  11/24/2013  161.75   05/24/2000   89.9     11.990        251.91
 1000080141      36,000.00      35,831.46         0.00  01/01/1999  12/01/2013  162.00   06/01/2000   66.6     12.550        385.61
 1000080158      28,000.00      27,495.77         0.00  01/21/1999  12/21/2018  222.64   05/21/2000   75.2     11.750        303.43
 1000080166      53,000.00      49,480.85         0.00  01/18/1999  12/18/2011  138.54   06/18/2000   84.2     10.500        624.07
 1000080174      35,000.00      34,259.06         0.00  12/20/1998  11/20/2018  221.62   05/20/2000   84.6     10.990        361.02
 1000080182      27,000.00      25,603.93         0.00  01/21/1999  12/21/2011  138.64   05/21/2000   48.9     10.500        317.92
 1000080190      28,000.00      26,608.44         0.00  11/30/1998  11/01/2018  220.93   06/01/2000   64.4     12.750        323.06
 1000080208      16,500.00      15,771.63         0.00  01/01/1999  12/01/2013  162.00   06/01/2000   67.2     11.490        192.65
 1000080216      63,750.00      63,300.86         0.00  12/23/1998  11/25/2013  161.72   05/25/2000   85.0     10.990        606.63
 1000080224      30,650.00      30,019.49         0.00  02/11/1999  01/11/2019  223.33   06/11/2000   80.0     11.250        321.59
 1000080232      23,945.00      23,159.16         0.00  02/15/1999  01/15/2014  163.46   05/15/2000   90.0     11.990        287.22
 1000080240      25,000.00      24,428.72         0.00  01/15/1999  12/15/2018  222.44   05/15/2000   74.9      9.990        241.08
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-03 901  1000080257 O'BOURN DAVID W                 3 SPAULDING DRIVE               CORNING                  NY   14830
  247-03 901  1000080265 PILIOS ILIAS                    2127 38TH STREET                ASTORIA                  NY   11105
  247-03 901  1000080273 PLAYER YVETTE E                 134 MCNAIR STREET               BRENTWOOD                NY   11717
  247-03 901  1000080281 WURST CARL A                    6005 BABCOCK BLVD               PITTSBURGH               PA   15237
  247-03 901  1000080299 BATES JAMIE                     318 WEST BEATTIE STREET         LIBERTY                  SC   29657
  247-03 901  1000080307 GLENN IDELLA                    304 PALMER AVENUE               NEPTUNE TWP              NJ   07753
  247-03 901  1000080323 MITCHELL KENNETH                3745 DEMOONEY ROAD              COLLEGE PAR              GA   30349
  247-03 901  1000080331 NOTI ANTHONY JR                 WALNUT POINT ROAD               CANASTOTA                NY   13032
  247-03 901  1000080349 SCOTT CHADWICK                  1327 BURNET AVENUE              UNION                    NJ   07083
  247-03 901  1000080356 CANTAVE YVES                    196 FRONT AVENUE                BRENTWOOD                NY   11717
  247-03 901  1000080364 CARLOW BRUCE K                  78 FRIEND STREET                ADAMS                    MA   01220
  247-03 901  1000080372 LOCKMAN PAUL                    111 COOPER STREET               BABYLON                  NY   11702
  247-03 901  1000080398 THOMPSON LUTHER                 357 WEST KENNEDY STREET         SYRACUSE                 NY   13205
  247-03 901  1000080406 FULLER CHARLOTTE B              2095 FIERO AVENUE               SCHENECTADY              NY   12303
  247-03 901  1000080414 ROTONDO ROBERT J                6 TRASK ROAD                    PEABODY                  MA   01960
  247-03 901  1000080422 MERRILL KENNETH P               392 EFFLEY FALLS ROAD           CROGHAN                  NY   13327
  247-03 901  1000080430 DANIELS CARL                    93 PARSONS DRIVE                HEMPSTEAD                NY   11550
  247-03 901  1000080455 KESSLER JOHN J                  16 BERNARD STREET               FARMINGDALE              NY   11735
  247-03 901  1000080463 FRANCIS EULA M                  304 BRYAN STREET                NEW BERN                 NC   28562
  247-03 901  1000080471 FINNAN FRANCIS                  348 57TH STREET                 BROOKLYN                 NY   11220
  247-03 901  1000080489 BRYANT CATHLEAN BRANCH          3202 TAYLORS MILL ROAD          EMPORIA                  VA   23847
  247-03 901  1000080497 EGGERS LINDSLEY A               135 OLD ROUTE 22                WASSAIC                  NY   12592
  247-03 901  1000080505 FERDINAND MICHAEL E             1789 CANYON ROAD                MELBA                    ID   83641
  247-03 901  1000080513 TRAVIS MARIE QUEEN              201 SECOND STREET SW            CATAWBA                  NC   28609
  247-03 901  1000080521 IANNIELLO PETER R JR            361 BARLOW AVENUE               STATEN ISLA              NY   10308
  247-03 901  1000080539 MILLER CLINTON W                3 PINE LANE                     SELINGSGROV              PA   17870
  247-03 901  1000080554 DANIELS DOROTHY A               1202 15TH AVENUE                TAMPA                    FL   33605
  247-03 901  1000080562 MITCHELL CLAYTON                109-50 153RD STREET             JAMAICA                  NY   11435
  247-03 901  1000080570 CARSON-CLARK KATHLEEN M         1433 BURNETT AVENUE             SYRACUSE                 NY   13206
  247-03 901  1000080588 BOYER SCOTT                     116 FISHER ROAD                 CAROGA LAKE              NY   12032
  247-03 901  1000080596 VALENTINE PATRICIA              1518 WEST RUFFNER STREET        PHILADELPHI              PA   19140
  247-03 901  1000080612 LAMACCHIA DONNA JEANNE          13 CYNTHIA LANE                 EAST ISLIP               NY   11730
  247-03 901  1000080620 LYONS CORINNE LEE               11201 NW 39 STREET              CORAL SPRIN              FL   33065
  247-03 901  1000080638 HENSON ELLA                     4718 NORTH 11TH STREET          PHILADELPHI              PA   19141
  247-03 901  1000080646 MARTIN NELLIE                   2545 NORTH 19TH STREET          PHILADELPHI              PA   19132
  247-03 901  1000080653 KISIOLEK ZDZISLAW               97-39  84TH STREET              OZONE PARK               NY   11416
  247-03 901  1000080661 NELSON MAGDALENE                49 ERASMUS STREET               BROOKLYN                 NY   11226
  247-03 901  1000080679 PAWARRO RAGENDRA                116-56 120TH STREET             JAMAICA                  NY   11420
  247-03 901  1000080687 SMITH LATASHA M                 712 STERLING PLACE              BROOKLYN                 NY   11216
  247-03 901  1000080695 CALLIS COURNEL                  217-09 136TH ROAD               JAMAICA                  NY   11413
  247-03 901  1000080703 WRIGHT JEANNIE GREENE           145 WINGET CIRCLE               GASTONIA                 NC   28054
  247-03 901  1000080711 CARTER JOSEPH                   3879 BELVIDERE                  DETROIT                  MI   48214
  247-03 901  1000080737 MARKEL LOREN W                  3015 NORTH SHERI ST             ORANGE                   CA   92865
  247-03 901  1000080745 ORR JOHN K                      37 HIGH TOWER COURT             JEFFERSON                GA   30549
  247-03 901  1000080752 WILLIAMS RITA                   153-09 118TH AVENUE             JAMAICA                  NY   11434
  247-03 901  1000080760 BRACK RONALD                    1508 EAST 55TH STREET           BROOKLYN                 NY   11234
  247-03 901  1000080778 GOODRELL PATRICIA               37 MACON DRIVE                  HENRIETTA                NY   14623
  247-03 901  1000080786 GROPPER ROBERT F                29 STARFIRE DRIVE               CENTEREACH               NY   11720
  247-03 901  1000080794 HAMILTON EVA                    250 PUTNAM AVENUE               BROOKLYN                 NY   11216
  247-03 901  1000080802 KELSALL JEFFREY C               6N481 GARDEN AVENUE             ROSELLE                  IL   60172
  247-03 901  1000080810 DA'COSTA MONICA                 726 EAST 40TH STREET            BROOKLYN                 NY   11210
  247-03 901  1000080828 CAMPBELL CATHERINE M            3396 COUNTY HIGHWAY 18          NEW BERLIN               NY   13411
  247-03 901  1000080844 MARTINEZ WILFREDO               23-37 101ST STREET              EAST ELMHUR              NY   11369
  247-03 901  1000080851 SPEIGHTS WILBER                 191-37 114TH DRIVE              ST ALBANS                NY   11412
  247-03 901  1000080869 COKER KRISTI                    7205 SOUTH MCKINLEY PLACE       OKLAHOMA CI              OK   73139
  247-03 901  1000080877 CAMERON JIMMIE                  25-19 GILLMORE STREET           EAST ELMHUR              NY   11369
  247-03 901  1000080885 AKINS DOROTHY T                 119-47 190TH STREET             ST ALBANS                NY   11412
  247-03 901  1000080893 DINGMAN WAYNE E                 284 WOODS HOLLOW ROAD           GLOVERSVILL              NY   12078
  247-03 901  1000080919 CESTARO SAM                     71 OZONE STREET                 MANORVILLE               NY   11949
  247-03 901  1000080927 KAISER PATRICIA F               7941 CORAL BLVD                 MIRAMAR                  FL   33023
  247-03 901  1000080935 KORENGE FRANK                   71 WOODLAKE DRIVE WEST          WOODBURY                 NY   11797
  247-03 901  1000080943 MARLOW DAVID R                  1802 PETERSBURG AVENUE          LAKELAND                 FL   33803

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 1000080257      17,000.00      16,895.94         0.00  02/19/1999  01/19/2029  343.59   06/19/2000   39.5     10.990        161.76
 1000080265     125,000.00     124,128.07         0.00  02/13/1999  01/13/2029  343.40   06/13/2000   48.4     10.500      1,143.42
 1000080273      76,500.00      75,892.85         0.00  02/12/1999  01/12/2029  343.36   06/12/2000   85.0      9.750        657.25
 1000080281      75,600.00      75,025.24         0.00  12/04/1998  11/04/2028  341.10   06/04/2000   70.0     11.950        774.73
 1000080299      55,200.00      54,803.05         0.00  11/21/1998  10/21/2028  340.64   05/21/2000   80.0     10.850        519.44
 1000080307      32,950.00      31,917.67         0.00  01/28/1999  12/28/2013  162.87   05/28/2000   34.6     13.350        424.51
 1000080323      37,500.00      36,179.10         0.00  02/06/1999  01/06/2014  163.17   05/06/2000   69.5     10.990        425.99
 1000080331      48,000.00      46,971.88         0.00  11/05/1998  10/05/2018  220.11   06/05/2000   55.1     11.990        528.19
 1000080349      20,000.00      18,236.17         0.00  01/22/1999  12/22/2008  102.67   05/22/2000   81.2      8.850        251.74
 1000080356      20,000.00      19,578.30         0.00  02/14/1999  01/14/2019  223.43   06/14/2000   78.4     10.500        199.67
 1000080364      21,000.00      19,550.42         0.00  02/12/1999  01/12/2014  163.36   06/12/2000   55.2     11.750        248.66
 1000080372      25,550.00      25,117.96         0.00  03/01/1999  02/01/2019  224.00   06/01/2000   75.0     11.700        276.00
 1000080398      37,000.00      35,587.38         0.00  02/01/2000  01/01/2015  175.00   06/01/2000   66.0     11.250        426.37
 1000080406      31,000.00      29,638.90         0.00  01/28/1999  12/28/2013  162.87   06/28/2000   59.0      9.990        332.94
 1000080414      30,000.00      28,737.67         0.00  01/24/1999  12/24/2013  162.74   05/24/2000   76.8      9.750        317.81
 1000080422      20,000.00      19,106.12         0.00  11/09/1998  10/09/2013  160.24   05/09/2000   29.2     11.500        233.64
 1000080430     122,400.00     119,808.10         0.00  02/12/1999  01/12/2019  223.36   05/12/2000   72.0      9.990      1,180.38
 1000080455      34,800.00      33,537.28         0.00  03/09/1999  02/09/2014  164.28   06/09/2000   84.9     10.750        390.08
 1000080463      32,000.00      31,788.25         0.00  02/01/1999  01/01/2029  343.00   06/01/2000   58.1     10.625        295.71
 1000080471      20,000.00      19,325.81         0.00  02/18/1999  01/18/2014  163.56   05/18/2000   78.2     11.490        233.51
 1000080489      20,000.00      18,096.87         0.00  02/21/1999  01/21/2014  163.66   06/21/2000   26.3      8.990        160.78
 1000080497      26,000.00      24,914.01         0.00  03/01/1999  02/01/2014  164.00   06/01/2000   70.2      9.000        263.71
 1000080505      32,000.00      31,802.15         0.00  01/15/1999  12/15/2028  342.44   05/15/2000   45.7     10.950        303.54
 1000080513      27,000.00      26,528.22         0.00  12/24/1998  11/24/2018  221.75   05/24/2000   61.6     12.500        306.76
 1000080521      22,500.00      21,471.82         0.00  02/01/1999  01/01/2014  163.00   06/01/2000   68.8      9.150        230.22
 1000080539      10,000.00       9,213.28         0.00  02/21/1999  01/21/2009  103.66   05/21/2000   79.4      9.750        130.78
 1000080554      46,200.00      45,352.21         0.00  03/09/1999  02/09/2019  224.28   06/09/2000   70.0     12.000        508.71
 1000080562      23,000.00      22,590.15         0.00  03/04/1999  02/04/2019  224.12   06/04/2000   79.6     11.250        241.33
 1000080570      50,100.00      49,782.43         0.00  03/09/1999  02/09/2029  344.28   06/09/2000   84.9     10.500        458.28
 1000080588      42,000.00      41,777.45         0.00  03/25/1999  02/25/2029  344.81   05/25/2000   75.0     11.000        399.97
 1000080596      23,000.00      22,857.11         0.00  03/24/1999  02/24/2014  164.78   05/24/2000   62.1     10.250        206.11
 1000080612      42,000.00      41,629.58         0.00  03/19/1999  02/19/2029  344.61   06/19/2000   24.0     10.500        384.19
 1000080620      22,300.00      21,714.09         0.00  03/12/1999  02/12/2014  164.38   06/12/2000   90.0     14.250        300.73
 1000080638      30,000.00      29,837.62         0.00  04/01/1999  03/01/2014  165.00   06/01/2000   75.0     10.900        283.43
 1000080646      25,900.00      25,297.44         0.00  05/01/1999  04/01/2014  166.00   06/01/2000   70.0     13.890        343.01
 1000080653      62,000.00      61,802.76         0.00  05/01/1999  04/01/2014  166.00   06/01/2000   88.8     12.990        685.36
 1000080661      30,600.00      29,675.35         0.00  04/01/1999  03/01/2014  165.00   06/01/2000   84.8     11.990        367.05
 1000080679      65,000.00      62,503.09         0.00  03/01/1999  02/01/2014  164.00   06/01/2000   73.9      9.990        698.10
 1000080687      64,000.00      52,662.61         0.00  01/01/1999  12/01/2008  102.00   06/01/2000   72.9      8.990        810.38
 1000080695      80,000.00      79,389.36         0.00  04/02/1999  03/02/2029  344.98   06/02/2000   50.3      9.250        658.14
 1000080703      25,000.00      24,848.49         0.00  04/22/1999  03/22/2014  165.63   05/22/2000   58.1      9.990        219.21
 1000080711      20,000.00      19,851.18         0.00  05/01/1999  04/01/2029  346.00   07/01/2000   57.9      9.375        166.35
 1000080737      35,000.00      34,803.41         0.00  04/01/1999  03/01/2024  285.00   06/01/2000   80.0     13.990        421.05
 1000080745      45,000.00      43,593.51         0.00  05/01/1999  04/01/2014  166.00   06/01/2000   69.2     10.625        500.92
 1000080752     101,000.00     100,237.17         0.00  02/01/1999  01/01/2029  343.00   07/01/2000   82.1      9.990        885.60
 1000080760      38,000.00      37,434.25         0.00  05/01/1999  04/01/2019  226.00   06/01/2000   79.8     11.500        405.24
 1000080778      25,000.00      24,243.81         0.00  04/24/1999  03/24/2014  165.70   05/24/2000   74.7     10.990        283.99
 1000080786      39,750.00      39,077.93         0.00  05/16/1999  04/16/2019  226.45   06/16/2000   84.9     10.500        396.85
 1000080794      37,000.00      36,393.86         0.00  05/12/1999  04/12/2019  226.32   06/12/2000   56.3     10.750        375.63
 1000080802      38,000.00      36,862.16         0.00  05/06/1999  04/06/2014  166.13   07/06/2000   83.8     11.990        455.81
 1000080810     170,000.00     169,149.09         0.00  06/01/1999  05/01/2029  347.00   06/01/2000   79.4     10.500      1,555.06
 1000080828      22,000.00      21,289.97         0.00  05/01/1999  04/01/2014  166.00   06/01/2000   78.5     10.250        239.79
 1000080844     145,000.00     143,982.96         0.00  06/01/1999  05/01/2029  347.00   06/01/2000   82.8      8.990      1,165.66
 1000080851      86,000.00      84,575.12         0.00  06/04/1999  05/04/2019  227.05   06/04/2000   54.7      9.990        829.35
 1000080869      30,000.00      29,939.98         0.00  07/01/1999  06/01/2014  168.00   06/01/2000   45.4     14.875        376.34
 1000080877      83,000.00      80,693.63         0.00  06/10/1999  05/10/2014  167.24   06/10/2000   42.5     10.990        942.85
 1000080885      18,500.00      18,204.93         0.00  06/10/1999  05/10/2019  227.24   06/10/2000   11.5     10.500        184.70
 1000080893      24,000.00      23,420.43         0.00  07/01/1999  06/01/2014  168.00   06/01/2000   55.8     12.500        295.80
 1000080919      73,000.00      71,130.04         0.00  06/04/1999  05/04/2014  167.05   06/04/2000   78.9     11.900        871.43
 1000080927      13,900.00      13,489.11         0.00  04/15/1999  03/15/2014  165.40   05/15/2000   14.0     11.250        160.18
 1000080935      42,250.00      40,996.84         0.00  06/26/1999  05/26/2014  167.77   06/26/2000   64.1     10.250        460.50
 1000080943      27,800.00      27,039.30         0.00  04/05/1999  03/05/2014  165.07   06/05/2000   71.7     12.990        351.55
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-03 901  1000080950 SASSANO THOMAS JR               1062 ROXBURY DRIVE              WESTBURY                 NY   11590
  247-03 901  1000080984 AIZAGA LUIS                     1822 MIDLAND DRIVE              EAST MEADOW              NY   11554
  247-03 901  1000080992 CLERMONT JOSEPH                 103-24  217TH LANE              QUEENS VILL              NY   11429
  247-03 901  1000081008 CULLEN PATRICK G                105 MARLBOROUGH ROAD            BABYLON                  NY   11702
  247-03 901  1000081016 ROBB BARBARA A                  181 LITTLETON RD UNIT 239       CHELMSFORD               MA   01824
  247-03 901  1000081024 SCOTT WILHELMENA                823 EAST 46TH STREET            BROOKLYN                 NY   11203
  247-03 901  1000081032 SHERWOOD BRETT L                740 STATE ROUTE 29A             SALISBURY C              NY   13454
  247-03 901  1000081040 OETZMAN DANIEL                  18968 LENORE                    DETROIT                  MI   48219
              -------------------------------------------
                     153 Sale Total

  247-04  12   660497074 LOPEZ SERGIO                    3826 NORTH KIMBALL AVENUE       CHICAGO                  IL   60618
  247-04  12   660498106 NIEDERHOFER GEORGE M            5513 MEADOWHILL LANE            PISTAKEE HIGHLANDS       IL   60050
  247-04  12   660498585 VANARSDALE MAXWELL              616 HICKOK                      UNIVERSITY PARK          IL   60466
  247-04  12   660506197 REDENIUS DOUGLAS I              1664 NORTH RIVER SOUTH ROA      MOMENCE                  IL   60954
  247-04  12   660508854 SPOHN TERRY L                   1301 FROLIC AVE                 WAUKEGAN                 IL   60085
  247-04  12   660510876 VAN BEVEREN GERALD              5434 SOUTH MADISON AVENUE       COUNTRYSIDE              IL   60525
  247-04  12   660532615 GEWARGIS ENWIYA L               8902 NORTH ROBIN DRIVE          DES PLAINES              IL   60016
  247-04  12   660533092 RODRIGUEZ MINERVA M             2706 N NORMANDY                 CHICAGO                  IL   60635
  247-04  12   660543638 VIAVATTENE JOSEPH               238 BRAM HALL DRIVE             ROCHESTER                NY   14626
  247-04  12   660568064 SMITH SHARON LITTLEJOHN         1353 WEST 107TH PLACE           CHICAGO                  IL   60643
  247-04  12   660585704 BELL ROBERT J JR                7209 COMMONWEALTH               LA GRANGE                IL   60525
  247-04  12   660598954 RUSSO GIUSEPPE                  2322 FENTON AVENUE              BRONX                    NY   10469
  247-04  12   660601204 GIBBONS DANIEL J                524 APACHE AVENUE               CARPENTERSVILLE          IL   60110
  247-04  12   660603036 NEHLSEN THOMAS P                560 VALLEYVIEW DRIVE            BARTLETT                 IL   60103
  247-04  12   660613548 PETRANCOSTA SALVATORE JR        317 GRANDVIEW DR                ROUND LAKE PARK          IL   60073
  247-04  12   660617531 CANONGE GREGORY M               1213 BROOKSTONE                 CAROL STREAM             IL   60188
  247-04  12   660642125 LEONARD DAVID M SR              427 HIGHLAND                    MCHENRY                  IL   60050
  247-04  12   660642463 HAN SIL                         321 SUNSET                      WILMETTE                 IL   60091
  247-04  12   660720327 TONE JAMES G                    2901 SOUTH 13TH AVENUE          BROADVIEW                IL   60153
  247-04  12   660724956 SNEE DANIEL                     1006 SPRUCE STREET              SANDWICH                 IL   60548
  247-04  12   660731852 PEREZ IRIS C                    15706 S WOODLAWN                SOUTH HOLLAND            IL   60473
  247-04  12   660797283 KOLEK BARBARA LOU               1103 CHIPPEWA                   CARPENTERSVILLE          IL   60110
  247-04  12   660854951 WHITFIELD JAMES R               415 MAPLE DRIVE                 GLENWOOD                 IL   60425
  247-04  12   660868647 CROWDER ROOSEVELT               310 HYDE PARK                   BELLWOOD                 IL   60104
  247-04  12   660883653 HOLMSTROM HARRY J               6243 SOUTH NORMANDY             CHICAGO                  IL   60638
  247-04  12   660885591 LOSKE JOHN M                    5006 BRISTOL COURT              CARPENTERSVILLE          IL   60110
  247-04  12   660888082 HOLLAND MICHAEL                 21W685 HUNTINGTON               GLEN ELLYN               IL   60137
  247-04  12   660965229 CONNOLLEY CHARLES F             8621 PATRICIA DRIVE             LYONS                    IL   60534
  247-04  12   661020552 CROSSLEY MICHELLE F             3670 W SUNSET                   MARKHAM                  IL   60426
  247-04  12   661042051 LONNGREN EDWARD R               19608 CHERRY                    MOKENA                   IL   60448
  247-04  12   661069492 BAUMANN DANIEL J                620 KNOLLWOOD                   CARY                     IL   60013
  247-04  12   661073312 JAMES MARY SUSAN                719 BAKEWELL LANE               NAPERVILLE               IL   60565
  247-04  12   661101758 MANUSOS KAREN E                 4023 NEWPORT  DRIVE             ISLAND LAKE              IL   60042
  247-04  12   661124743 BAJOREK LOUISE A                8505 SOUTH MOODY AVENUE         BURBANK                  IL   60459
  247-04  12   661131466 FLEMING PATRICK J               3715 PRIEBOY AVENUE             JOLIET                   IL   60435
  247-04  12   661132944 GUERRIDO GEORGE A               9934 MONTANA                    FRANKLIN PARK            IL   60131
  247-04  12   661198408 KABAT THOMAS E                  108 WEST KENDALL DRIVE          YORKVILLE                IL   60560
  247-04  12   661216754 TILLSTROM JOHN L                332 MASHPEE LANE                SCHAUMBURG               IL   60194
  247-04  12   661238840 CLARK VALERIE A                 7524 SOUTH SANGAMON STREET      CHICAGO                  IL   60620
  247-04  12   661272948 GLOWINSKI EDWARD J              3431 OAK AVENUE                 BROOKFIELD               IL   60513
  247-04  12   661285767 BULGER STEVEN M                 432 ILLINI DRIVE                CAROL STREAM             IL   60188
  247-04  12   661299677 CUTRONI KENNETH W               20919 W. ARDMORE CIRCLE         PLAINFIELD               IL   60544
  247-04  12   661303255 IANNARONE STEPHEN O             5500 WASHINGTON ST              DOWNERS GROVE            IL   60516
  247-04  12   661309393 KURZYDLO MICHAEL A              15148 S SPRINGFIELD             MIDLOTHIAN               IL   60445
  247-04  12   661315499 FRANZ ROBERT C                  1938 JACKSON                    WAUKEGAN                 IL   60087
  247-04  12   661366328 DAMHESEL MARK J                 124 SOUTH MARILYN               NORTHLAKE                IL   60164
  247-04  12   661385245 WIOCH PATRICK                   632 DAVID STREET                LAKE IN THE HILLS        IL   60102
  247-04  12   661391912 FANTAUZZO SAM                   2138 GREEN BRIDGE LANE          HANOVER PARK             IL   60103
  247-04  12   661424242 BLAZEVICZ JENNIFER R            14020 S. OAKDALE CIRCLE         PLAINFIELD               IL   60544
  247-04  12   661428755 LEMA CHARLES J                  1713 HOSMER LANE                CREST HILL               IL   60435
  247-04  12   661432930 VEURINK TIMOTHY J               214 E 18TH STREET               LOCKPORT                 IL   60441
  247-04  12   661433656 PEREZ-TREVIN YVETTE             1403 TALL OAKS DRIVE            CAROL STREAM             IL   60188

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 1000080950      36,000.00      34,899.00         0.00  05/20/1999  04/20/2014  166.59   05/20/2000   71.1      9.900        384.66
 1000080984      53,000.00      51,549.87         0.00  08/01/1999  07/01/2014  169.00   06/01/2000   28.1      8.990        537.25
 1000080992      40,000.00      38,995.83         0.00  07/22/1999  06/22/2014  168.66   05/22/2000   83.1      9.990        429.60
 1000081008      44,500.00      44,192.88         0.00  07/28/1999  06/28/2024  288.85   05/28/2000   79.9     10.750        428.14
 1000081016      38,000.00      37,896.87         0.00  08/01/1999  07/01/2014  169.00   06/01/2000   36.5     13.950        448.75
 1000081024      60,000.00      59,229.97         0.00  08/21/1999  07/21/2019  229.61   06/21/2000   75.9     10.500        599.02
 1000081032      51,200.00      50,988.39         0.00  08/08/1999  07/08/2029  349.18   06/08/2000   80.0     10.500        468.34
 1000081040      11,000.00       5,667.52         0.00  09/05/1999  08/05/2004   50.10   06/05/2000   23.4     10.250        235.07
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
        153  10,032,070.00   9,898,836.75         0.00                          259.64                69.6     10.251     96,462.85

  660497074      27,500.00      16,039.58         0.00  08/12/1994  07/12/2004   49.28   06/12/2000   94.4     14.990        443.50
  660498106      20,000.00      12,040.23         0.00  09/02/1994  08/02/2004   49.97   06/02/2000   94.3     14.990        322.55
  660498585      30,000.00       9,988.05         0.00  07/22/1994  06/22/2004   48.62   06/22/2000   99.3     14.990        483.82
  660506197      35,000.00      21,898.54         0.00  08/27/1994  07/27/2004   49.78   05/27/2000   95.7     14.990        564.46
  660508854      23,500.00      14,553.66         0.00  10/01/1994  09/01/2004   51.00   06/01/2000   90.2     14.990        378.99
  660510876      19,000.00      10,928.87         0.00  10/01/1994  09/01/2004   51.00   08/01/2000   94.7     14.990        306.42
  660532615      23,000.00      13,697.12         0.00  10/20/1994  09/20/2004   51.58   06/20/2000   98.0     13.990        356.97
  660533092      20,000.00      12,655.53         0.00  11/13/1994  10/13/2004   52.34   06/13/2000   97.7     14.990        322.55
  660543638      34,000.00      30,153.49         0.00  11/11/1994  10/11/2014  172.27   07/11/2000   84.9     11.240        356.51
  660568064      17,000.00      13,614.50         0.00  11/24/1994  12/24/2009  114.70   06/24/2000   89.6     11.240        194.96
  660585704      25,000.00      15,220.50         0.00  11/24/1994  10/24/2004   52.70   06/24/2000   79.5     13.990        388.02
  660598954      45,000.00      37,196.18         0.00  11/05/1994  10/05/2009  112.08   05/05/2000   75.0     11.500        525.69
  660601204      21,500.00      13,899.66         0.00  12/28/1994  11/28/2004   53.85   06/28/2000   99.8     14.990        346.74
  660603036      33,500.00      21,140.33         0.00  12/07/1994  11/07/2004   53.16   06/07/2000   99.8     14.990        540.27
  660613548      18,000.00      11,769.12         0.00  02/09/1995  01/09/2005   55.23   06/09/2000   91.5     14.990        290.29
  660617531      15,000.00       7,708.33         0.00  01/12/1995  12/12/2004   54.31   08/12/2000   90.0     13.990        232.81
  660642125      21,000.00      13,435.97         0.00  02/12/1995  01/12/2005   55.33   06/12/2000   96.5     14.990        338.67
  660642463      35,000.00      22,622.99         0.00  02/16/1995  01/16/2005   55.46   06/16/2000   98.4     14.990        564.46
  660720327      10,500.00       7,199.44         0.00  05/03/1995  04/03/2005   57.99   06/03/2000   99.7     14.990        169.34
  660724956      15,000.00       5,397.12         0.00  05/27/1995  04/27/2002   22.78   06/27/2000   82.0     13.990        281.02
  660731852      12,000.00       8,303.65         0.00  05/28/1995  04/28/2005   58.82   05/28/2000   99.9     14.990        193.53
  660797283      34,000.00      22,849.52         0.00  09/28/1995  08/28/2005   62.83   05/28/2000   98.6     13.490        517.53
  660854951      18,000.00      12,469.76         0.00  11/23/1995  10/23/2005   64.67   05/23/2000   98.9     13.490        273.99
  660868647      17,500.00      11,912.30         0.00  12/28/1995  11/28/2005   65.85   05/28/2000   94.3     12.490        256.06
  660883653      30,000.00      21,341.31         0.00  12/14/1995  11/14/2005   65.39   06/14/2000   98.3     13.490        456.64
  660885591      17,900.00      12,056.18         0.00  12/01/1995  11/01/2005   65.00   08/01/2000   99.9     13.490        272.46
  660888082      35,000.00      25,215.05         0.00  12/27/1995  11/27/2005   65.82   05/27/2000   99.0     13.490        532.75
  660965229      35,000.00      24,057.75         0.00  01/27/1996  12/27/2005   66.81   07/27/2000   90.2     12.490        512.11
  661020552      21,000.00      14,211.13         0.00  03/23/1996  02/23/2006   68.71   06/23/2000   95.2     12.490        307.27
  661042051      31,600.00      23,599.30         0.00  04/11/1996  03/11/2006   69.27   05/11/2000   99.9     13.490        481.00
  661069492      15,000.00       8,529.79         0.00  08/08/1996  07/08/2003   37.18   05/08/2000   89.1     12.490        268.74
  661073312      22,500.00      16,722.22         0.00  05/02/1996  04/02/2006   69.99   06/02/2000   99.4     13.490        342.48
  661101758      13,400.00       9,610.07         0.00  05/26/1996  04/26/2006   70.78   07/26/2000   99.9     13.490        203.97
  661124743      35,000.00      26,293.08         0.00  06/16/1996  05/16/2006   71.44   06/16/2000   94.8     12.490        512.11
  661131466      18,300.00      13,774.13         0.00  06/01/1996  05/01/2006   71.00   06/01/2000   99.7     13.490        278.55
  661132944      25,000.00      18,705.74         0.00  06/15/1996  05/15/2006   71.41   05/15/2000   94.6     12.490        365.79
  661198408      16,500.00      12,511.16         0.00  07/19/1996  06/19/2006   72.56   06/19/2000   99.9     13.490        251.15
  661216754      17,700.00      12,892.57         0.00  07/27/1996  06/27/2006   72.82   07/27/2000   97.2     13.490        269.42
  661238840      11,000.00       8,070.31         0.00  09/05/1996  08/05/2006   74.10   07/05/2000   94.2     12.490        160.95
  661272948      22,400.00      17,144.18         0.00  09/19/1996  08/19/2006   74.56   06/19/2000   99.8     13.490        340.96
  661285767      12,300.00       9,555.31         0.00  10/01/1996  09/01/2006   75.00   06/01/2000   99.9     13.490        187.22
  661299677      16,400.00      12,787.17         0.00  10/11/1996  09/11/2006   75.32   05/11/2000   99.9     13.490        249.63
  661303255      21,000.00      16,244.63         0.00  10/19/1996  09/19/2006   75.58   06/19/2000   99.9     13.490        319.65
  661309393      20,100.00      15,867.83         0.00  11/01/1996  10/01/2006   76.00   06/01/2000   99.7     13.490        305.95
  661315499      35,000.00      27,599.39         0.00  11/01/1996  10/01/2006   76.00   06/01/2000   96.1     13.490        532.75
  661366328      22,000.00      16,986.63         0.00  12/01/1996  11/01/2006   77.00   06/01/2000   93.5     12.490        321.90
  661385245      19,600.00      15,762.13         0.00  01/27/1997  12/27/2006   78.84   05/27/2000   99.9     13.490        298.34
  661391912      22,000.00      17,302.18         0.00  01/18/1997  12/18/2006   78.54   06/18/2000   99.1     13.490        334.87
  661424242      10,200.00       8,206.91         0.00  03/25/1997  02/25/2007   80.81   05/25/2000   99.9     13.490        155.26
  661428755      18,800.00      14,869.75         0.00  03/19/1997  02/19/2007   80.61   06/19/2000  100.0     13.490        286.16
  661432930      20,900.00      16,801.11         0.00  03/28/1997  02/28/2007   80.91   06/28/2000   99.9     13.490        318.13
  661433656      35,000.00       7,051.02         0.00  03/20/1997  02/20/2007   80.65   07/20/2000   91.4     12.490        512.11
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-04  12   661435859 NOVAK WILLIAM F                 1906 N. EASTERN                 MCHENRY                  IL   60050
  247-04  12   661453175 KROOS TODD                      3021 HILLSBORO LANE             LAKE IN THE HILLS        IL   60102
  247-04  12   661460345 HAMM GARY D JR                  3630 TERRANCE FERRY DRIVE       JOLIET                   IL   60431
  247-04  12   661473538 HEMKENDREIS DIETER              569 SOUTH MARTHA                LOMBARD                  IL   60148
  247-04  16  1000060267 PEER DONALD G                   6912 SW 204TH AVE               ALOHA                    OR   97007
  247-04  16  1000060374 KUPER MICHAEL                   507 EAST GITTINGS STREET        BALTIMORE                MD   21230
  247-04  16  1000060408 LARSEN RUSSELL N                165 EAST 100 SOUTH              HYDE PARK                UT   84318
  247-04  16  1000060416 LARSON HANS C                   815 PARK AVENUE                 MATTOON                  WI   54450
  247-04  16  1000060473 KILLAM GEORGE E                 18138 SANDY PINES CIR           FT MYERS                 FL   33917
  247-04  16  1000060499 KOPCZYNSKI TED P                172 OLD MILL DRIVE              SCHAUMBURG               IL   60193
  247-04  16  1000060622 MALCOLM SCOTT R                 456 COURT STREET                AUBURN                   ME   04210
  247-04  16  1000060986 WILSON DAVID E                  1661 PAULA DRIVE                WAUCHULA                 FL   33973
  247-04  16  1000061158 WALLACE RICHARD D               612 WHISPERING PALMS DRIVE      LAS VEGAS                NV   89123
  247-04  16  1000061471 LAOS FERNANDO ANGULO JR         222 SOUTH BUSCH PLACE           TUCSON                   AZ   85710
  247-04  16  1000061588 STORY BEVERLY G                 2570 WILDWOOD RD                DANDRIDGE                TN   37725
  247-04  16  1000061703 SOROUR ADEL A                   517 EAST CANABRA COURT          DRAPER                   UT   84020
  247-04  16  1000061737 CASTRO MIRIAM                   6410 SW 2ND STREET              PEMBROKE PI              FL   33023
  247-04  16  1000061984 CZAPLICKI ANDREW                100 ALLEN STREET                TERRYVILLE               CT   06786
  247-04  16  1000062065 CRAWFORD EDWARD                 122 OSTRANDER RD                AFTON                    MI   49705
  247-04  16  1000062107 CROWE REVONDA                   1300 LARCHMONT 411              SALISBURY                NC   28144
  247-04  16  1000062438 BOYD ROSEMARY                   3113 EAST 36TH STREET NORT      TULSA                    OK   74110
  247-04  16  1000062776 HAWK THOMAS A                   403 167TH STREET SOUTH          SPANAWAY                 WA   98387
  247-04  16  1000063436 GARNER DEBORAH K                2979 VALLEY VISTA AVENUE        YUCCA VALLE              CA   92284
              -------------------------------------------
                      75 Sale Total

  247-31 990  8000243645 SCHNEIDERWEN TERRI R            1714 BANK AVENUE                SUPERIOR                 WI   54880
  247-31 905  8000290588 SALCEDA JOHN F                  220 POPLAR                      WINNETKA                 IL   60093
  247-31 905  8000306236 VELLUCCI CRAIG M                515 AIRPORT RD                  ONEONTA                  NY   13820
  247-31 905  8000475593 SCHETTLER MICHELE               350 EAST 4TH ST.                LISMORE                  MN   56155
  247-31 905  8000479066 WARTHEN GERMIE C                16 NORTH STREET                 RED LEVEL                AL   36474
  247-31 905  8000484975 OMAR LINDA M                    6797 POTTER                     BEAR LAKE                MI   49614
  247-31 905  8000496995 PRICE VINCENT S                 186 S 200 WEST                  PIMA                     AZ   85543
  247-31 905  8000497399 COPELAND ROBERT F               1404 ROSS ST.                   CORINTH                  MS   38834
  247-31 905  8000499288 GALDAMEZ JOSE ALFREDO           4945 NORTH 17 ROAD              ARLINGTON                VA   22207
  247-31 905  8000501794 WILLIAMS VIRGIE                 7244 GROVELAND FARMS RD         GROVELAND                FL   34736
  247-31 905  8000505076 JESTER PATRICIA ANN             3574 CENTRAL RD                 GURDON                   AR   71743
  247-31 905  8000505332 CONNER LAVETA REE               713 BURNEY STREET               COLBERT                  OK   74733
  247-31 905  8000507148 REYES ABIMAEL                   4 SIBLEY STREET                 ATTLEBORO                MA   02703
  247-31 905  8000507577 PERKINS MICHAEL E               365 PEMBROOKE ST                PEMBROOKE                NH   03275
  247-31 905  8000508583 ZELYAKOVSKY YEFIM               2784 EAST 63RD                  BROOKLYN                 NY   11234
  247-31 905  8000514136 RUNYON CHRISTINE M              6288 E. ASH COURT               MONTICELLO               IN   47960
  247-31 905  8000516875 MEGIA ERANO                     2690 MACARTHUR AVE              SAN PABLO                CA   94806
  247-31 905  8000517543 HOLMES DENISE DIANE             32581 RIVER DR                  HARPERS FERRY            WV   25425
  247-31 905  8000522535 HAMILTON LOTTIE                 1643 COVENTRY RD.               CLEVELAND HGTS           OH   44118
  247-31 905  8000530090 ESCOBAR SANTOS                  251 BROWN SE                    GRAND RAPIDS             MI   49507
  247-31 905  8000530553 OWENS KEITH A                   917 W. OAK ST.                  ELDORADO                 AR   71730
  247-31 905  8000532740 HYLTON CHARLES                  2466 DEVOE TERRACE              BRONX                    NY   10468
  247-31 905  8000533151 JENSEN LOIS E                   28 A ROLLING RIDGE RD           MONTVALE                 NJ   07645
  247-31 905  8000533722 ROSS JOSEPH JR                  1024 CATHARINE ST.              PHILADELPHIA             PA   19147
  247-31 905  8000536261 RODRIGUEZ EDUARDO P             15523 CRYSTAL CREEK CT.         CLERMONT                 FL   34711
  247-31 905  8000540628 ZELADA JOSE S                   10612 DOLAN AVENUE              DOWNEY                   CA   90241
  247-31 905  8000541550 GAJDOS ANDRA SUE                209 7TH STR                     RAINELLE                 WV   25962
  247-31 905  8000544117 GREER JAMES JR                  903 MAURY ST.                   MEMPHIS                  TN   38107
  247-31 905  8000544760 VANDERCAR JOHN T                4439 W LISA LANE                OAK FOREST               IL   60452
  247-31 905  8000544810 MERRIMAN LISA A                 102 BUTLER CREEK RD             ASHLAND                  OR   97520
  247-31 905  8000545171 GUERRA JORGE                    12325 SW TREMONT STREET         PORTLAND                 OR   97225
  247-31 905  8000547789 GILBERT JOSIE HOBBS             2173 DANIELS RD                 TERRYTOWN                LA   70056
  247-31 905  8000547821 SALINAS MARLON M                1432 SOMERSET STR               SAN FRANSICO             CA   94134
  247-31 905  8000547862 LANE ROBERT E                   12711 BROLEMAN ROAD             ORLANDO                  FL   32832
  247-31 905  8000548779 SANCHEZ JOSEFINA                814 WASHINGTON AVENUE           TOPPENISH                WA   98948
  247-31 905  8000549983 BROWER WILBUR LEE               1840 GOLA DR                    FAYETTEVILLE             NC   28301
  247-31 905  8000554215 GRIFFIN BRUCE                   4641 W TOLEDO ST                CHANDLER                 AZ   85226

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  661435859      16,500.00      13,596.17         0.00  04/25/1997  03/25/2007   81.73   05/25/2000   99.9     13.490        251.15
  661453175      15,000.00      12,332.50         0.00  06/01/1997  05/01/2007   83.00   06/01/2000   97.4     13.490        228.32
  661460345      30,100.00      24,486.30         0.00  05/23/1997  04/23/2007   82.68   06/23/2000   94.9     12.490        440.42
  661473538      35,000.00      28,750.76         0.00  06/12/1997  05/12/2007   83.31   06/12/2000   94.5     12.490        512.11
 1000060267     118,400.00     117,110.14         0.00  09/01/1998  08/01/2028  338.00   06/01/2000   80.0      9.950      1,034.68
 1000060374     108,800.00     106,794.91         0.00  11/01/1998  10/01/2028  340.00   07/01/2000   85.0      9.625        924.79
 1000060408     106,250.00     105,187.09         0.00  08/01/1998  07/01/2013  157.00   06/01/2000   85.0     10.050        936.35
 1000060416      48,750.00      48,125.23         0.00  12/01/1998  11/10/2013  161.00   06/10/2000   75.0      7.990        357.38
 1000060473      93,500.00      92,746.41         0.00  11/01/1998  10/01/2013  160.00   07/01/2000   85.0     10.875        881.61
 1000060499     208,250.00     206,502.44         0.00  11/01/1998  10/01/2013  160.00   06/01/2000   85.0     10.375      1,885.52
 1000060622      82,500.00      81,954.03         0.00  08/01/1998  07/01/2028  337.00   06/01/2000   75.0     12.500        880.49
 1000060986      65,700.00      64,949.75         0.00  09/25/1998  08/25/2013  158.76   05/25/2000   90.0     10.490        600.49
 1000061158      86,250.00      81,981.57         0.00  11/16/1998  10/16/2013  160.47   06/16/2000   75.0      9.990        926.32
 1000061471      78,750.00      77,791.15         0.00  12/01/1998  11/01/2028  341.00   06/01/2000   75.0      8.250        591.63
 1000061588     139,000.00     137,682.96         0.00  12/01/1998  11/01/2028  341.00   06/01/2000   86.8      9.500      1,168.79
 1000061703      25,700.00      25,483.90         0.00  12/01/1998  11/01/2013  161.00   06/01/2000   86.8     11.500        254.51
 1000061737      27,000.00      25,985.57         0.00  12/01/1998  11/01/2013  161.00   06/01/2000   84.3     12.500        332.78
 1000061984      58,080.00      57,372.85         0.00  12/01/1998  11/01/2028  341.00   06/01/2000   44.0      8.250        436.34
 1000062065      54,000.00      53,308.06         0.00  12/01/1998  11/01/2013  161.00   06/01/2000   61.3      7.990        395.86
 1000062107      51,000.00      50,696.17         0.00  12/01/1998  11/01/2028  341.00   07/01/2000   89.4     12.000        524.60
 1000062438      26,250.00      25,346.44         0.00  12/01/1998  11/01/2013  161.00   06/01/2000   75.0     13.750        345.19
 1000062776      21,933.00      20,982.44         0.00  08/01/1998  07/01/2013  157.00   06/01/2000   80.7     15.062        307.90
 1000063436      47,250.00      46,674.64         0.00  12/01/1998  11/01/2028  341.00   06/01/2000   75.0      8.250        354.98
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
         75   2,734,563.00   2,316,303.95         0.00                          178.98                85.9     11.393     32,599.68

 8000243645      29,800.00      29,757.12         0.00  09/16/1999  08/16/2024  290.47   05/16/2000   76.4     10.210        275.22
 8000290588     315,000.00     313,586.07         0.00  10/01/1999  09/01/2029  351.00   06/01/2000   65.6      8.760      2,480.36
 8000306236     210,000.00     209,648.20         0.00  11/25/1999  10/25/2014  172.77   05/25/2000   67.7      9.010      1,691.22
 8000475593      20,400.00      20,388.63         0.00  04/22/2000  03/22/2030  357.67   06/22/2000   64.9     11.710        205.29
 8000479066      27,900.00      27,457.81         0.00  04/15/2000  03/15/2030  357.44   08/15/2000   90.0     11.990        286.77
 8000484975      30,000.00      29,966.58         0.00  04/27/2000  03/27/2025  297.83   06/27/2000   78.5     11.500        304.94
 8000496995      40,000.00      39,971.99         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   67.7     10.800        374.90
 8000497399      27,300.00      27,300.00         0.00  04/22/2000  03/22/2030  357.67   05/22/2000   63.4     13.960        322.61
 8000499288      39,613.00      38,521.49         0.00  03/28/2000  02/28/2010  116.91   07/28/2000   90.0     11.510        557.17
 8000501794      43,249.00      43,212.33         0.00  04/08/2000  03/08/2023  273.21   06/08/2000   70.9     14.500        542.30
 8000505076      34,000.00      33,620.10         0.00  04/20/2000  03/20/2010  117.60   06/20/2000   81.9     11.710        482.12
 8000505332      21,700.00      21,598.46         0.00  04/07/2000  03/07/2020  237.17   07/07/2000   65.7     14.240        273.63
 8000507148      27,791.69      27,771.49         0.00  03/01/2000  02/01/2030  356.00   06/01/2000   80.9     13.710        322.93
 8000507577     112,500.00     112,454.71         0.00  04/14/2000  03/14/2030  357.40   06/14/2000   85.8     12.960      1,240.96
 8000508583     225,000.00     224,804.49         0.00  04/27/2000  03/27/2030  357.83   06/27/2000   75.0      9.860      1,951.30
 8000514136      96,000.00      96,000.00         0.00  04/15/2000  03/15/2030  357.44   05/15/2000   80.0      9.250        789.77
 8000516875     120,386.00     120,099.64         0.00  05/04/2000  04/04/2025  298.09   06/04/2000   85.9      9.000      1,010.27
 8000517543     121,000.00     120,874.10         0.00  04/15/2000  03/15/2025  297.44   06/15/2000   85.8     11.860      1,261.90
 8000522535      81,900.00      81,822.94         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   81.0      9.510        689.26
 8000530090      13,000.00      12,746.40         0.00  03/16/2000  02/16/2010  116.52   06/16/2000   77.4     13.710        199.59
 8000530553      41,200.00      40,804.02         0.00  04/24/2000  03/24/2010  117.73   06/24/2000   80.7     10.260        550.41
 8000532740     190,000.00     189,455.72         0.00  04/17/2000  03/17/2020  237.50   06/17/2000   80.8      9.260      1,741.38
 8000533151     111,400.00     111,329.33         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   80.7     11.210      1,078.60
 8000533722      84,100.00      83,949.83         0.00  06/01/2000  05/01/2020  239.00   08/01/2000   80.8     12.710        967.97
 8000536261      20,000.00      19,859.31         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   87.4     10.510        221.20
 8000540628      33,500.00      33,475.55         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   83.5     10.610        309.20
 8000541550      24,900.00      24,889.28         0.00  04/27/2000  03/27/2030  357.83   06/27/2000   85.8     12.710        269.81
 8000544117      40,000.00      39,899.52         0.00  04/21/2000  03/21/2015  177.63   06/21/2000   68.3     11.710        472.63
 8000544760      96,300.00      96,204.17         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   90.0      9.260        792.93
 8000544810     127,000.00     126,892.58         0.00  05/11/2000  04/11/2030  358.32   07/11/2000   85.2      9.990      1,113.58
 8000545171     188,000.00     188,000.00         0.00  05/01/2000  04/01/2030  358.00   06/01/2000   85.0      9.000      1,512.69
 8000547789      90,100.00      90,043.11         0.00  04/13/2000  03/13/2030  357.37   06/13/2000   85.8     11.210        872.37
 8000547821     192,000.00     191,824.19         0.00  04/14/2000  03/14/2030  357.40   06/14/2000   64.0      9.630      1,632.68
 8000547862     349,900.00     344,346.94         0.00  04/20/2000  03/20/2015  177.60   07/20/2000   68.6      8.500      3,445.60
 8000548779      35,000.00      34,960.78         0.00  05/14/2000  04/14/2030  358.42   06/14/2000   46.6      9.750        300.70
 8000549983      51,100.00      51,042.49         0.00  05/04/2000  04/04/2025  298.09   07/04/2000   85.8     11.460        517.92
 8000554215     207,000.00     206,734.39         0.00  05/12/2000  04/12/2030  358.36   07/12/2000   90.0      8.100      1,533.35
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-31 905  8000560444 FITZGERALD PRISCILLA            107 MEADOW STREET               GARDEN CITY              NY   11530
  247-31 905  8000562341 FRITZE JOEL T                   606 3RD STREET NW               HAYFIELD                 MN   55940
  247-31 905  8000564180 TONEY CAROLYN S                 3924 SUNFLOWER CIRCLE           MITCHELLVILLE            MD   20721
  247-31 905  8000565104 CU MARIA ROSARIO                178 BROADWAY ST.                VALLEY STREAM            NY   11580
  247-31 905  8000565781 PENSE JOHN S                    917 E. WHEEL RD                 BEL AIR                  MD   21015
  247-31 905  8000566128 GRIZZLE DELPHINE O              157 STINSON DRIVE               HONAKER                  VA   24260
  247-31 905  8000568009 ANGUISH DARRIN A                4030 WHITACRE AVE SE            MINERVA                  OH   44657
  247-31 905  8000568611 HALL SYLVIA V                   6609 HYDE AVE                   LAS VEGAS                NV   89107
  247-31 905  8000569981 VIGIL CELSO J                   6712 BROADWAY                   GUTTENBERG               NJ   07093
  247-31 905  8000570906 HILL CASSIE FAYE                311 SUNSET PARK                 LAURENS                  SC   29360
  247-31 905  8000576408 WOOD MARGIE FAYE                318 RUBEN AVE                   SARALAND                 AL   36571
  247-31 905  8000576994 KNAGGS FEDNER A                 48 HIGHLAND TRAIL               DENVILLE                 NJ   07834
  247-31 905  8000577596 ANTOINE-BELT GEMMA              1628 4TH ST.                    WASHINGTON               DC   20001
  247-31 905  8000580657 CROSBY JAMES POWELL             0000 TUFF AND TRUTTER ST.       ROE                      AR   72134
  247-31 905  8000582604 CHAVEZ ADELA N                  2415 SIWANOY DR                 ALHAMBRA                 CA   91803
  247-31 905  8000583974 WCISEL ERNEST J                 2273 HOBBS DR.                  ALPENA                   MI   49707
  247-31 905  8000585425 REAP CARLA L                    758 GRANT 66                    SHERIDAN                 AR   72150
  247-31 905  8000586266 CURTIS JAMES A                  7050 MELTING SHADOWS LN         COLUMBIA                 MD   21045
  247-31 905  8000586332 COOK RAY JR                     1616 PANSY ST NW                CULLMAN                  AL   35055
  247-31 905  8000587322 MARSHALL MAZIE J                16098 WOLF CREEK RD.            BROOKVILLE               IN   47012
  247-31 905  8000589807 KLEISNER FRANK J                22341 S JOSEPH                  CHANNAHON                IL   60410
  247-31 905  8000591282 MEEKINS WALTER                  65 JACKSON STREET               YONKERS                  NY   10701
  247-31 905  8000592330 LIPPINCOTT MARCELLA             8325 FAY AVE                    NORTH PORT               FL   34287
  247-31 905  8000592793 MURPHY BARRY B                  106 GREEN AVE                   HEMPSTEAD                NY   11550
  247-31 905  8000594633 SAUCIER THOMAS W                RT 1 BOX 214 E                  ROXIE                    MS   39661
  247-31 905  8000595077 GAUTHIER JOVONIE C              1919 RAY                        MUSKEGON                 MI   49442
  247-31 905  8000595531 LINDSEY SALLY                   1328 EAST 10TH STR              ANNISTON                 AL   36207
  247-31 905  8000596018 MINER HERBERT R                 2001 CAMEO STREET               CLOVIS                   NM   88101
  247-31 905  8000597438 DUDLEY KATHY L                  4040 41ST AV. NORTH             BIRMINGHAM               AL   35217
  247-31 905  8000597974 VANDEBURG GARY G                928 OHIO CRT.                   CAROL STREAM             IL   60188
  247-31 905  8000600034 JURGENS JAMES T                 30 3RD AVE SE                   SOAP LAKE                WA   98851
  247-31 905  8000600232 OSBORNE BILL G                  949 WILDWOOD DR                 BIRMINGHAM               AL   35235
  247-31 905  8000600729 DAVIS KATHY K                   13 OLD FARM SOUTH COURT         BRADLEY                  IL   60915
  247-31 905  8000603202 HORKEY STEPHEN L                766 BEAVER DAM RD.              WEST SUNBURY             PA   16061
  247-31 905  8000603509 IRWIN JAMES R                   357 W. GREENWICH                READING                  PA   19601
  247-31 905  8000607872 JENCKS DOUGLAS W                3 TRAFTON ST                    WASHBURN                 ME   04786
  247-31 905  8000608466 FLANAGAN SARAH ANN              8318 S WABASH AVE               CHICAGO                  IL   60619
  247-31 905  8000608680 TOCZKO SUSAN V                  3094 E. WASHINGTON RD.          WASHINGTON               NH   03280
  247-31 905  8000611023 CARDONE JAMES S                 1465 MILLSTREAM LN #104         DUNEDIN                  FL   34698
  247-31 905  8000611510 LOZANO ALVARO                   9305 BYRD DR                    MANASSES                 VA   20110
  247-31 905  8000612328 MENDEZ ARMINIO J                380 RACQUET CLUB ROAD #201      FORT LAUDERDALE          FL   33326
  247-31 905  8000613300 LANDAVERDE JOSE                 3301 NEWPORT STREET             DENVER                   CO   80207
  247-31 905  8000616444 NELSON ROBERT A                 498 LAUREL VALLEY DRIVE         AZUSA                    CA   91702
  247-31 905  8000616832 GARCIA FELICITA                 702 W VENANGO ST                PHILADALPHIA             PA   19140
  247-31 905  8000617806 HARRIS RONALD H                 3004 FOREST LN.                 OXFORD                   AL   36203
  247-31 905  8000618580 GRAYSON MARGARET                2023 TRAWICK CREEK RD.          THOMASVILLE              AL   36784
  247-31 905  8000619976 ANDERSON JOHN F                 13778 WOERNER ROAD              MANITOU BEACH            MI   49253
  247-31 905  8000620016 BARRETT OWEN A                  3433 EDSON AVE .                BRONX                    NY   10469
  247-31 905  8000620677 BERGER MUSSE GERDA M            33 WHIPPORWILL DR               LANCASTER                PA   17603
  247-31 905  8000620727 REBSTOCK DANNY R                4032 S 92ND ST.                 GREENFIELD               WI   53228
  247-31 905  8000622517 MANTHEI BRENDA                  605 2ND ST                      NASHWAUK                 MN   55769
  247-31 905  8000623705 WILLIS STEVEN PAUL              7508 L STREET                   LITTLE ROCK              AR   72207
  247-31 905  8000624281 LAVALLE LOUIS                   63 VILLA NOVA ST.               STATEN ISLAND            NY   10314
  247-31 905  8000624414 JOHNSON KENNETH D               BOX 0636                        LAKE CITY                FL   32056
  247-31 905  8000624778 FARRO DANIEL                    RT 5 BOX 5578                   BUSHKILL                 PA   18324
  247-31 905  8000625668 TRAN JOLYNNE N                  23 BENAVENTE                    IRVINE                   CA   92606
  247-31 905  8000625775 PRIETO OFELIA                   2390 SW 16TH STREET             MIAMI                    FL   33145
  247-31 905  8000626260 HEIM RHONDA M                   2227 WASHINGTON AVE             GRANITE CITY             IL   62040
  247-31 905  8000626948 RIVERA CARMEN                   3130 N FRANKLIN STREET          PHILADELPHIA             PA   19133
  247-31 905  8000627649 DAVIS-MCKINN RUTHAN             1903 MYRTLEWOOD                 DALLAS                   TX   75232
  247-31 905  8000627839 WEHLING ANN LOUISE              1213 SWOPE                      INDEPENDENCE             MO   64056
  247-31 905  8000628027 HARRINGTON SHARON VERRETT       113 SOUTH VERRET STR            AMELIA                   LA   70340

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 8000560444     210,000.00     209,306.99         0.00  03/09/2000  02/09/2030  356.28   06/09/2000   56.7      8.500      1,614.72
 8000562341     110,700.00     110,193.65         0.00  04/22/2000  03/22/2015  177.67   06/22/2000   90.0     10.510      1,224.36
 8000564180      35,000.00      34,961.82         0.00  04/24/2000  03/24/2025  297.73   06/24/2000   85.9     11.610        358.58
 8000565104     225,000.00     223,058.77         0.00  05/01/2000  04/01/2030  358.00   08/01/2000   90.0      8.500      1,730.05
 8000565781     147,400.00     147,302.06         0.00  04/22/2000  03/22/2030  357.67   06/22/2000   85.2     11.000      1,403.72
 8000566128      85,000.00      84,907.59         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   89.0      8.860        675.38
 8000568009      85,900.00      85,491.82         0.00  04/06/2000  03/06/2025  297.14   06/06/2000   85.9     11.610        880.06
 8000568611      17,000.00      16,979.64         0.00  04/06/2000  03/06/2025  297.14   06/06/2000   73.2     11.110        167.97
 8000569981      21,000.00      20,809.14         0.00  04/01/2000  03/01/2015  177.00   07/01/2000   90.0     11.110        240.14
 8000570906      22,500.00      22,405.53         0.00  05/28/2000  04/28/2015  178.88   07/28/2000   70.3     11.420        261.70
 8000576408      43,200.00      43,167.73         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   90.0     10.510        395.49
 8000576994      25,200.00      25,171.19         0.00  04/07/2000  03/07/2025  297.17   06/07/2000   89.9     11.360        253.57
 8000577596      29,100.00      29,009.38         0.00  05/07/2000  04/07/2015  178.19   06/07/2000   80.8      9.750        308.27
 8000580657      34,300.00      34,281.58         0.00  04/22/2000  03/22/2030  357.67   06/22/2000   85.7     11.860        349.12
 8000582604      55,000.00      54,956.18         0.00  05/03/2000  04/03/2015  178.06   07/03/2000   79.3     10.250        492.86
 8000583974      30,000.00      29,762.32         0.00  04/20/2000  03/20/2015  177.60   06/20/2000   49.1      9.500        313.27
 8000585425      21,200.00      21,090.68         0.00  05/28/2000  04/28/2010  118.88   06/28/2000   75.7     14.100        330.44
 8000586266     103,500.00     103,422.22         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   90.0     10.500        946.76
 8000586332      44,000.00      43,896.09         0.00  04/08/2000  03/08/2025  297.21   06/08/2000   61.7     13.790        522.59
 8000587322      43,000.00      42,971.57         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   70.4     11.040        410.80
 8000589807      23,900.00      23,809.01         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   89.9     12.420        293.33
 8000591282      48,000.00      47,755.60         0.00  04/20/2000  03/20/2015  177.60   06/20/2000   50.5      9.360        497.18
 8000592330      42,900.00      42,876.81         0.00  05/21/2000  04/21/2030  358.65   07/21/2000   85.8     11.860        436.66
 8000592793     110,000.00     109,924.64         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   75.8     10.890      1,038.42
 8000594633      30,000.00      29,864.16         0.00  05/10/2000  04/10/2015  178.29   07/10/2000   66.6     10.625        333.95
 8000595077      44,400.00      44,383.13         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   80.7     13.210        498.45
 8000595531      57,000.00      56,877.33         0.00  05/21/2000  04/21/2030  358.65   06/21/2000   80.2      9.360        473.48
 8000596018      40,000.00      39,973.74         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   86.9     11.110        415.87
 8000597438      52,500.00      52,478.87         0.00  04/27/2000  03/27/2030  357.83   06/27/2000   80.7     12.960        579.11
 8000597974      59,000.00      59,000.00         0.00  04/22/2000  03/22/2025  297.67   05/22/2000   89.5     10.990        577.84
 8000600034      46,900.00      46,892.50         0.00  05/01/2000  04/01/2025  298.00   06/01/2000   80.8     13.850        559.19
 8000600232      42,500.00      42,302.84         0.00  04/27/2000  03/27/2015  177.83   06/27/2000   40.4     10.360        466.11
 8000600729      85,000.00      84,943.39         0.00  04/24/2000  03/24/2030  357.73   06/24/2000   75.8     10.990        808.83
 8000603202      61,800.00      61,764.45         0.00  05/05/2000  04/05/2030  358.13   07/05/2000   85.8     11.610        617.19
 8000603509      18,200.00      18,123.45         0.00  04/13/2000  03/13/2015  177.37   06/13/2000   75.8     10.090        196.58
 8000607872      45,000.00      44,971.46         0.00  05/01/2000  04/01/2030  358.00   07/01/2000   67.1     11.210        435.70
 8000608466      90,600.00      90,541.57         0.00  06/01/2000  05/01/2025  299.00   08/01/2000   80.8     14.250      1,107.97
 8000608680      25,000.00      24,801.01         0.00  05/20/2000  04/20/2010  118.62   07/20/2000   78.2     13.460        380.09
 8000611023      20,040.00      19,967.86         0.00  05/10/2000  04/10/2015  178.29   07/10/2000   85.8     13.000        253.55
 8000611510      58,950.00      58,950.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   90.0     11.610        633.13
 8000612328      30,000.00      29,860.53         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   41.6     10.360        329.02
 8000613300      72,500.00      72,500.00         0.00  05/13/2000  04/13/2025  298.39   06/13/2000   56.2     10.260        672.14
 8000616444      20,400.00      20,385.06         0.00  05/19/2000  04/19/2030  358.59   07/19/2000   84.9     10.610        188.29
 8000616832      40,500.00      40,492.71         0.00  04/28/2000  03/28/2030  357.86   05/28/2000   90.0     11.010        386.00
 8000617806      49,400.00      49,214.26         0.00  05/12/2000  04/12/2015  178.36   07/12/2000   80.8     12.560        610.80
 8000618580      25,000.00      24,950.91         0.00  04/27/2000  03/27/2020  237.83   06/27/2000   69.0     13.500        301.84
 8000619976     133,500.00     133,234.70         0.00  04/27/2000  03/27/2025  297.83   06/27/2000   89.0      8.250      1,052.58
 8000620016     236,200.00     235,977.25         0.00  04/20/2000  03/20/2030  357.60   06/20/2000   85.8      9.500      1,986.10
 8000620677      10,000.00       9,914.42         0.00  05/19/2000  04/19/2010  118.59   07/19/2000    6.0     12.250        144.92
 8000620727      22,100.00      22,061.28         0.00  05/14/2000  04/14/2020  238.42   07/14/2000   85.8     12.860        256.72
 8000622517      17,500.00      17,364.78         0.00  04/21/2000  03/21/2010  117.63   06/21/2000   64.8     12.960        260.88
 8000623705      35,000.00      34,921.23         0.00  06/16/2000  05/16/2020  239.47   08/16/2000   38.8     11.060        362.70
 8000624281     194,000.00     193,890.59         0.00  05/24/2000  04/24/2030  358.75   07/24/2000   82.5     11.690      1,949.34
 8000624414      33,000.00      32,936.24         0.00  05/17/2000  04/17/2020  238.52   07/17/2000   61.1     12.170        367.28
 8000624778      55,000.00      54,781.91         0.00  05/12/2000  04/12/2030  358.36   07/12/2000   84.6     10.910        520.04
 8000625668     214,700.00     214,429.97         0.00  05/10/2000  04/10/2025  298.29   07/10/2000   79.9     10.860      2,082.61
 8000625775     120,000.00     120,000.00         0.00  05/26/2000  04/26/2030  358.82   05/26/2000   80.0     11.000      1,142.79
 8000626260      27,400.00      27,338.15         0.00  05/10/2000  04/10/2015  178.29   06/10/2000   60.8     13.500        355.74
 8000626948      12,500.00      12,500.00         0.00  05/01/2000  04/01/2020  238.00   06/01/2000   44.6     12.960        146.09
 8000627649      65,200.00      65,159.33         0.00  06/15/2000  05/15/2030  359.44   08/15/2000   85.7     11.260        633.76
 8000627839      29,000.00      28,897.73         0.00  05/25/2000  04/25/2015  178.78   07/25/2000   57.4     13.210        370.94
 8000628027      45,000.00      44,726.60         0.00  05/05/2000  04/05/2015  178.13   07/05/2000   69.2     11.500        525.69
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-31 905  8000628167 SANDHU HARPREET S               25584 GREENLAWN                 TAYLOR                   MI   48180
  247-31 905  8000630031 BABBITT HARRY F                 400 BELDING                     HOT SPRINGS              AR   71901
  247-31 905  8000630130 SMITH WINSTON H                 6410 HALLECK ST                 DISTRICT HEIGHTS         MD   20747
  247-31 905  8000630643 YZAGUIRRE RAY                   818 W MINNEHAHA                 ST PAUL                  MN   55104
  247-31 905  8000631419 DORRIS LISA K                   1233 BRANCH CREEK RD            GALLATIN                 TN   37066
  247-31 905  8000631906 ELLIS LUCINDA                   175 EAST CELAYA STREET          FLORENCE                 AZ   85232
  247-31 905  8000632052 ARAQUE ADRIAN E                 1313 ROBBINS STREET             PHILADELPHIA             PA   19111
  247-31 905  8000633266 ARNOLD WALTER A                 7083 GRASSWOOD DR               LAS VEGAS                NV   89147
  247-31 905  8000634025 ROSE IMA C                      12910 SUNNYGLEN DRIVE           MORENO VALLEY            CA   92553
  247-31 905  8000635113 SMITH JEFFREY                   4032 N. 7TH ST.                 PHILADELPHIA             PA   19140
  247-31 905  8000636194 SHULTS TIMOTHY K                1910 ISABELLA ST.               SIOUX CITY               IA   51103
  247-31 905  8000636400 SYPNIEWSKI HENRY T              8151 COMMERCIAL AVE             CHICAGO                  IL   60617
  247-31 905  8000637424 HARTLEY JUANITA J               6201 18TH AVE                   TUSCALOOSA               AL   35405
  247-31 905  8000638448 HARRISON LANNY CLYDE            5125 DEL MONTE AVE              LAS VEGAS                NV   89146
  247-31 905  8000638638 ZAYAK ELAINE K                  3286 LONG POINT DR              TOMS RIVER               NJ   08753
  247-31 905  8000639651 GARCIA GUADALUPE                7895 KIMBERLY ST                COMMERCE CITY            CO   80022
  247-31 905  8000639677 RODRIGUEZ GAYLE                 2938 N CONSTITUTION ROAD        CAMDEN                   NJ   08104
  247-31 905  8000640576 GARCIA NELLIE                   416 S MONROE ST                 HUGOTON                  KS   67951
  247-31 905  8000641236 NICHOLAS NAM SUN CHONG          3900 SAN JUAN DR.               MOBILE                   AL   36609
  247-31 905  8000642473 PAXTON ROBERT S                 4914 QUINCY ST. NW              CANTON                   OH   44708
  247-31 905  8000642804 TRONCOSA CHRISTOPHE L           526 S YATES ST                  DENVER                   CO   80219
  247-31 905  8000642838 GALLIHUGH ISRAEL                199 BLUE RIDGE DR               ORANGE                   VA   22960
  247-31 905  8000642986 MATUTE KELVIN                   732 FAY DRIVE                   GLENDALE                 CA   91206
  247-31 905  8000643752 VANN SOKLY                      1406 W TALISMAN DR              SALT LAKE CITY           UT   84116
  247-31 905  8000643869 MILLER THELMA K                 1311 UNION AVE                  ASHTABULA                OH   44004
  247-31 905  8000644248 STOUT GERALD                    285 S. MAIN ST.                 INGALLS                  KS   67853
  247-31 905  8000644297 DEVLIN MICHAEL E                4452 W SENTINEL ROCK TERR       LARKSPUR                 CO   80118
  247-31 905  8000644685 HERNANDEZ ROLANDO               219 CARSON STR                  OBERON                   ND   58357
  247-31 905  8000646813 PANTOJA ESTEBAN                 115 REDWING STREET              VALLEJO                  CA   94589
  247-31 905  8000646953 AUGUSTIN ERNEST                 12471 SHELL BRIDGE RD.          PAINTER                  VA   23420
  247-31 905  8000651284 NICKERSON MELODIE A             56647 ASH RD                    OSCEOLA                  IN   46561
  247-31 905  8000652613 ALEXANDER BEN                   3725 PRINCETON RD.              MONTGOMERY               AL   36111
  247-31 905  8000653017 RIFFLE RICK CHARLES             RT 3 BOX 250                    BUCKHANNON               WV   26201
  247-31 905  8000653496 HEFNER BILL C                   547 MAGNA VISTA COURT           SAN ANTONIO              TX   78258
  247-31 905  8000653918 MORSE ERIC                      115 DEPOT RD                    TEMPLETON                MA   01438
  247-31 905  8000654411 LINHART PATRICK J               241 N. PINE ST.                 CADOTT                   WI   54727
  247-31 905  8000655301 JACKSON MARILYN                 801 LAUREL ST                   ATLANTIC                 IA   50022
  247-31 905  8000655921 JACOBUCCI FRANK A JR            1106 LAUREL ROAD                EDGEWATER PARK           NJ   08010
  247-31 905  8000657646 FARNOL JANE                     89B N. MAIN ST.                 KENT                     CT   06757
  247-31 905  8000661341 PAYN BEVERLY M                  1845 PORTLAND ST                KLAMATH FALLS            OR   97601
  247-31 905  8000662133 WARREN SUSAN ANN                207 FEUSTAL STR                 WEST BABYLON             NY   11704
  247-31 905  8000667538 SPENCER TIFFNEY                 3995 BROMPTON RD.               MEMPHIS                  TN   38118
  247-31 905  8000668981 FREDETTE KENNETH B              1442 S W OAKLEY AVE             TOPEKA                   KS   66604
  247-31 905  8000669096 REYNA ERNEST                    81206 RED BLUFF ROAD            INDIO                    CA   92201
  247-31 905  8000671266 ELLIS RONALD H                  8661 BROUGHAM DR                STERLING HEIGHTS         MI   48312
  247-31 905  8000671324 LANEER WILLIAM R                118 DAVIS ST.                   NORTH LITTLE ROCK        AR   72117
  247-31 905  8000672165 ACOFF ALFEDO                    505 HILLSIDE ROAD               BESSEMER                 AL   35020
  247-31 905  8000674898 RODRIGUEZ FRANCISCO             1061 OAK ROAD                   LILBURN                  GA   30047
  247-31 905  8000675812 PAULSEN JUDY L                  202 GRANT ST.                   BLUE RIVER               WI   53518
  247-31 905  8000676653 DOMINGUEZ MARY                  2601 PALOMAR PLACE              ROSWELL                  NM   88201
  247-31 905  8000678212 DEJESUS ALYCE                   3911 LAUREL CREST DR            MULBERRY                 FL   33860
  247-31 905  8000678428 CAIN THELMA A                   RT 3 BOX 112 210                DONIPHAN                 MO   63935
  247-31 905  8000679632 DIEROLF JUNE E                  3 LANE RD                       BOYERTOWN                PA   19512
  247-31 905  8000685324 HERNANDEZ JOSE M                11725 MC AULIFFE DRIVE          EL PASO                  TX   79936
  247-31 905  8000685670 SUGG MARY ANN                   128 SIOUX AVE.                  CARPENTERSVILLE          IL   60110
  247-31 905  8000686298 GAMBOA LOPEZ ESPERANZA          269 W MAYFIELD BOULEVARD        SAN ANTONIO              TX   78221
  247-31 905  8000687353 JANECEK SHARON K                3210 S GUNDERSON AVE            BERWYN                   IL   60402
  247-31 905  8000687528 PETTIT BRENDA                   14 COPPERMINE VILLAGE           FLEMINGTON               NJ   08822
  247-31 905  8000689110 CALHOUN MARC A                  11355 S ADA                     CHICAGO                  IL   60643
  247-31 905  8000691108 HENNESSY ELEANOR P              239 KERRY ST                    HOLBROOK                 NY   11741
  247-31 905  8000692288 QUINTANILLA ANA RUTH            6061 MYOSOTIS STREET            LOS ANGELES              CA   90042
  247-31 905  8000692510 RICE LORETTA M                  903 WEST MAIN ST.               SAC CITY                 IA   50583

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 8000628167      28,000.00      28,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   83.9     13.650        366.33
 8000630031      30,000.00      29,872.11         0.00  04/15/2000  03/15/2015  177.44   06/15/2000   57.6     11.300        346.65
 8000630130      35,900.00      35,834.74         0.00  05/28/2000  04/28/2020  238.88   07/28/2000   85.8     12.600        410.41
 8000630643      54,900.00      54,642.43         0.00  06/22/2000  05/22/2015  179.67   08/22/2000   70.3     10.240        598.04
 8000631419      26,000.00      25,976.49         0.00  05/12/2000  04/12/2025  298.36   07/12/2000   79.9     12.610        285.63
 8000631906      45,000.00      44,973.54         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   69.2     11.500        445.63
 8000632052      54,300.00      53,979.80         0.00  05/06/2000  04/06/2025  298.16   07/06/2000   82.2      8.260        428.49
 8000633266      33,000.00      32,970.82         0.00  06/02/2000  05/02/2025  299.01   08/02/2000   89.3     12.700        364.75
 8000634025      37,000.00      36,905.70         0.00  05/12/2000  04/12/2020  238.36   07/12/2000   31.0     10.150        360.74
 8000635113      25,700.00      25,683.36         0.00  06/05/2000  05/05/2030  359.11   08/05/2000   85.6     11.110        246.89
 8000636194      53,100.00      52,704.40         0.00  06/01/2000  05/01/2010  119.00   07/01/2000   90.0     10.660        721.27
 8000636400      54,652.00      54,631.68         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   68.3     13.250        615.26
 8000637424      50,100.00      50,100.00         0.00  04/20/2000  03/20/2020  237.60   05/20/2000   80.8     12.500        569.21
 8000638448      23,000.00      22,979.46         0.00  06/26/2000  05/26/2025  299.80   08/26/2000   84.5     12.650        253.36
 8000638638     152,900.00     152,900.00         0.00  06/12/2000  05/12/2025  299.34   06/12/2000   85.8     10.360      1,428.39
 8000639651      22,000.00      21,962.02         0.00  05/12/2000  04/12/2020  238.36   07/12/2000   84.2     12.960        257.12
 8000639677      30,314.00      30,314.00         0.00  06/05/2000  05/05/2025  299.11   06/05/2000   65.9     13.210        346.69
 8000640576      33,150.00      32,981.37         0.00  05/07/2000  04/07/2030  358.19   07/07/2000   85.0     11.710        333.60
 8000641236      34,100.00      34,100.00         0.00  06/03/2000  05/03/2030  359.05   06/03/2000   75.7     11.210        330.16
 8000642473      18,000.00      17,981.76         0.00  06/10/2000  05/10/2025  299.28   08/10/2000   87.6     12.000        189.58
 8000642804      20,561.00      20,484.38         0.00  05/26/2000  04/26/2015  178.82   07/26/2000   86.2     12.650        255.43
 8000642838      50,000.00      49,958.98         0.00  04/21/2000  03/21/2030  357.63   06/21/2000   58.8     10.110        442.86
 8000642986     377,960.00     377,622.35         0.00  05/26/2000  04/26/2030  358.82   07/26/2000   85.9      9.750      3,247.26
 8000643752      28,765.00      28,765.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   89.9     13.650        350.41
 8000643869      32,700.00      32,700.00         0.00  06/16/2000  05/16/2030  359.47   06/16/2000   35.9     12.960        360.71
 8000644248      29,100.00      29,100.00         0.00  06/08/2000  05/08/2030  359.21   06/08/2000   80.8     12.000        299.32
 8000644297      45,000.00      44,904.70         0.00  06/01/2000  05/01/2020  239.00   08/01/2000   54.8     11.500        479.89
 8000644685      12,000.00      11,903.10         0.00  06/12/2000  05/12/2010  119.34   08/12/2000   43.3     13.210        180.66
 8000646813      88,955.95      88,955.95         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   65.8     12.710        963.91
 8000646953      67,000.00      67,000.00         0.00  06/02/2000  05/02/2020  239.01   06/02/2000   85.8      9.860        640.36
 8000651284      53,600.00      53,600.00         0.00  05/21/2000  04/21/2025  298.65   05/21/2000   80.8     14.210        653.84
 8000652613      14,200.00      14,153.78         0.00  06/08/2000  05/08/2015  179.21   08/08/2000   80.9     14.000        189.11
 8000653017      21,600.00      21,558.16         0.00  05/03/2000  04/03/2015  178.06   06/03/2000   60.0     13.210        276.28
 8000653496     207,900.00     207,723.05         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   90.0      9.950      1,816.79
 8000653918      17,800.00      17,767.70         0.00  05/24/2000  04/24/2020  238.75   07/24/2000   80.8     12.610        203.61
 8000654411      51,900.00      51,868.11         0.00  05/18/2000  04/18/2030  358.55   07/18/2000   85.7     11.340        507.63
 8000655301      15,000.00      15,000.00         0.00  06/10/2000  05/10/2015  179.28   06/10/2000   78.9     12.450        184.39
 8000655921      92,000.00      92,000.00         0.00  06/16/2000  05/16/2030  359.47   06/16/2000   84.4     11.860        936.42
 8000657646      44,400.00      44,288.34         0.00  05/10/2000  04/10/2020  238.29   07/10/2000   80.7     10.250        435.85
 8000661341      45,000.00      44,958.61         0.00  06/24/2000  05/24/2030  359.74   08/24/2000   39.6      9.610        382.00
 8000662133      30,000.00      30,000.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   29.5     13.250        384.52
 8000667538      59,400.00      59,360.44         0.00  06/03/2000  05/03/2030  359.05   08/03/2000   90.0     10.990        565.23
 8000668981      17,600.00      17,531.28         0.00  06/09/2000  05/09/2015  179.24   08/09/2000   80.8     12.160        213.04
 8000669096      35,000.00      34,924.68         0.00  05/28/2000  04/28/2015  178.88   06/28/2000   25.9      9.360        362.53
 8000671266      43,200.00      42,850.10         0.00  06/09/2000  05/09/2010  119.24   08/09/2000   89.9     13.160        649.11
 8000671324      33,000.00      32,966.31         0.00  06/12/2000  05/12/2025  299.34   08/12/2000   56.8     11.960        346.59
 8000672165      32,000.00      31,892.79         0.00  06/16/2000  05/16/2015  179.47   08/16/2000   73.9     13.710        419.94
 8000674898      92,000.00      92,000.00         0.00  06/01/2000  05/01/2030  359.00   06/01/2000   80.0     11.710        925.84
 8000675812      45,527.00      45,151.34         0.00  06/22/2000  05/22/2010  119.67   08/22/2000   85.9     12.850        675.74
 8000676653      51,300.00      51,300.00         0.00  06/05/2000  05/05/2025  299.11   06/05/2000   82.7     12.450        557.44
 8000678212      36,400.00      36,400.00         0.00  06/12/2000  05/12/2025  299.34   06/12/2000   80.8     13.000        410.53
 8000678428      45,700.00      45,627.21         0.00  06/08/2000  05/08/2020  239.21   08/08/2000   80.8     13.500        551.77
 8000679632      32,000.00      32,000.00         0.00  06/01/2000  05/01/2020  239.00   06/01/2000   39.0     11.610        343.69
 8000685324      20,000.00      20,000.00         0.00  06/19/2000  05/19/2020  239.57   06/19/2000   22.3     12.960        233.75
 8000685670      25,700.00      25,700.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   81.3     12.070        284.23
 8000686298      67,991.00      67,991.00         0.00  06/24/2000  05/24/2030  359.74   06/24/2000   79.9     12.000        699.36
 8000687353     136,000.00     135,873.96         0.00  06/02/2000  05/02/2025  299.01   08/02/2000   85.0     12.460      1,478.82
 8000687528     117,300.00     117,177.55         0.00  05/25/2000  04/25/2025  298.78   07/25/2000   80.8     11.860      1,223.31
 8000689110      40,500.00      40,456.73         0.00  05/17/2000  04/17/2030  358.52   07/17/2000   72.3      8.950        324.42
 8000691108      85,000.00      85,000.00         0.00  06/17/2000  05/17/2030  359.51   06/17/2000   42.5      9.900        739.66
 8000692288     130,500.00     130,387.90         0.00  06/23/2000  05/23/2030  359.70   08/23/2000   90.0      9.910      1,136.56
 8000692510      50,000.00      49,889.77         0.00  06/01/2000  05/01/2020  239.00   08/01/2000   69.9     11.210        523.26
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-31 905  8000692593 RHOADES LINDA K                 207 GUNN ST.                    BENTON                   AR   72015
  247-31 905  8000692643 CARTWRIGHT DAVID A              5078 EAGLE RD.                  SHERRODSVILLE            OH   44675
  247-31 905  8000693559 SELLARS AMOS                    9897 HWY. 221 NORTH             WEST GREEN               GA   31567
  247-31 905  8000695422 LAMONT JUDY M                   602 LARK DR                     MAPLE LAKE               MN   55358
  247-31 905  8000696073 LOCKE ROBERT A III              1186 TREEHAVEN LN.              COLUMBUS                 OH   43204
  247-31 905  8000696362 LUEBESMIER WAYNE                92 MAGNOLIA AVE W               ST. PAUL                 MN   55117
  247-31 905  8000697261 STAFFORD JOHN D                 2045 CREEKWOOD RUN              LAKELAND                 FL   33809
  247-31 905  8000697287 MONTROSE DWAYNE E               906 COTTONWOOD COURT            FORT LUPTON              CO   80621
  247-31 905  8000698970 ENCINOSA FILIA                  4712 25TH AVENUE SW             NAPLES                   FL   34116
  247-31 905  8000699770 SQUIRES FAYE P                  119 DALEWOOD DR.                ROCKY MONT               NC   27801
  247-31 905  8000700412 WILSON JOSEPH E                 4690 EAGER RD                   HOWELL                   MI   48843
  247-31 905  8000700578 GAGLIARDI ANDREW                16 ASTOR DR                     MANALAPAN TWP            NJ   07726
  247-31 905  8000701345 BARBOSA JUAN                    24 GRANT ST                     MIDDLETOWN               NY   10940
  247-31 905  8000701352 BORGONO JUANA                   95 PROSPECT STREET              PASSAIC                  NJ   07055
  247-31 905  8000703333 O'BRIEN MICHAEL                 100 KIEKBUSCH STREET            BORGER                   TX   79007
  247-31 905  8000704091 BOATMAN JUNETTA                 462 S. SEIGEL ST.               DECATUR                  IL   62522
  247-31 905  8000704331 NIGODOFF CONSTANTIN             13870 VILLAGE AVENUE            HEALDSBURG               CA   95448
  247-31 905  8000704661 MUNOZ MARIA I                   60 SURF VIEW DRIVE              BAY POINT                CA   94565
  247-31 905  8000705270 LOFGREEN BARBARA J              3287 BLACKSMITH TRAIL           PINETOP                  AZ   85935
  247-31 905  8000705288 GRAYSON WATT                    4640 COUNTY RD  30              SARDIS                   AL   36775
  247-31 905  8000706575 HYLTON CHARLES A                2375 LORILLARD PLACE            BRONX                    NY   10458
  247-31 905  8000707524 FESTA ELLIOTT J                 13 LINE ST                      HAMMONTON                NJ   08037
  247-31 905  8000707565 MYLES DOUGLAS                   7541 ROCHON AVE                 NEW ORLEANS              LA   70128
  247-31 905  8000709066 BONDAD OLIVER W                 121 SOUTH 450 EAST              CLEARFIELD               UT   84015
  247-31 905  8000711435 ABREU RICARDO                   5009 STOLLS AVENUE              TAMPA                    FL   33615
  247-31 905  8000715410 BELL EDDIE L                    853 WOLF TRAIL                  CASSELBERRY              FL   32707
  247-31 905  8000715527 RIOUX CHARLES H                 6914 189TH LANE NW              BURNS TOWNSHIP           MN   55303
  247-31 905  8000731268 CHAPPELL DON A JR               495 FOOTHILL RD                 WINFIELD                 AL   35594
  247-31 905  8000731466 SORICELLI JOHN C                4 WOODBROOK CIRCLE              HOLTSVILLE               NY   11742
  247-31 905  8000733983 WALSH-CUTTIN MELISSA J          212 S DELAWARE ST               ST LOUIS                 MI   48880
  247-31 905  8000746225 LEITH ROBERT B                  3226 CHESTERFIELD AVE.          BALTIMORE                MD   21213
  247-31 905  8000748205 CARABALLO ANTONIO               3736 N DARIEN STREET            PHILADELPHIA             PA   19140
              -------------------------------------------
                     193 Sale Total

  247-32 917  8000420961 MAESE DIANA L                   2716 GLASS RD                   LAS CRUCES               NM   88005
              -------------------------------------------
                       1 Sale Total

  247-51 900   661621441 HAMILTON DAWN L                 9 GRANDMOUR DRIVE               RED HOOK                 NY   12571
  247-51 900   661625103 CURTIN KIM H                    30 HERITAGE ROAD EAST           TOWN OF AMHERST          NY   14221
  247-51 900   800202442 HOWARD PEGGY J                  4356 SOUTH 800 WEST             OGDEN                    UT   84405
  247-51 900   800220212 CRITCHLOW RANDALL J             3822 MARCIA DRIVE               SAINT CHARLES            MO   63304
  247-51 900   803068337 WILSON HAROLD R                 6270 NEW HOLLAND STREET         HUDSONVILLE              MI   49426
  247-51 900   803102557 WRIGHT MARCIA A                 937 N PADDOCK ROAD              PEORIA                   IL   61604
  247-51 900   803113653 LOREN STANDL RAMEY LEON         17500 SOUTH 4210 ROAD           CLAREMORE                OK   74017
  247-51 900   803119536 HOFFMAN ANDREW R                6408 HIGH STREET                BRUTUS                   MI   49716
  247-51 900   803152032 MACOMBER LUANNE E               12545 HELMICK ROAD              MONMOUTH                 OR   97361
  247-51 900   803152917 MESSIER MARK S                  8739 VIKING LANE                LAKELAND                 FL   33809
  247-51 900   803161892 PETTIT JACK I                   27 NETTLETON AVENUE             NAUGATUCK                CT   06770
  247-51 900   803175413 CURTIS FRANK A                  1543 LINDY DRIVE                DELTA                    MI   48917
  247-51 900   803179050 WISE WILLIAM E                  850 E AZALEA STREET             YAMHILL                  OR   97148
  247-51 900   803205053 BARTLETT PHIL B                 10 SANFORD DRIVE                EASTON                   CT   06612
  247-51 900   803206986 CURTIS SHIRLEY                  2495 SOUTH ASTOR ROAD           BALDWIN                  MI   49304
  247-51 900   803225887 KENDALL ROBERT L                340 EDWARD STREET               JACKSON                  MI   49201
  247-51 900   803273051 SIROIS MICHAEL D                72 SOUTH COUNTY ROAD 553        GWINN                    MI   49841
  247-51 900   803298777 CORTHOUTS PEGGY ANN             20 ARROWHEAD LANE               COALDALE                 CO   81222
  247-51 900   803330760 BURKE ANGEL L                   806 GHORMLEY ROAD               YAKIMA                   WA   98908
  247-51 900   803344746 LIVELY DENNIS L                 112 SOUTH PERKINS AVENUE        GUYMON                   OK   73942
  247-51 900   803345891 BROOKS LORI A                   7650 SPURLING LANE SE           PORT ORCHARD             WA   98367
  247-51 900   803351279 HAMMOND PAUL S                  12245 SOUTHGATE DRIVE           PLAINWELL                MI   49080
  247-51 900   803351840 CHAPMAN MAVIS S                 24001 GLENEYRIE DRIVE           SOUTHFIELD               MI   48034
  247-51 900   803384924 GOOD WAYNE A                    7093 L5 LANE                    ESCANABA                 MI   49829
  247-51 900   803414952 FARROW AUDREY M                 693 SOUTH CLARWIN AVENUE        GLADWIN                  MI   48624

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 8000692593      25,300.00      25,300.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   85.6     12.710        315.29
 8000692643      10,000.00      10,000.00         0.00  06/22/2000  05/22/2015  179.67   06/19/2000   26.3     12.250        121.63
 8000693559      32,600.00      32,600.00         0.00  06/22/2000  05/22/2010  119.67   06/22/2000   59.2     10.610        441.90
 8000695422      27,000.00      27,000.00         0.00  06/23/2000  05/23/2015  179.70   06/23/2000   85.8     12.860        339.13
 8000696073      32,100.00      32,100.00         0.00  06/17/2000  05/17/2015  179.51   06/17/2000   80.4     11.800        381.13
 8000696362      78,300.00      78,251.17         0.00  06/22/2000  05/22/2030  359.67   08/22/2000   90.0     11.260        761.09
 8000697261      28,300.00      28,279.74         0.00  06/10/2000  05/10/2025  299.28   08/10/2000   80.8     13.750        335.26
 8000697287      29,100.00      28,984.57         0.00  06/22/2000  05/22/2015  179.67   08/22/2000   89.9     12.000        349.25
 8000698970     108,000.00     108,000.00         0.00  06/19/2000  05/19/2030  359.57   06/19/2000   80.0     10.450        983.88
 8000699770      40,000.00      39,987.37         0.00  05/25/2000  04/25/2030  358.78   06/25/2000   54.0     15.000        505.78
 8000700412      34,000.00      34,000.00         0.00  06/22/2000  05/22/2015  179.67   06/22/2000   74.8     10.860        383.46
 8000700578      76,000.00      75,930.23         0.00  06/10/2000  05/10/2025  299.28   08/10/2000   61.7     12.510        829.24
 8000701345      48,000.00      47,934.03         0.00  05/28/2000  04/28/2025  298.88   06/28/2000   53.9     10.710        460.43
 8000701352     150,000.00     150,000.00         0.00  06/05/2000  05/05/2030  359.11   06/05/2000   75.0      8.750      1,180.05
 8000703333      45,594.30      45,594.30         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   79.2     12.000        468.99
 8000704091      31,700.00      31,422.54         0.00  06/12/2000  05/12/2010  119.34   08/12/2000   80.6     11.860        452.24
 8000704331     190,000.00     189,894.10         0.00  05/25/2000  04/25/2030  358.78   06/25/2000   73.0      9.990      1,665.98
 8000704661      98,000.00      98,000.00         0.00  06/22/2000  05/22/2030  359.67   06/22/2000   81.6      9.860        849.90
 8000705270     119,600.00     119,507.46         0.00  05/28/2000  04/28/2030  358.88   07/28/2000   66.0     10.375      1,082.87
 8000705288      24,700.00      24,513.89         0.00  06/15/2000  05/15/2010  119.44   08/15/2000   75.7     14.350        388.72
 8000706575     121,900.00     121,900.00         0.00  06/03/2000  05/03/2020  239.05   06/03/2000   65.8     10.510      1,217.84
 8000707524      31,000.00      31,000.00         0.00  06/12/2000  05/12/2015  179.34   06/12/2000   68.8     12.360        379.26
 8000707565      13,600.00      13,548.68         0.00  06/16/2000  05/16/2015  179.47   08/16/2000   88.4     12.510        167.71
 8000709066      28,900.00      28,900.00         0.00  06/12/2000  05/12/2030  359.34   06/12/2000   89.9     11.760        291.94
 8000711435      13,742.00      13,742.00         0.00  06/24/2000  05/24/2010  119.74   06/24/2000   85.8     11.260        191.32
 8000715410      62,700.00      62,644.66         0.00  06/03/2000  05/03/2025  299.05   08/03/2000   85.8     12.710        693.50
 8000715527      40,000.00      40,000.00         0.00  06/22/2000  05/22/2025  299.67   06/22/2000   87.0     13.000        451.13
 8000731268      14,000.00      14,000.00         0.00  06/22/2000  05/22/2020  239.67   06/22/2000   89.7     11.860        152.79
 8000731466      28,900.00      28,900.00         0.00  06/15/2000  05/15/2025  299.44   06/15/2000   60.7     13.750        342.37
 8000733983      40,000.00      39,928.99         0.00  06/19/2000  05/19/2020  239.57   08/19/2000   72.7     12.750        461.52
 8000746225      13,400.00      13,400.00         0.00  06/24/2000  05/24/2015  179.74   06/24/2000   80.8     13.500        173.97
 8000748205      18,000.00      18,000.00         0.00  06/24/2000  05/24/2025  299.74   06/24/2000   90.0     11.260        179.81
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
        193  12,432,741.94  12,405,749.86         0.00                          300.93                77.1     10.749    122,477.93

 8000420961      40,035.00      39,380.09         0.00  02/26/2000  01/26/2020  235.82   07/26/2000   85.0     11.400        424.19
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
          1      40,035.00      39,380.09         0.00                          235.82                85.0     11.400        424.19

  661621441      32,300.00      18,669.50         0.00  03/01/1998  02/01/2008   92.00   09/01/2000   93.8     14.375        508.82
  661625103      21,300.00       8,570.30         0.00  02/21/1998  01/21/2008   91.66   05/21/2000   92.8     13.125        319.60
  800202442      68,500.00      52,717.61         0.00  06/23/1997  05/23/2007   83.67   06/23/2000   99.9     13.675      1,050.23
  800220212      40,850.00      36,179.56         0.00  07/16/1997  06/16/2012  144.46   06/16/2000   92.9     12.625        506.81
  803068337     102,200.00     101,999.41         0.00  03/01/2000  02/01/2025  296.00   06/01/2000   92.1     10.875        992.45
  803102557       7,700.00       7,672.45         0.00  04/01/2000  01/20/2015  177.00   05/27/2000   77.1     12.375         87.01
  803113653      50,900.00      50,690.18         0.00  04/06/2000  01/28/2015  177.14   06/01/2000   89.6     10.875        530.27
  803119536      27,700.00      27,346.26         0.00  04/06/2000  02/01/2010  117.14   06/29/2000   37.4     11.125        353.96
  803152032     111,900.00     111,760.43         0.00  04/01/2000  03/01/2025  297.00   06/01/2000   77.1     11.125      1,106.87
  803152917      53,200.00      52,896.24         0.00  04/01/2000  02/11/2015  177.00   06/24/2000   88.5     11.775        582.21
  803161892      16,200.00      15,987.11         0.00  04/06/2000  02/11/2010  117.14   06/29/2000   77.6     10.625        202.79
  803175413      62,000.00      61,653.43         0.00  04/06/2000  02/05/2015  177.14   06/29/2000   87.6     12.000        686.77
  803179050      35,000.00      34,990.08         0.00  04/06/2000  01/21/2030  357.14   06/01/2000   82.4     14.750        402.05
  803205053      19,000.00      18,574.41         0.00  04/06/2000  02/23/2005   57.14   06/01/2000   83.8     12.500        394.47
  803206986      44,900.00      44,608.06         0.00  04/06/2000  02/11/2015  177.14   06/29/2000   84.7     10.375        454.88
  803225887      92,600.00      91,831.86         0.00  05/06/2000  03/20/2010  118.16   07/01/2000   75.7     11.500      1,201.53
  803273051      85,200.00      85,156.08         0.00  05/06/2000  03/02/2030  358.16   07/01/2000   96.8     12.125        816.51
  803298777      29,500.00      29,130.28         0.00  05/06/2000  03/29/2008   94.16   07/01/2000   49.9     10.250        416.73
  803330760     112,300.00     112,194.08         0.00  05/06/2000  03/08/2025  298.16   07/01/2000   74.1     12.250      1,110.92
  803344746      57,900.00      57,774.05         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   94.1     10.875        547.07
  803345891      32,500.00      32,442.14         0.00  05/06/2000  03/14/2020  238.16   07/01/2000   92.8     12.375        338.17
  803351279     100,400.00     100,335.49         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   77.2     11.125        891.31
  803351840      25,800.00      25,700.84         0.00  05/06/2000  03/21/2015  178.16   07/01/2000   60.3     11.625        280.07
  803384924      90,300.00      90,100.30         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   89.4     10.750        846.15
  803414952      84,300.00      84,007.10         0.00  06/06/2000  04/19/2016  191.15   08/01/2000   56.2     11.250        875.34
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-51 900   803432509 SWANTEK RICHARD H               6410 SPRING FLOWER DRIVE        NEW PORT RICHEY          FL   34653
  247-51 900   803432996 FARNSWORTH DONALD               1850 S DOW ROAD                 WEST BRANCH              MI   48661
  247-51 900   803438613 JORDAN JOYCE ANNE               44999 MCKENZIE HIGHWAY          WALTERVILLE              OR   97489
  247-51 900   803438712 LAWRENCE TERESA                 HC 69 BOX 82                    ISLE                     MN   56342
  247-51 900   803451434 SHADLEY MARK E                  712 GARBARDINE AVENUE           PORTAGE                  MI   49002
  247-51 900   803451442 JIMENEZ JAMES EDWARD            390 NORTH 2ND EAST              PRESTON                  ID   83263
  247-51 900   803451897 SCHELLER CHRISTINE              33905 E HISTORIC COLUMBIA       CORBETT                  OR   97019
  247-51 900   803477314 WEISHAAR LOUISE L               16 MIDDLE GROVE COURT EAST      WESTMINSTER              MD   21157
  247-51 900   803477579 STOFFER MARK K                  130 TOWN HILL ROAD              NEW HARTFORD             CT   06057
  247-51 900   803485267 MCCARTY LEATHEL W               7220 N MAPLE STREET             MANCELONA                MI   49659
  247-51 900   803485630 HANSON JANE E                   24527 128TH PLACE SE            KENT                     WA   98031
  247-51 900   803524891 BERG BRYAN L                    691 CENTENNIAL TERRACE          LONG PRAIRIE             MN   56347
  247-51 900   803525195 MCCLELLAN WANDA                 1536 S HILLOCK TERRACE          INVERNESS                FL   34452
  247-51 900   803525492 ADAMS WILLIAM W                 8055 AMHERST AVENUE             UNIVERSITY CITY          MO   63130
  247-51 900   803525674 SHAVER ROBIN J                  N71 W27216 HANSEN DRIVE         SUSSEX                   WI   53089
  247-51 900   803531359 HOLMBERG BARBARA M              4909 N DOUGLAS DRIVE            MINNEAPOLIS              MN   55429
  247-51 900   803545656 BENNETT NORMAN H                40 EAST MAIN STREET             WESTBOROUGH              MA   01581
  247-51 900   803557503 SLAVENS HAROLD L                752 N LISBON DRIVE              CHANDLER                 AZ   85226
  247-51 900   803564558 ORDIWAY BAXTER                  4807 SOUTH CARTER ROAD          WILLIAMS                 MI   48611
  247-51 900   803580851 KASTL MARCUS                    1103 E CORRAL CREEK ROAD        BENTON CITY              WA   99320
  247-51 900   803592609 KOWALSKI DONNA P                20 COOPER AVENUE                WALLINGFORD              CT   06492
  247-51 900   803592740 GULICK JOSEPH J                 193 WILTON ROAD WEST            RIDGEFIELD               CT   06877
  247-51 900  5100029403 PARSON GERALD THOMAS JR         404 WEST BOULEVARD AVENUE       BISMARCK                 ND   58501
  247-51 900  5100134401 BERG CRAIG T                    826 PROVINCETOWN STREET         AUBURN HILLS             MI   48326
  247-51 900  5100147940 HOLLENBAUGH RONALD DEAN         2136 SOUTH DEWEY AVENUE         BARTLESVILLE             OK   74003
  247-51 900  5100153559 BELLIZZI ANTOINETTE             410 CHICKADEE LANE              STRATFORD                CT   06614
  247-51 900  5100162030 CORNETT RONA L                  1715 BUTTE VIEW DRIVE           STURGIS                  SD   57785
  247-51 900  5100177418 KONETCHY PETER D                11455 GARDINER ROAD             ROSCOMMON                MI   48653
  247-51 900  5100181139 PERSCHON BRENT R                12111 SE 46TH COURT             BELLEVUE                 WA   98006
  247-51 900  5100185148 REKSTAD GORDON W                9215 NE WOODRIDGE STREET        VANCOUVER                WA   98664
  247-51 900  5100187763 KOHL KURTIS L                   11106 ISLAND AVENUE             LA GRANDE                OR   97850
  247-51 900  5100193209 APPLEBY LINDA D                 215 EAST MARKET STREET          ST JOSEPH                MO   64505
  247-51 900  5100201721 KOPKIE DOUGLAS WILLIAM          8502 EAST RUBY DRIVE            TUCSON                   AZ   85730
  247-51 900  5100201762 MCPHERSON RUDOLPHUS ERVIN       3222 DORIS STREET               DETROIT                  MI   48238
  247-51 900  5100201846 ADAMS RITA L                    5844 SQUIRES ROAD               JACKSON                  MI   49201
  247-51 900  5100201887 HAYNES CLINTON B                150 JACKSON STREET              COOS BAY                 OR   97420
  247-51 900  5100201895 WESTENDORP LORI K               3630 MALLORY DRIVE SOUTHWE      WYOMING                  MI   49509
  247-51 900  5100201911 DANIEL GWEN A                   8514 189TH STREET COURT EA      PUYALLUP                 WA   98373
  247-51 900  5100201945 WILLMARTH ERIC K                4660 BONNIE AVENUE SE           KENTWOOD                 MI   49508
  247-51 900  5100201994 GAFFNER WILFORD                 1699 SNEDEKER ROAD              WILLIAMSTON              MI   48895
  247-51 900  5100202034 VENUS BONNY                     100 MICHELLE DRIVE              POTEAU                   OK   74953
  247-51 900  5100202042 MOHR JEFFERY S                  4467 BONNYMEDE LANE             JACKSON                  MI   49201
  247-51 900  5100202067 PEARSON ROBERT P                5623 HALL STREET SE             GRAND RAPIDS             MI   49546
  247-51 900  5100202141 LEBOW RAY                       132 SE 16TH STREET              BEND                     OR   97702
  247-51 900  5100202174 ADELS ELIZABETH L               17775 RICHARDSON ROAD           DALLAS                   OR   97338
  247-51 900  5100202216 BOUCHER MICHAEL W               20 SOUTH STREET                 PLAINFIELD               CT   06374
  247-51 900  5100202224 ALLISON RICHARD E               212 SPRING COURT                MT WASHINGTON            KY   40047
  247-51 900  5100202232 ANDERSON DONNA M                7865 WHITNEYVILLE ROAD          CALENDONIA               MI   49302
  247-51 900  5100202257 MYERS ELLA M                    1706 WILLIAMS BOULEVARD         RICHLAND                 WA   99352
  247-51 900  5100202331 SMITH SARAH N                   628 NORTH DOUGLAS AVENUE        PASCO                    WA   99301
  247-51 900  5100202349 SHELEST ROBERT J                10971 BLUEWATER HIGHWAY         LOWELL                   MI   49331
  247-51 900  5100202406 MOTL PHILLIP F                  1504 E COEUR D'ALENE            COEUR D'ALENE            ID   83814
  247-51 900  5100202422 BARRETT MARK W                  13503 DOUGLAS ROAD              YAKIMA                   WA   98908
  247-51 900  5100202430 ALLEN JACQUELINE                4361 CARPET STREET              STEVENSVILLE             MI   49127
  247-51 900  5100202448 HEIDEMANN PETER V               205 CEDAR STREET                EWEN                     MI   49925
  247-51 900  5100202463 KACZOR DOROTA                   9537 NE DANIEL COURT            BAINBRIDGE ISLAND        WA   98110
  247-51 900  5100202505 ROCHESTER RICHARD S             107 STEVENS AVENUE NE           YELM                     WA   98597
  247-51 900  5100202513 BROTHERTON JOHNNY G             4156 MILLER AVENUE              AKRON                    MI   48767
  247-51 900  5100202521 GREENE JUDITH M                 5130 PINE LANE PATH             LINCOLN                  MI   49127
  247-51 900  5100202539 WISE ROBERT W                   95196 GRIMES ROAD               JUNCTION CITY            OR   97448
  247-51 900  5100202562 WAGNER GARY L                   29879 CAMBRIDGE STREET          GARDEN CITY              MI   48135
  247-51 900  5100202570 WISNIEWSKI DANIEL               4105 S DIVISION AVENUE          LEIGHTON                 MI   49348

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
  803432509      35,400.00      35,369.43         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   82.3      9.750        280.73
  803432996      80,100.00      80,052.85         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   96.5     11.525        733.59
  803438613      66,900.00      66,835.79         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   40.5      9.250        508.01
  803438712      78,800.00      78,753.37         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   86.5     11.500        720.29
  803451434      39,500.00      39,419.58         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   90.2     11.375        385.66
  803451442      55,700.00      55,244.61         0.00  06/06/2000  04/27/2010  119.15   08/01/2000   84.3     11.750        730.11
  803451897      40,500.00      40,458.45         0.00  06/06/2000  04/08/2025  299.15   08/01/2000   90.6     11.775        387.52
  803477314      53,400.00      53,187.44         0.00  06/06/2000  04/21/2015  179.15   08/01/2000   55.0     11.250        567.94
  803477579      37,100.00      36,783.21         0.00  06/06/2000  04/27/2010  119.15   08/01/2000   77.4     11.000        471.65
  803485267      26,200.00      26,000.95         0.00  06/06/2000  04/27/2010  119.15   08/01/2000   86.7     13.000        361.03
  803485630      83,400.00      83,252.02         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   91.4     12.400        869.15
  803524891      74,500.00      74,303.11         0.00  07/07/2000  05/15/2020  240.20   09/01/2000   82.7      9.375        635.35
  803525195      30,100.00      30,048.19         0.00  07/07/2000  05/15/2020  240.20   09/01/2000   83.4     12.625        318.10
  803525492     144,800.00     144,189.34         0.00  07/01/2000  06/01/2015  180.00   09/01/2000   68.9     11.500      1,691.54
  803525674      45,000.00      44,825.03         0.00  07/07/2000  05/16/2015  180.20   09/01/2000   55.6     11.500        485.18
  803531359     100,000.00      99,937.48         0.00  07/07/2000  05/03/2030  360.20   09/01/2000   84.7     11.250        896.51
  803545656      67,900.00      67,660.97         0.00  07/07/2000  05/22/2015  180.20   09/01/2000   70.0     12.550        774.44
  803557503      39,900.00      39,737.43         0.00  07/07/2000  05/22/2015  180.20   09/01/2000   48.8     11.000        418.56
  803564558      20,200.00      20,167.67         0.00  07/01/2000  06/01/2020  240.00   09/01/2000   91.6     13.750        247.53
  803580851      37,800.00      37,767.40         0.00  07/07/2000  05/09/2025  300.20   09/01/2000   93.1     12.750        386.95
  803592609     106,400.00     106,207.33         0.00  07/07/2000  05/15/2020  240.20   09/01/2000   85.1     12.250      1,098.50
  803592740      58,800.00      58,534.07         0.00  07/01/2000  06/01/2015  180.00   09/01/2000   38.6     10.750        659.12
 5100029403      37,400.00       4,728.75         0.00  12/23/1998  11/23/2013  161.72   08/23/2000   99.7     13.250        479.37
 5100134401      35,800.00      35,727.10         0.00  04/06/2000  02/05/2020  237.14   06/01/2000   73.2     11.375        349.54
 5100147940      45,600.00      45,141.32         0.00  02/05/2000  12/20/2014  175.13   06/24/2000   96.7     11.275        485.65
 5100153559      25,500.00      25,424.48         0.00  04/01/2000  03/01/2020  237.00   07/01/2000   39.1     12.250        285.23
 5100162030     110,400.00     109,751.21         0.00  02/05/2000  12/14/2019  235.13   06/24/2000   96.8     10.375      1,008.78
 5100177418      46,500.00      46,303.82         0.00  04/06/2000  02/09/2015  177.14   06/01/2000   63.1     10.625        477.74
 5100181139     141,900.00     141,474.43         0.00  04/06/2000  02/06/2019  225.14   06/01/2000   46.5      9.250      1,221.70
 5100185148     100,800.00     100,328.56         0.00  06/06/2000  04/21/2015  179.15   08/01/2000   63.0      9.500        971.48
 5100187763      95,000.00      94,836.49         0.00  05/06/2000  03/14/2020  238.16   07/01/2000   81.6     12.625      1,003.96
 5100193209      57,000.00      56,800.61         0.00  04/06/2000  02/03/2020  237.14   06/29/2000   98.2     10.375        520.84
 5100201721      32,000.00      31,597.17         0.00  04/06/2000  02/10/2010  117.14   06/29/2000   91.4     11.375        413.11
 5100201762      33,300.00      32,984.10         0.00  04/06/2000  01/25/2012  141.14   06/29/2000   95.1     10.875        382.99
 5100201846      48,900.00      48,776.81         0.00  04/01/2000  03/01/2020  237.00   06/01/2000   77.7     10.375        484.11
 5100201887      29,300.00      29,018.81         0.00  04/01/2000  03/01/2010  117.00   06/01/2000   81.5     10.375        393.31
 5100201895      15,900.00      15,777.40         0.00  04/06/2000  02/09/2010  117.14   06/01/2000   75.2     12.750        216.94
 5100201911      22,000.00      21,856.96         0.00  04/06/2000  02/05/2015  177.14   06/29/2000   67.2     10.375        222.88
 5100201945      66,400.00      66,028.90         0.00  04/06/2000  01/30/2020  237.14   06/29/2000   87.1     11.875        669.49
 5100201994      36,400.00      36,314.34         0.00  04/06/2000  02/03/2020  237.14   06/01/2000   84.4     10.275        330.36
 5100202034      19,400.00      19,320.36         0.00  04/06/2000  02/12/2014  165.14   06/01/2000   86.1     12.500        226.17
 5100202042      64,100.00      63,774.23         0.00  04/01/2000  03/01/2020  237.00   08/01/2000   89.2     10.375        634.59
 5100202067      51,200.00      51,088.61         0.00  04/06/2000  02/04/2020  237.14   06/01/2000   92.7     10.875        483.77
 5100202141      30,500.00      30,237.67         0.00  05/06/2000  03/20/2010  118.16   07/01/2000   84.4     10.875        385.76
 5100202174      60,500.00      60,275.57         0.00  05/06/2000  03/14/2015  178.16   07/01/2000   65.7     12.000        670.16
 5100202216      28,600.00      28,500.04         0.00  05/06/2000  03/21/2015  178.16   07/01/2000   86.6     12.625        327.49
 5100202224      38,900.00      38,574.98         0.00  05/06/2000  03/20/2010  118.16   07/01/2000   79.6     11.375        502.18
 5100202232      89,100.00      88,741.17         0.00  05/06/2000  03/21/2015  178.16   07/01/2000   66.7     11.125        941.14
 5100202257      87,200.00      87,143.96         0.00  05/06/2000  03/02/2030  358.16   07/01/2000   99.0     11.125        774.13
 5100202331      55,600.00      55,556.58         0.00  05/01/2000  04/01/2025  298.00   07/01/2000   92.6     13.750        658.67
 5100202349      83,000.00      82,378.69         0.00  05/06/2000  03/27/2010  118.16   07/01/2000   66.4     13.250      1,155.04
 5100202406      25,400.00      25,245.65         0.00  05/06/2000  03/24/2012  142.16   07/01/2000   92.2     11.375        299.09
 5100202422      40,100.00      39,983.13         0.00  05/06/2000  03/21/2015  178.16   07/01/2000   86.9     14.500        505.38
 5100202430      59,300.00      59,164.50         0.00  05/06/2000  03/14/2020  238.16   07/01/2000   86.4     10.500        546.44
 5100202448      53,100.00      53,009.49         0.00  06/06/2000  04/11/2023  275.15   08/01/2000   91.5     10.125        458.65
 5100202463     265,400.00     265,281.15         0.00  06/06/2000  04/04/2028  335.15   08/01/2000   78.2     14.000      2,917.26
 5100202505      44,600.00      44,568.05         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   63.7     10.625        380.43
 5100202513      44,100.00      43,910.07         0.00  06/01/2000  05/01/2015  179.00   08/01/2000   93.8     11.275        508.88
 5100202521     109,700.00     109,494.55         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   53.5     12.000      1,114.87
 5100202539      92,500.00      92,091.27         0.00  06/06/2000  05/06/2015  179.15   08/06/2000   84.0     11.000      1,051.35
 5100202562      26,900.00      26,854.49         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   73.1     12.750        286.47
 5100202570      77,400.00      77,110.02         0.00  06/01/2000  05/01/2015  179.00   08/01/2000   65.6     12.750        966.60
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-51 900  5100202612 WILES PATRICK A                 1110 NE CORNUTT STREET          MYRTLE CREEK             OR   97457
  247-51 900  5100202646 JACKSON MERLENE H               335 NORTH CLINTON STREET        ST LOUIS                 MI   48880
  247-51 900  5100202687 RAMIREZ LARRY G                 3218 RAYBORN DRIVE              LANSING                  MI   48911
  247-51 900  5100202695 TUBBS LILLIE                    1006 WATKINS STREET SE          GRAND RAPIDS             MI   49507
  247-51 900  5100202737 EITEL GEORGE                    1002 EDMONDSON AVENUE           CATONSVILLE              MD   21228
  247-51 900  5100202745 MYERS RICHARD S                 30 SUMMIT TERRACE               PEABODY                  MA   01960
  247-51 900  5100202752 DANNUCCI DONALD                 38 BALL POND ROAD               DANBURY                  CT   06811
  247-51 900  5100202778 RUOTSALA KENNETH                5634 E AIRPORT ROAD             IRONWOOD                 MI   49938
  247-51 900  5100202786 COLE ELLEN T                    5606 NE RODNEY AVENUE           PORTLAND                 OR   97211
  247-51 900  5100202794 STEWART JOHN C                  887 MYRNA ROAD                  CAPE MAY                 NJ   08204
  247-51 900  5100202851 CARLSON JACK A                  7377 CHILDSDALE ROAD            ROCKFORD                 MI   49341
  247-51 900  5100202919 SCHRAGE TIMOTHY S               113 HERMAN DRIVE                MOUNT CALVARY            WI   53057
  247-51 900  5200059128 GARDNER CLIFFORD                2557 5 1/4 AVENUE               DOVRE TOWNSHIP           WI   54757
  247-51 900  5700265597 MCDANIEL LARRY LEE              1401 LEONARD STREET             HOT SPRINGS              AR   71913
              -------------------------------------------
                     101 Sale Total

  247-52 916   802961003 ZWISELSBERGE HAROLD G           1221 STREAKER ROAD              SYKESVILLE               MD   21784
  247-52 916   803005099 CAMPBELL CHARLES A              3813 308TH AVENUE SOUTHEAS      FALL CITY                WA   98024
  247-52 916   803005974 HUBER JAMES D                   738 DOUGHERTY PLACE             FLINT                    MI   48504
  247-52 916   803018639 GARY JOHN L                     6416 NE 304TH AVE               CAMAS                    WA   98607
  247-52 916  5100160885 COOK D LYANNE                   57689 ALDER CREEK ROAD          SCAPPOOSE                OR   97056
  247-52 916  5100194264 FREDRICK RIE SALVATOR           1264 SARATOGA AVENUE            STEAMBOAT SPRINGS        CO   80487
  247-52 916  5100201507 MORFELD DONNA R                 1030 WEST SPRUCE COURT          SEQUIM                   WA   98382
              -------------------------------------------
                       7 Sale Total

  247-53 900   801995747 IRELAND PEGGY E                 473 HICKORY DRIVE               NORTH AUGUSTA            SC   29860
  247-53 900   802511261 DINKEL EILEEN M                 3921 LOCUST GROVE ROAD          COLUMBIA                 PA   17512
  247-53 900   802694737 ANDRUS ARLENE                   201 25TH STREET NW              MINOT                    ND   58703
  247-53 900   803066513 BREWER MARTHA A                 9 COBBLER COURT                 ELSMERE                  KY   41018
  247-53 900   803166198 NELSON CHARLES V                213 HIGHWAY 164                 LUCIEN                   OK   73757
  247-53 900   803179233 DILLMAN VICKY S                 8880 GOLFSIDE COURT             SHEPHERD                 MI   48883
  247-53 900   803184720 MOORE,JR WILLIAM L              9505 NE COUNTY LINE ROAD        COLEMAN                  MI   48618
  247-53 900   803273267 HOGAN DAVID P                   9242 STIEGLITZ ROAD             DORSEY                   IL   62021
  247-53 900   803350701 BLOOMER ROBERTA A               3815 BRUMMETT STREET            WICHITA                  KS   67215
  247-53 900   803354851 OAKES MARIA S                   2210 NORTH 3RD STREET           IRONTON                  OH   45638
  247-53 900   803384726 LUTHER ALAN H                   520 CEMETERY ROAD               MANTORVILLE              MN   55955
  247-53 900   803391408 YOUNG MARY G                    3931 MILLIKAN ROAD              SOPHIA                   NC   27350
  247-53 900   803397587 BANE ROBERT F                   165 EAST 7TH STREET             HIALEAH                  FL   33010
  247-53 900   803415199 BRESEE RICKIE G                 19912 80TH PLACE WEST           EDMONDS                  WA   98026
  247-53 900   803525104 MICHIE ROBERT A                 225 NORTH DONLEE DRIVE          ST. GEORGE               UT   84770
  247-53 900  5100075091 EGELHOFF DAVID EDWIN            4612 NW 12TH STREET             OKLAHOMA CITY            OK   73127
  247-53 900  5100081099 ZABELL JOHN B                   8727 N DANA AVENUE              PORTLAND                 OR   97203
  247-53 900  5100103729 CHOBIAN ROSE M                  486 ROOSEVELT DRIVE             OXFORD                   CT   06478
  247-53 900  5100111854 CORWIN KEITH M                  127 WALDENWOOD CIRCLE           DENTON                   MI   48651
  247-53 900  5100121085 PECORE DANETTE JAYNE            3419 SW DOSCH ROAD              PORTLAND                 OR   97201
  247-53 900  5100126217 TELLIER ROBERT A                61 WARREN AVENUE                MYSTIC                   CT   06355
  247-53 900  5100138626 ORR DARREN R                    905 MAINE STREET                SPIRIT LAKE              ID   83869
  247-53 900  5100150688 ONSTAD CONSTANCE R              419 NORTHWEST 14TH STREET       CORVALLIS                OR   97330
  247-53 900  5100167625 CRUZ NELLIE LUCERO              2823 WEISS ST                   SAGINAW                  MI   48602
  247-53 900  5100174886 GUTHRIE DONALD A JR             1331 WHIPPOORWILL NEST          CHOCTAW                  OK   73020
  247-53 900  5100196160 DART KEN O                      303 ANTONIE AVENUE NORTH        EATONVILLE               WA   98328
  247-53 900  5100201614 HOUGH DENISE MARIE              544 ROUND LAKE DR               CALEDONIA                MI   49316
  247-53 900  5200050689 KURUZ DAVID F                   1833 24TH STREET                RICE LAKE                WI   54868
  247-53 900  5200058377 WANDELL CANDY L                 581 CLARK STREET                WAVERLY                  NY   14892
  247-53 900  5200059037 RAWLINGS ALBERT C               5370 STATE ROAD                 FORT GRATIOT             MI   48059
  247-53 900  5200059615 RUOCCO MARTIN L                 468 SOUTH ROAD                  GERMANTOWN               NY   12526
  247-53 900  5200059755 DAY BRIAN K                     5230 EAST COUNTY ROAD 400       MICHIGANTOWN             IN   46057
  247-53 900  5200059854 SHETABI SAHEB                   4209 12TH STREET NW             ALBUQUERQUE              NM   87107
  247-53 900  5200060001 VONA ROGER                      443 HOLMES ROAD                 MORTON                   PA   19070
  247-53 900  5200060258 WILLIAMS ELIJAH                 1985 SPINK STREET NW            ATLANTA                  GA   30318
  247-53 900  5200060324 DAVIS MICHAEL E                 347 W ELDER DRIVE               MUSTANG                  OK   73064
  247-53 900  5700086233 GUTHRIE JACK                    141 WILLIAMS RANCH RD           CONWAY                   AR   72032

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 5100202612      44,500.00      44,289.51         0.00  06/06/2000  04/21/2015  179.15   08/01/2000   72.7      9.375        425.78
 5100202646      53,100.00      53,068.58         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   76.9     11.500        485.37
 5100202687      69,700.00      69,309.41         0.00  07/07/2000  05/24/2013  156.20   09/01/2000   88.7     10.500        757.47
 5100202695      75,000.00      74,966.39         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   90.3     12.750        752.30
 5100202737     165,200.00     165,045.58         0.00  06/06/2000  04/02/2030  359.15   08/01/2000   83.8      9.375      1,268.28
 5100202745      33,200.00      33,088.04         0.00  06/06/2000  04/21/2015  179.15   08/01/2000   86.3     13.000        387.70
 5100202752     114,900.00     113,974.24         0.00  06/06/2000  04/27/2010  119.15   08/01/2000   83.9     12.000      1,521.37
 5100202778      94,200.00      94,031.70         0.00  06/06/2000  04/14/2020  239.15   08/01/2000   74.1     12.350        978.65
 5100202786      96,100.00      95,846.03         0.00  06/06/2000  04/06/2020  239.15   08/01/2000   55.8      9.375        819.56
 5100202794      25,800.00      25,706.54         0.00  07/07/2000  05/22/2015  180.20   09/01/2000   57.2     12.250        289.63
 5100202851     148,000.00     147,437.89         0.00  07/07/2000  05/22/2015  180.20   09/01/2000   32.1     11.750      1,617.48
 5100202919      32,300.00      32,191.08         0.00  07/07/2000  05/22/2015  180.20   09/01/2000   86.4     13.000        377.19
 5200059128      20,000.00      19,912.65         0.00  05/01/2000  04/01/2015  178.00   07/01/2000   80.0     11.125        228.89
 5700265597      72,400.00      72,264.86         0.00  05/06/2000  03/14/2020  238.16   07/01/2000   95.2     12.025        736.96
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
        101   6,197,950.00   6,098,030.96         0.00                          233.07                77.5     11.486     65,489.08

  802961003      72,900.00      72,235.96         0.00  03/06/2000  01/19/2015  176.19   06/26/2000   83.4      9.875        717.89
  803005099      64,700.00      64,403.96         0.00  03/06/2000  01/13/2020  236.19   06/26/2000   31.4     10.750        606.27
  803005974      17,700.00      17,427.34         0.00  03/06/2000  01/25/2010  116.19   06/26/2000   77.0     13.750        251.18
  803018639      42,200.00      41,858.47         0.00  03/06/2000  01/19/2015  176.19   06/26/2000   86.2     12.500        480.05
 5100160885      22,100.00      21,767.94         0.00  03/06/2000  01/24/2011  128.19   06/26/2000   44.2     10.625        262.63
 5100194264      56,225.00      56,142.02         0.00  03/01/2000  02/01/2025  296.00   06/01/2000   87.3     12.500        613.05
 5100201507      21,000.00      20,954.36         0.00  03/06/2000  01/06/2025  296.19   06/26/2000   80.0     11.500        197.03
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
          7     296,825.00     294,790.05         0.00                          213.55                69.7     11.339      3,128.10

  801995747      55,600.00      54,035.28     6,812.72  07/01/1999  06/01/2014  168.00   07/01/2000   89.6      7.875        527.34
  802511261     113,400.00     112,892.47    11,639.86  12/07/1999  10/15/2019  233.19   06/20/2000   90.7      8.836        930.70
  802694737      68,400.00      67,562.09    10,888.80  12/07/1999  10/18/2016  197.19   05/23/2000   87.1      8.625        590.83
  803066513      67,600.00      67,439.44     8,780.14  03/06/2000  12/31/2029  356.19   06/26/2000   74.2      8.250        468.76
  803166198      49,100.00      49,041.03     5,199.15  04/06/2000  01/23/2025  297.14   06/29/2000   89.2     10.875        440.10
  803179233     105,200.00     105,049.93     6,999.12  04/06/2000  01/18/2030  357.14   06/29/2000   79.6      9.310        803.06
  803184720      58,100.00      58,002.05     7,149.00  05/06/2000  03/01/2025  298.16   07/01/2000   71.2      8.875        445.45
  803273267      45,200.00      45,170.95     3,110.00  05/06/2000  03/02/2030  358.16   07/01/2000   65.7     11.125        401.27
  803350701      76,600.00      76,249.79     4,472.00  06/06/2000  04/21/2015  179.15   08/01/2000   87.0      9.750        748.95
  803354851      72,700.00      72,345.24     4,321.00  06/06/2000  04/22/2014  167.15   08/01/2000   89.7     10.500        763.86
  803384726     215,600.00     215,074.21    18,231.00  06/06/2000  04/14/2020  239.15   08/01/2000   82.9     10.000      1,920.35
  803391408      59,900.00      59,860.45     3,824.00  06/06/2000  04/02/2030  359.15   08/01/2000   84.1     11.000        526.54
  803397587     153,300.00     153,241.37     7,448.00  05/16/2000  03/12/2030  358.49   07/11/2000   73.0     13.450      1,615.23
  803415199     132,200.00     132,062.81     6,629.00  05/15/2000  03/11/2030  358.45   07/10/2000   58.2      8.875        970.88
  803525104     157,100.00     156,704.30     6,096.00  07/07/2000  05/15/2020  240.20   09/01/2000   84.9      9.750      1,375.36
 5100075091      16,200.00      16,129.39     1,829.82  08/01/1999  07/01/2029  349.00   06/01/2000   60.2     10.250        145.17
 5100081099      23,400.00      23,172.54     2,445.48  08/01/1999  06/02/2024  289.00   06/04/2000   89.9      8.775        177.94
 5100103729     101,600.00     101,233.98    22,244.28  11/06/1999  09/01/2029  352.14   05/20/2000   81.2      9.000        754.57
 5100111854      55,000.00      54,847.53     4,643.00  07/07/2000  05/15/2020  240.20   09/01/2000   62.8      9.000        456.74
 5100121085      30,400.00      29,924.66     3,074.42  04/06/2000  02/15/2010  117.14   06/29/2000   50.3      9.500        363.04
 5100126217     123,300.00     122,494.13    14,694.76  01/05/2000  11/08/2023  282.12   06/21/2000   89.6      7.950        886.30
 5100138626     104,500.00     103,947.62    11,032.90  12/07/1999  10/10/2023  281.19   06/20/2000   90.8      8.125        762.23
 5100150688      78,600.00      78,417.24     6,353.53  04/06/2000  01/23/2025  297.14   06/29/2000   59.7      9.400        628.82
 5100167625      65,400.00      64,335.27     7,201.50  01/05/2000  11/19/2014  174.12   06/21/2000   90.8      8.000        576.84
 5100174886     139,900.00     136,328.22    14,039.06  01/05/2000  11/25/2009  114.12   05/24/2000   92.9      8.000      1,566.54
 5100196160      37,800.00      37,518.48     3,281.08  04/06/2000  02/03/2015  177.14   06/29/2000   85.6      8.875        351.26
 5100201614      18,400.00      18,320.57     1,917.00  03/06/2000  01/13/2020  236.19   06/26/2000   84.2     11.000        175.30
 5200050689      28,400.00      26,188.91     2,303.68  04/02/1999  02/20/2009  104.98   06/23/2000   79.9      9.625        340.95
 5200058377      48,900.00      48,507.59     5,094.62  02/05/2000  12/20/2014  175.13   05/27/2000   91.0      9.125        461.12
 5200059037      59,100.00      58,973.28     3,394.70  03/06/2000  12/31/2029  356.19   06/26/2000   48.6      8.750        429.15
 5200059615      37,600.00      37,548.90     4,132.80  04/06/2000  01/29/2025  297.14   06/29/2000   50.1     12.500        378.41
 5200059755      14,400.00      14,287.32       991.00  05/06/2000  03/27/2010  118.16   07/01/2000   73.7     12.500        194.53
 5200059854      19,900.00      19,885.01     1,369.12  05/06/2000  03/08/2025  298.16   07/01/2000   79.0     13.500        214.11
 5200060001      35,300.00      35,263.63     2,429.00  05/06/2000  03/08/2025  298.16   07/01/2000   66.4     11.750        337.16
 5200060258      50,900.00      50,769.72     3,475.00  05/12/2000  03/20/2020  238.36   07/07/2000   72.7      9.625        441.76
 5200060324      25,600.00      25,539.64     1,731.65  05/24/2000  04/24/2015  178.75   06/24/2000   49.2     10.250        279.03
 5700086233      30,400.00      29,371.05     3,723.72  11/06/1999  09/26/2009  112.14   05/20/2000   89.4      9.125        357.31
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-53 900  5700089187 WRIGHT MARCIA A                 937 N PADDOCK ROAD              PEORIA                   IL   61604
  247-53 900  5700111551 LICATA CHARLES                  28 GORDONS CORNER ROAD          MANALAPAN                NJ   07726
  247-53 900  5700221152 MANN GAIL M                     17 MCEWEN STREET                WARWICK                  NY   10990
  247-53 900  5700353351 KIKER CHARLES W                 24339 AUSTIN ROAD               ALBEMARLE                NC   28001
              -------------------------------------------
                      41 Sale Total

  247-54 916   802894758 KREBS JACK D                    140 PETES LANE                  DAVENPORT                FL   33837
  247-54 916   802992453 GRIMES WILLIAM G                1513 ASHLAND PLACE              BLUE SPRINGS             MO   64015
  247-54 916   803056050 GRIVEAU FRANCOIS                436 GLENDALE ROAD               WYCKOFF                  NJ   07481
  247-54 916   803056084 BENITZ LINDA W                  132 VILLAGE DRIVE               BARNEGAT                 NJ   08005
  247-54 916   803067446 GOODWIN WILLIAM G               4040 DAWN DRIVE                 HILLSDALE                MI   49242
  247-54 916   803072826 DEMORAN LEO E                   5751 S M52                      OWOSSO                   MI   48867
  247-54 916  5100129013 BEKKEN MARK E                   584 CAMPBELL ROAD               SAUGATUCK                MI   49453
  247-54 916  5100165660 FAY DENNIS E                    17 BAXTER STREET                WESTBOROUGH              MA   01581
  247-54 916  5100168979 LAING RONALD T                  11419 CHATHAM ST                DETROIT                  MI   48239
  247-54 916  5100170249 MARSTON BARBARA K               10387 COOLIDGE                  GOODRICH                 MI   48438
  247-54 916  5100171296 NANCE SUSAN M                   2622 WEBSTER STREET             TRENTON                  MI   48183
  247-54 916  5100171445 HILARIO,JR ARTHUR               140 LONE OAK DRIVE              NEW MILFORD              CT   06776
  247-54 916  5100194348 HAMBY JOHN G                    114 WEST MAPLE STREET           WALLA WALLA              WA   99362
  247-54 916  5100201671 HAHN DIANE J                    5201 HURST LANDING ROAD         ROCK ISLAND              WA   98850
  247-54 916  5700049504 SHAFFER ROBYN A                 21951 RIMHURST DR J             LAKE FOREST              CA   92630
  247-54 916  5700073850 KISER JAMES A                   925 WATSON DR                   CONCORD                  NC   28025
  247-54 916  5700237794 BURCH WILLIAM K                 1026 EAST UNION STREET          ALLENTOWN                PA   18103
  247-54 916  5700245797 BEAN RODNEY LEE                 1632 GLENGARRY DRIVE            CARY                     NC   27511
  247-54 916  5700272643 ORTIZ TOMAS                     510 LOWELL STREET               LAWRENCE                 MA   01841
  247-54 916  5700317703 TAYLOR JOHNNY M                 25620 SPRING CREEK DRIVE        BROKEN ARROW             OK   74014
              -------------------------------------------
                      20 Sale Total

  247-55 900   802202366 PEMBERTON NORMA E               3626 BROWN STREET               FLINT                    MI   48532
  247-55 900   802429241 SKINNER JOSEPH R                14475 WEIR ROAD                 CLIO                     MI   48420
  247-55 900   802443457 KIRBY F MARTIN                  6871 W 175TH PL                 TINLEY PARK              IL   60477
  247-55 900   802681122 PETRU EMILY E                   533 DUNSTEN CIRCLE              NORTHBROOK               IL   60062
  247-55 900   802888180 GWIN JOHN C                     2216 ELDRIDGE ROAD              COTTONDALE               FL   32431
  247-55 900   802947887 HOOD JAMES ROBIN                774 MONTCREST DRIVE             LENOIR CITY              TN   37771
  247-55 900   802960237 LENKE JEFFREY A                 1646 WEISS AVENUE               MARION                   OH   43302
  247-55 900   802961557 ROSS GINA M                     18410 WESTMORE STREET           LIVONIA                  MI   48152
  247-55 900   802981621 VAN BRUNT ALBERT                20 MOSES WAY                    CHARLESTOWN              PA   19460
  247-55 900   803016930 JERDE ARDETH E                  3387 HOLLYWOOD DRIVE NE         SALEM                    OR   97305
  247-55 900   803048453 PAYTON GORDON E                 2151 2ND AVENUE                 CLARKSTON                WA   99403
  247-55 900   803056076 LICHT DANIEL W                  16422 CEDAR GROVE ROAD          BALTIMORE                MD   21152
  247-55 900   803059641 BAKER RICHARD J                 471 WEST WALLED LAKE DRIVE      WALLED LAKE              MI   48390
  247-55 900   803073188 DUNCAN ROBERT K                 15 TIMBER CREEK DRIVE           PLATTE CITY              MO   64079
  247-55 900   803109214 GROTH JANE                      1730 CAROLINE STREET            CAMPBELL                 WI   54603
  247-55 900   803113471 DORRIS RAY DEAN                 401721 W 2137 DRIVE             BARTLESVILLE             OK   74006
  247-55 900   803152206 CRAMPTON RALPH V                805 WILLOW CREEK CIRCLE         PURCELL                  OK   73080
  247-55 900   803154228 DULL LARRY G                    7930 KING ROAD                  SPRING ARBOR             MI   49283
  247-55 900   803172030 WARD LARRY G                    5160 RENO ROAD                  MANCHESTER               MI   48158
  247-55 900   803172279 ECHOLS JOHNNY                   14890 APPOLINE STREET           DETROIT                  MI   48227
  247-55 900   803172931 FITZPATRICK JAMES EUGENE        1237 MONTEREY STREET            PITTSBURGH               PA   15212
  247-55 900   803174242 OLIVEROS PAULINE                156 HUNTER STREET               KINGSTON                 NY   12401
  247-55 900   803332600 RYE BILLY R                     3926 TWILIGHT COVE              MEMPHIS                  TN   38128
  247-55 900   803391309 SNYDER RONALD EUGENE            3917 SILVERLAKE DRIVE           BARTLESVILLE             OK   74006
  247-55 900   803422039 WEINER SEYMOUR                  1208 NW LOMBARDY DRIVE          PORT ST LUCIE            FL   34986
  247-55 900   803423383 TREDWAY MARTHA D                90 NORTH MENDENHALL STREET      MEMPHIS                  TN   38117
  247-55 900   803433176 WARREN BRYAN                    1153 COUNTY ROAD 5051           MARIETTA                 MS   38856
  247-55 900   803451988 GLIDEWELL JAMES A               1000 MERGANS LANE               HENDERSONVILLE           NC   28739
  247-55 900   803495357 TESTYON RICHARD J               700 SE 14TH STREET              FT LAUDERDALE            FL   33316
  247-55 900   803500743 RIDLEY JAMES C                  3625 SHIRLWOOD AVENUE           MEMPHIS                  TN   38122
  247-55 900   803507425 MELTON GREGORY NEAL             9861 EAST HOLMES ROAD           COLLIERVILLE             TN   38017
  247-55 900   803525724 PARKS MARTHA J                  1858 HUNTERS CREEK DRIVE        GERMANTOWN               TN   38138
  247-55 900   803557578 MARTIN MARY RUTHVEN             1602 TYNDALL DRIVE              PANAMA CITY              FL   32401
  247-55 900  5100143139 WOOD PETER J                    143 WESTPORT ROAD               WILTON                   CT   06897

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 5700089187      39,700.00      39,389.48     4,136.12  02/05/2000  12/20/2014  175.13   05/27/2000   65.6      9.375        379.86
 5700111551      42,900.00      38,242.02     3,905.94  07/07/1999  05/27/2009  108.16   06/07/2000   89.3      8.375        488.26
 5700221152      51,000.00      50,981.79     3,478.80  06/07/2000  04/03/2030  359.18   08/02/2000   60.0     13.750        548.48
 5700353351     106,000.00     105,899.85     9,726.00  05/16/2000  03/18/2025  298.49   07/11/2000   68.8     12.240      1,047.87
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
         41   2,814,600.00   2,792,249.23   254,248.77                          261.02                78.3      9.728     25,271.43

  802894758      23,400.00      23,159.14     2,324.19  02/01/2000  12/16/2014  175.00   06/20/2000   89.8     11.025        245.81
  802992453      60,300.00      59,850.89     3,779.05  03/06/2000  01/19/2015  176.19   05/29/2000   84.3      8.875        560.35
  803056050      56,200.00      56,007.21     5,767.97  03/06/2000  01/13/2020  236.19   05/29/2000   79.2     10.525        518.75
  803056084      70,800.00      70,254.77     5,193.24  03/06/2000  01/19/2015  176.19   05/29/2000   84.5      8.500        643.48
  803067446      33,200.00      32,542.29     3,303.02  03/06/2000  01/25/2010  116.19   06/26/2000   65.0      8.500        379.90
  803072826      38,000.00      37,726.94     4,024.10  03/06/2000  01/19/2015  176.19   05/29/2000   83.5      9.275        361.49
 5100129013      46,500.00      46,124.11     4,643.42  03/01/2000  01/14/2015  176.00   05/24/2000   58.9      7.950        408.90
 5100165660      82,900.00      82,453.01     5,935.58  03/01/2000  01/08/2020  236.00   06/21/2000   75.6      9.275        702.02
 5100168979      40,000.00      38,910.32     3,979.54  03/06/2000  01/28/2008   92.19   06/26/2000   93.9      8.500        531.30
 5100170249      35,900.00      35,607.51     2,430.72  03/06/2000  01/19/2015  176.19   05/29/2000   78.9      9.200        340.02
 5100171296      76,300.00      75,209.39     7,303.09  03/06/2000  01/25/2010  116.19   05/29/2000   73.5      9.500        911.19
 5100171445      43,100.00      42,803.99     3,083.27  03/06/2000  01/19/2015  176.19   05/29/2000   88.7      9.775        422.01
 5100194348      24,500.00      24,457.55     1,659.24  03/06/2000  01/06/2025  296.19   05/29/2000   88.3     11.125        223.69
 5100201671     141,900.00     140,381.72    21,800.42  03/01/2000  02/01/2015  176.00   07/01/2000   87.1      8.990      1,438.40
 5700049504      28,500.00      28,409.58     4,292.77  03/06/2000  01/15/2018  212.19   05/29/2000   70.4      9.750        258.79
 5700073850      21,800.00      21,308.44         0.00  03/01/2000  01/26/2005   56.00   06/21/2000   54.5     12.250        450.05
 5700237794      21,800.00      20,765.45     2,291.44  03/01/2000  01/26/2005   56.00   06/21/2000   84.4     10.625        433.66
 5700245797      31,800.00      31,483.12     3,211.12  02/18/2000  01/02/2015  175.56   06/09/2000   84.9      8.875        295.51
 5700272643      18,300.00      18,149.01     2,101.20  03/06/2000  01/19/2015  176.19   06/26/2000   90.0      9.225        173.58
 5700317703      46,000.00      45,682.93     4,864.66  03/01/2000  02/01/2015  176.00   06/01/2000   83.6     10.625        512.05
--------------------------- -------------- ------------                         -------              -------  ---------  -----------
         20     941,200.00     931,287.37    91,988.04                          173.36                80.5      9.393      9,810.95

  802202366      36,900.00      36,744.64     2,636.19  09/06/1999  07/01/2029  350.14   06/01/2000   67.0      8.965        296.24
  802429241     162,200.00     161,781.90    11,885.66  11/06/1999  09/01/2029  352.14   06/17/2000   84.9     10.590      1,379.59
  802443457     128,000.00     126,776.56     6,740.16  11/06/1999  09/01/2029  352.14   06/17/2000   84.2      8.465        905.52
  802681122     190,100.00     189,753.76    13,815.16  12/07/1999  10/02/2029  353.19   05/23/2000   79.8     10.603      1,618.61
  802888180      67,300.00      67,251.46     5,042.40  02/05/2000  11/05/2029  355.13   06/05/2000   88.5     10.592        620.78
  802947887     107,500.00     107,387.28     1,211.58  02/05/2000  12/01/2029  355.13   05/27/2000   69.3      8.825        785.93
  802960237      70,300.00      70,198.48         0.00  02/05/2000  12/01/2029  355.13   06/24/2000   97.6     10.625        599.64
  802961557     188,100.00     187,903.70    14,133.62  03/06/2000  12/31/2029  356.19   06/26/2000   89.5      8.875      1,381.41
  802981621      99,500.00      99,422.68         0.00  03/01/2000  02/01/2030  356.00   07/01/2000   78.6     10.625        919.48
  803016930     103,600.00     103,480.82     6,421.43  03/06/2000  12/31/2029  356.19   05/29/2000   89.3      8.375        726.82
  803048453      92,500.00      92,318.53     8,275.53  03/06/2000  01/06/2025  296.19   05/29/2000   79.7      7.950        656.13
  803056076     257,000.00     256,711.85    18,358.10  03/06/2000  12/31/2029  356.19   06/26/2000   79.0      8.500      1,823.99
  803059641     161,300.00     161,114.45    19,217.92  03/06/2000  12/31/2029  356.19   06/26/2000   87.6      8.375      1,131.62
  803073188     155,800.00     155,646.54         0.00  03/06/2000  12/31/2029  356.19   06/26/2000   77.1      9.125      1,170.06
  803109214      52,800.00      52,750.98     5,508.16  04/06/2000  01/07/2030  357.14   06/29/2000   89.7      9.409        406.57
  803113471     125,800.00     125,704.94         0.00  04/06/2000  01/11/2030  357.14   06/29/2000   85.0     10.376      1,051.42
  803152206      91,100.00      91,019.22         0.00  04/06/2000  01/07/2030  357.14   06/29/2000   75.9      9.626        714.80
  803154228      64,300.00      64,235.30     3,264.00  04/06/2000  01/11/2030  357.14   07/27/2000   49.4      9.023        478.53
  803172030     206,800.00     206,612.69    17,269.47  04/06/2000  01/18/2030  357.14   06/29/2000   89.9      9.525      1,608.52
  803172279      50,200.00      50,155.70     5,396.00  04/06/2000  01/18/2030  357.14   06/01/2000   89.6      9.648        394.63
  803172931      53,900.00      53,852.12     5,683.00  04/01/2000  03/01/2030  357.00   06/01/2000   58.5     10.000        473.01
  803174242     125,700.00     125,602.88    11,075.37  04/06/2000  01/23/2030  357.14   06/29/2000   71.8     10.273      1,041.69
  803332600      72,300.00      72,222.75     7,103.00  05/18/2000  04/18/2030  358.55   07/18/2000   89.9      9.125        588.26
  803391309      63,300.00      63,257.30     4,912.08  05/22/2000  03/18/2030  358.68   07/17/2000   87.3     10.900        552.01
  803422039      75,000.00      74,922.17     4,410.00  05/17/2000  03/13/2030  358.52   07/12/2000   81.5      8.875        550.80
  803423383     129,100.00     128,966.04     6,888.00  05/16/2000  03/12/2030  358.49   07/11/2000   79.6      8.875        948.11
  803433176     166,200.00     166,096.09    14,087.00  05/30/2000  03/26/2030  358.95   07/25/2000   87.0     11.250      1,490.00
  803451988      56,000.00      55,955.31     5,846.00  06/04/2000  05/04/2030  359.08   08/02/2000   80.0     10.500        512.25
  803495357     150,000.00     149,919.63         0.00  06/09/2000  04/02/2030  359.24   08/01/2000  100.0     11.950      1,418.85
  803500743      64,400.00      64,382.35         0.00  06/08/2000  05/08/2030  359.21   08/08/2000   79.9     15.250        827.19
  803507425     338,400.00     338,068.39    27,760.00  06/12/2000  04/16/2030  359.34   08/07/2000   73.5      9.150      2,547.04
  803525724     112,500.00     112,430.10         0.00  07/01/2000  06/01/2030  360.00   09/01/2000   82.1     11.650      1,126.97
  803557578      50,500.00      50,447.60     5,174.00  07/07/2000  05/03/2030  360.20   09/01/2000   77.6      8.875        370.87
 5100143139     223,300.00     223,043.97    15,916.04  01/01/2000  12/01/2029  354.00   07/01/2000   62.0      8.785      1,762.29
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-55 900  5100164291 BRAMAN WESLEY B                 1739 WARREN DRIVE               NEOSHO                   MO   64850
  247-55 900  5100181121 MUNIZ ANDREW E                  5187 TIMBER RIDGE TRAIL         INDEPENDENCE             MI   48346
  247-55 900  5100184455 ALCOCK RONALD J                 7744 SUMMERFIELD ROAD           BEDFORD TOWNSHIP         MI   48144
  247-55 900  5100201390 HILDEBRAND ALLEN R              7064 E KNOPP RD                 MANAWA                   WI   54949
  247-55 900  5100201564 SWANTEK RICHARD H               25530 MARILYN                   WARREN                   MI   48089
  247-55 900  5100201580 ECHERT JAMES W                  8213 NE BUCKLIN HILL RD         BAINBRIDGE ISLAND        WA   98110
  247-55 900  5100201606 BARTLETT PHIL B                 10 SANFORD DRIVE                EASTON                   CT   06612
  247-55 900  5100201960 ALLERS WILLIAM J                9339 15 MILE ROAD               BARTON TOWNSHIP          MI   49338
  247-55 900  5200051356 GUSTAFSON PAUL E                400200 WEST 2200 ROAD           BARTLESVILLE             OK   74006
  247-55 900  5200052818 NICOL BUD                       711 PEBBLE BEACH AVENUE         PALM BAY                 FL   32905
  247-55 900  5200052859 LE NOIR BRUISTER                132 MORROCO ROAD                BOLIVAR                  TN   38008
  247-55 900  5200053527 FRYE DEBORAH                    5850 NW 57TH AVENUE #1          TAMARAC                  FL   33319
  247-55 900  5200053824 GIRUZZI MARK J                  9111 BIRCH CIRCLE               MARCY                    NY   13403
  247-55 900  5200056918 HOLLAND JEFFREY L               11 BARRINGTON CIRCLE            PADUCAH                  KY   42003
  247-55 900  5200057429 WARD THOMAS TODD                5448 BRADFIELD COURT            NASHVILLE                TN   37220
  247-55 900  5200058013 ANULEWICZ TIMOTHY G             2516 DORVIN DRIVE               JACKSON                  MI   49201
  247-55 900  5200058088 DANTE JOANNE H                  825 ROBINHOOD LANE              LA GRANGE PARK           IL   60526
  247-55 900  5200058120 KESSLER FRED F                  301 BLAKE COVE                  BOLIVAR                  TN   38008
  247-55 900  5200058344 LUNCEFORD TRAVIS E              1860 RIVERDALE ROAD             GERMANTOWN               TN   38138
  247-55 900  5200058385 HORNSBY EUGENE                  1414 LUCY STREET                TALLAHASSEE              FL   32308
  247-55 900  5200058542 HOWELL DONALD E                 425 KINGS CREEK CIRCLE          STEINHATCHEE             FL   32359
  247-55 900  5200058575 DEDISCHEW THERESA L             37661 MESKILL ROAD              RICHMOND                 MI   48062
  247-55 900  5200058583 DAVIS WARREN O                  433 WEST FOREST DRIVE           MUSTANG                  OK   73064
  247-55 900  5200058641 GLISSON JOSEPH D                1008 NORCHESTER DRIVE           HENDERSON                TN   38340
  247-55 900  5200058666 MADDOX LEVI D                   587 CHARLES HAMILTON DRIVE      COLLIERVILLE             TN   38017
  247-55 900  5200058773 CHRISTMAS WILMA D               703 J J DRIVE                   PANAMA CITY              FL   32404
  247-55 900  5200058807 MASSEY D WAYNE                  6548 WEEPING WILLOW WAY         TALLAHASSEE              FL   32311
  247-55 900  5200058864 WATTS BEVERLEY B                26 LEXINGTON ROAD               RICHMOND                 VA   23226
  247-55 900  5200058898 QUINN PAUL F                    148 SE FLEETWOOD PLACE          BARTLESVILLE             OK   74006
  247-55 900  5200058997 MELOT HARLIA JANE               3912 DURANGO CIRCLE             NORMAN                   OK   73072
  247-55 900  5200059086 SKOWRONSKI THOMAS G             45 NAVILLUS ROAD                TEWKSBURY                MA   01876
  247-55 900  5200059227 JOHNSTONE WILLIAM               1946 S DEWEY                    BARTLESVILLE             OK   74003
  247-55 900  5200059292 MIKKELSON BRIAN L               4750 KINGSVIEW LANE NORTH       PLYMOUTH                 MN   55446
  247-55 900  5200059565 TILLER JAMES H                  7919 HAUSER DRIVE               LENEXA                   KS   66215
  247-55 900  5200059805 MCFADDEN NOEL ANTHONY           1022 N HICKORY PLACE WEST       BROKEN ARROW             OK   74012
  247-55 900  5200059862 DOHN MARC J                     1786 N ENGLEHART ROAD           DEFORD                   MI   48729
  247-55 900  5200059870 STERGIADIS ANDREAS              8587 SALEM LANE                 DEARBORN HEIGHTS         MI   48127
  247-55 900  5200059888 PASCARIS DIANA                  9951 ROOT DRIVE                 OTTER LAKE               MI   48464
  247-55 900  5200059953 NEUMAN FRED                     25 DEERFIELD LOOP               HENDERSON                TN   38340
  247-55 900  5200060019 JERNIGAN FRANCES N              34 NORTHWOOD AVENUE             JACKSON                  TN   38301
  247-55 900  5200060225 INGRAM TIMOTHY D                7792 DAVIDSON ROAD              OLIVE BRANCH             MS   38654
  247-55 900  5200060340 BENTLEY RUSSELL D               1221 SW 105TH STREET            OKLAHOMA CITY            OK   73170
  247-55 900  5200060357 BLAKE ARTHUR A                  8426 RUGGLES FERRY PIKE         STRAWBERRY PLAINS        TN   37871
  247-55 900  5200060365 FISHBURNE CHERRY H              116 EDGEMONT DRIVE              BIRMINGHAM               AL   35209
  247-55 900  5200060381 PITTMAN RICHARD L               2240 ROBBINS NEST COVE          COLLIERVILLE             TN   38017
  247-55 900  5200060399 KLEPKO HARRY                    5511 HONEYLEAF WAY              DAYTON                   OH   45424
  247-55 900  5200060407 SHERRARD WILLIAM A              3415 BIG WOODS COVE SOUTH       COLLIERVILLE             TN   38017
  247-55 900  5200060415 GARZA DEBRA                     328 PANAMA DRIVE                CRESTVIEW                FL   32536
  247-55 900  5200060464 RENAUD MARC A                   477 SPINNAKER DRIVE             WESTON                   FL   33326
  247-55 900  5200060480 GROTE ALAN E                    1755 TALL FOREST LANE           COLLIERVILLE             TN   38017
  247-55 900  5200060514 WALL ANTHONY NEWTON             7 COUNTRY CLUB ROAD             SHAWNEE                  OK   74801
  247-55 900  5200060522 STARNES MARY LEE                3013 WAR EAGLE AVENUE           ALBANY                   GA   31705
  247-55 900  5700081879 FLOYD CHARLOTTE L               629 DOROTHY LANE                JACKSON                  MS   39212
  247-55 900  5700090508 PAHL VERNON F                   753 WEST 275 SOUTH              HEBRON                   IN   46341
  247-55 900  5700121626 DEARDORFF ADELIA                9415 CHERI BETH CR              OOLTEWAH                 TN   37363
  247-55 900  5700192684 GAMBLE DONALD E                 1701 18TH ST                    NICEVILLE                FL   32578
  247-55 900  5700203960 MOORE STEPHEN B                 756 MAPLEGROVE DRIVE            FRANKLIN                 TN   37064
  247-55 900  5700219024 PETERSEN MICHELLE M             111 SOUTH 110TH STREET          OMAHA                    NE   68154
  247-55 900  5700236952 LIOTT CHARLES E                 1871 BUCCANEER CIRCLE           SARASOTA                 FL   34231
  247-55 900  5700238453 TOROK KENNETH                   33695 BALDWIN ROAD              SOLON                    OH   44139
  247-55 900  5700242000 HEFFELFINGER LUANN              7414 FOX LANE                   HOLLAND                  OH   43528
  247-55 900  5700242125 SHARP TED NELSON                1305 ASCOT LANE                 FRANKLIN                 TN   37064

<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 5100164291     172,400.00     172,243.02         0.00  03/06/2000  12/31/2029  356.19   07/24/2000   83.7      9.500      1,338.05
 5100181121     115,900.00     115,754.62     8,204.25  03/06/2000  12/31/2029  356.19   06/26/2000   66.4      7.950        781.24
 5100184455      50,100.00      50,048.02         0.00  03/06/2000  12/31/2029  356.19   06/26/2000   67.7      8.875        367.93
 5100201390      94,600.00      94,524.89         0.00  03/02/2000  02/02/2030  356.05   06/02/2000   61.2     10.525        867.11
 5100201564      99,400.00      99,288.14         0.00  03/01/2000  02/01/2030  356.00   07/01/2000   81.4      8.875        790.87
 5100201580     268,000.00     267,762.32         0.00  03/06/2000  12/31/2029  356.19   05/29/2000   87.0      9.625      2,102.63
 5100201606     349,900.00     349,656.08         0.00  03/06/2000  12/31/2029  356.19   05/29/2000   79.5     10.750      3,014.86
 5100201960      54,500.00      54,474.22         0.00  04/01/2000  03/01/2030  357.00   06/01/2000   92.1     12.875        597.56
 5200051356     235,500.00     235,124.51    16,244.24  09/08/1999  07/02/2029  350.20   06/14/2000   89.7      8.775      1,713.95
 5200052818     118,500.00     118,363.69     8,173.88  10/06/1999  08/01/2029  351.16   06/14/2000   89.7      8.375        831.35
 5200052859     107,100.00     106,789.03     8,107.11  11/06/1999  09/01/2029  352.14   05/20/2000   87.7      8.375        751.37
 5200053527      63,700.00      63,391.88     5,006.54  11/06/1999  09/01/2029  352.14   05/20/2000   79.6     10.090        519.90
 5200053824     122,600.00     122,238.56    13,997.53  12/07/1999  10/02/2029  353.19   06/20/2000   88.2      9.204        927.19
 5200056918     274,200.00     273,324.01    28,154.33  01/05/2000  10/31/2029  342.12   06/02/2000   89.9      8.200      2,053.25
 5200057429     137,400.00     137,229.40     9,202.55  12/07/1999  10/02/2029  353.19   06/20/2000   67.0      8.000        930.58
 5200058013     132,000.00     131,865.25     7,316.58  02/05/2000  12/01/2029  355.13   06/24/2000   88.0      8.954        976.32
 5200058088      59,300.00      59,184.61     2,249.28  01/01/2000  12/01/2029  354.00   07/01/2000   23.7      8.200        443.42
 5200058120      99,400.00      99,123.40         0.00  01/01/2000  12/01/2029  354.00   07/01/2000   82.8      9.875        863.14
 5200058344     214,800.00     214,536.13     9,286.48  02/01/2000  01/01/2030  355.00   07/01/2000   69.2      8.450      1,644.02
 5200058385      89,800.00      89,706.84     6,857.87  03/06/2000  12/31/2029  356.19   05/29/2000   89.8      8.876        659.55
 5200058542      57,300.00      57,219.35     4,375.90  03/06/2000  12/31/2029  356.19   05/29/2000   89.5      9.375        439.91
 5200058575     171,200.00     171,034.15    13,074.25  03/06/2000  12/31/2029  356.19   05/29/2000   79.6      9.205      1,294.86
 5200058583      51,800.00      51,739.62     3,950.38  03/02/2000  02/02/2030  356.05   06/02/2000   79.6      8.705        405.85
 5200058641     156,200.00     156,004.07     8,490.07  03/06/2000  12/31/2029  356.19   05/29/2000   71.6      7.950      1,052.89
 5200058666     131,000.00     130,867.18         0.00  03/01/2000  02/02/2030  356.00   07/01/2000   79.8      9.375      1,089.59
 5200058773      66,800.00      66,717.62     6,577.91  03/06/2000  12/31/2029  356.19   05/29/2000   69.5     10.000        541.10
 5200058807     197,700.00     197,494.89    16,574.67  03/06/2000  12/31/2029  356.19   05/29/2000   89.8      8.876      1,452.04
 5200058864     107,900.00     107,804.33         0.00  03/06/2000  12/31/2029  356.19   05/29/2000   40.2      9.626        846.62
 5200058898      67,500.00      67,469.75         0.00  03/06/2000  12/31/2029  356.19   06/26/2000   84.3     12.751        677.12
 5200058997      94,400.00      94,314.07         0.00  04/06/2000  01/04/2030  357.14   06/04/2000   76.4      9.501        794.69
 5200059086     175,000.00     174,716.81         0.00  04/01/2000  02/11/2025  297.00   07/01/2000   74.1      9.605      1,541.76
 5200059227      50,000.00      49,939.20     4,653.00  04/01/2000  03/01/2030  357.00   06/01/2000   84.7      8.500        384.46
 5200059292     312,200.00     311,900.40    23,840.48  04/06/2000  01/09/2030  357.14   06/29/2000   80.0      9.250      2,370.69
 5200059565     121,700.00     121,509.46     9,027.40  04/06/2000  01/29/2025  297.14   06/29/2000   79.0      9.319        967.33
 5200059805      47,200.00      47,147.08     3,476.00  05/06/2000  03/02/2030  358.16   07/01/2000   80.0      8.500        334.99
 5200059862      79,800.00      79,744.38     7,692.00  05/06/2000  03/02/2030  358.16   07/01/2000   79.8     10.750        687.58
 5200059870      89,100.00      89,017.14     8,414.00  05/06/2000  03/02/2030  358.16   07/01/2000   66.0      9.400        685.54
 5200059888     104,800.00     104,682.50     8,616.00  05/06/2000  03/02/2030  358.16   07/01/2000   78.7      8.500        743.79
 5200059953     135,000.00     134,867.01    11,976.00  05/06/2000  03/02/2030  358.16   07/01/2000   89.4      9.125      1,013.86
 5200060019     299,900.00     299,535.35    14,591.00  05/01/2000  04/01/2030  358.00   07/01/2000   74.9      8.500      2,305.97
 5200060225     210,700.00     210,537.28    17,850.00  06/12/2000  04/05/2030  359.34   08/04/2000   89.6     10.275      1,746.38
 5200060340      54,800.00      54,743.14     5,487.00  05/30/2000  03/26/2030  358.95   07/25/2000   49.8      8.875        402.45
 5200060357     113,800.00     113,681.90     5,915.00  05/30/2000  03/26/2030  358.95   07/25/2000   73.4      8.875        835.75
 5200060365     101,900.00     101,785.33     8,913.00  06/02/2000  05/02/2030  359.01   08/02/2000   80.2      8.875        810.76
 5200060381     289,400.00     289,128.88         0.00  06/01/2000  05/01/2030  359.00   08/01/2000   74.7      9.750      2,486.39
 5200060399     107,800.00     107,693.54     9,865.00  06/05/2000  05/05/2030  359.11   08/05/2000   79.8      9.500        906.44
 5200060407      97,200.00      97,101.45         0.00  06/10/2000  05/10/2030  359.28   08/10/2000   27.3      9.375        808.46
 5200060415      35,300.00      35,267.86     4,239.00  06/11/2000  04/11/2030  359.31   08/10/2000   78.4      9.500        273.97
 5200060464     230,000.00     229,876.76         0.00  07/07/2000  05/03/2030  360.20   09/01/2000   99.5     11.950      2,175.57
 5200060480     487,400.00     486,851.50    27,503.00  06/10/2000  05/10/2030  359.28   08/10/2000   79.9      8.875      3,877.97
 5200060514     175,200.00     175,018.20     8,298.00  07/07/2000  05/03/2030  360.20   09/01/2000   68.7      8.875      1,286.67
 5200060522      36,800.00      36,737.97     3,960.00  07/07/2000  05/09/2025  300.20   09/01/2000   80.0      8.875        282.14
 5700081879      74,500.00      74,330.27     5,408.24  12/08/1999  10/03/2029  353.23   06/21/2000   70.9      8.454        526.50
 5700090508      89,700.00      89,512.55     6,629.25  02/05/2000  12/01/2029  355.13   06/24/2000   89.7      8.875        658.76
 5700121626      59,800.00      59,728.70     2,111.94  03/06/2000  12/31/2029  356.19   05/29/2000   48.2      8.200        412.74
 5700192684     186,100.00     185,743.42     9,627.58  09/08/1999  07/04/2029  350.20   06/14/2000   79.1      7.875      1,245.48
 5700203960     149,900.00     149,709.10     8,194.80  10/06/1999  08/01/2029  351.16   06/14/2000   74.2      7.875      1,003.21
 5700219024      62,800.00      62,696.88     4,543.46  03/06/2000  12/31/2029  356.19   06/26/2000   79.4      9.029        467.62
 5700236952     170,000.00     169,808.02     9,234.70  10/06/1999  08/01/2029  351.16   06/14/2000   66.6      8.465      1,202.64
 5700238453     105,800.00     105,501.47     4,036.65  12/07/1999  10/02/2029  353.19   05/23/2000   72.9      9.415        815.10
 5700242000     105,000.00     104,881.42     8,882.30  11/06/1999  09/01/2029  352.14   05/20/2000   48.1      8.465        742.81
 5700242125     176,200.00     175,975.62     9,896.69  11/06/1999  09/01/2029  352.14   05/20/2000   79.3      7.875      1,179.22
</TABLE>
<PAGE>
<TABLE>

ALLIANCE FUNDING                                                         Sale Schedule - Group 1
A division of Superior Bank FSB              2000-2 Initial Pool of Group 1 Fixed Rate Mortgages  -  Settlement 6/29/2000
<CAPTION>
                                                                                                                        Zip
Pool ID  Inv   Account      Name                            Address                         City                 State  Code
------------------------------------------------------------------------------------------------------------------------------
<S>      <C> <C>         <C>                             <C>                             <C>                      <C>  <C>
  247-55 900  5700247785 OSTENDORF DANNY D               910 BLAINE STREET               HOLDREGE                 NE   68949
  247-55 900  5700249294 NICODEMUS ROBERT PAUL           183 MEDINA HIGHWAY              HUMBOLDT                 TN   38343
  247-55 900  5700249815 ZISOFF CHRISTINE M              7046 NORTHCOTE AVENUE           HAMMOND                  IN   46324
  247-55 900  5700250011 CLEVELAND DALE H                511 E 13TH STREET               BARTLESVILLE             OK   74003
  247-55 900  5700263790 LARSON TODD                     7483 HARRIS ROAD                CANYON                   MN   55717
  247-55 900  5700268005 RANKIN JESSE RAY                6901 40TH AVENUE                UNIVERSITY PARK          MD   20782
  247-55 900  5700269078 ANDERSON MARY BETH              1393 211TH AVENUE               STAR PRAIRIE             WI   54017
  247-55 900  5700270746 FRERE MATTHEW                   4335 REST CAMP ROAD             LENOIR CITY              TN   37772
  247-55 900  5700271702 STEINBACH RICHARD M             22 WEST ADNEY LANE              CROSBY                   MN   56441
  247-55 900  5700280802 ROBSON MICHAEL S                1064 NOKOMIS WAY                WATERFORD                MI   48328
  247-55 900  5700283137 LLEWELLYN DEBORAH L             16600 WINCHESTER                NORTHVILLE               MI   48167
  247-55 900  5700294605 HARRIMAN RICHARD                3001 MANCHESTER DRIVE           JAMESTOWN                NC   27282
  247-55 900  5700299588 JANSEN STEVEN CRAIG             4258 BERWICK PLACE              WOODBRIDGE               VA   22192
  247-55 900  5700300717 CLARK DOROTHY JANET             5469 INLAND COVE COURT          MILTON                   FL   32583
  247-55 900  5700302432 COOK RICHARD L                  8422 BERGEN DRIVE               CORDOVA                  TN   38018
  247-55 900  5700312381 MORRISON JR HARPER              4129 GLENDALE ROAD              DALE CITY                VA   22193
  247-55 900  5700317026 KING KATHY A                    1311 WHISENANT COURT            DUNCAN                   OK   73533
  247-55 900  5700319329 KLIMIS EUGENIOS                 6102 BEEBE AVENUE               WARREN                   MI   48092
  247-55 900  5700319436 BRUNNER JOSEPH A                17490 APPLE LANE                DUMFRIES                 VA   22026
  247-55 900  5700319923 PARKER PAMELA JEAN              2614 RANGE ROAD                 PORT HURON               MI   48060
  247-55 900  5700323727 STEINMETZ DONAVON VICTOR        511 BIRCH STREET                HOKAH                    MN   55941
  247-55 900  5700351660 ODDEN DALE B                    1311 HAMPDEN ROAD               BARTLESVILLE             OK   74006
              -------------------------------------------
                     118 Sale Total

                   2,544 Grand Total Group 1



<CAPTION>

               Principal    Cut-off Date   Cut-off Date   First                                      Original Current    Scheduled
              Balance at      Principal     Companion    Payment     Maturity    Rem       Date       LTV     Mortgage    Payment
  Account     Origination      Balance      Loan Bal.      Date        Date      Term       Due      Ratio      Rate     Int & Prin
--------------------------- -------------- ------------ ----------- ----------- -------  ----------  -------  ---------  -----------
<S>         <C>             <C>            <C>          <C>         <C>        <C>       <C>         <C>      <C>     <C>
 5700247785      41,100.00      41,062.58     5,270.99  03/06/2000  12/31/2029  356.19   05/29/2000   69.6      9.500        318.99
 5700249294     127,600.00     127,001.42     9,406.64  11/06/1999  09/01/2029  352.14   06/17/2000   89.8      8.375        895.19
 5700249815      53,500.00      53,327.79     2,281.75  12/08/1999  10/03/2029  353.23   06/21/2000   84.9      8.779        389.51
 5700250011      53,300.00      53,197.87     2,901.88  11/09/1999  09/04/2029  352.24   05/23/2000   83.2      7.875        356.71
 5700263790     123,400.00     123,082.46     8,967.88  12/07/1999  10/02/2029  353.19   05/23/2000   89.4      9.854        987.30
 5700268005      99,000.00      98,863.29     5,179.11  11/01/1999  10/01/2029  352.00   07/01/2000   67.8      7.875        717.82
 5700269078     127,200.00     127,096.88    11,371.00  04/06/2000  01/23/2030  357.14   06/01/2000   87.7     10.048      1,034.52
 5700270746      82,400.00      82,286.21     4,747.20  12/02/1999  11/02/2029  353.03   07/02/2000   69.8      7.875        597.46
 5700271702      75,200.00      75,072.20     6,862.28  12/08/1999  10/02/2029  353.23   06/21/2000   67.7      8.465        531.99
 5700280802     104,000.00     103,880.36     5,196.16  01/05/2000  10/31/2029  354.12   06/21/2000   80.0      8.375        729.63
 5700283137     285,700.00     245,698.26    25,133.80  01/05/2000  10/31/2029  354.12   05/24/2000   62.1      8.790      1,792.80
 5700294605      73,700.00      73,632.23         0.00  03/06/2000  12/31/2029  356.19   06/26/2000   67.0      9.454        569.73
 5700299588     215,800.00     215,582.95    16,214.40  03/06/2000  12/31/2029  356.19   06/26/2000   89.9      9.025      1,606.30
 5700300717      62,300.00      62,240.21     6,334.00  06/06/2000  04/02/2030  359.15   08/01/2000   69.2      9.250        473.08
 5700302432     217,000.00     216,700.34    11,758.44  12/02/1999  11/02/2029  353.03   06/02/2000   83.4      7.875      1,573.40
 5700312381     142,300.00     142,153.07    10,852.09  03/02/2000  02/02/2030  356.05   06/02/2000   85.7      9.626      1,209.64
 5700317026      62,400.00      62,337.53     6,140.68  03/06/2000  12/31/2029  356.19   06/26/2000   64.3      9.048        465.43
 5700319329     106,800.00     106,697.92     8,156.45  03/06/2000  12/31/2029  356.19   05/29/2000   72.6      9.269        812.34
 5700319436     166,000.00     165,840.32         0.00  03/01/2000  02/01/2030  356.00   07/01/2000   73.7      9.625      1,410.98
 5700319923      83,500.00      83,425.95     6,171.45  02/05/2000  12/01/2029  355.13   06/24/2000   89.7      9.625        655.11
 5700323727      54,900.00      54,852.59         0.00  05/06/2000  02/23/2030  358.16   07/01/2000   68.6      9.751        435.41
 5700351660      76,500.00      76,420.61     5,653.71  01/05/2000  10/31/2029  354.12   05/24/2000   88.9      8.875        561.82
--------------------------  -------------  -----------                          ------               -----    -------  ------------
        118  15,021,000.00  14,961,255.46   835,355.09                          354.09                78.7      9.270    116,956.75

      2,544 162,469,809.94 161,461,730.42 1,181,591.90                          259.06                76.9     11.478  1,682,597.81


</TABLE>


<PAGE>

                                   EXHIBIT H-2

                       MORTGAGE LOAN SCHEDULE FOR GROUP 2


<PAGE>
<TABLE>
                                                                                                                       Page 1
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     161013529    MCNULTY JAMES P               336 FLORA AVENUE RD 1               STANHOPE                NJ   07874
332-01     990     801233297    HAWLEY WILLIAM M              3663 SEAFORD COURT                  PASADENA                MD   21122
332-01     901     801261058    MONNIN DALE L                 338 CHESTNUT ST                     VERSAILLES              OH   45380
332-01     990     801264581    MESWANI VINAY                 5 BRITTANY ROAD                     MONTVILLE               NJ   07045
332-01     990     801430109    PERRY TIMOTHY                 359 KITCHEN RD                      MOORESVILLE             IN   46158
332-01     990     801668732    SPIVEY AUGUSTINE              715 GHENT STREET                    WINDSOR                 NC   27983
332-01     901     802252221    BOHLAR CLEOPHUS               16769 WOODINGHAM                    DETROIT                 MI   48221
332-01     901     802266973    OLIBRICE FRANCOIS             3747 STEPPING STONE LANE            BURTONSVILLE            MD   20866
332-01     901     802312157    MCCOY JAMES R                 456 LESLIE STREET                   NEWARK                  NJ   07112
332-01     901     802539890    NASWORTHY MARK CHARLES        3678 GATLIN PLACE CIRCLE            ORLANDO                 FL   32812
332-01     901     802556266    NAZZARO RALPH G               171 LIBERTY AVENUE                  MANAHAWKIN              NJ   08050
332-01     901     802615005    GRACEN MICHAEL V              744 SAVRORA STREET                  ITHACA                  NY   14850
332-01     901     802679415    KING TRACY A                  1665 MICROFILM ROAD                 BASSETT                 VA   24055
332-01     901     802727446    MARKS CHARLES RAY             8935 GRAVES DRIVE                   SLAUGHTER               LA   70777
332-01     901     802739417    SOLORIO GILDARDO              1720 THOUSAND OAKS COURT            STOCKTON                CA   95206
332-01     901     802778225    CASON RALPH E                 12022 CHICAMAUGA TRAIL              HUNTSVILLE              AL   35803
332-01     901     802780882    FOAT CHARLES                  5233 NORTH 15TH STREET              PHILADELPHIA            PA   19141
332-01     901     802787127    HAWKINS CINQUETTA             5934 CRYSTAL STREET                 PHILADELPHIA            PA   19120
332-01     901     802806232    WRIGHT SABRINA                3597 WEST 60TH STREET               CLEVELAND               OH   44102
332-01     901     802905240    SANTOS ALFREDO                720 BRIGHT LEAF ROAD                LAWRENCEVILLE           VA   23868
332-01     901     802912618    PARHAM RAYMOND T              18432 SANDY HILL ROAD               COURTLAND               VA   23837
332-01     901     802939033    AMEY JOHNNIE C                39 LA GORCE BLVD                    BURLINGTON              NJ   08016
332-01     901     802968453    LECHLEITNER JAMES S JR        25 ELKIN DRIVE                      MIDDLE ISLAND           NY   11959
332-01     901     802991901    SHEPLER GLEN R                1074 DRAGER ROAD                    COLUMBIA                PA   17512
332-01     901     803001882    NEESE ZELDA                   1809 MACOMBER ST                    TOLEDO                  OH   43606
332-01     901     803043165    ANGELUCCI THOMAS              5 FITZSIMMONS AVENUE                MIDDLESEX               NJ   08846
332-01     901     803049907    MASTERS JAMES R               9534 CHAREST                        HAMTRAMCK               MI   48212
332-01     901     803068600    HOOD REGINALD L               716 GREENWOOD AVENUE                CINCINNATI              OH   45229
332-01     901     803096809    MARTIN JOANN H                1208 LOCUST STREET                  VICKSBURG               MS   39180
332-01     901     803106038    RICHARDSON LEROY              732 THIRD STREET SOUTH EAS          MASSILLON               OH   44646
332-01     901     803110022    BAXTER KIRTIS W               14 CLEMSON ROAD                     CHERRY HILL             NJ   08034
332-01     901     803119098    RAYMOND DEWEY A               1 PIN OAK LANE                      NORWALK                 CT   06850
332-01     901     803131762    SMITH JUNE                    8006 B CORNWALL ROAD                OXFORD                  NC   27565
332-01     901     803134691    CARRAWAY JOHNNY ANTRON        402 WEST OAKLAND STREET             SUMTER                  SC   29150
332-01     901     803135474    BOYER KENNETH                 HC6                                 BROOKVILLE              PA   15825
332-01     901     803140532    HEYWOOD ANTHONY               1 ROWENA DRIVE                      JOHNSTON                RI   02919
332-01     901     803142751    ARANGO HENRY G                10 FRANKLIN AVENUE                  SETAUKET                NY   11733
332-01     901     803151372    DECIMUS FRANCIA TONY          186 JACOBY STREET                   MAPLEWOOD               NJ   07040
332-01     901     803156868    MALLANE MARK D                11773 SIR LANCELOT WEST             CROMWELL                IN   46732
332-01     901     803158765    HARRIS MARGARET               15377 LITTLEFIELD                   DETROIT                 MI   49227
332-01     901     803163963    SPRUILL MARK                  241 LOCUST AVENUE                   WASHINGTON              PA   15301
332-01     901     803171925    OCKER JOHN T                  8501 WEST SUNWOOD CIRCLE            LOUISVILLE              KY   40219
332-01     901     803178730    KLAFF RICHARD K               1219 RIVERMET AVE                   FORT WAYNE              IN   46805
332-01     901     803184100    ACKER LISA D                  7024 MARSH CREEK DRIVE              TROTWOOD                OH   45426
332-01     901     803184258    DANTONI MICHAEL T             3 ROBERT DRIVE                      SHIP BOTTOM             NJ   08008
332-01     901     803184647    MALAVE LEONARD A              5001 KENVIEW STREET                 GREENSBORO              NC   27410
332-01     901     803195577    MAXWELL LALAINA R             236 HARRIS STREET                   HARRISBURG              PA   17112
332-01     901     803199181    SPIVEY RICKIE Y               7576 HIGHWAY 96                     FORT VALLEY             GA   31030
332-01     901     803201789    THOMAS TRACY J                219 EAST MADISON STREET             LANCASTER               PA   17602
332-01     901     803202530    MOORE ALAN                    1028 SILVERADO WAY                  MURFREESBORO            TN   37130
332-01     901     803203223    REYES MADELYN                 18831 BELLMORE AVENUE               ORLANDO                 FL   32821
332-01     901     803204197    CARRAWAY MELINDA J            410 KING STREET                     BISHOPVILLE             SC   29010
332-01     901     803204510    PULEO GABRIEL J               213 MECKLENBURG AVENUE              KENBRIDGE               VA   23944
332-01     901     803204791    BLAGRIFF DORIS                54 WELCH TERRACE                    FAIRFIELD               CT   06430
332-01     901     803205822    PATTON KENNETH D              1622 E STREET                       BEDFORD                 IN   47421
332-01     901     803212414    JACKSON DAVID W               211 CEMETERY ROAD                   LAWERENCEBURG           TN   38464
332-01     901     803213339    BARBOUR CHARLES D             120 SUNNYBROOK LANE                 SELMA                   NC   27576
332-01     901     803213503    VONHOFSTEDER WILHELM          96 SARGENT STREET                   AKRON                   IA   51001
332-01     901     803215540    BEACHUM JOE R                 244 C-101 SUN COLONY BLVD           LONGS                   SC   29568


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  161013529          106,400.00         103,513.60   03/01/1996    02/01/2026     8.000        8.000        14.000      5.250
  801233297           85,000.00          83,696.04   01/01/1999    12/01/2028    11.375       10.375        17.375      7.375
  801261058           39,200.00          38,931.29   03/01/1999    02/01/2029    10.125        9.125        16.125      5.750
  801264581          282,000.00         279,596.85   09/01/1998    08/01/2028    10.875        9.875        16.875      6.750
  801430109           74,500.00          73,845.06   02/11/1999    01/11/2029     9.250        8.250        15.250      6.100
  801668732           36,800.00          36,557.55   05/01/1999    04/01/2029    13.375       12.375        19.375      9.000
  802252221           17,600.00          17,512.44   10/01/1999    09/01/2029     9.375        8.375        15.375      5.775
  802266973          105,600.00         105,328.28   10/01/1999    09/01/2029    11.625       10.625        17.625      7.750
  802312157          119,850.00         119,602.65   11/01/1999    10/01/2029    12.000       11.000        18.000      8.025
  802539890          243,000.00         242,376.58   11/01/1999    10/01/2029    11.000       10.000        17.000      7.250
  802556266          131,500.00         131,235.96   11/01/1999    10/01/2029    12.125       11.125        18.125      7.775
  802615005           64,800.00          64,701.08   02/01/2000    01/01/2030    10.750        9.750        16.750      6.250
  802679415           79,050.00          79,003.27   07/01/2000    06/01/2030    11.875       10.875        17.875      7.000
  802727446           27,680.00          27,605.93   03/01/2000    02/01/2020    13.000       12.000        19.000      8.400
  802739417           79,600.00          79,504.13   01/01/2000    12/01/2029    12.875       11.875        18.875      8.875
  802778225           79,200.00          79,096.80   03/01/2000    02/01/2030    10.125        9.125        16.125      5.850
  802780882           40,000.00          39,968.95   03/01/2000    02/01/2030    12.500       11.500        18.500      7.900
  802787127           46,900.00          46,873.76   04/01/2000    03/01/2030    12.125       11.125        18.125      7.250
  802806232           26,000.00          25,976.17   03/01/2000    02/01/2030    11.750       10.750        17.750      6.750
  802905240           56,000.00          56,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      7.250
  802912618           64,758.00          64,758.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  802939033           84,000.00          84,000.00   06/01/2000    05/01/2030    13.875       12.875        19.875      8.950
  802968453           86,450.00          86,450.00   06/01/2000    05/01/2030    13.625       12.625        19.625      8.150
  802991901          122,500.00         122,500.00   07/01/2000    06/01/2030     8.500        7.500        14.500      4.500
  803001882           30,550.00          30,530.39   04/01/2000    03/01/2030    11.500       10.500        17.500      6.750
  803043165           77,600.00          77,526.91   03/01/2000    02/01/2030    11.625       10.625        17.625      7.150
  803049907           60,000.00          59,981.34   05/01/2000    04/01/2030    11.625       10.625        17.625      6.900
  803068600           18,200.00          18,181.40   04/01/2000    03/01/2030    11.250       10.250        17.250      6.500
  803096809           31,440.00          31,430.32   04/01/2000    03/01/2030    14.750       13.750        20.750     10.250
  803106038           26,400.00          26,393.05   05/01/2000    04/01/2030    12.375       11.375        18.375      7.750
  803110022          140,000.00         139,894.12   04/01/2000    03/01/2030    10.750        9.750        16.750      6.250
  803119098          440,000.00         439,851.45   05/01/2000    04/01/2030    11.250       10.250        17.250      5.750
  803131762           98,600.00          98,600.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.250
  803134691           28,000.00          28,000.00   07/01/2000    06/01/2025    12.000       11.000        18.000      6.250
  803135474           59,900.00          59,900.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.950
  803140532          130,900.00         130,860.41   05/01/2000    04/01/2030    11.750       10.750        17.750      6.500
  803142751          429,250.00         429,137.03   06/01/2000    05/01/2030    12.375       11.375        18.375      7.650
  803151372          161,500.00         161,467.04   05/01/2000    04/01/2030    13.500       12.500        19.500      7.750
  803156868          172,250.00         172,250.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803158765           60,000.00          60,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.400
  803163963           47,600.00          47,600.00   07/01/2000    06/01/2030    11.875       10.875        17.875      6.750
  803171925           52,390.00          52,390.00   07/01/2000    06/01/2030    12.625       11.625        18.625      7.125
  803178730           78,625.00          78,625.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
  803184100           45,050.00          45,050.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803184258          240,000.00         239,949.59   05/01/2000    04/01/2030    13.375       12.375        19.375      7.950
  803184647           96,000.00          96,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803195577           49,050.00          49,030.51   05/01/2000    04/01/2030    10.500        9.500        16.500      5.400
  803199181           78,400.00          78,400.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
  803201789           45,600.00          45,583.74   05/01/2000    04/01/2030    11.000       10.000        17.000      6.150
  803202530          110,400.00         110,373.29   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803203223           76,330.00          76,330.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803204197           47,600.00          47,586.90   07/01/2000    06/01/2030    11.750       10.750        17.750      6.000
  803204510           55,800.00          55,800.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.750
  803204791          100,000.00          99,962.34   05/01/2000    04/01/2030    10.750        9.750        16.750      5.750
  803205822           50,915.00          50,915.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
  803212414           46,750.00          46,703.53   05/01/2000    04/01/2020    12.125       11.125        18.125      7.000
  803213339           84,800.00          84,800.00   07/01/2000    06/01/2030    13.000       12.000        19.000      7.250
  803213503           37,350.00          37,304.89   04/01/2000    03/01/2030    10.875        9.875        16.875      6.400
  803215540           50,000.00          49,977.88   05/01/2000    04/01/2030    10.000        9.000        16.000      5.250
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 2
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803227701    JACKSON STERLING              2514-16 PHILADELPHIA                DETROIT                 MI   48206
332-01     901     803234012    EATON MELVIN ANTHONY          176 LEE BROOK ROAD                  KITTRELL                NC   27544
332-01     901     803240316    FLORES VINCENTE               1207 SUNSET PLACE                   SILER CITY              NC   27344
332-01     901     803249218    BANKS RANDOLPH S              15743 STOUT                         DETROIT                 MI   48223
332-01     901     803249366    PSZCZOLKOWSK THOMAS C         818 INDIANA AVENUE                  LEMOYNE                 PA   17043
332-01     901     803252972    FASOS JAMES                   200-05 33RD AVENUE                  BAYSIDE                 NY   11361
332-01     901     803253251    COMPORATO CONCETTA            266 REID AVENUE                     STATEN ISLAND           NY   10305
332-01     901     803260124    ATKINS RANDAL                 321 WEST ELM STREET                 TITUSVILLE              PA   16354
332-01     901     803264423    LONG WILLIAM J                18 ELIZABETH STREET                 HONESDALE               PA   18431
332-01     901     803265297    JENKINS SARAH C               595 BRITTLE BANK ROAD               WALTERBORO              SC   29488
332-01     901     803269844    CLEMENTE CARLOS               1312 SUMMER DRIVE                   SILER CITY              NC   27344
332-01     901     803270008    JONES TEBUCKY                 125 NEWINGTON AVE                   NEW BRITAIN             CT   06051
332-01     901     803272491    WADE FRANK D                  740 GOOSE DAM ROAD                  ROCKY MOUNT             VA   24151
332-01     901     803276617    BRADY JEFFREY G               1960 WELSH ROAD                     CUMRU TOWNSHIP          PA   19540
332-01     901     803277037    BARNHART ROBERT W             817 WEST CLARK STREET               RENSSELAER              IN   47978
332-01     901     803279264    WALLACE CHARLES E             1375 COUNTRY CLUB ROAD              COLUMBUS                OH   43227
332-01     901     803279405    TUCK JASON L                  11012 CADILLAC                      WARREN                  MI   48066
332-01     901     803281120    DAY DAVID G                   2716 26TH AVENUE DRIVE WES          BRADENTON               FL   34205
332-01     901     803288638    JENNINGS MIKE E               75 LEE ROAD 656                     VALLEY                  AL   36854
332-01     901     803292226    FIERO PHILIP N                207 DONALDSON AVENUE                RUTHERFORD              NJ   07070
332-01     901     803292549    GAYLORD DOWN RICHMOND         8949 MACKEYS ROAD                   ROPER                   NC   27970
332-01     901     803295690    GOMEZ DONALD                  256 SEAMAN STREET                   NEW BRUNSWICK           NJ   08901
332-01     901     803298512    EDWARDS MARTHA J              7120 BETHAL ROAD                    FLORENCE                SC   29506
332-01     901     803299668    LAMMERT JEFFERY D             808 WHITE OAK CIRCLE                PITTSBURGH              PA   15228
332-01     901     803299734    BIGGERSTAFF DEBRA K           716 ROCK CASTLE DRIVE               YORK                    SC   29745
332-01     901     803300045    JOHNSON SONYA D               15501 ILENE                         DETROIT                 MI   48221
332-01     901     803301183    HOGSETT JOHN T JR             423 HOPEWELL ROAD                   BROWNSVILLE             PA   15417
332-01     901     803303361    CLARK EDWARD C SR             311 EAST WASHINGTON STREET          ELIZABETHTOWN           PA   17022
332-01     901     803304666    TOMBLIN LINDSEY M             14 EMS D 18 B LANE                  SYRACUSE                IN   46567
332-01     901     803308733    PURCELL DONALD JR             14259 SOUTH ALTON RD                LEAVENWORTH             IN   47137
332-01     901     803309095    LAYTON JERRY G                3393 THOROUGHBRED LANE              YORK                    SC   29745
332-01     901     803309541    COARD LOUISE                  RT 7 BOX 611F                       MANNING                 SC   29102
332-01     901     803312685    BELL ROBERT                   RT 3 BOX 998-L                      MANNING                 SC   29102
332-01     901     803315381    BEHAN JEAN                    29 ASTER AVE                        HOLTSVILLE              NY   11742
332-01     901     803315977    HENTON EARNEST D              6470 MAJESTIC                       DETROIT                 MI   48210
332-01     901     803316793    ROSARIO MARY                  2915 HUMPHREY STREET                EAST ELMHURST           NY   11369
332-01     901     803318344    CAMPBELL HAROLD P             4501 N 41ST ST                      MILWAUKEE               WI   53209
332-01     901     803320175    MITCHELL JEFF                 107 CUMBERLAND DRIVE                PHENIX CITY             AL   36867
332-01     901     803327501    RUSE CHAD A                   RD 1 BOX 132-1                      CARMICHAELS             PA   15320
332-01     901     803331479    DAHL LUCINDA K                19332 WEST FLOWER STREET            LITCHFIELD PARK         AZ   85340
332-01     901     803331750    LYNCH CYNTHIA A               1400 ST ANDREWS DR SAW CRE          BUSHKILL                PA   18324
332-01     901     803332261    BARR LUBERTHA G               815 WEST OAKLAND AVENUE             SUMTER                  SC   29150
332-01     901     803333038    SWAILS JANICE S               306 TIMBER WOLF TRAIL               NICHOLLS                GA   31533
332-01     901     803334465    WEDEL MARK                    414 FERRY STREET                    THOMPSON FALLS          MT   59873
332-01     901     803338425    RAINEY MALIK                  83 VAUGHN DRIVE                     NEWARK                  NJ   07019
332-01     901     803339647    SPENCE JERRY                  2675 OLD NATCHEZ TRAIL              CAMDEN                  TN   38320
332-01     901     803340991    BALLARD LATANGA M             5785 OLDTOWN                        DETROIT                 MI   48224
332-01     901     803342575    KOCH LYNN                     354 PAWNEE DRIVE                    AUBURN                  PA   17922
332-01     901     803344357    COWSER LOUISE                 18888 MARX                          DETROIT                 MI   48203
332-01     901     803345321    ANDERSON BOBBY                501 GRACE STREET                    HAWKINSVILLE            GA   31036
332-01     901     803349976    PARKER DEROY R JR             1016 BLACKSBURG HIGHWAY             BLACKSBURG              SC   29702
332-01     901     803351048    LEONARD NICHLOUS              9443 MARGO ANN LN                   OVERLAND                MO   63134
332-01     901     803351402    PYLE BASIL                    4002 MCKINLEY                       DEARBORN HTS            MI   48125
332-01     901     803351766    KAWKA WOJCIECH                RD 2 BOX 885                        HONESDALE               PA   18431
332-01     901     803352046    TUCKER KENNETH D              1412 DENDRON                        HEWITT                  TX   76643
332-01     901     803352962    CLARKE ROBERT K               H-561 BUMBLEBEE                     TOBYHANNA               PA   18466
332-01     901     803354166    RATMANSKY VICTORIA            1824 ROCKAWAY PARKWAY               BROOKLYN                NY   11236
332-01     901     803355106    DEGARMO THOMAS J JR           130 BRADYS RIDGE                    WELLSBURG               WV   26070
332-01     901     803356757    DAVIS GEORGE                  141 WATERS EDGE ROAD                HENDERSON               NC   27536

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803227701           68,000.00          68,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      4.875
  803234012           76,875.00          76,875.00   07/01/2000    06/01/2030    12.125       11.125        18.125      7.125
  803240316           55,040.00          55,040.00   07/01/2000    06/01/2030    13.000       12.000        19.000      7.250
  803249218           42,650.00          42,650.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.530
  803249366          153,500.00         153,500.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803252972          187,200.00         187,200.00   07/01/2000    06/01/2030    13.000       12.000        19.000      7.750
  803253251          172,000.00         171,959.55   05/01/2000    04/01/2030    12.875       11.875        18.875      8.450
  803260124           63,750.00          63,750.00   07/01/2000    06/01/2030    11.250       10.250        17.250      5.500
  803264423           90,000.00          90,000.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.900
  803265297           58,500.00          58,500.00   07/01/2000    06/01/2030    10.875        9.875        16.875      5.375
  803269844           56,000.00          56,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      7.250
  803270008          108,040.00         108,040.00   07/01/2000    06/01/2030     9.750        8.750        15.750      5.000
  803272491           99,000.00          99,000.00   06/01/2000    05/01/2030    11.750       10.750        17.750      7.000
  803276617           68,000.00          68,000.00   06/01/2000    05/01/2030    11.875       10.875        17.875      6.200
  803277037           36,750.00          36,750.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803279264           69,400.00          69,351.61   07/01/2000    06/01/2030    11.125       10.125        17.125      6.150
  803279405           69,600.00          69,560.25   05/01/2000    04/01/2030    11.125       10.125        17.125      6.400
  803281120           80,180.00          80,180.00   07/01/2000    06/01/2030    11.375       10.375        17.375      5.625
  803288638           74,700.00          74,700.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.500
  803292226          161,000.00         161,000.00   06/01/2000    05/01/2030    13.500       12.500        19.500      8.000
  803292549           51,000.00          50,977.43   05/01/2000    04/01/2030    10.000        9.000        16.000      5.375
  803295690          110,500.00         110,500.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.150
  803298512           80,750.00          80,750.00   07/01/2000    06/01/2030    10.625        9.625        16.625      5.750
  803299668          377,000.00         377,000.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.810
  803299734           91,350.00          91,350.00   07/01/2000    06/01/2030    11.500       10.500        17.500      6.750
  803300045           31,500.00          31,500.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.750
  803301183           64,400.00          64,400.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.650
  803303361           85,130.00          85,130.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.400
  803304666           60,775.00          60,775.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803308733           51,300.00          51,300.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.750
  803309095           83,700.00          83,700.00   07/01/2000    06/01/2030    11.750       10.750        17.750      7.000
  803309541           57,120.00          57,120.00   07/01/2000    06/01/2030    10.250        9.250        16.250      6.000
  803312685           62,250.00          62,250.00   07/01/2000    06/01/2030    13.250       12.250        19.250      8.250
  803315381          129,700.00         129,700.00   07/01/2000    06/01/2030    11.625       10.625        17.625      6.400
  803315977           30,400.00          30,400.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.500
  803316793          213,600.00         213,600.00   07/01/2000    06/01/2030    12.750       11.750        18.750      8.000
  803318344           38,500.00          38,500.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.750
  803320175           49,200.00          49,200.00   07/01/2000    06/01/2030    10.500        9.500        16.500      4.750
  803327501           85,250.00          85,250.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.500
  803331479           72,000.00          72,000.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.250
  803331750           86,553.00          86,513.20   07/01/2000    06/01/2030    13.000       12.000        19.000      8.250
  803332261           50,400.00          50,400.00   07/01/2000    06/01/2030    12.000       11.000        18.000      7.000
  803333038           91,800.00          91,800.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.950
  803334465           55,250.00          55,250.00   07/01/2000    06/01/2030     9.750        8.750        15.750      5.250
  803338425           60,200.00          60,186.24   05/01/2000    04/01/2030    13.000       12.000        19.000      7.750
  803339647           64,600.00          64,600.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.500
  803340991           81,600.00          81,600.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803342575           90,000.00          90,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.250
  803344357           18,700.00          18,700.00   07/01/2000    06/01/2030    11.625       10.625        17.625      7.030
  803345321           44,400.00          44,400.00   07/01/2000    06/01/2025    12.500       11.500        18.500      6.750
  803349976           38,250.00          38,250.00   07/01/2000    06/01/2025    14.000       13.000        20.000      8.250
  803351048           49,300.00          49,300.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.500
  803351402           82,400.00          82,400.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.150
  803351766          112,845.00         112,845.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.450
  803352046          166,875.00         166,875.00   07/01/2000    06/01/2030    11.000       10.000        17.000      5.500
  803352962           57,060.00          57,060.00   07/01/2000    06/01/2030    10.375        9.375        16.375      6.125
  803354166          217,500.00         217,500.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.700
  803355106           76,500.00          76,500.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.250
  803356757           90,000.00          90,000.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 3
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803359272    WRIGHT MACHELE                1512 OAK PARK LANE                  SALADO                  TX   76571
332-01     901     803360833    HOWARD LARRY W                20250 WICK RD                       TAYLOR                  MI   48180
332-01     901     803360890    SITTO RAGHAD                  5111 CEDAR HURST DR                 WEST BLOOMFIELD         MI   48322
332-01     901     803361245    GERMANY ANTHONY               1841 SUMMIT RIDGE DRIVE             CAMDEN                  SC   29020
332-01     901     803361765    WATSON LATINA D               6620 NORTH LEE STREET               SPOKANE                 WA   99217
332-01     901     803361773    WHITE BENJAMIN                332 SOUTH CEDAR BROOK DRIV          AUBURN                  AL   36830
332-01     901     803361922    ROSE LOUIS                    183 THOMAS STREET                   JESSUP                  PA   18434
332-01     901     803361948    VANCE ALLEN                   2920 STATE ROUTE 193                JEFFERSON               OH   44047
332-01     901     803362292    PAYONK DAVID M                2219 CAPOUSE AVENUE                 SCRANTON                PA   18509
332-01     901     803362334    HOLLOWAY JEANELLE E           3762 CARSLEY ROAD                   WAVERLY                 VA   23890
332-01     901     803362714    CUPELLI ALICE A               316 DUNMORE STREET                  THROOP                  PA   18512
332-01     901     803362904    PEREZ ROSA E                  2733 PEARSALL AVENUE                BRONX                   NY   10469
332-01     901     803363035    MILLER MATTHEW K              115 SHADY AVENUE                    BENTLEYVILLE            PA   15314
332-01     901     803363233    TEETSEL ROBERT L              161 DIETZ MOUNTAIN ROAD             TUNKHANNOCK             PA   18657
332-01     901     803363290    THOMAS CORLIS R               417 COLUMBIA DR                     COLUMBUS                GA   31907
332-01     901     803363472    LOW RICHARD V                 3550 WASHBURN RD                    VASSAR                  MI   48768
332-01     901     803363555    BISHOP JEFFREY S              115 FRONT STREET                    CATASAUQUA              PA   18032
332-01     901     803363563    BISHOP ARTHUR SR              1024 WARWICK AVE                    TOLEDO                  OH   43607
332-01     901     803363803    DAWSON ANDY WILLIAM           100-3 SEVEN HAWKS TRAIL             SHELBY                  NC   28152
332-01     901     803363951    GUSFA CHRISTOPHE A            21549 GREGORY                       DEARBORN                MI   48124
332-01     901     803364769    JANOWSKI TIMOTHY M            215 WALNUT STREET                   EDINBORO                PA   16412
332-01     901     803364785    WILLIAMS DARBY O              1595 PINE STREET                    MULGA                   AL   35118
332-01     901     803365220    GREEN DESMEND                 2639 2641 MAIN STREET               HARTFORD                CT   06112
332-01     901     803366467    NOECKER CODY S                6 WOODCOCK LN                       STANTON                 MO   63080
332-01     901     803366699    HAMM PAMELA                   7943 PROVIDENT STREET               PHILADELPHIA            PA   19150
332-01     901     803367028    ANDERSON BUDDY                68 STANFORD DRIVE                   JACKSON                 TN   38301
332-01     901     803367150    WOLFENSPERGE RYAN             2201 LARABEE AVE                    WAVERLY                 IA   50677
332-01     901     803367689    TAYLOR YVONNE                 5925 GARDNERS SCHOOL ROAD           WILSON                  NC   27893
332-01     901     803368034    SMITH GEORGE THOMAS           57 COOPER STREET                    PRINGLE                 PA   18704
332-01     901     803368133    GOOD DORIS                    3936 E 190TH STREET                 CLEVELAND               OH   44122
332-01     901     803368208    HAWKINS SAMUEL P              1904 NOBLE STREET                   ANDERSON                IN   46016
332-01     901     803368661    MYATT MARTIN VINDETTA W       500 GLEN CREST DRIVE                FAIRFIELD               AL   35064
332-01     901     803368976    WHITFIELD HENRY               2016 PARKVIEW DR                    TWINSBURG               OH   44087
332-01     901     803369636    TREVINO SUEANNE A             9315 CONGRESS ROAD                  HOMERVILLE              OH   44235
332-01     901     803369750    WILKINS ARNITA                3029 COKEY ROAD                     ROCKY MOUNT             NC   27801
332-01     901     803370063    DAVIS JOSEPH F                2332 KENDERTON AVENUE               ROSLYN                  PA   19001
332-01     901     803370642    GONZALEZ DEBBIE               3019 NORTH DELAWARE ST              INDIANAPOLIS            IN   46205
332-01     901     803370923    DE PIETRO ANTHONY JR          19 TAMMY TRAIL                      DRUMS                   PA   18222
332-01     901     803370931    SIMMONS RITA                  4811 F SPRING LAKE DRIVE            CHARLOTTE               NC   28212
332-01     901     803371541    DIAMANTES ANDREW M            36 38 E LUCIUS AVE                  YOUNGSTOWN              OH   44507
332-01     901     803371855    ELDER JERRY                   1444 EAST 88TH ST                   CLEVELAND               OH   44106
332-01     901     803372077    ABBATTO DONNA                 110 COLONIAL DRIVE                  BRICK                   NJ   08724
332-01     901     803372242    FAIR BARBARA J                8080 GATOR COURT                    INVERNESS               FL   34453
332-01     901     803372267    DOWDELL HENRY J               4804 WINTER STREET                  FORT WAYNE              IN   46806
332-01     901     803372358    BROWN ADRIAN L                9826 EAST 39TH STREET               INDIANAPOLIS            IN   46236
332-01     901     803372705    ZEMO JOSEPH T                 29 LAUREL DRIVE                     HANOVER                 PA   17331
332-01     901     803372770    DAVIEAU NANCY RENEE           2532 E 38TH ST                      LORAIN                  OH   44055
332-01     901     803373067    KARAVIS JOHN W                245 MCGINNIS STREET                 PLYMOUTH                PA   18651
332-01     901     803373125    ARMES CHARLIE W JR            706 JEFFERSON STREET                BOYDTON                 VA   23917
332-01     901     803373299    HENLE ROBERT F                64 ZIP LANE                         BAILEY                  CO   80421
332-01     901     803374024    ROLFS AVRIL M                 125 MOUNTAINTOP CIRCLE              BUSHKILL                PA   18324
332-01     901     803374123    KING EARL R                   9202 ELMDALE ROAD                   CLARKSVILLE             MI   48815
332-01     901     803374438    FRETWELL RICHARD W            558 PINEWOOD LANE                   BASSETT                 VA   24055
332-01     901     803374701    HARRIS ALORIA                 19561 ANNOTT                        DETROIT                 MI   48205
332-01     901     803375088    WARSAW CHARLENE               1235 TINTON AVENUE                  BRONX                   NY   10456
332-01     901     803375237    SNYDER BONNIE B               113 BELLEVUE STREET                 CUMBERLAND              MD   21502
332-01     901     803375351    TANNER RITA J                 719 VICTORIA AVE                    AKRON                   OH   44310
332-01     901     803375567    SPENCE ANTIONETTE             2820 PRESSTMAN STREET               BALTIMORE               MD   21216
332-01     901     803376292    MANIFOLD ETHEL                281 1ST AVENUE                      VALLEYHEAD              AL   35989

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803359272           68,200.00          68,200.00   06/01/2000    05/01/2030    10.125        9.125        16.125      5.250
  803360833          100,000.00         100,000.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803360890          215,100.00         215,010.31   05/01/2000    04/01/2030    10.250        9.250        16.250      5.375
  803361245           38,000.00          38,000.00   07/01/2000    06/01/2025    12.375       11.375        18.375      6.875
  803361765           58,225.00          58,225.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.625
  803361773          137,700.00         137,700.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803361922           76,000.00          75,981.09   06/01/2000    05/01/2030    12.625       11.625        18.625      7.500
  803361948          108,000.00         108,000.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.000
  803362292           90,000.00          89,920.05   07/01/2000    06/01/2030    10.000        9.000        16.000      5.750
  803362334           58,000.00          58,000.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.250
  803362714           63,750.00          63,750.00   06/01/2000    05/01/2030     9.750        8.750        15.750      4.750
  803362904          182,200.00         182,200.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803363035           62,400.00          62,400.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803363233           92,000.00          91,971.40   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803363290           68,400.00          68,400.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803363472           63,700.00          63,700.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803363555           76,500.00          76,500.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803363563           58,500.00          58,500.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.750
  803363803           76,500.00          76,500.00   07/01/2000    06/01/2030    11.750       10.750        17.750      7.000
  803363951          108,750.00         108,750.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.000
  803364769           54,400.00          54,387.56   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803364785           46,750.00          46,750.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803365220           54,000.00          53,983.67   06/01/2000    05/01/2030    11.750       10.750        17.750      7.000
  803366467           61,600.00          61,587.78   06/01/2000    05/01/2030    13.625       12.625        19.625      7.900
  803366699           56,800.00          56,773.50   06/01/2000    05/01/2030     9.750        8.750        15.750      5.000
  803367028           68,000.00          68,000.00   06/01/2000    05/01/2030    13.625       12.625        19.625      7.875
  803367150           55,900.00          55,890.11   06/01/2000    05/01/2030    14.125       13.125        20.125      8.650
  803367689           64,600.00          64,600.00   06/01/2000    05/01/2030    12.875       11.875        18.875      8.000
  803368034           96,400.00          96,400.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803368133           53,900.00          50,312.13   06/01/2000    05/01/2030    11.375       10.375        17.375      6.125
  803368208           52,800.00          52,800.00   07/01/2000    06/01/2030    13.500       12.500        19.500      8.500
  803368661           76,700.00          76,700.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803368976          237,150.00         237,150.00   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803369636          263,990.00         263,990.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.500
  803369750           33,600.00          33,600.00   06/01/2000    05/01/2015    12.125       11.125        18.125      7.250
  803370063           75,000.00          75,000.00   06/01/2000    05/01/2030    12.625       11.625        18.625      8.200
  803370642           92,000.00          91,940.91   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803370923          103,275.00         103,237.16   06/01/2000    05/01/2030    10.875        9.875        16.875      5.950
  803370931           64,000.00          64,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      5.500
  803371541           32,300.00          32,300.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803371855           58,400.00          58,377.41   06/01/2000    05/01/2030    10.625        9.625        16.625      5.250
  803372077          116,000.00         116,000.00   07/01/2000    06/01/2030    14.500       13.500        20.500      9.550
  803372242           44,910.00          44,910.00   07/01/2000    06/01/2025    10.500        9.500        16.500      5.750
  803372267           45,900.00          45,863.36   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803372358           61,625.00          61,625.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803372705           81,000.00          80,977.46   05/01/2000    04/01/2030    12.125       11.125        18.125      7.500
  803372770           62,900.00          62,863.82   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803373067           54,375.00          54,375.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.750
  803373125           74,700.00          74,700.00   06/01/2000    05/01/2030    10.500        9.500        16.500      6.000
  803373299          212,000.00         211,945.74   06/01/2000    05/01/2030    12.500       11.500        18.500      7.375
  803374024           95,400.00          95,365.98   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803374123           61,400.00          61,400.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803374438           58,000.00          58,000.00   06/01/2000    05/01/2030     9.875        8.875        15.875      5.250
  803374701           44,200.00          44,200.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803375088          189,000.00         189,000.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.400
  803375237           54,179.00          54,132.14   06/01/2000    05/01/2030    10.125        9.125        16.125      6.250
  803375351           45,510.00          45,510.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.250
  803375567           40,300.00          40,300.00   06/01/2000    05/01/2030    14.125       13.125        20.125      8.625
  803376292           34,000.00          34,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.250
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 4
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803376318    LEWIS MICHAEL W               17 S MAIN STREET                    QUAKERTOWN              PA   18951
332-01     901     803376474    PIEWISZKO ANDRZEJ             146 JACKSON STREET                  BROOKLYN                NY   11211
332-01     901     803376490    MCGOUGH DELORES               1070 ALLEN RD                       KIMBALL                 MI   48074
332-01     901     803376714    KING RICKEY L                 1407 DALE STREET                    LONGVIEW                TX   75601
332-01     901     803376821    GROVES JAMES                  16 KINSHIP ROAD                     BALTIMORE               MD   21222
332-01     901     803376920    BURTON JENNIFER S             663 NORTH 4000 WEST                 WEST POINT              UT   84015
332-01     901     803377050    LAWS KEITH Z                  834 MCKINLEY AVE                    TOLEDO                  OH   43605
332-01     901     803377464    KELEMEN DOROTHY               33 COVENTRY ROAD                    BERKELEY TOWNSHIP       NJ   08721
332-01     901     803377571    COFFEY MARY THERESA           254 BLACKMAN STREET                 WILKES BARRE            PA   18702
332-01     901     803378819    MARTINELL DANIEL              93 HENRY STREET                     E. STROUDSBURG          PA   18301
332-01     901     803378892    MOORE THOMAS L                13602 HORNER AVENUE                 CLEVELAND               OH   44120
332-01     901     803378975    FRANKLIN MORRIS KEITH         313 CONE DRIVE                      HENDERSON               NC   27536
332-01     901     803379379    SPENCER JAMES F               914 SILVER OAK AVENUE               LADY LAKE               FL   32159
332-01     901     803379445    VILLEGAS JORGE                3243 WEST WASHINGTON                ANDERSON                IN   46011
332-01     901     803379841    WHITE ELIZABETH               223 REAR DAVID STREET               JOHNSTOWN               PA   15902
332-01     901     803380641    LANGFORD JAMES R              17015 SOUTHEAST 173RD TERR          WEIRSDALE               FL   32195
332-01     901     803380690    SMITH RONNIE                  7026 FISH ROAD                      MARSHVILLE              NC   28103
332-01     901     803380880    LE LOA THU THI                3210 KNIGHTS HAVEN LANE             GARLAND                 TX   75044
332-01     901     803381060    MORRIS LAWRENCE L             270973 HIGHWAY 101                  SEQUIM                  WA   98382
332-01     901     803381276    CONLEY ROBERT M               658 WESTERN AVENUE                  CANONSBURG              PA   15317
332-01     901     803381359    MCCALL ALBERT                 19166 ALGONAC                       DETROIT                 MI   48234
332-01     901     803381565    ROOME DANIEL K                1510 S EAST STREET                  INDIANAPOLIS            IN   46225
332-01     901     803381607    SLAUGHTER GRACE G             5 SEA CHASE DRIVE                   REHOBOTH BEACH          DE   19971
332-01     901     803382175    SICARI GLENN                  350 POWELL STREET                   STATEN ISLAND           NY   10312
332-01     901     803382209    CARRILLO DOUGLAS              12545 MORTON RD                     RICHMOND                MO   64085
332-01     901     803382753    BOND IVORY LOUIS              356 ST JOHNS ROAD                   DENMARK                 TN   38391
332-01     901     803382902    MASSEY CLINTON D              6731 FRIENDSHIP ROAD                PITTSVILLE              MD   21850
332-01     901     803383025    MCMILLIAN JOHN                887 N MARBLE RD                     LOWELL                  MI   49331
332-01     901     803383082    HENDERSON CAROLYN             193 ARCHER ROAD                     JONESBOROUGH            TN   37659
332-01     901     803383280    GRAY DONALD W                 107 ACUSHNET AVENUE                 SPRINGFIELD             MA   01105
332-01     901     803383405    DUNLAP CHARLES D              19 FAIRVIEW DRIVE                   ALUM CREEK              WV   25003
332-01     901     803383553    SMITH FRANCES J               1051 NORTH HAMILTON AVENUE          INDIANAPOLIS            IN   46201
332-01     901     803383868    KEEN RONALD E SR              2212 LOWER HUNTERS TRACE            LOUISVILLE              KY   40216
332-01     901     803384387    JORDAN ROCKY K                12775 PARRISH GAP ROAD              TURNER                  OR   97392
332-01     901     803384577    DAVIS MARK T                  10915 BUTTERNUT RIDGE RD            ELYRIA                  OH   44035
332-01     901     803385103    MATUOZZI RALPH D              9 11 HENDERSON BOULEVARD            FAIR LAWN               NJ   07410
332-01     901     803385376    BLAKNEY JIMMIE LEE            4165 NANCY DR                       SAGINAW                 MI   48601
332-01     901     803385616    LAWRENCE DONNA M              125 JACKSON STREET                  TRENTON                 NJ   08611
332-01     901     803385665    NELSON YVONNE                 109 RIVERSIDE CIRCLE                GOOSE CREEK             SC   29445
332-01     901     803385996    LAWRENCE DONNA                323 CHAMBERS STREET                 TRENTON                 NJ   08609
332-01     901     803386242    HUNT JESSICA                  214 RALPH HUNT BOULEVARD            ORRUM                   NC   28369
332-01     901     803386465    TOMLINSON RANDALL S           1342 COTTON STREET                  READING                 PA   19602
332-01     901     803387125    MCFERREN CORETTA              8219 S MARQUETTE                    CHICAGO                 IL   60617
332-01     901     803387547    MCNAIR GEORGE                 2329 WEST BEACH STREET              TAMPA                   FL   33607
332-01     901     803387679    PETERS VARDEEN FRANCIS        4220 FREEMONT AVE NORTH             MINNEAPOLIS             MN   55412
332-01     901     803387943    MILTENBERGER DOROTHY M        1090 ELM PLACE                      THORNTON                CO   80229
332-01     901     803388792    SIRRINE JOHN R                5018 ROME ROCK CREEK ROAD           ROME                    OH   44085
332-01     901     803389154    VANSICKLE KENNETH             3134 GEORGETOWN ROAD                INDIANAPOLIS            IN   46224
332-01     901     803389428    CROWE GERALD W                7554 RIVER RD                       OLMSTED FALLS           OH   44138
332-01     901     803389444    KENNEY PATRICK JOHN           10462N PINE SHORE LN                TOMAHAWK                WI   54487
332-01     901     803389840    ROYSTON LARRY F JR            2793 NORTH LAYFIELD ROAD            GILBERTSVILLE           PA   19525
332-01     901     803389881    BONKOWSKI BRUCE J             6355 LILLEY                         CANTON                  MI   48187
332-01     901     803389915    CARROLL TAMMY                 3116 44TH AVE SW                    LANETT                  AL   36863
332-01     901     803389923    COLON ANGEL                   3607 STEEPLECHASE ROAD              ZEPHYHILLS              FL   33543
332-01     901     803390095    LEE RONALD L                  6323 S HAMILTON AVE                 CHICAGO                 IL   60636
332-01     901     803390343    GRAMMER ROGER L II            21940 WEISBURG ROAD                 SUNMAN                  IN   47041
332-01     901     803391010    MARZZACCO ROBERT C            8 EAST SUMMIT STREET                AVIS                    PA   17721
332-01     901     803391440    JARRETT DANIEL B              115 WARREN WAY                      LANCASTER               PA   17601
332-01     901     803391721    CRAWFORD GEORGE               3518 ACACIA STREET                  JACKSONVILLE            FL   32205


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803376318           51,000.00          51,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.350
  803376474          391,000.00         391,000.00   07/01/2000    06/01/2030    12.375       11.375        18.375      6.750
  803376490           94,500.00          94,500.00   06/01/2000    05/01/2030    13.250       12.250        19.250      8.450
  803376714           49,500.00          49,500.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803376821           55,200.00          55,179.22   06/01/2000    05/01/2030    10.750        9.750        16.750      5.875
  803376920          174,250.00         174,250.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.500
  803377050           35,250.00          35,185.99   06/01/2000    05/01/2030    10.500        9.500        16.500      5.000
  803377464           44,100.00          44,085.90   06/01/2000    05/01/2030    11.500       10.500        17.500      6.850
  803377571           48,172.00          48,172.00   06/01/2000    05/01/2030    12.625       11.625        18.625      7.125
  803378819           86,400.00          86,372.39   06/01/2000    05/01/2030    11.500       10.500        17.500      6.750
  803378892           76,500.00          76,500.00   06/01/2000    05/01/2030     9.875        8.875        15.875      5.500
  803378975           79,900.00          79,900.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.875
  803379379           73,874.00          73,874.00   07/01/2000    06/01/2030    11.125       10.125        17.125      6.500
  803379445           70,400.00          70,400.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.875
  803379841           20,637.00          20,637.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803380641          102,000.00         102,000.00   06/01/2000    05/01/2030    12.625       11.625        18.625      7.750
  803380690           49,300.00          49,300.00   07/01/2000    06/01/2025    11.750       10.750        17.750      6.500
  803380880          107,200.00         107,174.06   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803381060           67,150.00          67,150.00   07/01/2000    06/01/2030    12.625       11.625        18.625      6.875
  803381276           49,500.00          49,482.35   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803381359           35,750.00          35,750.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803381565           40,000.00          40,000.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803381607          126,000.00         126,000.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.750
  803382175          499,500.00         499,500.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.900
  803382209           62,400.00          62,400.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803382753           67,000.00          67,000.00   06/01/2000    05/01/2030    14.125       13.125        20.125      8.625
  803382902           56,000.00          56,000.00   07/01/2000    06/01/2030    12.625       11.625        18.625      7.750
  803383025           41,650.00          41,635.91   06/01/2000    05/01/2025    14.500       13.500        20.500      9.500
  803383082           62,900.00          62,900.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.500
  803383280           85,405.00          85,405.00   06/01/2000    05/01/2030    11.000       10.000        17.000      5.750
  803383405           75,600.00          75,600.00   06/01/2000    05/01/2030    10.000        9.000        16.000      6.000
  803383553           25,500.00          25,500.00   06/01/2000    05/01/2030     9.250        8.250        15.250      4.500
  803383868          142,800.00         142,800.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803384387          112,500.00         112,500.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803384577          168,300.00         168,191.91   06/01/2000    05/01/2030    11.500       10.500        17.500      6.750
  803385103          227,000.00         226,823.62   06/01/2000    05/01/2030    10.625        9.625        16.625      6.375
  803385376           95,400.00          95,373.45   06/01/2000    05/01/2030    12.125       11.125        18.125      7.375
  803385616           46,400.00          46,400.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.250
  803385665           72,505.00          72,505.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  803385996           61,000.00          61,000.00   06/01/2000    05/01/2030     9.500        8.500        15.500      4.500
  803386242           59,250.00          59,250.00   07/01/2000    06/01/2030    13.000       12.000        19.000      7.250
  803386465           25,200.00          25,200.00   07/01/2000    06/01/2030    10.375        9.375        16.375      5.500
  803387125          131,700.00         131,700.00   06/01/2000    05/01/2030    10.625        9.625        16.625      5.750
  803387547           51,000.00          51,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.000
  803387679           88,000.00          88,000.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.000
  803387943           82,000.00          82,000.00   06/01/2000    05/01/2030    11.000       10.000        17.000      5.250
  803388792           97,200.00          97,200.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  803389154           63,040.00          63,011.01   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803389428          124,800.00         124,800.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803389444           72,000.00          72,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      5.750
  803389840          117,300.00         117,300.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.000
  803389881          154,700.00         154,700.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.500
  803389915           63,750.00          63,723.27   06/01/2000    05/01/2030    10.250        9.250        16.250      5.250
  803389923           57,600.00          57,600.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803390095           50,400.00          50,400.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.750
  803390343           88,400.00          88,400.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803391010           60,000.00          60,000.00   06/01/2000    05/01/2030    13.625       12.625        19.625      8.650
  803391440           92,000.00          92,000.00   06/01/2000    05/01/2030    13.125       12.125        19.125      8.200
  803391721           44,000.00          44,000.00   06/01/2000    05/01/2030    14.625       13.625        20.625      9.625
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 5
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803391812    WILLIAMS BRENDA F             3533 17TH AVE NORTH                 BIRMINGHAM              AL   35234
332-01     901     803392323    WADE TODD R                   7250 IVISON ROAD                    BYRON                   NY   14422
332-01     901     803392760    NEAL ROBERT JR                144 GLENCOE AVENUE                  DAYTON                  OH   45410
332-01     901     803393388    DARLINGTON RONDA K            4509 VENETIAN WAY                   MORAINE                 OH   45439
332-01     901     803393628    HEADEN LUTHER A               140 WASHINGTON STREET               PINEHURST               NC   28374
332-01     901     803393701    GODFREY VERNON L              7426 LANEVIEW DRIVE                 RICHMOND                VA   23225
332-01     901     803394006    ABRAMCZYK HENRYKA             108 COMMERCE STREET                 GARFIELD                NJ   07026
332-01     901     803394618    CHARLES RICHARD K             BOX 66                              VALIER                  PA   15780
332-01     901     803394626    CHARLES RICHARD K JR          1 MONROE STREET                     VALIER                  PA   15780
332-01     901     803395128    JOHNSON ALLEN                 15508 PRAIRE                        DETROIT                 MI   48221
332-01     901     803395193    CARTER ALTON JR               1840 CLURE BROWN DRIVE              SCOTTSVILLE             KY   42120
332-01     901     803395201    MAYHEW BENNIE A               1029 SOUTHEAST 44TH STREET          CAPE CORAL              FL   33904
332-01     901     803395342    ALLEN JULIA E                 13 UPTON COURT                      COLUMBIA                SC   29209
332-01     901     803395524    MORI JOHN J                   2 PLUNKETT PL                       WESTPORT                CT   06880
332-01     901     803395573    GALLOWAY ANNIE L              1115 COMPTON AVENUE                 ALBERTVILLE             AL   35950
332-01     901     803395946    PAULSON ARTHUR J              707 NORTHWEST 19TH AVENUE           GAINESVILLE             FL   32609
332-01     901     803396035    WHITT RAY EARL                1604 NORTH SILVERTON ROAD           JACKSON                 SC   29834
332-01     901     803396449    HART JOEL                     1827 ZION LN                        HILLSBORO               OH   45133
332-01     901     803396613    MCNEAL MICHAEL                804 NORTH CANTON AVENUE             TULSA                   OK   74115
332-01     901     803396829    SCOTT CHRISTOPHE LYNN         2036 W FARRAND RD                   CLIO                    MI   48420
332-01     901     803397017    DOTY JENNIFER                 1545 DIXON ROAD                     ELGIN                   SC   29045
332-01     901     803397223    BEAVER BRION K                221 WEST MONTGOMERY                 SPOKANE                 WA   99205
332-01     901     803397249    SCHWARTZ HARVEY A             22475 RYE ROAD                      SHAKER HTS.,            OH   44122
332-01     901     803397256    RODRIGUEZ RAMON               417 WEST 22ND STREET                HOLLAND                 MI   49423
332-01     901     803397975    TRAVIS BETTY A                1311 PARK AVENUE B                  GOLDSBORO               NC   27530
332-01     901     803398106    PARKER KENNETH L              325 SMITH ROAD                      LAUGHLINTOWN            PA   15655
332-01     901     803398361    VEST ROBERT E                 42 EAST BROOKVILLE ROAD             FOUNTAINTOWN            IN   46130
332-01     901     803398718    RIBEIRO ELLEN M               2050 67TH AVENUE NORTH              SAINT PETERSBURG        FL   33702
332-01     901     803398874    STEERS SCOTT A                1696 WICKHAM WAY                    CROFTON                 MD   21114
332-01     901     803399286    SMITH W GREGORY               66 MILES COURT                      EVERGREEN               NC   28438
332-01     901     803399716    WOODS THERESA L               14110 TACOMA                        DETROIT                 MI   48205
332-01     901     803400308    FIELD ARTHUR J                5090 JACKSON                        FLINT                   MI   48506
332-01     901     803400415    DEWEESE JOHN D JR             205 JACKSON STREET                  STAUNTON                IN   47881
332-01     901     803400738    FIELD ARTHUR J                5080 JACKSON                        GENESSE TWP             MI   48506
332-01     901     803401140    CAVEY JERRY R                 1213 SOUTHEAST 12TH LANE            CAPE CORAL              FL   33990
332-01     901     803401348    DAVIS DONALD L                1844 HENRY CRUMPTON DRIVE           BIRMINGHAM              AL   35211
332-01     901     803401405    KNIGHT CALVIN                 9911 9913 NORTH BLVD                CLEVELAND               OH   44108
332-01     901     803401553    CRIDER CARRIE                 4513 EAST WINTHROP ROAD             ATTICA                  IN   47918
332-01     901     803401827    TICHNOR SCOTT                 10AA PLAYGROUND LANE                LAKEVILLE               PA   18438
332-01     901     803402031    YATSKO CORALEA                RR 3 BOX 263 D                      HARVEYS LAKE            PA   18618
332-01     901     803402411    LANPHEAR ANN                  277 ANDOVER STREET                  DANVERS                 MA   01923
332-01     901     803402429    GALANTI A JOSEPH              451 GERMANTOWN PIKE                 LAFAYETTE HILL          PA   19444
332-01     901     803402643    THOMAS DAVE L                 423 WOOSTER ROAD NORTH              BARBERTON               OH   44203
332-01     901     803402908    GIBSON LESTER H               RD 1 BOX 228                        PINE GROVE              PA   17963
332-01     901     803403161    MACK ALFONSE                  53 HAMLIN ROAD                      BUFFALO                 NY   14208
332-01     901     803403179    FLORES ANTONIO ROBERTO        72 GREIG AVENUE                     SANTA ROSA              NM   88435
332-01     901     803403518    BUTTON MARY LOU               1 NORTH LAKE                        SWEET VALLEY            PA   18656
332-01     901     803403641    AHMED AFSAR UDDIN             53 17 97 STREET                     CORONA                  NY   11368
332-01     901     803403708    MCKEOWN PETER                 3410 SEA HOLLY LANE                 SAINT JAMES CITY        FL   33956
332-01     901     803403930    HARRIS BETTY                  694 EDDY RD                         CLEVELAND               OH   44108
332-01     901     803404342    KELLY PATRICIA A              RR 2 BOX 273X                       GREENTOWN               PA   18426
332-01     901     803404664    ABBOTT WALTER L               270 SOUTH CHURCH STREET             MORGANTOWN              IN   46160
332-01     901     803404862    CHRISTMAS DONALD W            3036 SALLY CIRCLE                   FLORENCE                SC   29501
332-01     901     803405802    WAHL SCOTT S                  287 LAZY RIVER ROAD                 CLOVERDALE              IN   46120
332-01     901     803405927    NEWMAN JOHN K                 512 EAST ANN STREET                 PUNTA GORDA             FL   33950
332-01     901     803405943    STAUFFER GILMAN               1772 HEMLOCK STREET                 BELOIT                  WI   53511
332-01     901     803406065    ALEXANDER FLORENCE M          8336 MENDOTA ST                     DETROIT                 MI   48204
332-01     901     803406396    JANASZEK PRISCILLA            411 CENTER AVENUE                   PITTSBURGH              PA   15229
332-01     901     803406636    BARONE SCOTT P                22 SEYMOUR RD                       WOODBRIDGE              CT   06525

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803391812           32,000.00          31,991.81   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803392323           96,000.00          96,000.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803392760           53,200.00          53,200.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.500
  803393388           42,000.00          42,000.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.625
  803393628           49,000.00          49,000.00   07/01/2000    06/01/2030    11.250       10.250        17.250      5.750
  803393701          103,000.00         103,000.00   07/01/2000    06/01/2030    10.875        9.875        16.875      5.750
  803394006          140,600.00         140,600.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.650
  803394618           72,000.00          72,000.00   07/01/2000    06/01/2030    11.500       10.500        17.500      5.750
  803394626           33,600.00          33,600.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.500
  803395128           35,750.00          35,750.00   06/01/2000    05/01/2030    11.000       10.000        17.000      5.750
  803395193           67,500.00          67,500.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803395201           20,000.00          19,936.32   06/01/2000    05/01/2030     8.875        7.875        14.875      4.250
  803395342           68,400.00          68,400.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  803395524          499,000.00         499,000.00   07/01/2000    06/01/2030    10.875        9.875        16.875      5.750
  803395573           39,000.00          39,000.00   06/01/2000    05/01/2030    13.750       12.750        19.750      8.250
  803395946           98,175.00          98,175.00   07/01/2000    06/01/2030     9.625        8.625        15.625      4.750
  803396035           55,200.00          55,200.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803396449           85,500.00          85,427.98   06/01/2000    05/01/2030    10.250        9.250        16.250      5.000
  803396613           50,000.00          49,987.90   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803396829           74,750.00          74,750.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803397017           70,400.00          70,381.98   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803397223           22,800.00          22,791.42   06/01/2000    05/01/2030    10.750        9.750        16.750      5.875
  803397249          174,200.00         174,200.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.250
  803397256           60,830.00          60,830.00   07/01/2000    06/01/2030    12.125       11.125        18.125      6.625
  803397975           60,000.00          60,000.00   07/01/2000    06/01/2030    12.125       11.125        18.125      6.750
  803398106           49,700.00          49,671.42   07/01/2000    06/01/2030    12.000       11.000        18.000      6.750
  803398361           59,500.00          59,480.46   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803398718           69,600.00          69,600.00   06/01/2000    05/01/2030    14.375       13.375        20.375      9.375
  803398874          242,250.00         242,250.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.500
  803399286           51,100.00          51,100.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.250
  803399716           77,400.00          77,400.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803400308           55,200.00          55,200.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.900
  803400415           63,000.00          63,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803400738           43,550.00          43,550.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.650
  803401140          106,250.00         106,250.00   06/01/2000    05/01/2030    12.875       11.875        18.875      6.500
  803401348           20,000.00          20,000.00   07/01/2000    06/01/2030    14.375       13.375        20.375      8.875
  803401405           51,100.00          51,100.00   07/01/2000    06/01/2030    10.125        9.125        16.125      5.875
  803401553           60,000.00          60,000.00   07/01/2000    06/01/2030    11.625       10.625        17.625      6.750
  803401827           95,200.00          95,200.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803402031           37,000.00          37,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.000
  803402411          192,950.00         192,905.88   06/01/2000    05/01/2030    13.000       12.000        19.000      7.750
  803402429          350,000.00         350,000.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.375
  803402643           75,600.00          75,545.83   06/01/2000    05/01/2030    11.000       10.000        17.000      6.500
  803402908          128,000.00         127,920.44   06/01/2000    05/01/2030     8.375        7.375        14.375      3.300
  803403161           59,500.00          59,500.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803403179           29,600.00          29,600.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.875
  803403518           71,200.00          71,200.00   06/01/2000    05/01/2030    11.625       10.625        17.625      7.000
  803403641          357,000.00         357,000.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803403708           78,300.00          78,300.00   07/01/2000    06/01/2030     8.750        7.750        14.750      5.000
  803403930           68,400.00          68,400.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.250
  803404342           36,000.00          35,987.16   06/01/2000    05/01/2030    11.000       10.000        17.000      5.750
  803404664           75,200.00          75,200.00   06/01/2000    05/01/2030    13.250       12.250        19.250      7.500
  803404862           28,900.00          28,900.00   06/01/2000    05/01/2020    11.250       10.250        17.250      6.500
  803405802           30,000.00          30,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803405927          111,750.00         111,750.00   06/01/2000    05/01/2030    10.875        9.875        16.875      7.000
  803405943           30,400.00          30,392.00   06/01/2000    05/01/2030    12.375       11.375        18.375      6.650
  803406065           85,000.00          85,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803406396           51,750.00          51,750.00   07/01/2000    06/01/2030    10.875        9.875        16.875      5.500
  803406636          265,709.00         265,709.00   06/01/2000    05/01/2030    10.875        9.875        16.875      5.125
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 6
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803406651    TACY CURTIS G                 10230 STATE HWY 37                  LISBON                  NY   13658
332-01     901     803407154    RENE VERTIL                   6301 NORTHWEST 1 PLACE              MIAMI                   FL   33150
332-01     901     803407170    SNODGRASS MARK                309 CHURCHILL STREET                ROCKFORD                IL   61103
332-01     901     803407329    AKERS TODD                    5542 32ND AVENUE SOUTHWEST          NAPLES                  FL   34116
332-01     901     803407469    CAULDER MANDY A               750 DELTA MILLS ROAD                PAMPLICO                SC   29583
332-01     901     803407493    EIERMANN BONNIE               468 DELAND RD                       FLUSHING                MI   48433
332-01     901     803407832    SOKOLOWSKI CHRISTINE L        140 QUAKER FARMS ROAD               SOUTHBURY               CT   06488
332-01     901     803408038    EGBE JUDE N                   2501 WEST FOREST PARK AVEN          BALTIMORE               MD   21215
332-01     901     803408392    EKMAN MARCELLA                6262 S GULLICKSON RD UNIT           CHICAGO                 IL   60638
332-01     901     803409101    SYMEONIDIS MARIE R            4445 SADLER RD                      GLEN ALLEN              VA   23060
332-01     901     803409192    NASCIMIENTO CARLOS S          918 RIDGEWOOD ROAD                  MILLBURN                NJ   07041
332-01     901     803409317    WIDDEL JON C                  306 WOODLAND DR                     DUNKERTON               IA   50626
332-01     901     803409440    STARNES TAMRA E               741 TOWNLINE RD                     BELOIT                  WI   53511
332-01     901     803409515    SIMMONS NICOLE RAE            11058 PERHAM DR                     ST LOUIS                MO   63136
332-01     901     803409580    MONROE WILLIAM JR             5320 QUEENS AVE                     ST LOUIS                MO   63115
332-01     901     803409606    JOHNSON DOUGLAS R             5160 NW KEEL AVENUE                 LINCOLN CITY            OR   97367
332-01     901     803409697    DAVIS BRANDON                 40 TEE PEE CIRCLE                   ARROWHEAD LAKES         PA   18347
332-01     901     803409705    JOHNSON ANNETTE F             731 16TH COURT NORTHWEST            OCALA                   FL   34475
332-01     901     803409820    HERRIN VICTOR L               70 CHURCH STREET                    CARBONDALE              PA   18407
332-01     901     803410679    WILLIAMS JOHNNIE L JR         4828 WEST ERIE STREET               CHICAGO                 IL   60644
332-01     901     803411388    KELLER CHARLES J              209 HIGH STREET                     FLEMINGTON              PA   17745
332-01     901     803411867    RIOS MICHAEL                  712 MOHAWK                          JOLIET                  IL   60432
332-01     901     803411883    FLOURNOY ANTOINETTE L         1060 18TH AVENUE NORTH              SAINT PETERSBURG        FL   33704
332-01     901     803412378    MCCLOUD ANNABELLE             1089 LAKEVIEW ROAD                  CLEVELAND               OH   44108
332-01     901     803412543    LAKEY RENEE D                 1311 13TH ST SE                     MASSILLON               OH   44646
332-01     901     803412733    WILLIS ERIC                   325 CANAL ROAD                      BOWMAN                  SC   29018
332-01     901     803413343    BONNER SHELTON III            172 PARKER DRIVE                    MACON                   GA   31217
332-01     901     803413442    ROBERTS HORACE R JR           2068 HIGHWAY 31                     MOORESBURG              TN   37811
332-01     901     803413475    RADICE JOHN J III             G-395 DEERFIELD ROAD                TOBYHANNA               PA   18466
332-01     901     803413483    BUCHANAN DANNY C              1 RIDGE WALK                        MARION                  NC   28752
332-01     901     803413533    O DONNELL THOMAS W JR         52 BELKNAP STREET                   WESTBOROUGH             MA   01581
332-01     901     803414168    WHARRY JAMES D                1252 N MAIN STREET                  FRANKFORT               IN   46041
332-01     901     803414499    ANDREWS FLORA M               4113 RIVER PARK DRIVE               LOUISVILLE              KY   40211
332-01     901     803415173    CARPENTER ELIZABETH           273 PARKER                          BENTON HARBOR           MI   49022
332-01     901     803415181    PATTERSON BOBBY J             2066 7TH AVENUE SOUTH               SAINT PETERSBURG        FL   33712
332-01     901     803415447    CASTELLANOS JESUS             4477 E. WOOD STREET                 PHOENIX                 AZ   85040
332-01     901     803415793    FORTIER CHRISTINE             110 LAWRENCEVILLE PENNINGT          LAWERENCEVILLE          NJ   08648
332-01     901     803416064    KONSCHNIK JONATHAN            RR2 BOX 155E SANDY'S WAY            WAPWALLOPEN             PA   18660
332-01     901     803416130    NEWTON LONNY                  4575 STEWART                        HADLEY TWP              MI   48455
332-01     901     803416213    HAYES DAVID M                 406 W LINCOLN                       CASEYVILLE              IL   62232
332-01     901     803416445    HUTCHISON KATHY K             4280 E STERNBERG                    FRUITPORT               MI   49415
332-01     901     803416536    TOMLINSON HUE R               910 LILY AVENUE                     SEBRING                 FL   33872
332-01     901     803416734    ROBERTSON STANLEY             952 WEST THIRD STREET               PLAINFIELD              NJ   07060
332-01     901     803416767    PORTER SELETHA                20012 MOENART                       DETROIT                 MI   48234
332-01     901     803416783    CRAWFORD PERRY                3401 JUNIATA ST                     ST LOUIS                MO   63118
332-01     901     803416817    SMITH EDWARD A                1824 NORTH 16TH STREET              NEW CASTLE              IN   47362
332-01     901     803417138    JOHNSON WILAHEMENI A          910 W BIRCH                         GULFPORT                MS   39503
332-01     901     803417666    GRUNDEN MARION N              22250 HERNANDO AVENUE               PORT CHARLOTTE          FL   33952
332-01     901     803417757    MACIAS OSCAR L                15 LENTZ AVE                        NEWARK                  NJ   07105
332-01     901     803418102    FIELDS MARCIA J               19934 ORLEANS                       DETROIT                 MI   48203
332-01     901     803418185    JONES SHARON L                2915 NORTHEAST 13TH DRIVE           GAINESVILLE             FL   32609
332-01     901     803418284    ROBINSON MARY L               230 CARPENTER STREET                BRANCHVILLE             SC   29432
332-01     901     803418433    HELLAND RANDY L               3321 VERNON ST                      DULUTH                  MN   55806
332-01     901     803419068    IRELAND ANGELA                4800 BALFOUR RD                     DETROIT                 MI   48224
332-01     901     803419126    LANG TIMOTHY J                1153 ROUTE 145                      CAIRO                   NY   12413
332-01     901     803419167    SANNER RUSSELL                105 CONNELLSVILLE STREET            FAYETTE CITY            PA   15438
332-01     901     803419332    MITMAN EUGENE H III           569 DOLORO DRIVE                    MORRISVILLE             PA   19067
332-01     901     803419597    LEE KELLY F                   1134 MORRIS AVENUE                  SIDNEY                  OH   45365
332-01     901     803420074    CLEGGETT CHARLES H            3669 E 112TH ST                     CLEVELAND               OH   44105


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803406651           48,450.00          48,450.00   07/01/2000    06/01/2025    10.500        9.500        16.500      5.500
  803407154           46,150.00          46,150.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803407170           42,400.00          42,400.00   06/01/2000    05/01/2030    13.625       12.625        19.625      7.900
  803407329          101,600.00         101,525.20   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803407469           62,900.00          62,900.00   07/01/2000    06/01/2030    11.875       10.875        17.875      7.000
  803407493           85,800.00          85,800.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.250
  803407832          110,000.00         109,951.34   06/01/2000    05/01/2030    10.000        9.000        16.000      5.450
  803408038           56,700.00          56,700.00   06/01/2000    05/01/2030    12.125       11.125        18.125      7.500
  803408392          115,400.00         115,356.55   06/01/2000    05/01/2030    10.750        9.750        16.750      5.500
  803409101          170,000.00         170,000.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.000
  803409192          266,000.00         266,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.050
  803409317           34,500.00          34,500.00   07/01/2000    06/01/2025    11.625       10.625        17.625      6.900
  803409440           40,800.00          40,800.00   07/01/2000    06/01/2030    13.625       12.625        19.625      7.900
  803409515           59,500.00          59,500.00   06/01/2000    05/01/2030    10.125        9.125        16.125      5.250
  803409580           20,000.00          20,000.00   06/01/2000    05/01/2030    12.125       11.125        18.125      6.500
  803409606          192,500.00         192,500.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.000
  803409697           54,378.00          54,378.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803409705           32,400.00          32,400.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.500
  803409820           55,250.00          55,250.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.450
  803410679           50,000.00          50,000.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803411388           44,800.00          44,800.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803411867           79,500.00          79,500.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.750
  803411883           54,000.00          54,000.00   06/01/2000    05/01/2030    10.500        9.500        16.500      6.500
  803412378           76,800.00          76,800.00   06/01/2000    05/01/2030     9.750        8.750        15.750      5.000
  803412543           40,000.00          39,604.24   07/01/2000    06/01/2030    12.000       11.000        18.000      6.500
  803412733           45,000.00          45,000.00   07/01/2000    06/01/2030    13.750       12.750        19.750      8.750
  803413343           90,000.00          90,000.00   07/01/2000    06/01/2030     8.750        7.750        14.750      4.250
  803413442           62,772.00          62,772.00   07/01/2000    06/01/2030    10.375        9.375        16.375      6.250
  803413475           33,750.00          33,750.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803413483           80,070.00          80,070.00   07/01/2000    06/01/2030    11.875       10.875        17.875      7.000
  803413533          227,200.00         226,986.02   03/01/2000    02/01/2030    11.625       10.625        17.625      6.750
  803414168           76,000.00          76,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803414499           61,625.00          61,625.00   07/01/2000    06/01/2030    11.875       10.875        17.875      6.125
  803415173           46,500.00          46,457.58   06/01/2000    05/01/2030     9.875        8.875        15.875      5.000
  803415181           28,000.00          28,000.00   07/01/2000    06/01/2030    11.125       10.125        17.125      6.000
  803415447           37,500.00          37,500.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.625
  803415793          160,300.00         160,300.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803416064          147,000.00         147,000.00   06/01/2000    05/01/2030     9.875        8.875        15.875      5.200
  803416130          109,200.00         109,200.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803416213          102,000.00         101,950.38   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803416445           80,000.00          79,958.83   07/01/2000    06/01/2030    12.500       11.500        18.500      7.500
  803416536           15,600.00          15,600.00   07/01/2000    06/01/2030    11.500       10.500        17.500      5.750
  803416734          112,000.00         112,000.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803416767           35,750.00          35,750.00   06/01/2000    05/01/2030    12.125       11.125        18.125      6.900
  803416783           51,200.00          51,200.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.850
  803416817           69,200.00          69,200.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803417138           70,400.00          70,400.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803417666           57,035.00          57,018.22   06/01/2000    05/01/2030    11.875       10.875        17.875      7.500
  803417757          172,500.00         172,408.20   06/01/2000    05/01/2030     9.125        8.125        15.125      4.850
  803418102           60,350.00          60,350.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.650
  803418185           51,200.00          51,200.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803418284           36,550.00          36,550.00   06/01/2000    05/01/2030    12.625       11.625        18.625      7.750
  803418433           39,000.00          39,000.00   06/01/2000    05/01/2030    14.125       13.125        20.125      8.600
  803419068           88,400.00          88,370.15   06/01/2000    05/01/2030    11.250       10.250        17.250      6.775
  803419126           40,000.00          40,000.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.250
  803419167           34,400.00          34,391.68   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803419332           57,000.00          57,000.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.450
  803419597           67,600.00          67,600.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803420074           74,000.00          73,952.47   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 7
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803420116    NIGHTINGALE EMELY             32 NINA COURT                       WATERBURY               CT   06706
332-01     901     803420124    VANHOOK GARY                  190 LINCOLN TRAIL                   STANFORD                KY   40484
332-01     901     803420678    SENEGAL JUAN G                19376 OAKFIELD                      DETROIT                 MI   48235
332-01     901     803420785    COLURA ROBERT                 138 FOUNDRY STREET                  CENTRAL FALLS           RI   02863
332-01     901     803420801    SIMMONS FRANKLIN              1115 SOUTH VIRGINIA AVENUE          BARTOW                  FL   33830
332-01     901     803420819    BRANDEL DALIA                 726 LAUREL DRIVE                    WEST HEMPSTEAD          NY   11522
332-01     901     803420934    SEALEY CAROL                  637 HAYES STREET                    BETHLEHEM               PA   18015
332-01     901     803421304    WHITE STUART LEE              245 WOODING AVENUE                  DANVILLE                VA   24541
332-01     901     803421585    MAO SAL                       531 WOLF STREET                     PHILADELPHIA            PA   19148
332-01     901     803421593    FUNSTON LAREE                 30R DERRYFIELD ROAD                 DERRY                   NH   03038
332-01     901     803421726    BROWN JILL A                  2118 VISTA STREET                   PHILADELPHIA            PA   19152
332-01     901     803421742    BUCKMASTER JAMES D            660 MAJESTIC VIEW DRIVE             POST FALLS              ID   83854
332-01     901     803421858    BUTRIM JOHN V                 7208 FAIT AVENUE                    BALTIMORE               MD   21224
332-01     901     803422054    ARNOLD MATTHEW                616 FULLER ROAD                     ELYRIA                  OH   44035
332-01     901     803422062    ROMERO STEVEN D               1908 CARR DRIVE                     LONGMONT                CO   80501
332-01     901     803422336    CANTEY DORIS FAYE             9900 MT AUBURN AVE                  CLEVELAND               OH   44104
332-01     901     803422369    BUTLER ANTHONY                42329 DANIEL DR                     LANCASTER               CA   93536
332-01     901     803422757    WILSON TOMMIE LEE             7640 MALLARD DR                     ST LOUIS                MO   63133
332-01     901     803423417    PARKER SIRLESTER A            47 HIGHLAND DRIVE                   WALLINGFORD             CT   06492
332-01     901     803423888    FOUCH TASHIA                  13294 S RIVERDALE AVE               CHICAGO                 IL   60627
332-01     901     803424233    BROWN PAUL                    7423 FLOUNDER DRIVE                 HUDSON                  FL   34667
332-01     901     803424662    MOSES MELINDA                 241 WESTSIDE STREET                 WILLIAMSBURG            KY   40769
332-01     901     803425024    PERKINS JOY M                 32 SUNNYSIDE AVENUE                 HEMPSTEAD               NY   11550
332-01     901     803425420    CONVERY DAWN M                2180 44TH AVENUE NORTH              SAINT PETERSBURG        FL   33714
332-01     901     803425701    LINK MARTY                    4005 CHERYL STREET                  FORT PAYNE              AL   35967
332-01     901     803425859    GAISER NANCY C                112 KELLY LANE                      BRUIN                   PA   16022
332-01     901     803426014    FRIERSON PIERRA               142 RODBOROUGH ROAD                 COLUMBIA                SC   29212
332-01     901     803426238    MACON BERTRAM D               14609 ROBSON                        DETROIT                 MI   48227
332-01     901     803426543    FLOOD CONNIE                  204 RIVER BIRCH DRIVE               LEXINGTON               SC   29072
332-01     901     803427566    CHAMBLEE ANTHONY              328 CULLEN ROAD                     HARRELLSVILLE           NC   27942
332-01     901     803427780    EDWARDS WILLIAM C             70 PARK AVENUE                      PISCATAWAY              NJ   08854
332-01     901     803427905    KELLY IRENE A                 211 SOUTHERLY ROAD                  BALTIMORE               MD   21230
332-01     901     803428101    HOWARD RICKY E                229 11TH COURT WAY                  BIRMINGHAM              AL   35204
332-01     901     803428614    GYURE RICHARD M               342 SANFORD STREET                  PAINESVILLE             OH   44077
332-01     901     803428721    SPURGEON JERRY L SR           74 7TH STREET                       LOGANSPORT              IN   46947
332-01     901     803429711    SHINAULT FRANK                2522 NORTH 300 WEST                 SUNSET                  UT   84015
332-01     901     803430255    STROUSE JEFFREY               49 ROSE AVENUE                      PLAINS                  PA   18705
332-01     901     803430313    KHAN SHABIRA S                2930 ROOSEVELT                      HAMTRAMCK               MI   48212
332-01     901     803430370    SCOTT TIMOTHY                 100 WESTMINSTER                     DETROIT                 MI   48202
332-01     901     803430735    MATSUURA IKUO                 7930 ALLISON AVE                    DAYTON                  OH   45415
332-01     901     803430891    RAY CAROLE A                  19429 GODDARD                       DETROIT                 MI   48234
332-01     901     803431238    DIDIO TONY S                  9012 S PARKSIDE                     OAK LAWN                IL   60453
332-01     901     803431659    TUZO-PUTMON ANGELA            3526 RADCLIFF RD                    CLEVELAND HTS           OH   44121
332-01     901     803431667    BALTHASER MICHAEL L           320 BLAND HOWELL ROAD               KINSTON                 NC   28504
332-01     901     803432228    TESTER TONY                   204 PINEHURST DRIVE                 KINGSPORT               TN   37660
332-01     901     803432343    ATKINSON CALVIN               3202 10TH AVENUE                    TAMPA                   FL   33605
332-01     901     803432863    COULTER JASON                 903 DELAWARE                        FORT WAYNE              IN   46805
332-01     901     803432889    GUGINO MARK C                 160 GROTON AVE                      CORTLAND                NY   13045
332-01     901     803433275    WOOD DOROTHY                  3729 N 51ST STREET                  MILWAUKEE               WI   53216
332-01     901     803433853    HEARD ANTHONY J               13033 LOS ANGELES WOOD LAN          ORLANDO                 FL   32824
332-01     901     803434364    WILLIAMS BEVERLY D            9018 EASTON AVE                     CLEVELAND               OH   44104
332-01     901     803434927    LEFFLER WILLIAM R JR          304 EAST PENNSYLVANIA STRE          SHELBYVILLE             IN   46176
332-01     901     803436674    MULBAH TIPLAH                 74 FAIRMONT TERRACE                 EAST ORANGE             NJ   07017
332-01     901     803436807    VANDIFORD KENNETH EARL        6577 SKEETER POND ROAD              GRIFTON                 NC   28530
332-01     901     803437573    COLEMAN LEWIS C               1424 LAKEWOOD                       DETROIT                 MI   48215
332-01     901     803437672    LEROY JOHN                    1202 LONDONWOOD STREET              BRANDON                 FL   33510
332-01     901     803437680    ILLARRAMENDI ROGELIO          1120 FLOWERS COURT                  MURFREESBORO            TN   37130
332-01     901     803437979    SNOW ELLA L                   79 MILL STREET                      WORCESTER               MA   01603
332-01     901     803438175    HENGOED MARK E                701 ORCHARD AVENUE                  PITTSBURGH              PA   15202


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803420116          101,700.00         101,700.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.100
  803420124           38,000.00          38,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.500
  803420678           48,450.00          48,450.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803420785           36,800.00          36,790.58   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803420801           47,600.00          47,575.52   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803420819          247,500.00         247,406.82   06/01/2000    05/01/2030    10.750        9.750        16.750      6.400
  803420934           53,550.00          53,550.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803421304           55,500.00          55,500.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.850
  803421585           37,500.00          37,500.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.350
  803421593           60,000.00          59,982.35   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  803421726           70,500.00          70,500.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.000
  803421742          119,920.00         119,886.63   06/01/2000    05/01/2030    12.125       11.125        18.125      7.250
  803421858           85,000.00          84,920.37   06/01/2000    05/01/2030     9.750        8.750        15.750      5.000
  803422054           59,200.00          59,200.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803422062          136,000.00         136,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803422336           56,250.00          56,250.00   07/01/2000    06/01/2030    10.375        9.375        16.375      5.750
  803422369          203,575.00         203,575.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803422757           38,200.00          38,190.92   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803423417          106,500.00         106,500.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.375
  803423888           33,900.00          33,900.00   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803424233           65,600.00          65,600.00   07/01/2000    06/01/2030    13.250       12.250        19.250      7.500
  803424662           40,000.00          40,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803425024          145,000.00         144,939.19   06/01/2000    05/01/2030    10.250        9.250        16.250      5.250
  803425420           39,040.00          39,040.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803425701           56,000.00          56,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803425859           52,200.00          52,200.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.500
  803426014          148,000.00         148,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803426238           60,000.00          60,000.00   06/01/2000    05/01/2030    13.750       12.750        19.750      8.775
  803426543          100,360.00         100,360.00   07/01/2000    06/01/2030    13.375       12.375        19.375      8.000
  803427566           37,825.00          37,813.24   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803427780          156,500.00         156,500.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.350
  803427905           36,000.00          36,000.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.125
  803428101          107,100.00         107,100.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803428614          105,300.00         105,300.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.250
  803428721           28,000.00          28,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.250
  803429711           85,600.00          85,579.29   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803430255           56,000.00          55,973.87   06/01/2000    05/01/2030     9.750        8.750        15.750      5.000
  803430313           37,000.00          37,000.00   07/01/2000    06/01/2030    12.125       11.125        18.125      6.500
  803430370           96,000.00          96,000.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803430735          101,700.00         101,700.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803430891           34,450.00          34,450.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803431238          133,200.00         133,169.54   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803431659          110,500.00         110,446.24   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803431667           45,900.00          45,900.00   06/01/2000    05/01/2025    10.500        9.500        16.500      5.500
  803432228           49,215.00          49,215.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.250
  803432343           52,000.00          52,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803432863           51,000.00          51,000.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803432889           38,400.00          38,400.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803433275           66,750.00          66,750.00   07/01/2000    06/01/2030    10.625        9.625        16.625      6.000
  803433853           73,950.00          73,950.00   07/01/2000    06/01/2030     9.750        8.750        15.750      4.750
  803434364           67,500.00          67,500.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803434927           35,000.00          35,000.00   07/01/2000    06/01/2030    10.625        9.625        16.625      5.875
  803436674           78,000.00          78,000.00   06/01/2000    05/01/2030    13.750       12.750        19.750      8.300
  803436807           70,400.00          70,400.00   07/01/2000    06/01/2030    14.000       13.000        20.000      8.250
  803437573           54,400.00          54,400.00   07/01/2000    06/01/2030    10.125        9.125        16.125      4.750
  803437672           85,200.00          85,200.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803437680          110,415.00         110,386.75   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803437979          118,800.00         118,721.59   07/01/2000    06/01/2030    11.375       10.375        17.375      6.250
  803438175           71,100.00          71,100.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 8
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803438415    GURCZESKI MICHAEL E           1301 WINDING WAY                    TOBYHANNA               PA   18466
332-01     901     803439033    MCBRIDE JERVONNA C            2032 OLIVE ROAD                     AUGUSTA                 GA   30901
332-01     901     803439645    GRAHAM FELICIA L              1503 LINCOLN STREET                 DURHAM                  NC   27701
332-01     901     803440098    GROVES ROBERT POWELL          HC 34 BOX 620 GOVERNMENT S          HINES                   WV   25967
332-01     901     803440726    GIRVEN JASON L                20775 CYMAN AVENUE                  WARREN                  MI   48091
332-01     901     803440874    MEEKS KATHY                   702 WEST DEWALD ST                  FORT WAYNE              IN   46802
332-01     901     803441542    BROWN TIMOTHY                 11794 RIVERVIEW RD NE               HANOVER                 MN   55341
332-01     901     803441674    OTT KEITH                     88 QUOGUE AVENUE                    FLANDERS                NY   11901
332-01     901     803442599    MERCER MELODY                 1808 7TH STREET                     MOUNDSVILLE             WV   26041
332-01     901     803442854    GIBNEY JAMES E                4611 ARDMORE AVE                    CLEVELAND               OH   44144
332-01     901     803443282    HOUSEY RODNEY                 927 BOSTIC DRIVE                    SCOTIA                  SC   29923
332-01     901     803443753    ZORNES WILLIAM                929 UNCAPHER AVE                    MARION                  OH   43302
332-01     901     803443845    CROSS LORINE C                132 DUKE STREET                     CLINTON                 TN   37716
332-01     901     803444090    HARMON LANA                   276 PINEWOOD DRIVE                  RADCLIFF                KY   40152
332-01     901     803444389    CHERRINGTON ROBERT G          28 AGNES DRIVE                      CAIRO                   NY   12413
332-01     901     803444561    BA CARLA                      136 BOW STRING ROAD                 ELGIN                   SC   29045
332-01     901     803444660    NIESKENS MERLE H              6194 105TH ST NW                    MAPLE LAKE              MN   55358
332-01     901     803444736    MCDOUGALD JOE L               401 FALCON RUN                      MIDDLESEX               NC   27557
332-01     901     803445360    DAVIS MICHAEL S               7567 MUIRFIELD WAY                  SACRAMENTO              CA   95822
332-01     901     803446608    DAVENPORT ROBERT B III        28 ADAM ROBERTS DRIVE               WINDHAM                 ME   04062
332-01     901     803447184    HARRIS JAMES F                7679 BELLAIRE DRIVE                 NICHOLS                 SC   29581
332-01     901     803447499    RICERETO DAVID                44 WARFIELD WAY                     SOUTHAMPTON             NY   11968
332-01     901     803449412    RODGERS DORIS J               303 WESTLAND AVENUE NW              MASSILLON               OH   44646
332-01     901     803450303    KENDALL PAUL E                2130 2132 WOODLAWN STREET           INDIANAPOLIS            IN   46203
332-01     901     803450535    DELONG LESTER G               13 E JAMES                          RIVER ROUGE             MI   48218
332-01     901     803450543    LUTZ MARY ALICE               854 LORDS COURT                     SCRANTON                PA   18509
332-01     901     803450592    BOWDEN BANE E                 2422 RIDGE AVE                      ROCKFORD                IL   61103
332-01     901     803450667    JOHNSON SIDNEY                209 VALLEY ACRES DRIVE              WHITEVILLE              NC   28472
332-01     901     803450766    MATHEWS DIANNA                1904 DONALD ROAD                    EFFORT                  PA   18330
332-01     901     803451335    CASTALDO ROBERT M             LOT 1 MCKAY ROAD                    SCOTT RUN               PA   18355
332-01     901     803451574    GALLAGHER ROSEMARIE S         249 SW STERRET CIRCLE               PORT SAINT LUCIE        FL   34953
332-01     901     803451814    DEW LINDA A                   8128 BROOKS ROAD                    KENLY                   NC   27542
332-01     901     803451905    GIRARD BEVERLY J              933 MOORE ST                        BELOIT                  WI   53511
332-01     901     803452036    GIRARD BEVERLY J              822 VINE STREET                     BELOIT                  WI   53511
332-01     901     803452127    HITTS GEORGE                  13169 ALGER AVE                     GRANT                   MI   49327
332-01     901     803452234    KRIEGER LISA J                2427 WINDSOR AVE                    DUBUQUE                 IA   52001
332-01     901     803452325    STONE ELEEN                   6 BROOKDALE ROAD                    GLEN COVE               NY   11542
332-01     901     803452374    RUSHFORD MICHELLE L           5810 SEELEY RD                      BELDING                 MI   48809
332-01     901     803452515    WILLIAMS ROBERT G             1246 ADAMS AVE                      CLARE                   IA   50524
332-01     901     803452622    BABINEAUX BABIRETTE           1216 LORRAIN AVENUE                 WILMINGTON              DE   19808
332-01     901     803453075    SPEARS ADA M                  68 ROTTERDAM                        MUSKEGON HEIGHTS        MI   49444
332-01     901     803453638    LINDSTROM JOANIE D            415 HIBERNIA ROAD                   COATESVILLE             PA   19320
332-01     901     803453695    SWENDSON BRUCE                1010 GENESEE STREET                 TAMPA                   FL   33603
332-01     901     803454867    KALE LARRY                    11116 BEAVER DAM ROAD               MIDDLESEX               NC   27557
332-01     901     803455203    SIMPSON DAVID A               217 NORTH LAWTON                    JASONVILLE              IN   47438
332-01     901     803455310    LUMLEY CHRISTINE              2530 WILSKY ROAD                    LAND O LAKES            FL   34639
332-01     901     803455344    LARA RAYMOND                  3404 2ND STREET SOUTHWEST           LEHIGH ACRES            FL   33971
332-01     901     803455435    LANTEIGNE RICHARD M           8101 BEECHWOOD AVENUE               INDIANAPOLIS            IN   46219
332-01     901     803456938    MAJI JOSEPH E                 17501 MAPLE HEIGHTS BLVD            MAPLE HEIGHTS           OH   44137
332-01     901     803457167    MCCOOL DONIELLE               2110 PILGRAM                        DETROIT                 MI   48238
332-01     901     803457324    MORAGNE SHIRLEY               10963 S CHURCH ST                   CHICAGO                 IL   60643
332-01     901     803458124    WHALEY BARBARA J              10527 EVERTON AVENUE                CLEVELAND               OH   44108
332-01     901     803458298    BERMEO JORGE                  6806 DURHAM AVENUE                  NORTH BERGEN            NJ   07047
332-01     901     803458322    GIBBONS STEPHEN K             625 ELIZABETH STREET                FIFE LAKE               MI   49633
332-01     901     803459213    FRUTKIN LAWRENCE D            10270 TOURNON DRIVE                 FISHERS                 IN   46038
332-01     901     803459577    LAMBETH SCOTT E               5409 LEE STREET                     LEHIGH ACRES            FL   33971
332-01     901     803459825    MCCUTCHEN MARGARET E          449 SE THIRD STREET                 PRINEVILLE              OR   97754
332-01     901     803460260    ZANE THOMAS J                 320 WESTMONT DRIVE                  COLLINGDALE             PA   19023
332-01     901     803460971    KUNCO PAUL                    1722 EBEN STREET                    PITTSBURGH              PA   15226


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803438415           62,475.00          62,475.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.500
  803439033           24,650.00          24,650.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803439645           67,500.00          67,500.00   06/01/2000    05/01/2030    11.875       10.875        17.875      6.875
  803440098           63,000.00          62,903.82   02/01/2000    01/01/2030    10.750        9.750        16.750      6.150
  803440726           80,800.00          80,800.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.900
  803440874           56,100.00          56,100.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.500
  803441542          140,000.00         139,872.26   06/01/2000    05/01/2030     9.875        8.875        15.875      5.000
  803441674          100,000.00         100,000.00   07/01/2000    06/01/2030     9.750        8.750        15.750      5.500
  803442599           30,000.00          30,000.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.700
  803442854           47,450.00          47,450.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803443282           68,000.00          68,000.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.250
  803443753           40,150.00          40,150.00   07/01/2000    06/01/2030    10.125        9.125        16.125      5.500
  803443845           36,750.00          36,750.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.750
  803444090           31,450.00          31,439.95   06/01/2000    05/01/2030    11.500       10.500        17.500      6.250
  803444389           83,000.00          83,000.00   07/01/2000    06/01/2030     8.875        7.875        14.875      4.000
  803444561           56,693.00          56,693.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803444660          140,200.00         140,160.98   06/01/2000    05/01/2030    12.125       11.125        18.125      7.250
  803444736           86,400.00          86,400.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
  803445360           92,000.00          92,000.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.750
  803446608          138,000.00         138,000.00   07/01/2000    06/01/2030    11.500       10.500        17.500      6.250
  803447184           59,500.00          59,500.00   07/01/2000    06/01/2030    13.250       12.250        19.250      7.500
  803447499          243,000.00         243,000.00   07/01/2000    06/01/2030    12.000       11.000        18.000      7.250
  803449412           65,600.00          65,600.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.750
  803450303           24,000.00          24,000.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.500
  803450535           45,825.00          45,825.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803450543           39,555.00          39,555.00   07/01/2000    06/01/2030    11.750       10.750        17.750      7.400
  803450592           61,600.00          61,600.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.150
  803450667           60,550.00          60,550.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.500
  803450766           56,800.00          56,800.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803451335          102,100.00         102,027.35   06/01/2000    05/01/2030    13.250       12.250        19.250      8.250
  803451574           33,600.00          33,600.00   06/01/2000    05/01/2030    13.750       12.750        19.750      8.750
  803451814           85,200.00          85,200.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
  803451905           65,400.00          65,400.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803452036           45,000.00          45,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.250
  803452127           61,100.00          61,100.00   07/01/2000    06/01/2030    13.625       12.625        19.625      8.150
  803452234           48,000.00          48,000.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.900
  803452325          255,000.00         255,000.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.500
  803452374           55,250.00          55,218.22   07/01/2000    06/01/2030    12.000       11.000        18.000      7.250
  803452515           69,700.00          69,700.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803452622           94,500.00          94,500.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.500
  803453075           30,000.00          30,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803453638          164,250.00         164,250.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803453695           47,500.00          47,500.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.500
  803454867           86,250.00          86,250.00   07/01/2000    06/01/2030     9.625        8.625        15.625      5.000
  803455203           46,800.00          46,800.00   07/01/2000    06/01/2030    10.125        9.125        16.125      5.250
  803455310           37,615.00          37,615.00   07/01/2000    06/01/2025    14.000       13.000        20.000      8.250
  803455344           61,600.00          61,600.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803455435           88,000.00          88,000.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.250
  803456938           62,400.00          62,400.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  803457167           26,000.00          26,000.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803457324          118,000.00         118,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803458124           62,000.00          61,969.84   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803458298          104,000.00         104,000.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803458322           41,250.00          41,250.00   07/01/2000    06/01/2030    13.750       12.750        19.750      8.000
  803459213          112,789.00         112,789.00   06/01/2000    05/01/2030    11.000       10.000        17.000      5.750
  803459577           85,050.00          85,050.00   06/01/2000    05/01/2030    11.000       10.000        17.000      7.000
  803459825           50,250.00          50,250.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.000
  803460260           68,850.00          68,685.58   02/01/2000    01/01/2030    12.000       11.000        18.000      6.950
  803460971           72,200.00          72,124.85   07/01/2000    06/01/2030     9.250        8.250        15.250      5.000
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 9
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803461193    KAMPE CRAIG V                 16153 E COUNTRY CLUB DR             MOMENCE                 IL   60954
332-01     901     803461847    GARCIA CORNELIO               16432 SOUTH UNION MILLS RD          MULINO                  OR   97042
332-01     901     803462340    OYER SCOTT A                  10 MAEDER AVENUE                    DAYTON                  OH   45427
332-01     901     803462530    TIRADO CARLOS                 8A POPLAR LANE                      MANSFIELD               CT   06268
332-01     901     803462555    SMITH LUM                     471 BRANTWOOD ROAD                  AMHERST                 NY   14226
332-01     901     803462720    GIBBS ARLESA B                202 VAN BUREN STREET                BROOKLYN                NY   11221
332-01     901     803462878    BOWMAN KEITH A                96 LAKEVIEW DRIVE                   WHITEHAVEN              PA   18661
332-01     901     803463223    JACKSON LUCY H                5 EASTWOOD STREET                   EAST ORANGE             NJ   07017
332-01     901     803463686    GONZALEZ ARTHUR               2613 ELIM                           ZION                    IL   60099
332-01     901     803463819    POWERS DEMETRICE E            13630 ILENE                         DETROIT                 MI   48238
332-01     901     803465137    KAUR KULWANT                  91 50 113TH STREET                  RICHMOND HILL           NY   11418
332-01     901     803465350    MARTIN RANDALL C              5217 MARTIN STREET                  NAPLES                  FL   34113
332-01     901     803465616    DICKMANN DOUGLAS D            14917 EASTBURN                      DETROIT                 MI   48205
332-01     901     803465673    SHAFFER CHARLES               14 BOW STREET                       JAMESTOWN               RI   02835
332-01     901     803466101    TOURIS NICHOLAS               37458 WORCHESTER                    FARMINGTON HLS          MI   48331
332-01     901     803466572    DAISE DIANA                   3442 BROOK HAVEN DRIVE              JACKSONVILLE            FL   32254
332-01     901     803467042    WILKES TYRONE                 1664 TYLER                          DETROIT                 MI   48238
332-01     901     803467281    MCINTYRE SCOTT W              185 MICHIGAN ST                     KINDE                   MI   48455
332-01     901     803467331    WALLACE CHRISTOPHE M          1852 CALVIN AVENUE                  INDIANAPOLIS            IN   46203
332-01     901     803467554    POSTON MICHAEL                7930 ST STEPHENS                    DETROIT                 MI   48210
332-01     901     803467752    GEORGE JOSHUA AARON           409 THIRD ST                        AUGUSTA                 GA   30901
332-01     901     803467968    WALL RICHARD                  11232 102ND LANE                    LARGO                   FL   33774
332-01     901     803468222    WODARSKI GERALDINE A          222 MUSIC DRIVE                     PEARCY                  AR   71913
332-01     901     803468412    WAY ROXENE M                  RR 2 BOX 58 DEER CREEK ROA          MORRISDALE              PA   16858
332-01     901     803468446    SMAIL ALLEN W                 115 PARK STREET                     DERRY                   PA   15627
332-01     901     803468941    BATTAGLIA KELLY               247 MEADOW ROAD W                   BALTIMORE               MD   21225
332-01     901     803470137    HELMICK MELISSA               12617 MILLIGAN AVENUE               CLEVELAND               OH   44135
332-01     901     803470152    POLLARD NELSON                108 SUNNYBROOK LANE                 SELMA                   NC   27576
332-01     901     803470400    CONGER TONYA M                2021 NORTH RILEY AVENUE             INDIANAPOLIS            IN   46218
332-01     901     803470566    PAYLOR TODD L                 15729 FAIRVIEW ROAD                 HAGERSTOWN              MD   21740
332-01     901     803470673    SKEEN ANTHONY                 2 THORNBRIAR LANE                   BARGERSVILLE            IN   46106
332-01     901     803470855    PECK DANIEL J                 2 ALDRICH ROAD                      CONQUEST                NY   13140
332-01     901     803471325    SEALEY CAROL                  373.5 WASHINGTON STREET             ALLENTOWN               PA   18102
332-01     901     803471499    PEREZ PEDRO                   1132 ANVIL CT                       ADDISON                 IL   60101
332-01     901     803471515    YARBROUGH SHIRLEY             2506 MONROE AVE                     EAST ST LOUIS           IL   62204
332-01     901     803471648    CARRAWAY SAMUEL               8623 CHURCH LANE                    EAST ST LOUIS           IL   62203
332-01     901     803471721    GONZALEZ ARMANDO              364 47TH STREET                     BROOKLYN                NY   11220
332-01     901     803471804    SHEA TREVOR L                 31 WEST KESSLER BLVD                INDIANAPOLIS            IN   46208
332-01     901     803471895    KINNEY BERTHA                 5845 E BORDEN RD                    FENWICK                 MI   48834
332-01     901     803472539    KELLY NANCY C                 19321 WOODBINE                      DETROIT                 MI   48219
332-01     901     803472596    HERD FRANK                    9808 9810 10TH AVENUE EAST          TACOMA                  WA   98445
332-01     901     803473412    BLACKBURN RANDALL L           116 SECOND STREET                   MATTAWA                 WA   99349
332-01     901     803473891    RODGERS ANGELA                5944 EASTLAWN                       DETROIT                 MI   48213
332-01     901     803474121    DORSEY THOMAS E               145 LEWIS CIRCLE                    COMMERCE                GA   30529
332-01     901     803474162    FAY YVONNE                    106 BEECHWOOD AVENUE                MT VERNON               NY   10550
332-01     901     803474238    DAVIS LASHAWN                 15714 PRINCETON                     DETROIT                 MI   48203
332-01     901     803474618    ALEXANDER RICHARD             N 1886 LINN PIER ROAD               LAKE GENEVA             WI   53147
332-01     901     803474774    EDWARDS BOBBY                 1611 EAST AVE                       CRETE                   IL   60417
332-01     901     803475862    GASIOREK WALTER               123 KUHN ROAD                       LACKAWAXEN              PA   18435
332-01     901     803475946    IRVING SHERON                 364 NORTHWEST PLACID AVENU          PORT ST LUCIE           FL   34983
332-01     901     803476043    BETTS JUSTINE                 668 DECATUR STREET                  BROOKLYN                NY   11233
332-01     901     803476423    PITTMAN CHRISTA SHAW          132 APRIL LANE                      ROCKY MOUNT             NC   27801
332-01     901     803476530    MITCHELL RONALD M             603 FAIRMONT AVE                    YOUNGSTOWN              OH   44510
332-01     901     803476837    COOPER ROBERT D               5 EAST 2ND STREET                   CARTHAGE                IN   45115
332-01     901     803477173    COSTELLO RICHARD H            3319 WILLOUGHBY BEACH ROAD          EDGEWOOD                MD   21040
332-01     901     803477496    SUMBLER SUSAN P               580 WOOD VALLEY DRIVE               ORTONVILLE              MI   48462
332-01     901     803477835    SPEARS ANTHONY                1530 KING AVENUE                    INDIANAPOLIS            IN   46222
332-01     901     803478312    HAWKINS ROBERT L              26140 REDWOOD DRIVE                 OLMSTED FALLS           OH   44138
332-01     901     803478619    BROWN RAE L                   1877 PENROSE AVENUE                 EAST CLEVELAND          OH   44112


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803461193           61,200.00          61,200.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803461847          220,000.00         220,000.00   07/01/2000    06/01/2030    12.000       11.000        18.000      7.125
  803462340           25,000.00          25,000.00   07/01/2000    06/01/2030    12.375       11.375        18.375      7.125
  803462530           23,500.00          23,500.00   06/01/2000    05/01/2030    11.375       10.375        17.375      5.850
  803462555          130,000.00         130,000.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.750
  803462720          180,579.00         180,579.00   07/01/2000    06/01/2030    11.875       10.875        17.875      6.250
  803462878           69,547.00          69,498.51   04/01/2000    03/01/2030    11.125       10.125        17.125      6.700
  803463223          104,000.00         104,000.00   06/01/2000    05/01/2030    13.750       12.750        19.750      8.300
  803463686           93,000.00          93,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803463819           57,600.00          57,586.06   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803465137          162,500.00         162,500.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803465350           56,000.00          56,000.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.750
  803465616           39,360.00          39,360.00   07/01/2000    06/01/2030    12.125       11.125        18.125      6.500
  803465673          106,400.00         106,400.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.000
  803466101          225,600.00         225,600.00   07/01/2000    06/01/2030     9.625        8.625        15.625      4.250
  803466572           45,600.00          45,600.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.500
  803467042           25,600.00          25,600.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803467281           63,800.00          63,800.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.750
  803467331           51,000.00          51,000.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803467554           56,000.00          56,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803467752           60,350.00          60,350.00   06/01/2000    05/01/2030     9.750        8.750        15.750      4.750
  803467968           74,700.00          74,700.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.750
  803468222           67,050.00          67,050.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803468412           25,600.00          25,568.67   06/01/2000    05/01/2030    10.250        9.250        16.250      5.500
  803468446           93,960.00          93,888.93   07/01/2000    06/01/2030    10.750        9.750        16.750      6.250
  803468941           62,320.00          62,320.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803470137           54,825.00          54,804.91   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803470152           94,355.00          94,355.00   07/01/2000    06/01/2030    11.125       10.125        17.125      6.250
  803470400           52,700.00          52,674.36   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803470566          142,200.00         142,055.82   06/01/2000    05/01/2030     9.375        8.375        15.375      6.000
  803470673           88,000.00          87,952.12   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803470855           45,000.00          45,000.00   07/01/2000    06/01/2025    11.500       10.500        17.500      6.500
  803471325           78,800.00          78,800.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.500
  803471499          149,100.00         149,100.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803471515           31,125.00          31,125.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.750
  803471648           38,200.00          38,200.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803471721          152,000.00         152,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      5.500
  803471804          195,500.00         195,500.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803471895           41,600.00          41,600.00   07/01/2000    06/01/2030    10.625        9.625        16.625      5.000
  803472539           72,000.00          72,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803472596          189,000.00         189,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.500
  803473412           81,600.00          81,600.00   07/01/2000    06/01/2030    10.125        9.125        16.125      5.250
  803473891           59,500.00          59,500.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803474121          110,000.00         110,000.00   07/01/2000    06/01/2030    11.125       10.125        17.125      6.250
  803474162          180,306.00         180,306.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.000
  803474238           43,500.00          43,500.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.500
  803474618          492,300.00         492,300.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.500
  803474774           99,000.00          99,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803475862           70,400.00          70,400.00   07/01/2000    06/01/2030    11.250       10.250        17.250      5.500
  803475946           81,200.00          81,169.43   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803476043           97,500.00          97,500.00   07/01/2000    06/01/2030    11.875       10.875        17.875      6.250
  803476423           89,250.00          89,250.00   07/01/2000    06/01/2030    10.375        9.375        16.375      5.750
  803476530           28,475.00          28,475.00   07/01/2000    06/01/2030     9.500        8.500        15.500      4.750
  803476837           56,250.00          56,212.87   06/01/2000    05/01/2030    11.375       10.375        17.375      6.000
  803477173          102,045.00         101,927.15   06/01/2000    05/01/2030     8.750        7.750        14.750      5.500
  803477496          164,600.00         164,519.03   06/01/2000    05/01/2030     9.500        8.500        15.500      5.000
  803477835           68,000.00          68,000.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803478312          106,250.00         106,250.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.500
  803478619           47,000.00          47,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      5.750
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 10
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803479807    WIEDER SUZANNE T              1804 CARLTON DRIVE                  CLEARWATER              FL   33759
332-01     901     803480128    ALORE BRIAN                   5277 LETHBRIDGE                     GRAND BLANC             MI   48439
332-01     901     803480169    BECCLES BENJAMIN E            18353 DUTCHESS DRIVE                OLNEY                   MD   20832
332-01     901     803480235    WILSON MARCUS D               4498 NORTH OLD STATE ROAD           BLOOMINGTON             IN   47408
332-01     901     803480342    MARTIN MICHAEL                3029 HENSHAW AVENUE                 CINCINNATI              OH   45225
332-01     901     803480912    MCCLUSKY WALTER               410 DARNELL DRIVE                   RIVERSIDE               OH   45431
332-01     901     803481456    OWEN PAUL                     1 OLDE COACH ROAD                   DERRY                   NH   03038
332-01     901     803481936    APARA AJAMU                   855 CHALKER ST                      AKRON                   OH   44310
332-01     901     803482371    NEVINS J DE                   1010 WESTON DRIVE                   WHITEHOUSE              TN   37188
332-01     901     803483452    MOON IRA J III                27 POPLAR GROVE AVE                 ABERDEEN                MD   21001
332-01     901     803483783    TEEMS RANDY                   185 RIVERSIDE DRIVE                 SUMMERVILLE             GA   30747
332-01     901     803483817    ROCK MILTON                   556 OWL PASS                        BUSHKILL                PA   18324
332-01     901     803483858    WALTERS JANET M               201 NORTH HOWARD STREET             OXFORD                  IN   47971
332-01     901     803483866    KEITT RHONDA                  187 SOUTH PARK STREET               HACKENSACK              NJ   07601
332-01     901     803484500    SCHORI KENNETH D              17004 STATE ROAD 331                TIPPECANOE              IN   46570
332-01     901     803484559    BUCHANAN ENID D               5280 NORTHWEST 182ND STREE          CAROL CITY              FL   33055
332-01     901     803485127    ABEYTA JOHN C                 3040 WEST 27TH AVENUE               DENVER                  CO   80211
332-01     901     803485390    CHAMBERLAIN JEFFREY R         1522 BONE                           FENTON                  MI   48430
332-01     901     803485853    COLLINS L KATE                18318 SNOWDEN                       DETROIT                 MI   48235
332-01     901     803486166    MOREFIELD JOHN R              2690 YARGERVILLE ROAD               LASALLE                 MI   48145
332-01     901     803486380    VIVEROS MARIA A               11741 SOUTHWEST 91 TERRACE          MIAMI                   FL   33186
332-01     901     803486513    WHALON ERIC J                 8279 JUDEVINE RD                    FENWICK                 MI   48834
332-01     901     803486745    LINGENFELTER HARRY E          206 APRIL DRIVE                     CAMP HILL               PA   17011
332-01     901     803486810    HAMPTON JAMES JR              12640 CORYDON RAMSEY ROAD           PALMYRA                 IN   47164
332-01     901     803487925    CESANEK MICHAEL               3018 NORTH 3RD AVENUE               WHITEHALL               PA   18052
332-01     901     803489046    KRIEG ELAINE B                460B TEN ROD ROAD                   EXETER                  RI   02822
332-01     901     803489160    SPIKES ROBERT                 7586 EIFFEL CIRCLE SOUTH            JACKSONVILLE            FL   32210
332-01     901     803489277    PAESCH JOSEPH MICHAEL JR      1303 PATAPSCO STREET                BALTIMORE               MD   21230
332-01     901     803489848    WHITFIELD DACKARY S           796 CONCORDIA AVE                   ST PAUL                 MN   55104
332-01     901     803490390    HERMAN ALBERT H               13812 PARK AVENUE                   OSSEO                   WI   54758
332-01     901     803490515    RAGIN BARBARA                 RT1 BOX 1368A W RICKENBACK          DAVIS STATION           SC   29102
332-01     901     803490564    ROBINSON ANNETTE              3142 GLENWOOD AVE                   TOLEDO                  OH   43610
332-01     901     803490580    MITCHELL CHARLES E            RR#3 BOX 391                        WATSONTOWN              PA   17777
332-01     901     803491661    HICKEY JOHN                   9 AMSTERDAM AVE                     BRONXVILLE              NY   10708
332-01     901     803491885    YANQUI VINICIO                160 CROTON AVENUE                   OSSINING                NY   10562
332-01     901     803492149    BURLINGAME KENNETH            214 ARBORVIEW DR                    VILLA RIDGE             MO   63089
332-01     901     803492164    REED CINDY S                  22489 CENTRAL AVENUE                PORT CHARLOTTE          FL   33980
332-01     901     803493246    SEBASTIANI JAMIE              4932 WEST DORIS DRIVE               KANKAKEE                IL   60901
332-01     901     803493303    BOLES-EL ANNA E               13044 CEDAR ROAD                    CLEVELAND HEIGHTS       OH   44118
332-01     901     803493410    PAYNE BILLY WAYNE             1012 MERCER LOOP                    PLANT CITY              FL   33567
332-01     901     803493519    NEAL THERESA A                34 STAFFORD COURT                   HAMILTON TOWNSHIP       NJ   08690
332-01     901     803493691    WRIGHT WENDY                  109 GEIGER ROAD                     IRMO                    SC   29063
332-01     901     803495001    PARISI SAMMY                  4811 CAMDEN AVE NORTH               MINNEAPOLIS             MN   55430
332-01     901     803495563    HENDRICKS BRENDA K            325 HARGRAVE RD                     TOLEDO                  OH   43615
332-01     901     803495571    WRIGHT DAWN M                 23585 ROCKINGHAM                    SOUTHFIELD              MI   48034
332-01     901     803495670    CAUDLE DANA M                 146 TORY TRAIL                      COWPENS                 SC   29330
332-01     901     803495803    BOROUGHS KEVIN                20636 SANDY DRIVE                   MCCALL                  AL   35111
332-01     901     803496314    NELSON KATHY R                6342 RENFROE ROAD                   TALLADEGA               AL   35160
332-01     901     803496694    PLACENCIA MANUEL              22138 SOUTH WEST 103 AVENU          MIAMI                   FL   33190
332-01     901     803496850    SAAB HUSSEIN                  7829 MILLER                         DEARBORN                MI   48126
332-01     901     803496959    MOORE DEBRA LYNN              17336 PLAINVIEW                     DETROIT                 MI   48219
332-01     901     803497056    HYDE ELLIOTT                  4536 CHARLESWOOD DRIVE              MEMPHIS                 TN   38117
332-01     901     803497387    KROOP LEE                     716 31ST                            ODGEN                   UT   84403
332-01     901     803497700    STEIN CYNTHIA                 2029 SOUTHEAST 17TH PLACE           CAPE CORAL              FL   33990
332-01     901     803497767    BUTLER RAVEN LYNN             20408 EAST BATAVIA DRIVE            AURORA                  CO   80011
332-01     901     803498211    ROBLES ALVINO                 45 BRIDLE TRAIL                     PUEBLO                  CO   81005
332-01     901     803498492    HERRMANN DONALD J             414 LAWERENCE AVE                   EVANSDALE               IA   50707
332-01     901     803499177    SMITH MICHAEL                 226 1ST STREET                      HUNTINGTON              WV   25705
332-01     901     803499219    LIVINSTON GENERAL             5220 MCCALL RD                      RINCON                  GA   31326


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803479807           86,400.00          86,385.57   06/01/2000    05/01/2030    14.375       13.375        20.375      9.375
  803480128          180,200.00         180,149.85   06/01/2000    05/01/2030    12.125       11.125        18.125      7.250
  803480169          259,680.00         259,514.41   06/01/2000    05/01/2030     8.250        7.250        14.250      4.750
  803480235          106,250.00         106,250.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803480342           20,000.00          20,000.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.500
  803480912           42,250.00          42,215.37   07/01/2000    06/01/2030    10.375        9.375        16.375      5.750
  803481456          153,850.00         153,850.00   07/01/2000    06/01/2030    13.500       12.500        19.500      8.000
  803481936           40,420.00          40,420.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803482371           57,850.00          57,850.00   07/01/2000    06/01/2030    12.375       11.375        18.375      7.500
  803483452           69,000.00          69,000.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.750
  803483783          134,725.00         134,684.25   06/01/2000    05/01/2030    11.750       10.750        17.750      6.500
  803483817           46,800.00          46,800.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803483858           65,250.00          65,250.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803483866          148,000.00         148,000.00   07/01/2000    06/01/2030    11.500       10.500        17.500      5.250
  803484500           56,700.00          56,659.37   07/01/2000    06/01/2030    11.000       10.000        17.000      6.250
  803484559           91,400.00          91,400.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803485127          149,000.00         149,000.00   07/01/2000    06/01/2030     9.625        8.625        15.625      5.250
  803485390          168,300.00         168,300.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.750
  803485853           84,800.00          84,800.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.250
  803486166          176,800.00         176,800.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803486380           87,388.00          87,388.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.050
  803486513           68,900.00          68,900.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803486745           57,800.00          57,800.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803486810          135,000.00         135,000.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.250
  803487925           75,600.00          75,600.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.750
  803489046           96,000.00          95,957.53   07/01/2000    06/01/2030    10.000        9.000        16.000      4.750
  803489160           68,800.00          68,800.00   06/01/2000    05/01/2030    14.625       13.625        20.625      9.625
  803489277          117,430.00         117,430.00   07/01/2000    06/01/2030    13.875       12.875        19.875      9.125
  803489848           68,000.00          68,000.00   07/01/2000    06/01/2030     9.750        8.750        15.750      4.750
  803490390           38,500.00          38,500.00   07/01/2000    06/01/2025    14.250       13.250        20.250      9.250
  803490515           62,000.00          62,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803490564           47,600.00          47,555.40   07/01/2000    06/01/2030     9.750        8.750        15.750      5.200
  803490580           85,500.00          85,500.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803491661          194,650.00         194,650.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803491885          232,000.00         232,000.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.800
  803492149           48,000.00          48,000.00   06/01/2000    05/01/2030    10.625        9.625        16.625      5.900
  803492164           82,880.00          82,880.00   06/01/2000    05/01/2030    13.500       12.500        19.500      8.250
  803493246          115,200.00         115,200.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803493303           74,750.00          74,750.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803493410          113,050.00         113,050.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803493519          106,400.00         106,400.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.200
  803493691           42,000.00          42,000.00   07/01/2000    06/01/2030     8.250        7.250        14.250      3.625
  803495001           64,800.00          64,800.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.900
  803495563           58,000.00          57,958.45   07/01/2000    06/01/2030    11.000       10.000        17.000      5.750
  803495571          136,800.00         136,800.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.500
  803495670           91,800.00          91,800.00   07/01/2000    06/01/2030     9.625        8.625        15.625      3.875
  803495803           57,600.00          57,600.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803496314          157,410.00         157,410.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803496694           55,800.00          55,800.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803496850           81,250.00          81,250.00   07/01/2000    06/01/2030    10.500        9.500        16.500      6.275
  803496959           94,250.00          94,250.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803497056           47,000.00          47,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.000
  803497387          105,000.00         105,000.00   07/01/2000    06/01/2030     9.500        8.500        15.500      5.750
  803497700          101,500.00         101,500.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.000
  803497767          112,000.00         112,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.500
  803498211           88,000.00          88,000.00   07/01/2000    06/01/2030    13.625       12.625        19.625      8.250
  803498492           54,000.00          54,000.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.900
  803499177           57,150.00          57,150.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803499219          110,500.00         110,500.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 11
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803499276    STARNS ALENDA MALNAR          14121 HAPPYWOODS DRIVE              HAMMOND                 LA   70403
332-01     901     803499318    MCCAFFREY DAVID               2941 SOUTH JUNIPER STREET           PHILADELPHIA            PA   19148
332-01     901     803499532    ZIMMERMAN ANTHONY TODD        ROUTE 1 BOX 1345                    TROY                    VA   22974
332-01     901     803500305    KILPATRICK TAMURA             15612 SARANAC RD                    CLEVELAND               OH   44110
332-01     901     803500412    BAUGH MICHAEL STEPHEN         1443 SOUTH OSAGE STREET             DENVER                  CO   80223
332-01     901     803500628    RUARK STEVEN WAYNE            4334 GLENHALL ROAD                  WEST POINT              IN   47992
332-01     901     803501238    JORDAN BRADWIN J              1230 PARKGLEN COURT                 TOLEDO                  OH   43615
332-01     901     803501485    CALLIHAN BEAUFORT ERIC        1990 MOUNT OLIVE ROAD               CLARKTON                NC   28433
332-01     901     803501519    ZEIGLER CHARLOTTE B           3242 COLLINGWOOD BLVD               TOLEDO                  OH   43610
332-01     901     803501527    GRULLON LUIS ML               115-17 MYRTLE STREET                LAWRENCE                MA   01841
332-01     901     803501949    HANN JEFFREY D                RR 4 BOX 309                        BEDFORD                 PA   15522
332-01     901     803502046    NORRIS VIRGIL E               5460 MEESE ROAD                     LOUISVILLE              OH   44641
332-01     901     803502079    DALTON WILLIAM                8732 SHILEY AVENUE                  ST LOUIS                MO   63121
332-01     901     803502624    BURNS DAVID W                 180 CLOVER HILL DRIVE               MT OLIVE                NJ   07836
332-01     901     803502640    BEMISH-DELAN SHARON L         1010 YELLOW BRICK ROAD              PENDLETON               IN   46064
332-01     901     803503432    HOFFSIS HOWARD R              1004 WESTERN AVE                    TOLEDO                  OH   43609
332-01     901     803504018    BRAND JEFFREY SCOTT           9156 SWEETWATER TRAIL               NINEVEH                 IN   46164
332-01     901     803504067    HENDERSON JAMES               2 ROUTE BOX 114                     MALDEN                  MO   63863
332-01     901     803504711    AARON SANDRA                  1419 PINSON STREET                  FAR ROCKAWAY            NY   11691
332-01     901     803504893    SHELL JEROME                  2568-72 CONCORD                     DETROIT                 MI   48207
332-01     901     803505122    SMITH ARNETT                  2806 POMEROY ROAD SE                WASHINGTON              DC   20020
332-01     901     803505213    ZEITEL ELIZABETH              226 VALLEY ROAD                     GREENWICH               CT   06807
332-01     901     803506047    SIERRA SABRINA                2020 BLACK ROCK AVENUE              BRONX                   NY   10472
332-01     901     803506211    GUINYARD EDDIE D              221 BELTON DRIVE                    ORANGEBURG              SC   29115
332-01     901     803506484    STRINGHAM JARROD              308 ST CHARLES STREET               SCHUYLKILL HAVEN        PA   17972
332-01     901     803506625    THOMAS KATHARINE D            4066 ALLEN                          INKSTER                 MI   48141
332-01     901     803507524    BERTOLINO CHARLES J JR        630 RANKIN AVENUE                   SCHENECTADY             NY   12308
332-01     901     803507714    SOUSSI FIKRI M                460 SOUTH MARION PARKWAY            DENVER                  CO   80209
332-01     901     803509785    EDOUARD TIONETTA L            2531 13TH AVENUE EAST               BRADENTON               FL   34208
332-01     901     803510049    ADAMS JAMES                   7710 NORTH VAN DYKE ROAD            FOX POINT               WI   53217
332-01     901     803512441    HARRY PHILESHIA G             12527 EVANSTON                      DETROIT                 MI   48213
332-01     901     803513035    GOLDEN STEVEN                 1529 ELBRIDGE STREET                PHILADELPHIA            PA   19149
332-01     901     803513241    DEPPE ROBERT PAUL             CO RTE 23                           WALTON                  NY   13856
332-01     901     803515014    JUSTICE JESSE M               3108 SHADELAND AVENUE               PITTSBURGH              PA   15214
332-01     901     803515600    GIORDANO LORRAINE             5449 S NEWSTEAD ROAD                NEWSTEAD                NY   14001
332-01     901     803516939    MITCHELL KEITH E              3914 PRESCOTT AVENUE                DAYTON                  OH   45406
332-01     901     803517929    WELLS CHARLIE V               709 ROOSEVELT STREET                VADALIA                 GA   30474
332-01     901     803518067    PRIFTI ARTA                   21428 ROOSEVELT                     FARMINGTON HILLS        MI   48870
332-01     901     803519016    LAUGHLIN CHARLES O            4977 KILKENNEY WAY                  OLDSMAR                 FL   34677
332-01     901     803519164    DIAZ ARMANDO                  205 NORTH WARMAN AVENUE             INDIANAPOLIS            IN   46222
332-01     901     803519990    ESTEPP TAMMY J                333 EAST LINCOLN STREET             DAYTON                  OH   45402
332-01     901     803520006    MOFFETT BILL                  1611 WEST WALNUT STREET             WASHINGTON              IN   47501
332-01     901     803520287    PINCKNEY PATRICIA CLARKE      56 WILLIAMSON ROAD                  BARNWELL                SC   29812
332-01     901     803520345    GRIFFITH CHRISTOPHE           31 STONEGATE ROAD                   QUAKERTOWN              PA   18951
332-01     901     803520501    FERGUSON ANN F                9415 HEATH AVE                      CLEVELAND               OH   44104
332-01     901     803520691    ANDERSON ROBERT S             12120 EAST MAXWELL AVENUE           SPOKANE                 WA   99206
332-01     901     803521509    ERVIN CLYDE L                 29906 BROOKLANE                     INKSTER                 MI   48141
332-01     901     803521558    TORRES SUSAN G                16627 CHATFIELD AVE                 CLEVELAND               OH   44111
332-01     901     803521616    BRUCE LARRY A                 8208 SR 753                         GREENFIELD              OH   45123
332-01     901     803521723    SMITH JERRY LEE               131 PROSPECT AVENUE                 SPARTANBURG             SC   29302
332-01     901     803522689    ROBBINS JANICE D              697 OTT STREET                      FRANKLIN                IN   46131
332-01     901     803524032    CAIN LATASHA R                14803 GLASTONBURY                   DETROIT                 MI   48223
332-01     901     803524792    GUESS EDWARD M                314 E MAIN                          CENTERVILLE             MI   49032
332-01     901     803524933    BROWNING JUDY A               440 COMMONWEALTH                    FLINT                   MI   48503
332-01     901     803525864    HOLT BILLY W                  616 WEST 2ND STREET                 MARION                  IN   46952
332-01     901     803526060    GRANT BERNETTA                14592 ROSELAWN                      DETROIT                 MI   48223
332-01     901     803527753    HECK STEVEN L                 305 WEST 6TH STREET                 SHERIDAN                IN   46069
332-01     901     803527803    WIRE DEE ANN                  7363 NORTH 575 WEST                 FRANKTON                IN   46044
332-01     901     803528231    COPONEN GARY W SR             20416 ST FRANCIS                    LIVONIA                 MI   48152


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803499276           66,600.00          66,600.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803499318          127,350.00         127,350.00   07/01/2000    06/01/2030    10.250        9.250        16.250      6.000
  803499532           81,000.00          81,000.00   07/01/2000    06/01/2030     9.750        8.750        15.750      6.000
  803500305           52,500.00          52,500.00   07/01/2000    06/01/2030    11.000       10.000        17.000      5.500
  803500412          136,000.00         135,933.85   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803500628           73,011.00          73,011.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.750
  803501238          120,000.00         120,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803501485           42,500.00          42,500.00   07/01/2000    06/01/2025     9.250        8.250        15.250      4.625
  803501519           76,000.00          76,000.00   07/01/2000    06/01/2030     9.750        8.750        15.750      5.000
  803501527           77,000.00          77,000.00   07/01/2000    06/01/2030    12.625       11.625        18.625      7.750
  803501949           49,000.00          49,000.00   07/01/2000    06/01/2025    12.750       11.750        18.750      7.250
  803502046           93,600.00          93,600.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.500
  803502079           43,400.00          43,400.00   07/01/2000    06/01/2030    10.875        9.875        16.875      5.750
  803502624          171,500.00         171,500.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.250
  803502640          100,000.00         100,000.00   07/01/2000    06/01/2030     9.625        8.625        15.625      5.250
  803503432           40,800.00          40,773.07   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803504018           55,000.00          55,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.000
  803504067           67,600.00          67,600.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803504711          163,381.00         163,381.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.125
  803504893           30,100.00          30,100.00   07/01/2000    06/01/2030    12.375       11.375        18.375      7.250
  803505122          106,250.00         106,250.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.500
  803505213          475,000.00         475,000.00   07/01/2000    06/01/2030     9.875        8.875        15.875      4.500
  803506047          195,000.00         195,000.00   07/01/2000    06/01/2030     9.500        8.500        15.500      4.750
  803506211          276,800.00         276,800.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.250
  803506484           32,400.00          32,400.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803506625           22,500.00          22,500.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.500
  803507524           74,000.00          74,000.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803507714          180,000.00         180,000.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803509785           85,600.00          85,600.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803510049          192,000.00         192,000.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.500
  803512441           44,000.00          43,966.73   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803513035           54,179.00          54,179.00   07/01/2000    06/01/2030    10.625        9.625        16.625      6.000
  803513241           96,000.00          96,000.00   07/01/2000    06/01/2030     9.500        8.500        15.500      6.000
  803515014           29,750.00          29,750.00   07/01/2000    06/01/2030     9.750        8.750        15.750      4.750
  803515600           86,200.00          86,200.00   07/01/2000    06/01/2030    12.375       11.375        18.375      7.000
  803516939           50,022.50          50,022.50   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803517929           55,200.00          55,200.00   07/01/2000    06/01/2030    12.125       11.125        18.125      6.750
  803518067           93,900.00          93,900.00   07/01/2000    06/01/2030    12.375       11.375        18.375      7.525
  803519016          276,000.00         276,000.00   07/01/2000    06/01/2030    10.500        9.500        16.500      6.000
  803519164           63,750.00          63,750.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803519990           52,500.00          52,500.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.000
  803520006           33,750.00          33,750.00   07/01/2000    06/01/2030     9.625        8.625        15.625      5.250
  803520287           46,500.00          46,500.00   07/01/2000    06/01/2025    14.250       13.250        20.250      9.250
  803520345           70,125.00          70,125.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803520501           42,000.00          42,000.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.500
  803520691           91,800.00          91,800.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.500
  803521509           60,000.00          60,000.00   07/01/2000    06/01/2030    11.625       10.625        17.625      6.750
  803521558          104,000.00         104,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      5.500
  803521616           81,900.00          81,838.06   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803521723           46,000.00          46,000.00   07/01/2000    06/01/2030    12.875       11.875        18.875      7.500
  803522689           87,200.00          87,200.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.500
  803524032          152,000.00         152,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803524792           49,300.00          49,300.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803524933           81,250.00          81,250.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803525864           59,200.00          59,200.00   07/01/2000    06/01/2030     9.000        8.000        15.000      4.750
  803526060           39,100.00          39,100.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803527753           56,250.00          56,215.81   07/01/2000    06/01/2030    11.750       10.750        17.750      6.500
  803527803           89,600.00          89,600.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.750
  803528231          113,600.00         113,600.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 12
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803528330    ORMOND JACKIE COATS           272 E WHITE MEMORIAL CHURC          ANGIER                  NC   27501
332-01     901     803528488    WHITE KIMBERLY                827 FOX GLEN CIRCLE                 LANCASTER               TX   75146
332-01     901     803529791    SMITH WILLIAM F JR            16904 PIERSON                       DETROIT                 MI   48219
332-01     901     803530005    WOMACK HIWATHA H              16244 CHERRYLAWN                    DETROIT                 MI   48221
332-01     901     803530864    SUTHERLIN SANDRA              6027 LUCILLE AVE                    ST LOUIS                MO   63136
332-01     901     803532209    MATHEWS RAYMOND E             78 SILICATE WAY                     ELGIN                   SC   29045
332-01     901     803532969    CHERRY ANTHONY T              1756 VAN BUREN STREET               GARY                    IN   46407
332-01     901     803533280    SOLTIS DAVID A                314 JOHNSON                         JACKSON                 MI   49203
332-01     901     803533835    PRINGLEY ALFRED C             98 GLENWOOD DRIVE                   TINTON FALLS            NJ   07742
332-01     901     803534684    JOHNSON ANGELA RENEE          7160 BEULAH AVE                     ST LOUIS                MO   63136
332-01     901     803534726    MCKENZIE BARBARA              93 CAMPFIELD STREET                 IRVINGTON               NJ   07111
332-01     901     803534734    THOMAS DANA                   4025 KENDALL                        DETROIT                 MI   48238
332-01     901     803535905    HIMMELFARB ALAN               1 JOSEPH DRIVE                      VALLEY COTTAGE          NY   10989
332-01     901     803536812    JACKSON JAMES C JR            3023 EAGLEDALE DRIVE                INDIANAPOLIS            IN   46224
332-01     901     803536929    DINGER ARTHUR L               3014 N 5TH STREET                   HARRISBURG              PA   17110
332-01     901     803537208    LEHMAN CHARLES R III          518-520 QUEEN STREET                NORTHUMBERLAND          PA   17857
332-01     901     803537307    PRICE MONICA G                4410 MAPLE LANE                     INDIANAPOLIS            IN   46226
332-01     901     803537869    FULLER SHIRLEY                478 OLNEY AVE                       MARION                  OH   43302
332-01     901     803538982    NEWTON DANIEL C               768 ASHLAND AVENUE                  BUFFALO                 NY   14222
332-01     901     803539220    SISNEROS GILBERT A            156 NORTH 5TH STREET                FORT LUPTON             CO   80621
332-01     901     803539873    BLEDSOE SARA E                302 SOUTH RANDOLPH STREET           INDIANAPOLIS            IN   46201
332-01     901     803540111    GRAVES HORTENSIA              1200 WEST 5TH STREET                PLAINFIELD              NJ   07060
332-01     901     803540293    BAXTER JOSIE                  2726 NORTH GUILFORD AVE             INDIANAPOLIS            IN   46205
332-01     901     803540921    MEESE RONALD E                412 MAIN STREET                     ELWOOD                  IN   46036
332-01     901     803542455    MILLER GARY WAYNE             2206 NORTH 12TH STREET              COEUR D ALENE           ID   83814
332-01     901     803543388    WISLER VINCENT J              160 NORTH EAST 43 STREET            MIAMI                   FL   33137
332-01     901     803545441    MEADE GEORGE L                544 NORTH MECHANIC STREET           CUMBERLAND              MD   21502
332-01     901     803545474    WHEELER DAWN M                136 DERBYSHIRE RD                   TOLEDO                  OH   43615
332-01     901     803547728    KRETZSCHMER DENNIS A          1611 CODY DRIVE                     RAYMORE                 MO   64083
332-01     901     803548049    GEORGE A MARLIN               7506 WEST 74TH PLACE                ARVADA                  CO   80003
332-01     901     803548098    RUPLEY JOHN M                 3916 WEST 34TH STREET               INDIANAPOLIS            IN   46222
332-01     901     803548106    PERRONE NICOLA                00-54 MORLOT AVENUE                 FAIR LAWN               NJ   07410
332-01     901     803550292    WILLIAMS PAULA J              103 SOUTH GUM STREET                NORTH VERNON            IN   47265
332-01     901     803550755    WATTS JABBAR                  2946 2948 NORTH COLLEGE AV          INDIANAPOLIS            IN   46205
332-01     901     803552702    HEDGES KATHLEEN A             996 MERIDEN WATERBURY RD U          SOUTHINGTON             CT   06479
332-01     901     803558618    JACKSON GWENDOLYN             2336 POHLMAN ROAD                   ST LOUIS                MO   63033
332-01     901     803558832    PAESANO MICHAEL J             80 PROSPECT AVENUE                  OSSINING                NY   10562
332-01     901     803559608    CONRAD KEVIN W                2996 B ROAD                         GRAND JUNCTION          CO   81503
332-01     901     803560747    EVANS JERRY W                 4757 WILLIE ROBINSON ROAD           GAINESVILLE             GA   30506
332-01     901     803562495    HARRIS BARBARA A              126 OTTERBEIN AVE                   DAYTON                  OH   45406
332-01     901     803562701    LAUTER EDWARD P               2959 N SHELL RD                     DELAND                  FL   32720
332-01     901     803563592    VAN NEVEL CHRISTINA           921 NORTH DEARBORN ST               INDIANAPOLIS            IN   46201
332-01     901     803564814    TOWNSEND ROBERT               1296 CHARLES TOWN ROAD              LEESVILLE               SC   29070
332-01     901     803566280    KENNEDY KATANYA               13711 EDMORE                        DETROIT                 MI   48205
332-01     901     803567189    PETERSON RHONDA               421 310TH ST EAST                   ROY                     WA   98580
332-01     901     803570753    BROWN ROGER D                 3544 BUFFALO FORD ROAD              ASHEBORO                NC   27203
332-01     901     803572825    PANDIGAMAGE INDRANI           312 LINTHICUM STREET                ROCKVILLE               MD   20851
332-01     901     803574227    ARTHUR DEANNE J               8819 CHELTENHAM ROAD                INDIANAPOLIS            IN   46256
332-01     901     803575471    TAYLOR SHARON L               9264 BEECHTREE COURT                INDIANAPOLIS            IN   46235
332-01     901     803575810    CODDINGTON JOHN               4506 N NORWALDO AV                  INDIANAPOLIS            IN   46205
332-01     901     803578434    HUMPHREY CHARLES S            1541 FLETCHER AVENUE                INDIANAPOLIS            IN   46201
332-01     901     803579200    KIRKPATRICK ROBERT W          15701 SANTINI ROAD                  BURTONSVILLE            MD   20866
332-01     901     803579838    MOORE TYRA                    1302 S SHERMAN                      INDIANAPOLIS            IN   46218
332-01     901     803580596    TISCH DANIEL E                584 WEST SHEPPERD AVE               LITTLETON               CO   80120
332-01     901     803581776    HARDIN VOYSHAUN A             722 S BARKER                        EVANSVILLE              IN   47712
332-01     901     803585199    KOONS ROBERT H                76 AMANDA DRIVE                     SMITHSBURG              MD   21783
332-01     901     803587302    REINA ROSA L                  3519 MCCORMICK AVENUE               FORT WAYNE              IN   46803
332-01     901     803589779    RODRIGUEZ JOSE                767 NORTH WILLIAM ST                BALDWIN                 NY   11510
332-01     901     803602846    SAID MARY                     403 CEDARHURST STREET               ISLIP TERRACE           NY   11752


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803528330          144,900.00         144,900.00   07/01/2000    06/01/2030    11.750       10.750        17.750      7.000
  803528488          149,400.00         149,274.18   07/01/2000    06/01/2030    10.250        9.250        16.250      5.250
  803529791          112,400.00         112,400.00   07/01/2000    06/01/2030    11.750       10.750        17.750      7.025
  803530005           84,500.00          84,500.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803530864           31,200.00          31,200.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.750
  803532209           58,500.00          58,500.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  803532969           32,880.00          32,861.62   07/01/2000    06/01/2030    12.125       11.125        18.125      7.125
  803533280           42,900.00          42,900.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803533835           75,600.00          75,600.00   07/01/2000    06/01/2030     9.875        8.875        15.875      5.250
  803534684           41,600.00          41,600.00   07/01/2000    06/01/2030    13.875       12.875        19.875      8.900
  803534726           61,750.00          61,750.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.000
  803534734           60,000.00          60,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803535905          196,000.00         196,000.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803536812           57,800.00          57,800.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803536929           63,000.00          63,000.00   07/01/2000    06/01/2030     9.750        8.750        15.750      6.000
  803537208           60,300.00          60,300.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803537307           67,500.00          67,500.00   07/01/2000    06/01/2030    10.500        9.500        16.500      6.000
  803537869           72,250.00          72,250.00   07/01/2000    06/01/2030     9.750        8.750        15.750      4.500
  803538982           94,400.00          94,400.00   07/01/2000    06/01/2030    12.000       11.000        18.000      7.000
  803539220           72,450.00          72,450.00   07/01/2000    06/01/2030    11.875       10.875        17.875      6.750
  803539873           30,750.00          30,750.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.500
  803540111           55,000.00          55,000.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.500
  803540293           35,000.00          35,000.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.250
  803540921           65,450.00          65,450.00   07/01/2000    06/01/2030    11.125       10.125        17.125      6.500
  803542455           81,000.00          80,938.73   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803543388          117,435.00         117,435.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.750
  803545441           34,200.00          34,200.00   07/01/2000    06/01/2030     8.750        7.750        14.750      5.500
  803545474           68,800.00          68,728.39   07/01/2000    06/01/2030     9.250        8.250        15.250      5.500
  803547728          114,700.00         114,700.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803548049          170,000.00         170,000.00   07/01/2000    06/01/2030    10.500        9.500        16.500      6.250
  803548098           56,400.00          56,400.00   07/01/2000    06/01/2030    11.000       10.000        17.000      5.500
  803548106          177,497.00         177,497.00   07/01/2000    06/01/2030    10.250        9.250        16.250      6.650
  803550292           80,800.00          80,800.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803550755           89,250.00          89,250.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803552702           53,975.00          53,975.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.250
  803558618          104,000.00         103,949.41   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803558832          110,000.00         110,000.00   07/01/2000    06/01/2030    11.875       10.875        17.875      6.250
  803559608          140,700.00         140,700.00   07/01/2000    06/01/2030    11.500       10.500        17.500      6.250
  803560747           65,000.00          65,000.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.250
  803562495           96,050.00          95,988.33   07/01/2000    06/01/2030    11.500       10.500        17.500      6.250
  803562701           64,800.00          64,800.00   07/01/2000    06/01/2030     8.875        7.875        14.875      5.250
  803563592           44,000.00          44,000.00   07/01/2000    06/01/2030     9.875        8.875        15.875      5.000
  803564814           28,700.00          28,700.00   07/01/2000    06/01/2025    13.750       12.750        19.750      8.750
  803566280           69,700.00          69,700.00   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803567189           74,000.00          74,000.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.000
  803570753           47,950.00          47,950.00   07/01/2000    06/01/2030    11.000       10.000        17.000      6.000
  803572825          167,400.00         167,400.00   07/01/2000    06/01/2030    10.000        9.000        16.000      6.250
  803574227          156,000.00         156,000.00   07/01/2000    06/01/2030    11.000       10.000        17.000      5.250
  803575471           70,550.00          70,505.91   07/01/2000    06/01/2030    11.625       10.625        17.625      6.750
  803575810           24,820.00          24,804.49   07/01/2000    06/01/2030    11.625       10.625        17.625      6.750
  803578434           47,600.00          47,600.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803579200          343,960.00         343,960.00   07/01/2000    06/01/2030     7.625        6.625        13.625      4.025
  803579838           49,600.00          49,600.00   07/01/2000    06/01/2030    12.625       11.625        18.625      7.250
  803580596          148,750.00         148,634.43   07/01/2000    06/01/2030    10.625        9.625        16.625      5.000
  803581776           81,000.00          81,000.00   07/01/2000    06/01/2030    10.250        9.250        16.250      5.750
  803585199          100,428.00         100,428.00   07/01/2000    06/01/2030     7.250        6.250        13.250      3.400
  803587302           25,500.00          25,500.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.500
  803589779          130,000.00         130,000.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.500
  803602846          180,579.00         180,579.00   07/01/2000    06/01/2030     9.750        8.750        15.750      5.750
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 13
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-01     901     803607084    BELL LATANYA                  4715 BELL ROAD                      POWHATAN                VA   23139
332-01     901     803610534    SUPPES ADAM P                 659 PALMER STREET                   DELTA                   CO   81416
332-01     990     1000061802   CURTIS TOM A                  1502 PARK DRIVE                     MCALESTER               OK   74502
                 ---------------------------------------------
                          711   Sale Total

332-02     915     801783564    MOBLEY ERIC D                 17404 STOCKBRIDGE AVE               CLEVELAND               OH   44128
332-02     915     801986647    SCALERA MICHAEL H             107 LAKE RIDGE DR                   SAINT PETERS            MO   63376
332-02     915     801991993    FOY FREDDIE                   224 HERB LEVY ROAD                  MARION                  SC   29571
332-02     915     802259119    ROBINSON VAN CHELL            402 ACADEMY STREET                  CLINTON                 SC   29325
332-02     915     802278028    BROWN ANDREW F                1210 MOUSAM LAKE RD                 SPRINGVALE              ME   01949
332-02     915     802376285    WIERZBICKI STANLEY L          103 DONHAVEN DRIVE                  NEW CASTLE              DE   19720
332-02     915     802432146    PATCHETT ROBERT               4514 JAMES ANDREWS ROAD             HURLOCK                 MD   21643
332-02     915     802518332    HICKS DONNA J                 127 ERNEST GLENN                    FAIRPLAY                SC   29643
332-02     915     802538298    CHRISTENSEN TERRY B           35 OCEAN AVENUE UNIT 413            YORK BEACH              ME   03910
332-02     915     802548644    WALDREN MARY                  181 SOUTHWEST 16TH STREET           RICHMOND                IN   47374
332-02     915     802565259    THOMPSON VERONICA             3481 ACCOMACK STREET                CHINCOTEAQUE            VA   23336
332-02     915     802587311    SCOTT JIM G                   LOT 9 RICE ROAD WEST                BURNSVILLE              NC   28714
332-02     915     802659151    SHADDOX WILLIAM E             4929 POINT MASON ROAD               BIG SANDY               TN   38221
332-02     915     802665182    JONES HATTIE M                4179 HOLCOMB                        DETROIT                 MI   48214
332-02     915     802668178    COPHER SHARON I               15 NONA DRIVE                       TROTWOOD                OH   45426
332-02     915     802670380    BELCHER LESA MAE              2997 MAIN STREET                    MEADOW BRIDGE           WV   25976
332-02     915     802708578    GAINEY MERTON JR              478 HOLLY VIEW DRIVE SE             BOLIVIA                 NC   28422
332-02     915     802714048    ZOCATELLI CELIA               123 OCEAN AVENUE                    MIDDLETOWN              NJ   07748
332-02     915     802720599    PETERSON ROGER J              4670 GREEN RD                       WARRENSVILLE HTS        OH   44128
332-02     915     802729608    RYNIEWICZ JOHN A              65 RAILROAD AVENUE                  WHITEHOUSE STATION      NJ   08889
332-02     915     802738021    ROBINSON VERONA               624 EAST 237TH STREET               BRONX                   NY   10466
332-02     915     802739409    MONT PAULA                    5737 TURTLE VALLEY DRIVE            STOCKTON                CA   95207
332-02     915     802743930    PETERSON LYNWOOD E            861 OLD MOUNT OLIVE HIGHWA          DUDLEY                  NC   28333
332-02     915     802762567    CHAPMAN GERALD JERRY          6152 GRIFFIN WHALEY ROAD            GRIFTON                 NC   28530
332-02     915     802797126    MCCOY DEBORAH                 718 WEST FRANKLIN STREET            TROY                    OH   45373
332-02     915     802808121    REID RANDALL                  119 DILLARD PLACE                   CLEAR CREEK             WV   25044
332-02     915     802836668    MILLER PAMELA                 104 NORHT SMALLWOOD STREET          BALTIMORE               MD   21223
332-02     915     802840637    WALTERS CHRISTINE             1539 BISCAYNE DRIVE                 TOLEDO                  OH   43612
332-02     915     802859819    SPARKS SHAWN R                2542 LAKE ROAD                      ATLANTIC                PA   16111
332-02     915     802870923    CONWAY JOHN P                 2009 PLAINVIEW AVENUE               PITTSBURGH              PA   15226
332-02     915     802872648    JETER FREDERICK               2125 MIAMI ROAD                     EUCLID                  OH   44117
332-02     915     802875427    GILCHRIST MAXINE              80 PALM STREET                      NEWARK                  NJ   07106
332-02     915     802881698    CARROLL DONALD J              21 PINE TREE ROAD                   MOUNTAIN TOP            PA   18707
332-02     915     802883223    WARD ROBIN                    629 SOUTH WASHINGTON STREE          ROCKY MOUNT             NC   27801
332-02     915     802893446    MAILE CORNELL P               RR5 BOX 718                         MILFORD                 DE   19963
332-02     915     802893529    HOVAN MICHAEL                 605 LALOR STREET                    TRENTON                 NJ   08611
332-02     915     802901348    GREENE BRENDA                 1168 EAST 73 STREET                 BROOKLYN                NY   11234
332-02     915     802908467    MOORE DOUGLAS L               1090 PANORAMA DRIVE                 ABINGDON                VA   24210
332-02     915     802913004    STUMP MARK A                  847 BLUEFIELD ROAD                  LEXINGTON               SC   29073
332-02     915     802922294    TYSON LINDA KAY               183 SUNRISE ACRES DRIVE             STOKESDALE              NC   27357
332-02     915     802924779    LYONS SHIRLEY D               929 TYAN STREET                     ROCKY MOUNT             NC   27801
332-02     915     802931147    ROBERTSON DONALD D            5751 MOUNT HERMON CHURCH R          SALISBURY               MD   21804
332-02     915     802935791    AUSTIN DONALD A               11693 NORTHWEST CR 229              STARKE                  FL   32091
332-02     915     802937490    BACON EVETTE D                SR 763 MILLVILLE ROAD               LAWRENCEVILLE           VA   23868
332-02     915     802950311    FESS BRAD W                   156 SWEITZER ROAD                   MOUNT PLEASANT          PA   15666
332-02     915     802959072    SIRAVO JOHN PAUL JR           812 YONDOTA STREET                  TOLEDO                  OH   43605
332-02     915     802961409    JOHNSON STEPHEN               18267 MARLOWE                       DETROIT                 MI   48235
332-02     915     802964809    ABDALLA MARY A                RT 9 BOX 521                        CHARLESTON              WV   25311
332-02     915     802965392    MITCHELL ETHEL                704 LAKEWOOD                        DETROIT                 MI   48215
332-02     915     802965681    MAYES ANGELA C                6080 MATTIE LANE                    OXFORD                  NC   27822
332-02     915     802968149    TWIST CHARLES S               1802 BRIARCLIFF ROAD                BALTIMORE               MD   21234
332-02     915     802968354    WELCH ROBERT                  408 ORCHARD LANE                    MANHEIM                 PA   17545
332-02     915     802969816    BASSETT RONALD G              41 BRANDYWINE DRIVE                 BERLIN                  MD   21811
332-02     915     802970053    RUPP RUTHANN                  2021 YALE AVENUE                    WILLIAMSPORT            PA   17701


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803607084           72,150.00          72,150.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.750
  803610534          126,000.00         126,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
 1000061802          105,000.00         104,004.99   12/01/1998    11/01/2028     9.500        9.500        16.500      5.500
--------------------------------------------------                             ----------------------------------------------
        711       61,724,471.50      61,703,182.23                               11.487       10.490        17.488      6.498

  801783564           78,200.00          77,875.13   06/01/1999    05/01/2029    11.375       10.375        17.375      6.750
  801986647          119,000.00         118,733.37   11/01/1999    10/01/2029    11.625       10.625        17.625      7.000
  801991993           61,317.00          61,186.38   12/01/1999    11/01/2029    11.125       10.125        17.125      6.750
  802259119           54,000.00          53,894.55   10/01/1999    09/01/2029    12.875       11.875        18.875      9.000
  802278028           66,725.00          66,562.41   11/01/1999    10/01/2029    11.875       10.875        17.875      7.750
  802376285           73,600.00          73,334.46   10/01/1999    09/01/2029    10.625        9.625        16.625      5.700
  802432146           52,000.00          51,880.27   11/01/1999    10/01/2029    11.500       10.500        17.500      7.500
  802518332           53,720.00          53,681.51   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  802538298          199,500.00         197,880.66   12/01/1999    11/01/2029    12.125       11.125        18.125      7.650
  802548644           63,200.00          62,999.58   12/01/1999    11/01/2029     9.250        8.250        15.250      5.000
  802565259           61,650.00          61,550.70   02/01/2000    01/01/2030    10.500        9.500        16.500      6.250
  802587311           68,000.00          68,000.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  802659151           24,000.00          23,475.35   01/01/2000    12/01/2009    12.250       11.250        18.250      7.875
  802665182           27,300.00          27,268.04   03/01/2000    02/01/2030    10.625        9.625        16.625      6.025
  802668178           70,975.00          70,882.96   02/01/2000    01/01/2030    11.500       10.500        17.500      6.250
  802670380           68,000.00          67,937.69   03/01/2000    02/01/2030    11.750       10.750        17.750      7.300
  802708578           25,000.00          24,974.41   04/01/2000    03/01/2025    12.250       11.250        18.250      6.750
  802714048           67,500.00          67,377.43   01/01/2000    12/01/2029    11.000       10.000        17.000      6.400
  802720599          105,170.00         104,696.45   01/01/2000    12/01/2029    12.125       11.125        18.125      7.500
  802729608          192,000.00         191,590.51   01/01/2000    12/01/2029    10.250        9.250        16.250      5.750
  802738021          132,000.00         131,832.26   02/01/2000    01/01/2030    12.625       11.625        18.625      8.150
  802739409          130,400.00         130,038.48   01/01/2000    12/01/2029     9.000        8.000        15.000      4.875
  802743930           69,700.00          69,700.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.250
  802762567           76,500.00          76,446.67   04/01/2000    03/01/2030    11.125       10.125        17.125      6.000
  802797126           64,800.00          64,730.15   03/01/2000    02/01/2030    11.000       10.000        17.000      6.750
  802808121           39,270.00          39,225.24   03/01/2000    02/01/2030    11.125       10.125        17.125      6.800
  802836668           37,440.00          37,407.10   02/01/2000    01/01/2030    13.250       12.250        19.250      9.000
  802840637           45,175.00          45,162.07   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  802859819           81,900.00          81,873.82   05/01/2000    04/01/2030    11.500       10.500        17.500      6.700
  802870923           64,600.00          64,484.20   02/01/2000    01/01/2030    10.000        9.000        16.000      5.540
  802872648          102,850.00         102,747.67   03/01/2000    02/01/2030    11.375       10.375        17.375      6.750
  802875427           82,800.00          82,748.27   04/01/2000    03/01/2030    11.625       10.625        17.625      7.150
  802881698          170,000.00         169,715.50   04/01/2000    03/01/2030     9.375        8.375        15.375      4.425
  802883223           48,000.00          47,989.00   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  802893446           67,125.00          67,106.83   06/01/2000    05/01/2030    12.250       11.250        18.250      6.500
  802893529           20,800.00          20,783.42   05/01/2000    04/01/2030    12.375       11.375        18.375      7.500
  802901348          302,400.00         302,305.98   05/01/2000    04/01/2030    11.625       10.625        17.625      7.150
  802908467           76,755.00          76,640.82   03/01/2000    02/01/2030     9.500        8.500        15.500      5.000
  802913004           93,500.00          93,500.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  802922294           75,225.00          75,195.90   05/01/2000    04/01/2030    10.625        9.625        16.625      6.000
  802924779           45,600.00          45,585.43   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  802931147           98,625.00          98,575.66   04/01/2000    03/01/2030    12.625       11.625        18.625      8.450
  802935791           51,425.00          51,374.20   04/01/2000    03/01/2030     9.500        8.500        15.500      4.500
  802937490           74,250.00          74,181.96   04/01/2000    03/01/2030    11.750       10.750        17.750      6.750
  802950311           29,815.00          29,740.48   03/01/2000    02/01/2020    13.500       12.500        19.500      9.010
  802959072           21,450.00          21,442.75   05/01/2000    04/01/2030    11.250       10.250        17.250      6.500
  802961409          108,800.00         108,800.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.025
  802964809          150,450.00         150,339.24   04/01/2000    03/01/2030    10.875        9.875        16.875      6.150
  802965392           48,750.00          48,750.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  802965681           84,405.00          84,233.15   04/01/2000    03/01/2030     8.875        7.875        14.875      4.250
  802968149          125,590.00         125,484.23   04/01/2000    03/01/2030    10.250        9.250        16.250      6.250
  802968354          112,500.00         112,394.60   04/01/2000    03/01/2030     9.750        8.750        15.750      5.750
  802969816           94,400.00          94,289.47   04/01/2000    03/01/2030    10.625        9.625        16.625      5.950
  802970053           48,510.00          48,494.91   05/01/2000    04/01/2030    11.625       10.625        17.625      6.900
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 14
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     802980367    TORREZ RICHARD                202 DAYTON AVENUE                   PASSAIC                 NJ   07055
332-02     915     802980995    THOMPSON LEROY                LOT9 GREEN ST                       HAHIRA                  GA   31632
332-02     915     802981225    LUNN CURTIS                   2718 WOODVIEW ROAD                  BALTIMORE               MD   21225
332-02     915     802981233    WHEALE KEITH A                LOT 3 MARLIN FLATS                  TALKING ROCK            GA   30175
332-02     915     802983460    AUMICK MICHAEL L              129 BARRY DRIVE NORTH               VERNON                  NJ   07480
332-02     915     802988949    CHERPAK STEVE JR              499 WOODLAND DRIVE                  LEESPORT                PA   19533
332-02     915     802990267    MCCREE EARTHIE L              2819 16TH AVENUE SOUTH              SAINT PETERSBURG        FL   33712
332-02     915     802995571    AFONSO ANA M                  777 MAIN STREET                     NUREMBERG               PA   18241
332-02     915     802996777    CONSTABLE RONALD J JR         1 POTIC CREEK ROAD                  EARLTON                 NY   12058
332-02     915     802998815    YELLICO JAMES                 244 COUNTRY ROAD                    MEDFORD                 NY   11763
332-02     915     802998989    AUSTIN ARTHUR A JR            588 FERNWOOD DRIVE                  HARRINGTON              DE   19952
332-02     915     802999086    ROSS GLYNDA F                 186 E SHIRLEY                       PONTIAC                 MI   48342
332-02     915     803005040    KEISLER MYRA J                3171 DUSTY ROAD                     LORIS                   SC   29569
332-02     915     803005891    EDGLEY FLOYD C                6853 MOUNT HERMON ROCK CRE          SNOW CAMP               NC   27349
332-02     915     803007327    RAMOS JAMES J                 53 WEST SADDLE RIVER RD             WALDWICK                NJ   07463
332-02     915     803007459    DRASHER ROBERT                217 WEST SIXTH STREET               BERWICK                 PA   18603
332-02     915     803008374    ALLEN MARVIN                  3121 NORTH 5TH STREET               HARRISBURG              PA   17110
332-02     915     803008911    SCHARBERT JAMES W             5563 ECHO VALLEY DRIVE              HOUSE SPRINGS           MO   63061
332-02     915     803016666    FULLER LARRY                  5341 ERVIN MCGARRAH ROAD            LOWELL                  AR   72745
332-02     915     803017094    MORAN ROBERT V                RD1 BOX 179 PUMP STATION R          NEW ALEXANDRIA          PA   15670
332-02     915     803017284    THOMAS KEITH                  2484 DUKE ROAD                      NASHVILLE               NC   27856
332-02     915     803017300    VIEU KENNETH W                23573 165TH STREET                  HERSEY                  MI   49639
332-02     915     803017342    BOWEN WESLEY A                13879 SCHELL LANE                   SUMMERDALE              AL   36580
332-02     915     803017730    WATTS LAN N                   224 HUBER LANE                      LEESPORT                PA   19533
332-02     915     803021492    MOORE CHERYL WRIGHT           LOT 1 COUNTY RD 193                 HORTENSE                GA   31543
332-02     915     803022953    KELLY KENNETH P               RR #1 BOX 655                       HONESDALE               PA   18431
332-02     915     803024553    SWINHART REX C                10423 LUCINDA LANE                  MABELVALE               AR   72103
332-02     915     803025337    HAGEN TRUTHANNE G             5327 WEST SLOPE DRIVE               SALT LAKE CITY          UT   84118
332-02     915     803030147    MENDOZA JESUS                 3286 BAKER ROAD                     GAINESVILLE             GA   30507
332-02     915     803030220    DUNCAN WILLIAM P              ROUTE 6 BOX 30094                   LAKE CITY               FL   32025
332-02     915     803030865    WILLIAMS REGINA               3946 NORTH MARSHALL STREET          PHILADELPHIA            PA   19140
332-02     915     803034990    WEBB LONNIE                   119 S TERRACE AVENUE                MOUNT VERNON            NY   10550
332-02     915     803036433    KEOGH JILL M                  205 GLENDALE AVENUE #7              BRIDGEPORT              CT   06606
332-02     915     803038397    GAFFNEY CHARLES E             3073 VAN BIBBER LK ESTATES          GREENCASTLE             IN   46135
332-02     915     803039718    POWERS BRENDA G               101 DANIELS RETREAT DRIVE           BENSON                  NC   27504
332-02     915     803039841    KOPFHAMER PATRICIA A          1000 PALM BOULEVARD                 LEHIGH ACRES            FL   33936
332-02     915     803041300    ORMOND JACKIE C               2224 OLD SORRELL ROAD               APEX                    NC   27502
332-02     915     803041672    RIVERA JOSE                   320 EAST SOUTH STREET               YORK                    PA   17403
332-02     915     803046044    MCCASKILL ARMINTHA            18337 STAHELIN                      DETROIT                 MI   48219
332-02     915     803047703    JOHNSON VERONICA              18067 ORLEANS                       DETROIT                 MI   48203
332-02     915     803047760    SCHULTZ ROBERT A              13650 HAROLD                        WARREN                  MI   48089
332-02     915     803051069    ARTHUR GARY                   1442 SPRING BROOKE DRIVE            KENOVA                  WV   25530
332-02     915     803051077    SKAGGS PHILLIP E JR           215 POWELL AVENUE                   URBANA                  OH   43078
332-02     915     803056175    ITZI HARRIETTE LIESA          RD 1 BOX 980                        HONESDALE               PA   18431
332-02     915     803056555    WARNER MICHELLE DENISE        2627 BIRNEY AVENUE                  SCRANTON                PA   18505
332-02     915     803056571    SWIDAN RAIED                  25 PINGREE                          PONTIAC                 MI   48342
332-02     915     803060003    LOUCKS SHAUN                  88 ARMSTRONG STREET                 EDWARDSVILLE            PA   18704
332-02     915     803060292    WOODS ROBERT L                506 GRUBB RD                        CHILLILOTHE             OH   45601
332-02     915     803060557    JOHNSON MARY F                7214 EAST FOREST ROAD               HYATTSVILLE             MD   20785
332-02     915     803061308    YUTZY JOHN C                  19600 KLONDIKE ROAD SW              FROSTBURG               MD   21532
332-02     915     803062223    ROSENTHAL STEPHEN E           38 SUNDANCE TERRACE                 HAMBURG                 NJ   07419
332-02     915     803062520    WEAVER JOHN                   9 HILL RD RD#2 BOX 2544             POTTSVILLE              PA   17901
332-02     915     803063130    BODE CHARLES E                39610 SPANISH OAKS                  TEMECULA                CA   92592
332-02     915     803064229    LANGE MICHAEL J               1027 EAST WISCONSIN ST              DELAVAN                 WI   53115
332-02     915     803065762    MONAHAN ANDREW                21 CEDAR CREST PLACE                NORWALK                 CT   06854
332-02     915     803067537    STEPHENS ANTHONY NEAL         1660 LUCAS ROAD                     PEEBLES                 OH   45660
332-02     915     803070457    NIEVES CARMELO                935 SPRUCE AVENUE                   PLEASANTVILLE           NJ   08232
332-02     915     803070804    ESTES RANDY L                 2825 COUNTY RD 226                  KINGDOM CITY            MO   65262
332-02     915     803070994    FARMER ALICIA                 1928 ELMWOOD DRIVE                  HARTSVILLE              SC   29550


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  802980367          159,000.00         158,961.54   05/01/2000    04/01/2030    12.750       11.750        18.750      7.825
  802980995           57,715.00          57,680.87   04/01/2000    03/01/2030    11.875       10.875        17.875      7.000
  802981225           20,000.00          19,987.50   04/01/2000    03/01/2030    11.625       10.625        17.625      6.375
  802981233           63,750.00          63,710.17   04/01/2000    03/01/2030    11.625       10.625        17.625      7.000
  802983460          119,000.00         118,902.38   04/01/2000    03/01/2030    12.250       11.250        18.250      7.650
  802988949           99,400.00          99,324.82   05/01/2000    04/01/2030    10.750        9.750        16.750      6.750
  802990267           42,400.00          42,385.69   06/01/2000    05/01/2030    11.250       10.250        17.250      5.500
  802995571           34,000.00          33,983.45   05/01/2000    04/01/2030    12.750       11.750        18.750      7.950
  802996777           55,440.00          55,402.38   04/01/2000    03/01/2030    11.250       10.250        17.250      6.750
  802998815          202,500.00         202,500.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  802998989          100,000.00         100,000.00   06/01/2000    05/01/2030    12.125       11.125        18.125      7.700
  802999086           48,450.00          48,415.05   04/01/2000    03/01/2030    11.875       10.875        17.875      7.250
  803005040           78,710.00          78,684.15   05/01/2000    04/01/2030    11.375       10.375        17.375      6.500
  803005891           99,000.00          99,000.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.500
  803007327          175,000.00         174,944.07   06/01/2000    05/01/2030    11.500       10.500        17.500      6.750
  803007459           27,600.00          27,567.92   04/01/2000    03/01/2030    12.000       11.000        18.000      7.250
  803008374           51,500.00          49,519.21   04/01/2000    03/01/2030     9.875        8.875        15.875      5.300
  803008911           30,600.00          30,558.37   04/01/2000    03/01/2025    10.625        9.625        16.625      5.750
  803016666           81,900.00          81,838.06   05/01/2000    04/01/2030    10.750        9.750        16.750      6.250
  803017094           33,300.00          33,288.13   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803017284           96,300.00          96,252.64   05/01/2000    04/01/2030     9.500        8.500        15.500      4.750
  803017300           42,900.00          42,877.17   05/01/2000    04/01/2025    12.000       11.000        18.000      6.500
  803017342           61,200.00          61,145.63   04/01/2000    03/01/2030    10.000        9.000        16.000      6.000
  803017730           62,000.00          61,977.89   05/01/2000    04/01/2030    11.000       10.000        17.000      6.750
  803021492           61,200.00          61,132.89   04/01/2000    03/01/2030     9.000        8.000        15.000      4.500
  803022953           88,800.00          88,767.46   06/01/2000    05/01/2030    10.875        9.875        16.875      6.150
  803024553           33,915.00          33,892.00   04/01/2000    03/01/2030    11.250       10.250        17.250      6.400
  803025337           84,800.00          84,778.30   05/01/2000    04/01/2030    12.500       11.500        18.500      8.000
  803030147           70,724.00          70,682.20   05/01/2000    04/01/2030    11.875       10.875        17.875      7.000
  803030220          107,487.00         107,419.84   04/01/2000    03/01/2030    11.625       10.625        17.625      7.000
  803030865           24,000.00          23,993.18   05/01/2000    04/01/2030    12.000       11.000        18.000      6.750
  803034990          148,000.00         147,893.97   05/01/2000    04/01/2030    11.000       10.000        17.000      5.750
  803036433           59,300.00          59,241.01   04/01/2000    03/01/2030    11.375       10.375        17.375      6.000
  803038397           26,600.00          26,588.69   05/01/2000    04/01/2025    13.250       12.250        19.250      8.750
  803039718           95,250.00          95,250.00   06/01/2000    05/01/2030    10.000        9.000        16.000      4.750
  803039841           48,750.00          48,750.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.250
  803041300           63,200.00          63,073.73   05/01/2000    04/01/2020    12.125       11.125        18.125      7.500
  803041672           22,400.00          22,389.55   05/01/2000    04/01/2030     9.750        8.750        15.750      5.250
  803046044           45,500.00          45,489.30   05/01/2000    04/01/2030    12.875       11.875        18.875      8.150
  803047703           26,650.00          26,637.40   04/01/2000    03/01/2030    12.875       11.875        18.875      8.150
  803047760           52,650.00          52,650.00   06/01/2000    05/01/2030    13.625       12.625        19.625      8.150
  803051069           73,000.00          73,000.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.250
  803051077           20,000.00          19,989.43   04/01/2000    03/01/2030    12.375       11.375        18.375      7.875
  803056175           53,100.00          53,060.90   04/01/2000    03/01/2030    10.875        9.875        16.875      6.480
  803056555           87,000.00          86,930.54   05/01/2000    04/01/2030    10.500        9.500        16.500      5.780
  803056571           29,500.00          29,461.73   03/01/2000    02/01/2030    11.500       10.500        17.500      6.775
  803060003           39,400.00          39,390.47   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803060292           68,000.00          67,984.45   06/01/2000    05/01/2030    13.000       12.000        19.000      7.975
  803060557           72,250.00          72,164.44   03/01/2000    02/01/2030    12.500       11.500        18.500      7.350
  803061308           67,150.00          67,135.89   05/01/2000    04/01/2030    13.375       12.375        19.375      7.675
  803062223          150,000.00         149,953.37   05/01/2000    04/01/2030    11.625       10.625        17.625      7.150
  803062520           33,536.00          33,526.40   06/01/2000    05/01/2030    12.000       11.000        18.000      7.150
  803063130          239,882.00         239,781.41   05/01/2000    04/01/2030    10.250        9.250        16.250      6.000
  803064229           74,400.00          74,400.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803065762          208,000.00         207,955.06   05/01/2000    04/01/2030    13.250       12.250        19.250      8.375
  803067537           78,300.00          78,230.43   04/01/2000    03/01/2030    10.000        9.000        16.000      5.750
  803070457           78,400.00          78,382.07   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803070804           68,000.00          67,975.08   05/01/2000    04/01/2030    10.875        9.875        16.875      6.750
  803070994           56,000.00          56,000.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.500
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 15
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803071059    YOUNG ARLEEN                  15700 ROBSON                        DETROIT                 MI   48227
332-02     915     803072719    LEWIS JAMES H                 3424 TELEGRAPH ROAD                 GRETNA                  VA   24557
332-02     915     803075068    CRABTREE LARRAINE P           LOT 63 SOUTHWOOD DRIVE THI          WARSAW                  IN   46582
332-02     915     803076520    BROADUS FREDDIE L JR          1815 SOUTH 5TH STREET               PHILADELPHIA            PA   19148
332-02     915     803077189    NAILS DENISE                  604 WHEELER AVENUE                  SCRANTON                PA   18510
332-02     915     803078781    HIGHTOWER JAMES               RT 2 BOX 1791                       WRIGHTSVILLE            GA   31096
332-02     915     803080027    YOSEVITZ EDWARD               679 STEWART AVENUE                  STATEN ISLAND           NY   10314
332-02     915     803082833    GORE TAMMY R                  235 CENTRE AVENUE                   MOORESTOWN              NJ   08057
332-02     915     803085455    MORALES ALBERTO JR            825 N ULSTER STREET                 ALLENTOWN               PA   18103
332-02     915     803086644    CHAFFIN WILLIAM L             4034 SPERRY BRANCH                  PRICHARD                WV   25555
332-02     915     803087154    DAVIS ROBERT                  3025 BROAD AVENUE                   ALTOONA                 PA   16601
332-02     915     803087840    MARA JOAN A                   639 RANDALL WAY                     ABERDEEN                NJ   07747
332-02     915     803089572    HAWTHORNE GRACIE              1104 VERNON STREET                  HATTIESBURG             MS   39401
332-02     915     803092071    GAYLOCK DAVID B               1804 W 47TH STREET                  CLEVELAND               OH   44102
332-02     915     803094218    SIENKIEWICZ JOHN              215 BOWE STREET                     TAMAQUA                 PA   18252
332-02     915     803094267    WARE JEFFREY L                444 LEE ROAD 742                    SALEM                   AL   36874
332-02     915     803094333    WIGGINTON WESLEY O JR         35450 N WILSON                      INGELSIDE               IL   60041
332-02     915     803095447    MOYLAN STEPHAN                91 MARKOWITZ STREET                 CARTERET                NJ   07008
332-02     915     803095892    JONES VICTOR G                3816 DOVEWOOD CT                    MONTGOMERY              AL   36116
332-02     915     803096098    RDESINSKI JOSEPH M JR         426 S BROAD STREET                  JERSEY SHORE            PA   17740
332-02     915     803097781    GOFF JEREMY                   310 EAST MCCAIN                     SIMS                    IN   46983
332-02     915     803099571    EVERETTS ROBERT D             415 THOMAS ST                       BETTSVILLE              OH   44815
332-02     915     803100288    LETTS LEROY                   1916-18 PROSPECT PLACE              BROOKLYN                NY   11233
332-02     915     803102169    HUNTER TODD A                 810 NORTH M STREET                  TACOMA                  WA   98403
332-02     915     803102466    FONSECA TODD D                22505 WOOD CREEK DR                 FLAT ROCK               MI   48134
332-02     915     803102847    MARTINEZ DIANA                11153 W FURLONG                     FREEPORT                MI   49325
332-02     915     803102920    MATTERN SHERRY                429 SOUTH 9TH AVE                   SCRANTON                PA   18504
332-02     915     803103498    CALDERON LUCRECIA             3330 FRIARS COVE ROAD               ST CLOUD                FL   34772
332-02     915     803103738    SZALA MARY ANN                426 WEST MARKET STREET              YORK                    PA   17404
332-02     915     803104629    GHRIRI ZOHEIR                 104 DEERFIELD LANE                  LYNCHBURG               VA   24502
332-02     915     803104686    LIPSCOMB BRIAN                6918 RUSKIN LANE                    UPPER DARBY             PA   19082
332-02     915     803106327    ABDULLAH MUHAMMAD ABU         2415 RICHTON                        DETROIT                 MI   48206
332-02     915     803107895    STRICKLAND SYLVIA MAE         1824 COUNTY ROAD 194                FREDERICKTOWN           OH   43019
332-02     915     803107911    WILSON JEROME                 170 ELLIS AVENUE                    IRVINGTON               NJ   07111
332-02     915     803109198    LEITZEL JESSICA               532 34 WHEELER AVENUE               SCRANTON                PA   18510
332-02     915     803109891    MERRITT MARK                  72 JONES HOLLOW ROAD                MARLBOROUGH             CT   06447
332-02     915     803110162    SMITH PHOEBE                  4506 LOWER MEADOW ROAD              MULBERRY                FL   33860
332-02     915     803110824    OWENS JULIE B                 110 STAGECOACH ROAD                 GASTON                  SC   29053
332-02     915     803110840    CARTER CHRISTOPHE             204 BOILING SPRINGS LANE            LEXINGTON               SC   29072
332-02     915     803111517    BROOKS BARBARA                19 ESSEN DRIVE                      AMITYVILLE              NY   11701
332-02     915     803111798    BLAIN CARLEEN A               8638 BRAGG DR                       MYRTLE BEACH            SC   29575
332-02     915     803112549    INFANTE JANET                 3240 BAIRD AVENUE                   LAKELAND                FL   33809
332-02     915     803114784    LONG PAUL C                   5949 CHATSWORTH DRIVE               DAYTON                  OH   45424
332-02     915     803115559    BELLAMY CATHERINE             4712 ALLEY CAT STREET               HOPE MILLS              NC   28348
332-02     915     803117589    EDWARD CHARLES R JR           3632 7TH STREET                     NORTH BEACH             MD   20714
332-02     915     803117936    CUMMINGS STEPHEN              2 RD BOX 2671                       RUSSELL                 PA   16345
332-02     915     803118413    MARRERO ROBERTO F             1825 SW 12 AVENUE                   MIAMI                   FL   33129
332-02     915     803119239    GIESIGE BRADLEY J             517 519 NORTH WALNUT STRE           CELINA                  OH   45822
332-02     915     803119932    PARLANTI ROBERT               230 CHERRY STREET                   DICKSON CITY            PA   18519
332-02     915     803121631    WILLENBERG JASON A            8336 NORTH 1050 WEST                COLFAX                  IN   46035
332-02     915     803121888    CHARPING LARRY KEITH          5 CHELLS COURT                      FOUNTAIN INN            SC   29644
332-02     915     803122571    LOCKE RICHARD E               330 EAST STEWART DRIVE              PUEBLO WEST             CO   81007
332-02     915     803123116    JOHNSON DEBRA E               1206 APRIL LOOP                     SILER CITY              NC   27344
332-02     915     803123389    PRINE BRIAN A                 605 CENTRAL STREET                  FRANKLIN                NH   03235
332-02     915     803123488    OOSTVEEN MELISSA A            236 KNECHT DR                       DAYTON                  OH   45405
332-02     915     803124395    WARNER JAMIE T                537 PACIFIC AVENUE                  YORK                    PA   17404
332-02     915     803125640    JACKSON CHARLES               135 TERRACE STREET                  CARBONDALE              PA   18407
332-02     915     803125715    REPH RONALD JR                20 EAST HILL STREET                 HAZELTON                PA   18201
332-02     915     803125723    MESECHER ROGER C              13164 IVY ROAD NE                   WALNUT TWP              OH   43076


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803071059           57,000.00          57,000.00   06/01/2000    05/01/2030    10.875        9.875        16.875      6.250
  803072719           66,800.00          66,776.82   06/01/2000    05/01/2030    11.125       10.125        17.125      6.500
  803075068           75,600.00          75,498.84   04/01/2000    03/01/2030    10.000        9.000        16.000      5.500
  803076520           27,200.00          27,192.64   05/01/2000    04/01/2030    12.250       11.250        18.250      6.750
  803077189           37,800.00          37,786.52   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803078781           75,000.00          74,940.14   04/01/2000    03/01/2030    10.500        9.500        16.500      6.000
  803080027          140,400.00         140,284.87   04/01/2000    03/01/2030    10.375        9.375        16.375      5.500
  803082833          123,250.00         123,130.72   04/01/2000    03/01/2030    11.500       10.500        17.500      6.750
  803085455           61,500.00          61,476.21   05/01/2000    04/01/2030    10.625        9.625        16.625      5.375
  803086644           62,000.00          62,000.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.750
  803087154           35,275.00          35,235.48   04/01/2000    03/01/2030    10.875        9.875        16.875      6.300
  803087840           85,500.00          85,445.08   05/01/2000    04/01/2030    11.500       10.500        17.500      7.025
  803089572           28,000.00          28,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.250
  803092071           51,000.00          50,984.14   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803094218           36,800.00          36,782.39   05/01/2000    04/01/2030    12.875       11.875        18.875      8.400
  803094267           41,250.00          41,231.64   05/01/2000    04/01/2025    13.000       12.000        19.000      7.750
  803094333          205,600.00         205,502.78   05/01/2000    04/01/2030    12.875       11.875        18.875      8.000
  803095447          120,675.00         120,644.12   05/01/2000    04/01/2030    12.500       11.500        18.500      8.070
  803095892           72,675.00          72,657.42   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803096098           54,000.00          54,000.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.900
  803097781           22,400.00          22,218.12   05/01/2000    04/01/2010    13.250       12.250        19.250      8.750
  803099571           80,000.00          80,000.00   06/01/2000    05/01/2030     9.875        8.875        15.875      5.000
  803100288          176,000.00         175,886.98   05/01/2000    04/01/2030    11.500       10.500        17.500      6.750
  803102169          115,600.00         115,600.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.500
  803102466          143,100.00         143,054.26   05/01/2000    04/01/2030    11.500       10.500        17.500      7.025
  803102847           54,100.00          54,059.09   04/01/2000    03/01/2030    10.750        9.750        16.750      6.000
  803102920           37,800.00          37,787.91   06/01/2000    05/01/2030    11.500       10.500        17.500      6.830
  803103498           93,500.00          93,449.14   04/01/2000    03/01/2030    12.250       11.250        18.250      7.975
  803103738           68,000.00          67,975.08   05/01/2000    04/01/2030    10.875        9.875        16.875      6.150
  803104629          139,500.00         139,376.07   05/01/2000    04/01/2030    10.000        9.000        16.000      5.500
  803104686           74,800.00          74,779.75   05/01/2000    04/01/2030    12.250       11.250        18.250      7.600
  803106327           27,900.00          27,877.74   05/01/2000    04/01/2030    10.500        9.500        16.500      6.000
  803107895           55,250.00          55,202.20   04/01/2000    03/01/2030    10.125        9.125        16.125      6.000
  803107911           72,250.00          72,215.82   04/01/2000    03/01/2030    12.875       11.875        18.875      8.150
  803109198           72,000.00          72,000.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803109891          103,500.00         103,500.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803110162           83,250.00          83,179.89   05/01/2000    04/01/2030    10.250        9.250        16.250      5.750
  803110824           82,450.00          82,425.74   05/01/2000    04/01/2030    11.875       10.875        17.875      7.250
  803110840           54,918.00          54,903.55   05/01/2000    04/01/2030    12.375       11.375        18.375      7.750
  803111517           85,000.00          85,000.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.750
  803111798          107,950.00         107,914.54   06/01/2000    05/01/2030    11.375       10.375        17.375      6.750
  803112549           65,450.00          65,428.50   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803114784           70,400.00          70,380.95   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803115559           78,200.00          78,200.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.250
  803117589           66,600.00          66,569.74   05/01/2000    04/01/2030     9.875        8.875        15.875      6.125
  803117936          102,000.00         102,000.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.500
  803118413          168,300.00         168,172.71   04/01/2000    03/01/2030    10.750        9.750        16.750      4.875
  803119239           47,250.00          47,235.71   05/01/2000    04/01/2030    11.750       10.750        17.750      6.350
  803119932           45,000.00          44,968.61   04/01/2000    03/01/2030    11.125       10.125        17.125      6.450
  803121631           75,600.00          75,575.17   05/01/2000    04/01/2030    11.375       10.375        17.375      6.750
  803121888           74,700.00          74,674.78   06/01/2000    05/01/2030    11.250       10.250        17.250      6.750
  803122571           81,000.00          81,000.00   06/01/2000    05/01/2030    10.625        9.625        16.625      6.625
  803123116           64,175.00          64,175.00   07/01/2000    06/01/2030    11.875       10.875        17.875      7.000
  803123389           56,100.00          56,063.54   05/01/2000    04/01/2030    12.375       11.375        18.375      7.750
  803123488           50,000.00          49,972.80   05/01/2000    04/01/2030    12.250       11.250        18.250      7.475
  803124395           61,965.00          61,921.80   05/01/2000    04/01/2030    11.125       10.125        17.125      6.500
  803125640           29,325.00          29,309.92   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803125715           20,800.00          20,790.40   06/01/2000    05/01/2030    13.375       12.375        19.375      8.400
  803125723           99,000.00          98,957.50   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 16
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803126077    STONE SENTIL                  220 NORTH HINKLEY                   ROCKFORD                IL   61102
332-02     915     803126432    DUNCAN HENRY LEE              25 LESLIE STREET                    NEWARK                  NJ   07108
332-02     915     803126721    SAPIENZA JOSEPH F             RR 9 BOX 9930                       MOSCOW                  PA   18444
332-02     915     803127992    SALLEY CYNTHIA H              404 TERRIER ROAD                    GOOSE CREEK             SC   29445
332-02     915     803128099    HAYS JAMES HAVEN              408 HIGH SHOALS CHURCH ROA          MOORESBORO              NC   28114
332-02     915     803128735    BLIETZ DAVID                  226 COUNTY ROAD 308                 GLENWOOD                AL   36034
332-02     915     803128818    WILLIAMS ZACHARY              17474 ARLINGTON                     DETROIT                 MI   48212
332-02     915     803129022    GIPSON WILLIAM                412 EAST 34TH STREET                ANDERSON                IN   46013
332-02     915     803130723    ULRICH STEVEN M               275 SOUTH 990 EAST                  LAFAYETTE               IN   47905
332-02     915     803132240    CULVER WILLIAM E              14 HOLT CIRCLE                      MERCERVILLE             NJ   08619
332-02     915     803132570    LEUVA MAYUR                   311 LAKE SHORE DRIVE                PARSIPPANY              NJ   07054
332-02     915     803132620    GRAY KARL LEWIS               1101 SOLLIE CIRCLE                  GEORGETOWN              SC   29440
332-02     915     803132851    STARK COREY                   4637 WEST 4950 SOUTH                HOOPER                  UT   84315
332-02     915     803132935    BALL RODNEY                   3939 ANDERS ROAD                    CARYVILLE               FL   32427
332-02     915     803133180    AUSTIN BETTY                  930 NORTHEAST HOLLAND ST            PORTLAND                OR   97211
332-02     915     803133214    BICKETT CHARLES C             HWY 19 EAST                         LORIS                   SC   29569
332-02     915     803133297    RIDLEY MICHAEL                19160 YONKA                         DETROIT                 MI   48234
332-02     915     803133446    PETERSON RHODA                196 JACKSON STREET                  PORT MURRAY             NJ   07865
332-02     915     803133537    FAIRCHILD LESTER A JR         751 SACKETT LAKE ROAD               MONTICELLO              NY   12701
332-02     915     803134204    RICHARDS PAUL E               134 SCHEETZ DRIVE                   FOLLANSBEE              WV   26037
332-02     915     803135805    JOHNSON JEROME                234 BROKER ROAD                     DOUGLAS                 GA   31533
332-02     915     803136944    MEACHAM MARY E                332 BALTIMORE ANNAPOLIS BL          SEVERNA PARK            MD   21146
332-02     915     803137884    BOYCE STEPHEN M               401 PARKSLEY AVENUE                 BALTIMORE               MD   21223
332-02     915     803138312    LAWRENCE SHANNON              6423 K STREET                       CAPITOL HEIGHTS         MD   20743
332-02     915     803138932    SMITH BRENDA A                839 ROCKDALE AVENUE                 CINCINNATI              OH   45229
332-02     915     803139674    SANDERS JAMES                 116 E 140TH CT                      RIVERDALE               IL   60827
332-02     915     803140862    JENNINGS-POP LARONDA C        14274 GLENWOOD                      DETROIT                 MI   48205
332-02     915     803140904    WILKE KEITH                   20 ROUTE 6N                         MAHOPAC                 NY   10541
332-02     915     803141878    NICKELL DAVID SCOTT           14095 CRANSTON ROAD                 MOREHEAD                KY   40351
332-02     915     803141969    ALJIAN MARK G                 1115 MAPLE AVENUE                   SOUTH PLAINFIELD        NJ   07080
332-02     915     803143429    DANIEL CHESTER R III          16458 STATE ROAD 148                AURORA                  IN   47001
332-02     915     803143882    FLAHERTY TIMOTHY P            2 CONSTITUTION CT UNIT1210          HOBOKEN                 NJ   07030
332-02     915     803144724    CUNNINGHAM DAVID              511 WATKINS STREET                  COVINGTON               KY   41011
332-02     915     803145580    JACOBS JASON L                567 VANBUREN AVE                    PERU                    IN   46970
332-02     915     803145838    WITSIEPE ROBERT               34210 VAQUERO ROAD                  CATHEDRAL CITY          CA   92234
332-02     915     803146299    RYFF LESLIE A                 335 TRADING POST ROAD               WACO                    TX   76706
332-02     915     803147164    SNYDER STEVEN W               5047 STAGECOACH ROAD                CAMILLUS                NY   13031
332-02     915     803147503    WATT MAURICE                  3149 LIBERTY DR                     ROCKFORD                IL   61101
332-02     915     803148089    WILSON JOY J                  2538 WEISSER PARK AVE               FORT WAYNE              IN   46803
332-02     915     803150523    BARNES PATRICE                194 21 MURDOCK AVENUE               ST ALBANS               NY   11412
332-02     915     803151711    ANDRAS THOMAS P               12381 FISH LAKE ROAD                HOLLY                   MI   48442
332-02     915     803152768    BRIDGES DEBORAH               1 STAVE MILL ROAD                   GRAY                    ME   04039
332-02     915     803153329    FREESE WILLIAM                16 GRANDVIEW LANE                   WEST MILFORD            NJ   07480
332-02     915     803153998    CANNOY SHIRLEY L              1533 NEW YORK AVENUE                FLINT                   MI   48506
332-02     915     803154681    ST CYR MARK R                 33 SOUHEGAN STREET                  MILFORD                 NH   03055
332-02     915     803155274    KWITKO ARLENE S               3021 HICKORY DRIVE                  ZEPHYRHILLS             FL   33543
332-02     915     803155746    HAMRICK DELBERT L             HC 60 BOX 89H                       POINTS                  WV   25437
332-02     915     803156959    LAHUE DARRELL L               1919 PLEASANT ROAD                  CORYDON                 IN   47112
332-02     915     803157239    NEAL TONY                     1008 SPRING STREET                  NEW CASTLE              IN   47362
332-02     915     803157916    TERRY MONTRELL                2849 W MONROE                       CHICAGO                 IL   60612
332-02     915     803158237    MOORE FELICIA                 16100 LAPPIN                        DETROIT                 MI   48205
332-02     915     803158369    TSCHUDY BONNIE                3404 EDWARDS ROAD                   PLANT CITY              FL   33567
332-02     915     803158393    MARTIN LATOYA D               419 LEXINGTON AVENUE                DAYTON                  OH   45407
332-02     915     803159151    JAMES PAMELA                  2182 HELMSMAN DRIVE                 SUPPLY                  NC   28463
332-02     915     803160076    ISRAEL SCOTT R                383 WESTLAKE LANE                   NEW MANCHESTER          WV   26056
332-02     915     803160688    HILL JOHN                     2005 LAFAYETTE STREET               SCRANTON                PA   18504
332-02     915     803161017    WADSWORTH ROBERT              36 CHEYENNE DRIVE                   NASHUA                  NH   03063
332-02     915     803161249    WILSON MARJORY                201 SAPLIN BRANCH RD                TIMBERLAKE              NC   27583
332-02     915     803161546    GEMMA DONALD                  29 BENHAM WAY                       SPARTA                  NJ   07871


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803126077           36,000.00          36,000.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.750
  803126432           59,391.00          59,362.93   05/01/2000    04/01/2030    12.875       11.875        18.875      8.200
  803126721           89,500.00          89,500.00   06/01/2000    05/01/2030    10.875        9.875        16.875      6.350
  803127992          101,237.00         101,187.74   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803128099           54,900.00          54,876.98   05/01/2000    04/01/2030    10.250        9.250        16.250      5.750
  803128735           59,075.00          59,057.63   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  803128818           45,300.00          45,280.87   05/01/2000    04/01/2030    13.375       12.375        19.375      8.900
  803129022           36,400.00          36,385.53   05/01/2000    04/01/2030    10.500        9.500        16.500      5.250
  803130723          114,750.00         114,750.00   06/01/2000    05/01/2030    10.500        9.500        16.500      6.000
  803132240          102,000.00         101,979.77   05/01/2000    04/01/2030    13.625       12.625        19.625      9.125
  803132570          205,700.00         205,599.93   04/01/2000    03/01/2030    12.750       11.750        18.750      7.500
  803132620           23,250.00          23,250.00   06/01/2000    05/01/2010    11.125       10.125        17.125      6.500
  803132851          151,200.00         151,200.00   06/01/2000    05/01/2030    10.625        9.625        16.625      6.250
  803132935           68,300.00          68,300.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.125
  803133180          150,400.00         150,356.97   05/01/2000    04/01/2030    12.000       11.000        18.000      7.125
  803133214           76,075.00          76,075.00   07/01/2000    06/01/2030    11.375       10.375        17.375      6.750
  803133297           76,000.00          76,000.00   06/01/2000    05/01/2030    12.500       11.500        18.500      8.000
  803133446           90,100.00          90,100.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.030
  803133537           82,341.00          82,316.10   05/01/2000    04/01/2030    11.750       10.750        17.750      7.150
  803134204          115,200.00         115,151.69   05/01/2000    04/01/2030    10.250        9.250        16.250      6.250
  803135805           55,250.00          55,226.83   05/01/2000    04/01/2030    10.250        9.250        16.250      5.750
  803136944           62,000.00          62,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      5.500
  803137884           40,000.00          39,984.05   04/01/2000    03/01/2030    13.625       12.625        19.625      9.375
  803138312           98,600.00          98,540.07   04/01/2000    03/01/2030    11.750       10.750        17.750      7.200
  803138932           51,850.00          51,840.00   05/01/2000    04/01/2030    13.750       12.750        19.750      8.000
  803139674           76,500.00          76,474.88   05/01/2000    04/01/2030    11.375       10.375        17.375      6.750
  803140862           42,000.00          41,943.75   05/01/2000    04/01/2030    11.250       10.250        17.250      5.500
  803140904           99,000.00          98,962.72   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803141878           48,100.00          48,100.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803141969          120,000.00         119,927.06   05/01/2000    04/01/2030    11.750       10.750        17.750      7.150
  803143429           76,050.00          75,879.13   05/01/2000    04/01/2030    10.875        9.875        16.875      6.000
  803143882          300,000.00         292,569.02   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803144724           28,050.00          28,034.30   05/01/2000    04/01/2030    12.125       11.125        18.125      7.375
  803145580           58,410.00          58,389.18   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803145838          187,000.00         187,000.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.375
  803146299           81,450.00          81,450.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.500
  803147164          137,600.00         137,573.47   05/01/2000    04/01/2030    13.750       12.750        19.750      8.750
  803147503           38,300.00          38,292.82   05/01/2000    04/01/2030    13.875       12.875        19.875      8.900
  803148089           44,625.00          44,625.00   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803150523          153,000.00         152,852.83   05/01/2000    04/01/2030     9.625        8.625        15.625      4.000
  803151711          105,000.00         104,944.44   05/01/2000    04/01/2030    12.375       11.375        18.375      7.150
  803152768           44,000.00          43,920.82   04/01/2000    03/01/2025    11.375       10.375        17.375      6.750
  803153329          150,000.00         150,000.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.000
  803153998           24,000.00          23,994.19   05/01/2000    04/01/2030    12.750       11.750        18.750      8.500
  803154681          148,750.00         148,637.50   05/01/2000    04/01/2030    10.750        9.750        16.750      6.000
  803155274           33,000.00          32,971.76   05/01/2000    04/01/2025     9.250        8.250        15.250      4.500
  803155746           31,800.00          31,800.00   06/01/2000    05/01/2025    13.750       12.750        19.750      8.750
  803156959           83,300.00          83,275.49   05/01/2000    04/01/2030    11.875       10.875        17.875      7.000
  803157239           37,500.00          37,500.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.750
  803157916          149,700.00         149,700.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803158237           40,500.00          40,485.56   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803158369           86,700.00          86,700.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803158393           45,450.00          45,450.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.500
  803159151           69,700.00          69,679.74   05/01/2000    04/01/2030    11.875       10.875        17.875      6.750
  803160076           85,000.00          84,974.29   05/01/2000    04/01/2030    11.750       10.750        17.750      6.750
  803160688           85,000.00          84,922.44   05/01/2000    04/01/2030     9.875        8.875        15.875      4.480
  803161017          168,800.00         168,738.25   04/01/2000    03/01/2030    14.000       13.000        20.000      9.000
  803161249           34,400.00          34,362.37   04/01/2000    03/01/2025    11.875       10.875        17.875      6.875
  803161546          371,250.00         370,961.53   05/01/2000    04/01/2030    10.625        9.625        16.625      6.125
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 17
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803161850    JACKSON ERNEST                345 LAKE FOREST DR                  COMMERECE               GA   30529
332-02     915     803164169    IRISH PAUL J                  3 PEMBERLY DRIVE                    WINDHAM                 ME   04062
332-02     915     803164185    BENNETT YVONNE                2110 ARLENE AVE                     DAYTON                  OH   45406
332-02     915     803165745    MARRISON NEAL E               408 NORTH LAMB STREET               PERRY                   MI   48872
332-02     915     803166321    JONES-WALKER PAULA            4016 SW 26 STREET                   HOLLYWOOD               FL   33023
332-02     915     803166446    COPELAND LUCILLE              411 FALCON RUN                      MIDDLESEX               NC   27557
332-02     915     803168400    TUMANDA ANASTASIA             18 PERRINE AVENUE                   JERSEY CITY             NJ   07306
332-02     915     803168905    BELL MICHAEL K                7012 256TH STREET COURT E           GRAHAM                  WA   98338
332-02     915     803169051    BERNADYN EDWARD               228 WEST MAHANOY AVENUE             MAHANOY CITY            PA   17948
332-02     915     803169234    JANIS WILLIAM                 207 MCLURE RD                       GILLSVILLE              GA   30543
332-02     915     803169911    STOUFFER STEPHEN              1916 W 36TH STREET                  DAVENPORT               IA   52806
332-02     915     803170620    MARTIN SHANE L                5464 HOPPOUGH RD                    ORLEANS                 MI   48865
332-02     915     803171412    WESSEL JOHN R                 5200 SOUTHEAST 30TH AVENUE          OCALA                   FL   34480
332-02     915     803171503    BOLEN EARNESTINE              13300 S CALUMET                     CHICAGO                 IL   60627
332-02     915     803172725    AIKENS GEOFFREY L             124 VISTA DRIVE                     MT HOPE                 WV   25880
332-02     915     803172832    PRICE RONALD G                311 E WILEY STREET                  BLUFFTON                IN   46714
332-02     915     803173103    TOLLIVER LESLIE C             209 BELMONT STREET                  ALEXANDRIA              IN   46001
332-02     915     803174044    BROOKS SONYA                  12002 REXFORD AVE                   CLEVELAND               OH   44105
332-02     915     803174812    COURVILLE MARK WAYNE          2223 CUSTER DRIVE                   VINTON                  LA   70668
332-02     915     803175280    HANCOCK MATTHEW G             4970 SOUTH 4300 WEST                KEARNS                  UT   84118
332-02     915     803175520    VINCENT-HURS GWENDOLYN        9242 ROSEMONT                       DETROIT                 MI   48228
332-02     915     803176585    GRASER CHARLES                224 KNOWER ST                       TOLDEO                  OH   43609
332-02     915     803176866    HALL CAMPBEL LA DAWN          5270 PACIFIC                        DETROIT                 MI   48204
332-02     915     803177013    HUSKEY JOHN D                 16529 CHANDLER PARK DRIVE           DETROIT                 MI   48224
332-02     915     803177575    GENTILE ANGELO P JR           51 LISA DRIVE                       DEER PARK               NY   11729
332-02     915     803177641    STAHL GARY E                  RR 1 BOX 307                        SUNBURY                 PA   17801
332-02     915     803177823    WARD ALVIN JR                 8331 AMERICAN                       DETROIT                 MI   48204
332-02     915     803178698    MARINO RICHARD                10681 PENINSULA DR                  STANWOOD                MI   49346
332-02     915     803179209    MULL JOHN C                   14725 MAIN STREET                   WELLERSBURG             PA   15564
332-02     915     803179753    BOYD DAVE A III               112 RAILROAD STREET                 MC DONALD               PA   15057
332-02     915     803179829    GUNNET ERIC L                 301 EAST WALNUT STREET              YORK                    PA   17403
332-02     915     803180413    CAUFMAN DALE ALLEN            517 519 HARRISON AVENUE             SCRANTON                PA   18510
332-02     915     803181379    PARKER LARRY W                6050 COUNTY RD 266                  FIVE POINTS             AL   36855
332-02     915     803181437    PHILLIPS LISA                 8810 GREEN ST                       WHEELERSBERG            OH   45694
332-02     915     803181676    WHITE ROSALIND C              832 CARTERET AVENUE                 TRENTON                 NJ   08618
332-02     915     803182039    ALICEA JOSE A                 52 SARATOGA STREET                  LAWRENCE                MA   01841
332-02     915     803182138    SANCHEZ HECTOR D              1416 WEBB ROAD                      ANTHONY                 NM   88021
332-02     915     803182328    HALL CHERYL L                 277 GLORIA ROAD                     BIRMINGHAM              AL   35211
332-02     915     803183318    GARDEPE JOHN E II             RR1 BOX 225 URBAN ROAD              HAWLEY                  PA   18428
332-02     915     803183698    COLBERT QUINTON D             1009 BROOKLEY BLVD                  TOLEDO                  OH   43607
332-02     915     803186253    DOMBROSKI JEFFREY P           316 VIRGINIA AVENUE                 PECKVILLE               PA   18452
332-02     915     803186980    BROWN DAVID L                 15907 TALFORD AVE                   CLEVELAND               OH   44128
332-02     915     803187236    ROBLE RONALD E                11 COLORADO CIRCLE                  KULPMONT                PA   17834
332-02     915     803187293    BRINKLEY EARL LESTER          21591 S. HERITAGE CIRCLE            PEMBROKE PINES          FL   33029
332-02     915     803187624    DIAMOND IRA                   376 KLONDIKE AVENUE                 STATEN ISLAND           NY   10308
332-02     915     803187764    WATKIN SINCLAIR               2909 PATE AVENUE                    RICHMOND                VA   23234
332-02     915     803187855    ALLEN ERIC D                  42 EAST KERR STREET                 UNIONTOWN               PA   15401
332-02     915     803187897    NGUYEN CANH V                 526 21ST STREET                     OAKLAND                 CA   94612
332-02     915     803188002    GERMINO PEGGY LEE             LOT 35 SCT 2 POCONO FOREST          EAST STROUDSBURG        PA   18301
332-02     915     803188044    SMITH ROGER                   309 JOHNSON ST                      COLUMBUS                OH   43203
332-02     915     803188069    MILLS ALBERT H                380 SUNSET AVENUE APT 7             NORTH PROVIDENCE        RI   02904
332-02     915     803188630    STANFIELD JOHN DONALD         108 CHADWOOD CIRCLE                 WEST COLUMBIA           SC   29169
332-02     915     803188655    GOEMMER ROBERT A              8150 RED CREEK ROAD                 PUEBLO                  CO   81005
332-02     915     803189521    MILES ROSALIND D              1147 SOUTH 61ST STREET              PHILADELPHIA            PA   19143
332-02     915     803189927    CLARK MARY H                  2511 29TH STREET S                  ST PETERSBURG           FL   33712
332-02     915     803190131    DUBIEL HENRY                  46 MAIN STREET                      KEANSBURG               NJ   07734
332-02     915     803190693    GREEN RICHARD J               436 HIGH STREET                     ARCHBALD                PA   18403
332-02     915     803192137    WELCH THADDEUS                268 CLARK ROAD                      CHATHAM                 NY   12037
332-02     915     803192624    MCCUBBIN GARFIELD J JR        1811 WILKENS AVENUE                 BALTIMORE               MD   21223


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803161850          107,950.00         107,918.25   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  803164169          133,880.00         133,880.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803164185           45,200.00          45,200.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803165745           55,900.00          55,900.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803166321           73,800.00          73,800.00   06/01/2000    05/01/2030    10.875        9.875        16.875      6.125
  803166446           87,550.00          87,550.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.625
  803168400          106,000.00         105,963.22   05/01/2000    04/01/2030    11.125       10.125        17.125      6.550
  803168905          110,500.00         110,500.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803169051           31,050.00          31,038.93   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803169234           60,800.00          60,800.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803169911           86,300.00          86,280.27   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803170620           63,750.00          63,730.72   05/01/2000    04/01/2030    11.750       10.750        17.750      6.750
  803171412           42,500.00          42,483.05   05/01/2000    04/01/2030    13.625       12.625        19.625      7.875
  803171503           44,200.00          44,200.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.650
  803172725           70,500.00          70,473.22   05/01/2000    04/01/2030    10.625        9.625        16.625      5.650
  803172832           46,500.00          46,488.43   05/01/2000    04/01/2030    12.625       11.625        18.625      7.875
  803173103           66,600.00          66,600.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.250
  803174044           35,100.00          33,141.75   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803174812           58,950.00          58,927.80   05/01/2000    04/01/2030    10.750        9.750        16.750      6.250
  803175280           78,800.00          78,771.14   04/01/2000    03/01/2030    14.000       13.000        20.000      9.000
  803175520           25,000.00          24,992.85   05/01/2000    04/01/2030    12.000       11.000        18.000      6.750
  803176585           41,600.00          41,588.75   05/01/2000    04/01/2030    12.250       11.250        18.250      7.250
  803176866           25,350.00          25,350.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803177013          105,300.00         105,258.16   05/01/2000    04/01/2030    10.500        9.500        16.500      5.750
  803177575          126,000.00         125,914.52   05/01/2000    04/01/2030    11.250       10.250        17.250      6.500
  803177641           85,500.00          85,467.81   05/01/2000    04/01/2030    10.750        9.750        16.750      6.570
  803177823           52,200.00          52,168.26   05/01/2000    04/01/2030    11.750       10.750        17.750      7.025
  803178698          136,850.00         136,811.92   05/01/2000    04/01/2030    12.125       11.125        18.125      6.900
  803179209           42,500.00          42,401.35   05/01/2000    04/01/2020    11.000       10.000        17.000      5.500
  803179753           90,700.00          90,700.00   06/01/2000    05/01/2030     9.250        8.250        15.250      5.000
  803179829           28,000.00          27,970.57   05/01/2000    04/01/2030    11.125       10.125        17.125      6.400
  803180413           61,052.00          61,052.00   06/01/2000    05/01/2030    12.750       11.750        18.750      6.500
  803181379          112,500.00         112,391.77   05/01/2000    04/01/2030     9.625        8.625        15.625      4.875
  803181437           66,300.00          66,300.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.600
  803181676           50,400.00          50,388.48   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803182039           74,250.00          74,250.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.250
  803182138           92,500.00          92,433.73   06/01/2000    05/01/2030    11.000       10.000        17.000      7.500
  803182328           26,000.00          25,982.36   04/01/2000    03/01/2030    11.250       10.250        17.250      6.975
  803183318           46,800.00          46,768.25   06/01/2000    05/01/2030    11.250       10.250        17.250      6.350
  803183698           45,750.00          45,740.69   05/01/2000    04/01/2030    13.500       12.500        19.500      8.750
  803186253           40,650.00          40,640.17   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803186980           49,400.00          49,400.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803187236          210,000.00         209,767.07   04/01/2000    03/01/2030    10.875        9.875        16.875      6.120
  803187293           62,100.00          62,060.11   05/01/2000    04/01/2030    11.500       10.500        17.500      6.000
  803187624          221,000.00         221,000.00   06/01/2000    05/01/2030    11.875       10.875        17.875      6.625
  803187764           62,590.00          62,590.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.875
  803187855           30,000.00          29,977.92   04/01/2000    03/01/2030    10.875        9.875        16.875      6.000
  803187897          231,000.00         231,000.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.625
  803188002           89,165.00          89,143.43   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803188044           47,625.00          47,601.48   05/01/2000    04/01/2030    11.250       10.250        17.250      6.750
  803188069           19,920.00          19,904.53   04/01/2000    03/01/2030    10.625        9.625        16.625      5.750
  803188630           68,425.00          68,408.90   06/01/2000    05/01/2030    12.875       11.875        18.875      8.000
  803188655          139,500.00         139,447.48   05/01/2000    04/01/2030    10.750        9.750        16.750      7.250
  803189521           42,800.00          42,791.99   05/01/2000    04/01/2030    13.875       12.875        19.875      8.900
  803189927           31,950.00          31,938.91   05/01/2000    04/01/2030    11.125       10.125        17.125      6.500
  803190131          106,500.00         106,423.69   04/01/2000    03/01/2030    11.000       10.000        17.000      6.400
  803190693           77,350.00          77,318.43   06/01/2000    05/01/2030    10.375        9.375        16.375      4.750
  803192137          170,300.00         170,216.80   05/01/2000    04/01/2030    12.750       11.750        18.750      7.500
  803192624           20,400.00          20,396.18   06/01/2000    05/01/2030    13.875       12.875        19.875      8.250
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 18
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803193341    FLORES BELINDA                63 JASMINE LANE                     LUMBERTON               NC   28358
332-02     915     803193358    LOVE DAVID O                  7417 SUNVIEW DRIVE                  COLUMBIA                SC   29209
332-02     915     803194638    HENRY DEBORAH                 509 AIRPORT ROAD                    ELIZABETHTOWN           NC   28337
332-02     915     803196203    MONTROSE BRIAN R              316 ROCKWELL STREET                 FENTON                  MI   48430
332-02     915     803196518    LOWELL MAXINE E               1245 UNION NE                       GRAND RAPIDS            MI   49505
332-02     915     803196864    MARTIN ARNOLD LYNN            2527 B GLENCOE STREET               BURLINGTON              NC   27217
332-02     915     803197136    BRATTON CONNIE SUE            4613 WEST B DRIVE                   ALBION                  IN   46701
332-02     915     803197367    CHUNG BOO W                   147149 WEST PALISADES AVEN          ENGLEWOOD               NJ   07631
332-02     915     803197482    SULLIVAN JAMES D              56 56R HARRIS AVENUE                WARREN                  RI   02885
332-02     915     803197540    ROBERTS ARTHUR J              5 LIBERTY STREET                    CORINTH                 NY   12822
332-02     915     803197979    SAUCERMAN THAD                301 PHILIP AVENUE                   PHILIP                  SD   57567
332-02     915     803199165    DEIMER DAVID W                2885 WEST 4375 SOUTH                ROY                     UT   84067
332-02     915     803199371    MCAVEY JAMES P                238 BLACK ROCK TURNPIKE             REDDING                 CT   06883
332-02     915     803199595    WOGAN JAMES K                 11 GOLDEN GATE DRIVE                SHIRLEY                 NY   11967
332-02     915     803199868    TILLMAN CHARLES T SR          667 S MAIN STREET                   RED LION                PA   17356
332-02     915     803200237    BROOKS HAZEL                  3572 EAST 114TH STREET              CLEVELAND               OH   44105
332-02     915     803200294    NANTAMBU KWABENA C K          3164 WOOD CIRCLE DRIVE              DETROIT                 MI   48207
332-02     915     803201151    MARTINEZ JOSE A               3755 W BELDEN AVE                   CHICAGO                 IL   60647
332-02     915     803201599    FOLK CHARLES D JR             345 CHARLES FREEWAY                 POMARIA                 SC   29126
332-02     915     803201821    CIFUENTES NORMA               1206 SUNSET PLACE                   SILER CITY              NC   27344
332-02     915     803201862    SUTTON KATHY A                201 CECIL WAY                       DOUGLAS                 GA   31533
332-02     915     803201987    UPCHER DANA                   39 OXFORD AVE                       BUFFALO                 NY   14208
332-02     915     803202290    JASKOT MICHAEL                107 EAST 6TH STREET                 DELL RAPIDS             SD   57022
332-02     915     803202753    GOLDEN LUVENIA A              303 COLUMBIAN AVE                   COLUMBUS                OH   43223
332-02     915     803203314    NEEDHAM TERRY L               4141 KENWOOD                        KANSAS CITY             MO   64110
332-02     915     803203769    DANDRIDGE KEYWYOND            16837 OAKFIELD                      DETROIT                 MI   48235
332-02     915     803204148    BRANHAM WANDA                 803 WINGERT ST                      BUCYRUS                 OH   44820
332-02     915     803204866    KORGESKI JOHN W               732 ORCHARD STREET                  SCRANTON                PA   18505
332-02     915     803205806    JONES EUGENE                  19364 MARX                          DETROIT                 MI   48203
332-02     915     803206564    ELDER DAMARIS                 104 MCKASEL COURT                   CRESCENT CITY           FL   32112
332-02     915     803206630    DILL JEFFREY A                RR 2 BOX 1565 A                     HONESDALE               PA   18431
332-02     915     803207059    MORTON JAMES                  2043/45 CLEMENTS                    DETROIT                 MI   48238
332-02     915     803207885    EDWARDS PAULINE               9410 BESSEMER AVE                   CLEVELAND               OH   44104
332-02     915     803208610    HANNA EMAD                    8 A NORMAN AVENUE                   PARSIPPANY              NJ   07054
332-02     915     803209360    SMITH EVELYN                  2431 THOM ST                        FLINT                   MI   48506
332-02     915     803210442    JOHNSON WAYNE                 260 MCCOYS FORD ROAD                FRONT ROYAL             VA   22630
332-02     915     803210681    HARRIS MARTHA ANN             1823 ALLIS ST                       LITTLE ROCK             AR   72205
332-02     915     803210863    JOHNS BRIAN                   120 ALLEN DRIVE                     FENELTON                PA   16034
332-02     915     803211176    ROSARIO NANCY                 587 SOUTHBRIDGE ST                  WORCESTER               MA   01610
332-02     915     803212778    CUNNINGHAM TERRY L            1101 AVENUE E                       GREENCASTLE             IN   46135
332-02     915     803213610    WELLIVER PATTI                92 TOMPKINS STREET                  PITTSTON                PA   18640
332-02     915     803213974    CHILDS REBA M                 304 S 46TH ST                       BELLWOOD                IL   60104
332-02     915     803215003    PERKINS MICHAEL               815 EAST POPLAR                     BOONVILLE               IN   47601
332-02     915     803215086    PHILLIPS JAMES                2345 GERMANTOWN STREET              DAYTON                  OH   45408
332-02     915     803216621    CONLIFFE DELORES A            303 BARBER AVENUE                   BECKLEY                 WV   25801
332-02     915     803218346    GUNTER PATRICIA               7914 S LANGLEY AVENUE               CHICAGO                 IL   60619
332-02     915     803218445    HOLLEY PATRICIA               109 VALENTINE AVENUE                EDENTON                 NC   27932
332-02     915     803218502    MCGILVARY MELVIN E            645 MCGILVARY LANE                  RAEFORD                 NC   28376
332-02     915     803218510    GREENE MELBA L                2205 SLATE LANE                     GREENVILLE              NC   27834
332-02     915     803218643    BAKER WILLIAM D               10659 TWP RD 506                    SHREVE                  OH   44676
332-02     915     803218890    MARKS ANNETTE S               1533 ARTHUR CHURCH ROAD             WINSLOW                 IN   47598
332-02     915     803218981    COPEN RUTH                    837 TUCKER STREET                   WILLIAMSPORT            PA   17701
332-02     915     803219526    BELL BRUCE                    907 C STREET                        HARTSVILLE              SC   29550
332-02     915     803219625    LEVY QUAINTAIN A              3523 23A S MIRO                     NEW ORLEANS             LA   70114
332-02     915     803219898    CORBETT LYNN M                749 ROCKY HILL ROAD                 PLYMOUTH                MA   02360
332-02     915     803220037    RAFANELLI DONNA               EASY STREET                         DOWNSVILLE              NY   13755
332-02     915     803220169    ANDERSON ELIZABETH            7814 S DREXEL AVENUE                CHICAGO                 IL   60619
332-02     915     803220789    JORDAN JOYCE T                2027 HARRISON AVE                   BELOIT                  WI   53511
332-02     915     803221001    LAMOTHE PAULETTE              8725 SOUTH WEST 137 AVENUE          MIAMI                   FL   33183


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803193341           17,250.00          17,112.01   04/01/2000    03/01/2010    13.500       12.500        19.500      7.750
  803193358           72,000.00          71,986.89   05/01/2000    04/01/2030    14.000       13.000        20.000      9.000
  803194638           50,150.00          50,134.41   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803196203           83,200.00          83,200.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803196518           60,000.00          59,947.97   05/01/2000    04/01/2030    12.000       11.000        18.000      7.250
  803196864           96,300.00          96,253.87   05/01/2000    04/01/2030     9.625        8.625        15.625      5.750
  803197136           53,550.00          53,468.33   05/01/2000    04/01/2030    11.875       10.875        17.875      6.375
  803197367          180,000.00         179,932.17   04/01/2000    03/01/2030    13.875       12.875        19.875      8.600
  803197482          114,300.00         114,300.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.450
  803197540           63,172.00          63,172.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.250
  803197979           16,000.00          15,996.24   06/01/2000    05/01/2030    12.875       11.875        18.875      7.875
  803199165           68,500.00          68,500.00   07/01/2000    06/01/2030     8.750        7.750        14.750      4.500
  803199371          680,000.00         680,000.00   07/01/2000    06/01/2030     9.500        8.500        15.500      4.750
  803199595          144,075.00         144,049.51   05/01/2000    04/01/2030    14.125       13.125        20.125      8.350
  803199868           81,175.00          81,133.23   05/01/2000    04/01/2030    12.500       11.500        18.500      6.750
  803200237           64,800.00          64,765.72   06/01/2000    05/01/2030    12.375       11.375        18.375      7.375
  803200294          107,100.00         107,052.33   04/01/2000    03/01/2030    13.125       12.125        19.125      7.900
  803201151          110,000.00         109,961.83   05/01/2000    04/01/2030    11.125       10.125        17.125      6.500
  803201599           38,675.00          38,654.42   05/01/2000    04/01/2025    12.000       11.000        18.000      7.000
  803201821           67,915.00          67,895.03   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  803201862           65,450.00          65,450.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.000
  803201987          120,000.00         120,000.00   06/01/2000    05/01/2030    12.750       11.750        18.750      8.000
  803202290           37,655.00          37,646.63   05/01/2000    04/01/2030    13.125       12.125        19.125      7.450
  803202753           52,650.00          52,650.00   06/01/2000    05/01/2030    12.750       11.750        18.750      6.500
  803203314           77,400.00          77,350.45   04/01/2000    03/01/2030    11.250       10.250        17.250      6.950
  803203769           71,250.00          71,250.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803204148           46,190.00          46,169.02   05/01/2000    04/01/2030     9.875        8.875        15.875      4.500
  803204866           57,600.00          57,550.17   05/01/2000    04/01/2030    10.125        9.125        16.125      5.450
  803205806           42,250.00          42,238.56   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803206564           97,750.00          97,692.21   05/01/2000    04/01/2030    11.875       10.875        17.875      7.000
  803206630           67,000.00          66,978.58   05/01/2000    04/01/2030    11.500       10.500        17.500      6.700
  803207059           30,100.00          30,082.69   05/01/2000    04/01/2030    12.000       11.000        18.000      6.500
  803207885           34,200.00          34,188.63   05/01/2000    04/01/2030    11.250       10.250        17.250      6.000
  803208610          150,000.00         149,922.82   04/01/2000    03/01/2030    12.500       11.500        18.500      7.850
  803209360           26,910.00          26,889.65   05/01/2000    04/01/2030    10.750        9.750        16.750      5.500
  803210442          129,960.00         129,896.78   05/01/2000    04/01/2030    12.750       11.750        18.750      7.750
  803210681           28,800.00          28,787.13   05/01/2000    04/01/2030    13.125       12.125        19.125      7.400
  803210863           76,000.00          75,964.54   06/01/2000    05/01/2030     9.750        8.750        15.750      5.000
  803211176          115,200.00         115,121.86   05/01/2000    04/01/2030    11.250       10.250        17.250      6.475
  803212778           72,250.00          72,204.86   05/01/2000    04/01/2030    11.625       10.625        17.625      6.500
  803213610           61,600.00          61,600.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.375
  803213974           86,500.00          86,465.48   05/01/2000    04/01/2030    13.625       12.625        19.625      8.150
  803215003          115,200.00         115,200.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803215086           39,200.00          39,200.00   06/01/2000    05/01/2030    13.125       12.125        19.125      8.125
  803216621           78,200.00          78,178.83   05/01/2000    04/01/2030    12.250       11.250        18.250      7.650
  803218346           88,400.00          88,400.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803218445           47,200.00          47,178.29   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803218502           31,450.00          31,450.00   06/01/2000    05/01/2025    12.000       11.000        18.000      7.250
  803218510           63,750.00          63,750.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.250
  803218643           79,900.00          79,900.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803218890           59,500.00          59,500.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803218981           47,515.00          47,502.14   05/01/2000    04/01/2030    12.250       11.250        18.250      7.400
  803219526           51,000.00          51,000.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.250
  803219625           75,000.00          75,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803219898          131,750.00         131,672.91   05/01/2000    04/01/2030    13.750       12.750        19.750      8.000
  803220037           32,300.00          32,214.21   02/01/2000    01/01/2025    12.125       11.125        18.125      7.900
  803220169           79,000.00          79,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.250
  803220789           93,200.00          93,200.00   07/01/2000    06/01/2030    12.375       11.375        18.375      6.650
  803221001           61,200.00          61,173.64   05/01/2000    04/01/2030    10.125        9.125        16.125      5.250
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 19
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803221084    GRANT GEORGE F                1814 GRIGGS                         FLINT                   MI   48505
332-02     915     803221373    BREWER LEORA                  2433 BYRON CENTER                   WYOMING                 MI   49509
332-02     915     803221597    PATTERSON VANESSA             2528 NORTH ELLAMONT STREET          BALTIMORE               MD   21216
332-02     915     803221738    BIGELOW JAMES JR              390 GREEN SPRINGS ROAD              HANOVER                 PA   17331
332-02     915     803222314    GIBSON MARK                   331 BLACKFOX ROAD                   MCDONALD                TN   37353
332-02     915     803222777    PITCHER BRENDA M              30 MARLBOROUGH STREET               LOWELL                  MA   01851
332-02     915     803223296    GOODNACK JOHN K JR            337 JAMES STREET                    NORTH VERSAILLES        PA   15137
332-02     915     803223403    NGUYEN LONG                   1946 WEST BECKERT                   PITTSBURGH              PA   15212
332-02     915     803223429    CREDIDIO ERNEST               1763 MIDDLE ROAD                    CALVERTON               NY   11933
332-02     915     803223502    MARTINEZ EDUARDO              838 WAYNE AVENUE                    YORK                    PA   17403
332-02     915     803223965    JOHNSON DAVID E               804 GRAND AVE                       OWOSSO                  MI   48867
332-02     915     803224401    LAWRENCE DAVID G              5112 S LEWIS AVENUE                 SIOUX FALLS             SD   57108
332-02     915     803224567    JONES NIGEL                   412 THOMAS S.BOYLAND STREE          BROOKLYN                NY   11233
332-02     915     803224831    KRUCAR ELLEN                  241 243 REESE STREET                SCRANTON                PA   18508
332-02     915     803225069    KELLEY CHARLES W              232 WEST BERNA DRIVE                SCOTTSBURG              IN   47170
332-02     915     803225127    EBERHARDT CLARENCE T          326 NORTH 9TH STREET                ALLENTOWN               PA   18102
332-02     915     803225994    WILKOS STEPHEN                308 POST ROAD                       OGUNQUIT                ME   03907
332-02     915     803226596    HOLMES VANESSA                111 ESSA STREET                     ASHBURN                 GA   31714
332-02     915     803226687    CITRULLO ROBERT               RD 4 BOX 599                        PINE GROVE              PA   17963
332-02     915     803227099    KEENS MARLIN M                410 EAST 28TH DIVISION HIG          LITITZ                  PA   17543
332-02     915     803227180    JOHNSON CAROLYN               2910 N RICHARDS STREET              MILWAUKEE               WI   53212
332-02     915     803227404    THOMAS BRADLEY                838 SCHOLL ROAD                     POTTSTOWN               PA   19465
332-02     915     803227438    FUEHRER THOMAS J              115 SHIRE LANE                      WERNERSVILLE            PA   19565
332-02     915     803227461    MEAD GARY S JR                69 WALDO                            PONTIAC                 MI   48341
332-02     915     803227727    LEE DEBORAH A                 432 NORTH 11TH STREET               READING                 PA   19604
332-02     915     803227941    SEMANCIK DENNIS D             341 9TH STREET                      NEW CUMBERLAND          PA   17070
332-02     915     803228162    JOHNSON WILLIE E              1330 DENA STREET                    JACKSONVILLE            FL   32254
332-02     915     803228683    AVELLINO MARK                 447 HILL STREET                     JESSUP                  PA   18434
332-02     915     803229145    CHAMBERS MARTHA ROBERSON      5725 OLD VALLEY SCHOOL ROA          KERNERSVILLE            NC   27284
332-02     915     803229327    WASHINGTON DARRYL C           7152 S ALBANY                       CHICAGO                 IL   60629
332-02     915     803229558    ZELASKO HOPE PATRICE          747 WEST PACIFIC STREET             WEST TELLURIDE          CO   81435
332-02     915     803229988    BROWN CHERYL A                6461 EMMAUS CHURCH ROAD             PROVIDENCE FORGE        VA   23140
332-02     915     803230424    LEE PATRICIA RAY              116 SHEFFIELD DRIVE                 FOUR OAKS               NC   27524
332-02     915     803230598    BAILEY STEVEN F               6776 WILDWOOD LANE                  CEDAR SPRINGS           MI   49319
332-02     915     803230929    BIEDERMANN SEAN J             7956 N COUNTY ROAD M                SPRINGBROOK             WI   54875
332-02     915     803230945    WILLIAMS THOMAS LEE           1590 S GASKIN AVE                   DOUGLAS                 GA   31533
332-02     915     803232404    RICH KENNETH R                37811 NORTH LAKESIDE DRIVE          ELK                     WA   99009
332-02     915     803232982    DINEEN JOHN W                 5 LAUGHING WATERS LANE              GAYLORDVILLE            CT   06755
332-02     915     803233048    BROWN RAYMOND C               1119 FORD'S VALLEY ROAD             GLENCOE                 AL   35905
332-02     915     803233675    WILSON MICHAEL                201 HARMON HILL CT                  HOPKINS                 SC   29061
332-02     915     803233931    MODRZEJEWSKI DENNIS J         18730 S. ROSEGARDEN                 ROSEVILLE               MI   48066
332-02     915     803234095    VILLALVA LOUIS V              190 SYLVAN DELL AVE                 EDISON                  NJ   08817
332-02     915     803234244    KENWORTHY LEO                 300 WEST MAIN STREET                SYRACUSE                IN   46567
332-02     915     803234293    THOMPSON GREGORY              1654 RUXTON AVENUE                  BALTIMORE               MD   21216
332-02     915     803234459    JEAN ENGLE MARIA ELIZABET     1503 SOUTH ARLINGTON AVENU          INDIANAPOLIS            IN   46203
332-02     915     803235233    KELLEY NICOL A                7266 W OUTER DR                     DETROIT                 MI   48235
332-02     915     803235241    HENDERSON DONNA               7514 MCVILLE ROAD                   ALBERTVILLE             AL   35951
332-02     915     803235803    CONWAY JACQUES                9317 S RHODES AVE                   CHICAGO                 IL   60619
332-02     915     803236058    PERRY AVERY                   2990 CALVERT                        DETROIT                 MI   48206
332-02     915     803236306    ALLEN SHARON                  397 MANOR DRIVE                     LAGRANGE                KY   40031
332-02     915     803237189    GAMILL REGINA                 2909 EAST 17TH STREET               INDIANAPOLIS            IN   46218
332-02     915     803237262    BOMMARITO CHRISTIE E          664 DAVISON LAKE RD                 METAMORA TWP            MI   48371
332-02     915     803237890    ARNOLD TYNIA                  11099 FENTON RD                     FENTON                  MI   48430
332-02     915     803238435    HENRY MONICA                  3595 NORTH NORFOLK ST               INDIANAPOLIS            IN   46224
332-02     915     803238765    FAULKNER VELKAY               24 COUNTRY FOREST DRIVE             BYHALIA                 MS   38611
332-02     915     803239078    MCCUTCHEN-BU SHERYL           25 GILCREAST ROAD                   LONDONDERRY             NH   03053
332-02     915     803240134    GRANDMAISON ROBERT            95 EVERETT STREET                   LAWRENCE                MA   01843
332-02     915     803240209    AREVALO JUAN                  15326 S 8TH AVE                     PHOENIX                 IL   60426
332-02     915     803240449    HUBBARD GREGORY L             1829 LARCHWOOD PL                   CINCINNATI              OH   45237


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803221084           52,800.00          52,776.64   05/01/2000    04/01/2030    10.000        9.000        16.000      5.750
  803221373           59,300.00          59,252.67   05/01/2000    04/01/2030    10.500        9.500        16.500      5.750
  803221597           39,800.00          39,782.85   05/01/2000    04/01/2030    10.125        9.125        16.125      5.575
  803221738           54,000.00          53,982.27   05/01/2000    04/01/2030    11.375       10.375        17.375      5.625
  803222314           94,400.00          94,381.27   05/01/2000    04/01/2030    13.625       12.625        19.625      8.875
  803222777          206,150.00         206,097.25   05/01/2000    04/01/2030    12.500       11.500        18.500      7.250
  803223296           24,480.00          24,474.08   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803223403           64,000.00          63,982.68   06/01/2000    05/01/2030    12.250       11.250        18.250      7.000
  803223429          191,250.00         191,195.28   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803223502           36,550.00          36,541.17   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803223965           39,000.00          38,989.44   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803224401          166,500.00         166,408.91   05/01/2000    04/01/2030    10.875        9.875        16.875      6.150
  803224567          211,500.00         211,444.33   06/01/2000    05/01/2030    12.375       11.375        18.375      7.500
  803224831           61,900.00          61,860.23   05/01/2000    04/01/2030    11.500       10.500        17.500      6.700
  803225069           45,900.00          45,900.00   06/01/2000    05/01/2030    13.250       12.250        19.250      7.500
  803225127           59,415.00          59,396.01   05/01/2000    04/01/2030    11.500       10.500        17.500      6.625
  803225994          418,000.00         418,000.00   07/01/2000    06/01/2030    11.250       10.250        17.250      6.000
  803226596           63,325.00          63,325.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803226687          115,200.00         115,129.98   05/01/2000    04/01/2030    11.750       10.750        17.750      7.000
  803227099           74,400.00          74,361.72   05/01/2000    04/01/2030    12.500       11.500        18.500      7.550
  803227180           24,600.00          24,600.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803227404          212,223.00         212,223.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.750
  803227438           88,200.00          88,166.79   05/01/2000    04/01/2030    10.750        9.750        16.750      6.000
  803227461           65,250.00          65,226.74   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803227727           40,500.00          40,483.02   05/01/2000    04/01/2030    10.250        9.250        16.250      6.000
  803227941           63,890.00          63,890.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.530
  803228162           47,600.00          47,587.48   05/01/2000    04/01/2030    12.375       11.375        18.375      6.625
  803228683           32,000.00          32,000.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803229145           65,700.00          65,676.57   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803229327           72,000.00          71,962.95   05/01/2000    04/01/2030    12.500       11.500        18.500      8.000
  803229558          126,000.00         125,941.22   05/01/2000    04/01/2030     9.750        8.750        15.750      5.500
  803229988           46,200.00          46,184.37   05/01/2000    04/01/2025    14.500       13.500        20.500      9.250
  803230424          118,830.00         118,830.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803230598          172,000.00         171,920.92   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803230929           71,400.00          71,378.99   05/01/2000    04/01/2030    11.875       10.875        17.875      7.000
  803230945           68,000.00          67,982.59   05/01/2000    04/01/2030    12.500       11.500        18.500      7.600
  803232404           72,000.00          72,000.00   06/01/2000    05/01/2030    10.250        9.250        16.250      6.000
  803232982          226,000.00         226,000.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.450
  803233048           49,700.00          49,700.00   07/01/2000    06/01/2030    11.500       10.500        17.500      6.000
  803233675           52,000.00          52,000.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803233931          110,250.00         110,182.97   05/01/2000    04/01/2030    11.750       10.750        17.750      7.025
  803234095          141,700.00         141,700.00   06/01/2000    05/01/2030    12.625       11.625        18.625      7.650
  803234244           60,750.00          60,750.00   07/01/2000    06/01/2030    10.500        9.500        16.500      5.000
  803234293           49,600.00          49,600.00   06/01/2000    05/01/2030    13.875       12.875        19.875      9.125
  803234459          106,250.00         106,217.86   05/01/2000    04/01/2030    11.750       10.750        17.750      6.000
  803235233           76,000.00          75,963.02   05/01/2000    04/01/2030    12.750       11.750        18.750      7.500
  803235241           49,600.00          49,600.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.650
  803235803          128,800.00         128,748.82   05/01/2000    04/01/2030    10.500        9.500        16.500      5.750
  803236058           42,000.00          41,990.13   05/01/2000    04/01/2030    12.875       11.875        18.875      7.500
  803236306           58,650.00          58,629.65   06/01/2000    05/01/2030    11.125       10.125        17.125      5.875
  803237189           67,150.00          67,133.76   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803237262          172,900.00         172,900.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.525
  803237890          295,000.00         295,000.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.250
  803238435           81,600.00          81,600.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803238765           86,700.00          86,700.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.000
  803239078          140,000.00         139,948.73   05/01/2000    04/01/2030    14.000       13.000        20.000      9.000
  803240134           96,300.00          96,300.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803240209           16,400.00          16,400.00   07/01/2000    06/01/2030    11.250       10.250        17.250      5.500
  803240449           76,000.00          75,960.89   05/01/2000    04/01/2030    12.500       11.500        18.500      6.750
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 20
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803240738    RINEHART FAY                  15151 DAY ROAD                      MISHAWAKA               IN   46545
332-02     915     803241041    GLIKSBERG JEROME              43 CONFORTI AVENUE UNIT 61          WEST ORANGE             NJ   07052
332-02     915     803241538    HERALD JAMES JR               337 WEST 12TH STREET                NEWPORT                 KY   41071
332-02     915     803241801    SUMEY MARGARET                115 E LAKEVIEW AVE                  FLINT                   MI   48503
332-02     915     803242262    BERGGRUN DEBRA                127 JEFFERSON PLACE                 COLUMBIA                SC   29212
332-02     915     803242353    VANCE CHERRILYN               885 OSWEGO STREET                   AURORA                  CO   80010
332-02     915     803243179    BRATCHER JIMMY                3171 JOCK RD                        BEE SPRINGS             KY   42207
332-02     915     803243187    FREEMAN TERRY W               3405 HAWKINS ROAD                   HARTSVILLE              SC   29550
332-02     915     803243195    EMBERSON KENNETH W            54 NORTH SIGSBEE STREET             INDIANAPOLIS            IN   46214
332-02     915     803243252    FLEENER CHERYL                329 WALNUT STRREET                  CHESTERFIELD            IN   46017
332-02     915     803243534    STANLEY DONALD A              HWY 460 EAST                        APPOMATTOX              VA   24522
332-02     915     803243732    STOVER DENNIS E               344 PORT MONMOUTH ROAD              MIDDLETOWN              NJ   07748
332-02     915     803243823    REFFITT LINDA D               939 E 149TH ST                      CLEVELAND               OH   44110
332-02     915     803244128    MELVIN JOSHUA N               493 DONATION ROAD                   GREENVILLE              PA   16125
332-02     915     803244219    LUTTRELL WOODROW B            152 BALDWIN BLVD                    SHIPPENSBURG            PA   17257
332-02     915     803244722    BOONE LUCILLE                 1010 WEST 14TH STREET               ANDERSON                IN   46016
332-02     915     803244805    DENHAM KENNETH E              914 NORTH GOODLET AVENUE            INDIANAPOLIS            IN   46222
332-02     915     803245299    HECKSTALL NORA                700 WEST ALBEMARLE STREET           EDENTON                 NC   27932
332-02     915     803245380    CARR JOHN ALLEN               104 NORTH MARION STREET             JOANNA                  SC   29351
332-02     915     803245455    TAYLOR PATSIE D               1836 EBONY ROAD                     EBONY                   VA   23845
332-02     915     803245539    LEWIS DENNIS R                4905 PROCOPIO DRIVE                 CAMP SPRINGS            MD   20746
332-02     915     803245984    MCELROY WILLIAM W             3427 BELVIDERE                      DETROIT                 MI   48214
332-02     915     803246479    GRIFFIN RICHARD L             8904 PRINCESS ROAD                  LAKEVIEW                OH   43331
332-02     915     803246909    ODOM LULA B                   16045 WARWICK                       DETROIT                 MI   48223
332-02     915     803247162    BLAKE RICHARD D               90 DRACUT STREET                    LAWRENCE                MA   01843
332-02     915     803248020    BARONE JEFFREY L              12 RAYNHAM ROAD                     MERION STATION          PA   19066
332-02     915     803248087    MCAFEE MAGDALENE              110 ROSEVELT ST                     CARTERSVILLE            GA   30120
332-02     915     803249051    MILLS CAROLYN S               6337 EAST COUNTY ROAD 400           STRAUGHN                IN   47387
332-02     915     803249259    WESOLOWSKI DANIEL J           1407 EAST NORTH STAR                JACKSON                 MI   49202
332-02     915     803249952    BURKHOLDER BRUCE L            305 STILLMAN STREET                 PENSACOLA               FL   32505
332-02     915     803250323    TOPALIDIS MICHAEL             511 PARKWAY WEST                    BROOMALL                PA   19008
332-02     915     803250505    PETRICK JAMES                 19 OLD CRANBERRY ROAD               HAZLETON                PA   18201
332-02     915     803250968    WRIGHT TAWANNA                4126 BLOOMFIELD DRIVE               MACON                   GA   31206
332-02     915     803251594    SIEFERT ROBERT G              325 FRANKLIN AVENUE                 PITTSBURGH              PA   15221
332-02     915     803251685    CARTER MALCOLM                523 HERKIMER STREET                 BROOKLYN                NY   11213
332-02     915     803251826    VINSON BROOKS LAMONT I        4143 BURNHAM AVE                    TOLEDO                  OH   43612
332-02     915     803251867    MOORE JACQUELINE L            662 WASSON LANE                     WALTERBORO              SC   29488
332-02     915     803252139    WAGGAMAN JOE                  7220 NORTH COUNTY ROAD 800          ALBANY                  IN   47320
332-02     915     803252253    WARD CHRIS                    1017 SUNSET DRIVE                   NEW CASTLE              IN   47362
332-02     915     803254671    HEADEN ROBERT                 4123 MAIN STREET                    TAYLORTOWN              NC   28374
332-02     915     803255041    HARBIN GARY                   1826 HALDANE ROAD                   CLEVELAND               OH   44112
332-02     915     803255900    ANDERSON RONALD G JR          18745 MUMFORD ROAD                  GARRETTSVILLE           OH   44231
332-02     915     803256700    ROLLISON J FRANK              4444 EAST WOOD STREET               PHOENIX                 AZ   85040
332-02     915     803256825    CASAS FERNAN JOSE             6706 WEST PALMAIRE AVENUE           GLENDALE                AZ   85303
332-02     915     803256999    ROSARIO JOSE                  2 WINGED FOOT DRIVE                 MEDFORD                 NY   11763
332-02     915     803258102    GROSS VAN F                   7074 MEADOW AVE                     WARREN                  MI   48091
332-02     915     803258110    HUTCHISON TIMMIE JOE SR       3643 DIXIE DRIVE                    TOLEDO                  OH   43611
332-02     915     803258177    BENNETT HETTY                 312 THROOP AVENUE                   BUSHWICK                NY   11206
332-02     915     803258391    SIMPSON JACK                  13505 HORNER AVENUE                 CLEVELAND               OH   44120
332-02     915     803259712    HANSEN DIANNA L               13320 NORTH CO RD 265 WEST          ROACHDALE               IN   46172
332-02     915     803259811    HAKKY SAID I                  4806 WEST AZEELE STREET             TAMPA                   FL   33609
332-02     915     803259944    FARNSLEY JEFFERY J            3472 RIVER RD                       CINCINNATI              OH   45204
332-02     915     803260702    MCCLARY CHARLES J             724 LUCKYSTONE AVE                  ST LOUIS                MO   63122
332-02     915     803260843    JONES LARRY M SR              430 E FRANKLIN ST                   CIRCLEVILLE             OH   43113
332-02     915     803261635    JENKINS PEGGIE                10061 DALRYMPLE ST                  DETROIT                 MI   48204
332-02     915     803261999    BROWN JAMES R                 10740 EAST IDA COURT                ENGLEWOOD               CO   80111
332-02     915     803262278    TEEL BRADLEY K                22 WEST FRANKLIN STREET             TOPTON                  PA   19562
332-02     915     803262377    LASTER ROBERT J               ROUTE 27 AKA BLOOD RD               ROME                    ME   04918
332-02     915     803262559    BARRETT ROBERT                1303 EAST 4TH STREET                MISHAWAKA               IN   46544


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803240738           96,000.00          96,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803241041           56,250.00          56,227.56   06/01/2000    05/01/2030    13.625       12.625        19.625      8.300
  803241538           54,000.00          54,000.00   06/01/2000    05/01/2030     9.250        8.250        15.250      5.000
  803241801           19,500.00          19,494.72   05/01/2000    04/01/2030    12.250       11.250        18.250      6.750
  803242262           46,356.00          46,356.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.250
  803242353           93,600.00          93,567.52   05/01/2000    04/01/2030    11.125       10.125        17.125      5.625
  803243179           74,800.00          74,777.99   05/01/2000    04/01/2030    11.875       10.875        17.875      7.000
  803243187           66,600.00          66,577.52   06/01/2000    05/01/2030    11.250       10.250        17.250      6.500
  803243195           95,200.00          95,148.20   05/01/2000    04/01/2030    12.250       11.250        18.250      7.250
  803243252           48,000.00          47,989.02   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803243534           75,150.00          75,127.27   05/01/2000    04/01/2030    11.750       10.750        17.750      7.000
  803243732           72,500.00          72,438.94   05/01/2000    04/01/2030    10.250        9.250        16.250      5.550
  803243823           56,000.00          56,000.00   06/01/2000    05/01/2030    11.125       10.125        17.125      5.650
  803244128           59,500.00          59,486.00   05/01/2000    04/01/2030    12.875       11.875        18.875      7.180
  803244219           90,500.00          90,465.16   06/01/2000    05/01/2030    10.875        9.875        16.875      5.950
  803244722           41,600.00          41,600.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803244805           63,000.00          63,000.00   06/01/2000    05/01/2030    10.625        9.625        16.625      5.875
  803245299           28,800.00          28,793.41   05/01/2000    04/01/2030    13.000       12.000        19.000      7.750
  803245380           31,000.00          30,995.39   05/01/2000    04/01/2030    14.875       13.875        20.875      9.875
  803245455           71,371.00          71,335.89   06/01/2000    05/01/2030     9.500        8.500        15.500      5.000
  803245539          163,380.00         163,313.31   05/01/2000    04/01/2030    10.375        9.375        16.375      6.000
  803245984           21,450.00          21,450.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803246479           63,750.00          63,718.98   05/01/2000    04/01/2030    12.750       11.750        18.750      8.000
  803246909          161,000.00         161,000.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.250
  803247162           50,000.00          49,963.19   05/01/2000    04/01/2030    10.875        9.875        16.875      6.250
  803248020          221,000.00         220,837.31   06/01/2000    05/01/2030    10.875        9.875        16.875      6.250
  803248087           44,200.00          44,200.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803249051           45,300.00          45,300.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803249259           52,800.00          52,776.01   05/01/2000    04/01/2030     9.875        8.875        15.875      5.000
  803249952           71,200.00          71,167.27   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803250323           80,000.00          79,810.94   05/01/2000    04/01/2030    10.125        9.125        16.125      5.050
  803250505           12,614.00          12,606.12   05/01/2000    04/01/2030    11.625       10.625        17.625      6.750
  803250968           48,450.00          48,450.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803251594           31,600.00          31,585.88   06/01/2000    05/01/2030    13.125       12.125        19.125      8.125
  803251685          157,500.00         157,456.17   05/01/2000    04/01/2030    12.125       11.125        18.125      7.150
  803251826           45,825.00          45,769.72   05/01/2000    04/01/2030    12.000       11.000        18.000      6.500
  803251867           63,750.00          63,750.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.125
  803252139           77,750.00          77,712.18   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803252253           93,500.00          93,500.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803254671           48,000.00          48,000.00   06/01/2000    05/01/2030    10.125        9.125        16.125      5.500
  803255041           62,400.00          62,367.89   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803255900           88,000.00          87,971.87   06/01/2000    05/01/2030    11.500       10.500        17.500      6.750
  803256700           26,325.00          26,317.25   05/01/2000    04/01/2030    11.875       10.875        17.875      7.125
  803256825           71,250.00          71,223.89   05/01/2000    04/01/2030    10.875        9.875        16.875      6.375
  803256999          148,750.00         148,703.76   06/01/2000    05/01/2030    11.625       10.625        17.625      7.250
  803258102           60,000.00          59,976.79   06/01/2000    05/01/2030    10.625        9.625        16.625      6.000
  803258110           51,300.00          51,300.00   06/01/2000    05/01/2030    10.500        9.500        16.500      6.000
  803258177          108,000.00         107,971.58   05/01/2000    04/01/2030    12.375       11.375        18.375      6.850
  803258391           68,000.00          67,969.10   05/01/2000    04/01/2030     9.875        8.875        15.875      5.000
  803259712           62,900.00          62,900.00   07/01/2000    06/01/2030    11.625       10.625        17.625      6.750
  803259811          200,800.00         200,516.37   05/01/2000    04/01/2030     9.875        8.875        15.875      4.750
  803259944           31,500.00          31,500.00   06/01/2000    05/01/2030    12.125       11.125        18.125      6.650
  803260702          126,000.00         125,971.19   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803260843           76,800.00          76,766.64   06/01/2000    05/01/2030    13.250       12.250        19.250      8.250
  803261635           49,300.00          49,300.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.525
  803261999          221,000.00         221,000.00   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803262278           92,000.00          91,968.94   06/01/2000    05/01/2030    11.250       10.250        17.250      6.250
  803262377           90,900.00          90,900.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803262559           44,240.00          44,217.25   05/01/2000    04/01/2030    12.500       11.500        18.500      7.500
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 21
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803263433    ELDER WILLIE F SR             3793 N 9TH ST                       MILWAUKEE               WI   53206
332-02     915     803263490    VENZOR HAYDEE                 8508 WEST SHERIDAN ST               PHOENIX                 AZ   85037
332-02     915     803263623    SOVINSKI RUDOLPH C JR         RD 2 BOX 173B                       WELLSBURG               WV   26070
332-02     915     803264050    GRIMBALL KENNETH A            68 NORTH COUNTRY ROAD               SETAUKET                NY   11733
332-02     915     803264092    BAGLIO MICHELLE               13178 BRICKYARD                     INDEPENDENCE            LA   70443
332-02     915     803264381    CHRISTENSEN JOHN R            E819 CRYSTAL LAKE RD                WAUPACA                 WI   54981
332-02     915     803265156    KIRBY JAMES B                 201 LEANING TREE ROAD               PELION                  SC   29123
332-02     915     803265271    GREGORY JESS W                12280 S SONE RD                     GRANT                   MI   49327
332-02     915     803265479    MCKENZIE WILLIAM              2201 AVENUE F N.W.                  WINTERHAVEN             FL   33880
332-02     915     803266576    OMAR PAMELA                   1905 TANGELO DRIVE SOUTHEA          ARCADIA                 FL   34266
332-02     915     803266733    CAMERON ROBERT F              550 EAST BALTIMORE AVENUE           PINEBLUFF               NC   28373
332-02     915     803267012    WASHINGTON SHEREDA A          1526 TROY ST                        DAYTON                  OH   45405
332-02     915     803267269    JARVIS REGINA GAYLE           1430 FRENCHMEN STREET               NEW ORLEANS             LA   70116
332-02     915     803267483    ROBINSON SHIRLEY              1008 ASKIN STREET                   MARTINSVILLE            VA   24112
332-02     915     803268010    JOHNSON SILAS                 41 EAST 98TH STREET                 BROOKLYN                NY   11212
332-02     915     803268135    FRYBARGER ROGER C JR          98 PISGAH ROAD                      OXFORD                  CT   06478
332-02     915     803268648    PAGAN ANGEL                   19 CUTTING STREET                   HUNTINGTON              NY   11743
332-02     915     803268747    LISOWSKI JENNIFER             163 BURNT MILL ROAD                 RIGA                    NY   14428
332-02     915     803268937    COTHREN RANDY C               2764 SAWMILL ROAD                   BLOUNTSVILLE            AL   35031
332-02     915     803268978    WILLIAMS YOLANDA              14810 WOODMONT                      DETROIT                 MI   48227
332-02     915     803269026    HITE DALE R                   410 SOUTH STREET                    WICONISCO               PA   17097
332-02     915     803269083    ROBINSON DOROTHY              9019 OHIO                           DETROIT                 MI   48204
332-02     915     803269455    GUIDRY GLORIA                 127 FREDRICK DRIVE                  DEFUNIAK SPRINGS        FL   32433
332-02     915     803269711    GRAY LONNIE K                 3844 HONEYSUCKLE DRIVE              BOONVILLE               IN   47601
332-02     915     803269786    WOODBURY JOSEPH W             6 HAWKWOOD DRIVE                    SANDOWN                 NH   03873
332-02     915     803270271    DELGADO JUAN                  1404 MIDDLEFIELD AVENUE             STOCKTON                CA   95204
332-02     915     803270453    THOMAS ELLA MAE               656 NORTHUMBERLAND AVENUE           BUFFALO                 NY   14215
332-02     915     803270487    HENRI LINETTE                 7310 DIVISION STREET                WILLARDS                MD   21874
332-02     915     803270636    SHABAZZ MUHAMMAD              9713 DICKENS AVE S.E.               CLEVELAND               OH   44104
332-02     915     803271402    MABES RICHARD C               48 SHERBROOKE ROAD                  EWING TOWNSHIP          NJ   08618
332-02     915     803271428    SAMPLES BILLY JOE             2679 JOTEM DOWN ROAD                DANIELSVILLE            GA   30633
332-02     915     803271436    WILKES MARY ANN GEE           678 LYNN AVENUE                     JEFFERSON               GA   30549
332-02     915     803272483    HYDE PATORIA                  1121 SILVERADO WAY                  MURFREESBORO            TN   37130
332-02     915     803272657    MOLINARI GEORGE JR            10 HICKORY RD                       MASTIC BEACH            NY   11951
332-02     915     803273119    DEJESUS JOSE A                6 DUDLEY COURT                      LOWELL                  MA   01851
332-02     915     803273762    NORRIS JAMES E JR             14575 POINT LOOKOUT ROAD            ST INIGOES              MD   20684
332-02     915     803273945    RASMUSSEN RICHARD C           6235 W FOREST DR                    MERRILL                 WI   54452
332-02     915     803273994    DAY SACHEEN L                 17 E MORGAN AVENUE                  EVANSVILLE              IN   47711
332-02     915     803274042    YOW JERRY W                   6833 WALKER PLACE                   LIVE OAK                FL   32060
332-02     915     803274109    THERIT CHRISTOPHE D           3612 QUARRY DRIVE                   HARRISBURG              PA   17110
332-02     915     803274919    FRANCIS LINDA L               1218 ELM STREET                     QUINCY                  FL   32351
332-02     915     803274935    ATKINSON ALICIA M             17840 PALMER ST                     MELVINDALE              MI   48122
332-02     915     803275312    CAVUOTI STEVEN                3266 BAKER ROAD                     GAINESVILLE             GA   30507
332-02     915     803275783    PETERMAN DALE L               310 SOUTH MICHIGAN STREET           CONRAD                  MT   59425
332-02     915     803277318    ALLEN PAMELA D                697 E 96TH ST                       CLEVELAND               OH   44108
332-02     915     803278589    COOKWOOD WENDY                1508 7TH STREET                     MADISON                 IL   62060
332-02     915     803279116    LIVINGSTON TIMOTHY            136 EARL LANE                       CLINTON                 TN   37716
332-02     915     803279165    CINTRON PABLO IV              9033 POMELO ROAD WEST               FORT MYERS              FL   33912
332-02     915     803279231    BOLTON CHARLES JR             631 N TECUMSEH STREET               INDIANAPOLIS            IN   46201
332-02     915     803279355    JOHNS MIRANDA                 127 E 59TH STREET                   BROOKLYN                NY   11203
332-02     915     803279421    CUMMINGS DALE EUGENE          3046 S KINGSTON RD                  KINGSTON                MI   48741
332-02     915     803279512    SHIMKUS VINCE                 1140 1142 OHIO CT                   AURORA                  IL   60505
332-02     915     803279900    PAQUETTE DIANNE LYNN          650 ANDREWS ROAD                    TRENTON                 NC   28585
332-02     915     803280619    SHERMAN LATISHA M             1945 WESLEYAN ROAD                  DAYTON                  OH   45406
332-02     915     803281849    BROWN CLARICE L               3278 CLAIRMOUNT                     DETROIT                 MI   48206
332-02     915     803282086    HUGHEL HARRY W                15721 WEST CO RD 650 SOUTH          ANDERSON                IN   46017
332-02     915     803282243    GESTER JACQUELYN V            2 FAULKNER AVENUE                   WILMINGTON              MA   01887
332-02     915     803282367    RAY CANESHA M                 20201 ROGGE                         DETROIT                 MI   48234
332-02     915     803283266    HESS CHRIS                    315 317 WEST SECOND STREET          NESCOPECK               PA   18635


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803263433           38,400.00          38,400.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.850
  803263490           95,250.00          95,221.98   05/01/2000    04/01/2030    11.875       10.875        17.875      6.375
  803263623           88,400.00          88,400.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803264050          306,000.00         306,000.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.750
  803264092           73,600.00          73,582.69   06/01/2000    05/01/2030    12.875       11.875        18.875      7.500
  803264381          168,000.00         167,929.55   06/01/2000    05/01/2030    10.250        9.250        16.250      5.750
  803265156           90,015.00          90,015.00   07/01/2000    06/01/2030    11.875       10.875        17.875      7.000
  803265271           35,000.00          35,000.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.750
  803265479           63,750.00          63,734.57   05/01/2000    04/01/2030    12.750       11.750        18.750      7.000
  803266576           53,000.00          52,966.88   05/01/2000    04/01/2030    11.625       10.625        17.625      6.750
  803266733           78,200.00          78,172.87   06/01/2000    05/01/2030    11.125       10.125        17.125      6.250
  803267012           35,190.00          35,190.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803267269           50,960.00          50,960.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803267483           33,150.00          33,138.42   05/01/2000    04/01/2030    10.875        9.875        16.875      6.000
  803268010          153,000.00         152,972.15   05/01/2000    04/01/2030    14.000       13.000        20.000      8.250
  803268135          146,250.00         146,142.33   05/01/2000    04/01/2030    10.875        9.875        16.875      5.550
  803268648          145,250.00         145,221.99   05/01/2000    04/01/2030    13.750       12.750        19.750      8.750
  803268747           75,000.00          75,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.000
  803268937          131,400.00         131,313.25   05/01/2000    04/01/2030    11.375       10.375        17.375      6.875
  803268978           81,250.00          81,250.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803269026           32,200.00          32,175.65   05/01/2000    04/01/2030    10.750        9.750        16.750      6.000
  803269083           22,875.00          22,875.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803269455           36,000.00          36,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.500
  803269711           62,400.00          62,348.84   05/01/2000    04/01/2030    10.375        9.375        16.375      4.750
  803269786          167,400.00         167,349.38   05/01/2000    04/01/2030    11.750       10.750        17.750      7.000
  803270271           76,050.00          76,025.69   05/01/2000    04/01/2030    11.500       10.500        17.500      7.000
  803270453           58,800.00          58,800.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.250
  803270487           52,500.00          52,500.00   06/01/2000    05/01/2030    12.750       11.750        18.750      8.000
  803270636           63,200.00          63,185.55   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803271402          103,100.00         103,076.43   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803271428           46,750.00          46,735.46   05/01/2000    04/01/2030    11.625       10.625        17.625      6.750
  803271436           44,843.00          44,809.09   05/01/2000    04/01/2030    10.750        9.750        16.750      6.000
  803272483          112,965.00         112,965.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803272657          135,000.00         134,951.86   05/01/2000    04/01/2030    11.000       10.000        17.000      5.625
  803273119           98,400.00          98,382.09   05/01/2000    04/01/2030    14.000       13.000        20.000      9.000
  803273762          100,800.00         100,800.00   06/01/2000    05/01/2030    11.750       10.750        17.750      7.500
  803273945           53,800.00          53,786.24   05/01/2000    04/01/2030    12.500       11.500        18.500      7.000
  803273994           43,200.00          43,166.43   05/01/2000    04/01/2030    10.625        9.625        16.625      6.125
  803274042           68,400.00          68,378.14   05/01/2000    04/01/2030    11.500       10.500        17.500      6.750
  803274109          139,951.00         139,907.49   05/01/2000    04/01/2030    11.625       10.625        17.625      6.900
  803274919           45,900.00          45,900.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803274935           56,550.00          56,550.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803275312           80,920.00          80,896.19   05/01/2000    04/01/2030    11.875       10.875        17.875      7.000
  803275783           54,000.00          54,000.00   06/01/2000    05/01/2030    10.250        9.250        16.250      6.000
  803277318           44,800.00          44,761.04   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803278589           45,600.00          45,600.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803279116           41,250.00          41,250.00   06/01/2000    05/01/2025    13.000       12.000        19.000      7.250
  803279165           79,200.00          79,200.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803279231           36,800.00          36,791.10   05/01/2000    04/01/2030    12.750       11.750        18.750      7.750
  803279355          272,000.00         271,897.60   06/01/2000    05/01/2030    10.750        9.750        16.750      5.725
  803279421           90,000.00          89,964.09   05/01/2000    04/01/2030    13.625       12.625        19.625      8.900
  803279512           97,200.00          97,200.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803279900          106,200.00         106,157.80   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803280619           29,750.00          29,750.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.250
  803281849           46,000.00          46,000.00   07/01/2000    06/01/2030     9.875        8.875        15.875      5.500
  803282086          270,000.00         270,000.00   06/01/2000    05/01/2030    10.250        9.250        16.250      6.000
  803282243          168,000.00         167,960.49   06/01/2000    05/01/2030    12.875       11.875        18.875      7.500
  803282367           58,900.00          58,900.00   06/01/2000    05/01/2030    11.000       10.000        17.000      5.750
  803283266           48,980.00          48,980.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.450
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 22
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803283639    GRIFFIN SONIA                 4860 BUCKINGHAM                     DETROIT                 MI   48224
332-02     915     803283704    BELL REBECCA A                639 MISSISSIPPI BLVD                MEMPHIS                 TN   38106
332-02     915     803283761    CAMPBELL ROBERT A             520 N WASHINGTON                    CHARLOTTE               MI   48813
332-02     915     803283860    SMITH JEFFERY                 210 MAJORS LN                       KENT                    OH   44240
332-02     915     803284074    GADDIE JOSE                   245 WINDERMERE AVENUE               LANSDOWNE               PA   19050
332-02     915     803284108    MILLER SHERRI                 8825 A HAMPTON VALLEY ROAD          EMMITSBURG              MD   21727
332-02     915     803284413    GRAY ADLEAN P                 16865 WHITCOMB                      DETROIT                 MI   48235
332-02     915     803285071    COX MICHAEL                   K 22 MARINA DRIVE                   TOBYHANNA               PA   18466
332-02     915     803285113    DAVIS BYRON L                 85 QUEST DRIVE                      ROWLAND                 NC   28383
332-02     915     803285246    VALLEJO DOLORES YANIRIS       5034 195TH STREET                   FRESH MEADOWS           NY   11365
332-02     915     803285758    WILEY ROY                     501 EAST HELEN AVENUE               PUNTA GORDA             FL   33950
332-02     915     803285782    WHEELAND ARTHUR L             11649 SMITH HOLLOW ROAD             BROGUE                  PA   17309
332-02     915     803286012    DEMICCO IRENE                 2629 SOUTHARD AVE                   OCEANSIDE               NY   11572
332-02     915     803286111    HUDGINS JAMES ANCELL          12604 MOLESWORTH ENTERANCE          MOUNT AIRY              MD   21771
332-02     915     803286756    SAMSEL MICHAEL W              3036 FLEETWOOD AVENUE               BALTIMORE               MD   21214
332-02     915     803287291    SANDERS LYNDA L               2825 DEAN                           TERRE HAUTE             IN   47803
332-02     915     803287374    BRANDON ROBERT                1770 COLLEGE                        LINCOLN PARK            MI   48146
332-02     915     803287879    DENNY TAMARA R                731 NORTH 18TH STREET               NEW CASTLE              IN   47362
332-02     915     803288026    BEHAR HARRY                   54 CEDARHURST AVENUE                CEDARHURST              NY   11516
332-02     915     803288034    TRUSTY VIDA                   1914 S RIMPAU BLVD                  LOS ANGELES             CA   90016
332-02     915     803288141    WININGER STEVEN LEE           11278 WEST COUNTY ROAD 200          FRENCH LICK             IN   47432
332-02     915     803288612    MERRICK JENEVIEVE             14531 DUANE COURT                   SPRINGHILL              FL   34610
332-02     915     803288760    MENDEZ CARMELO G              349 WEST WALNUT STREET              LANCASTER               PA   17603
332-02     915     803288851    SHEROUSE GAYLE A              210 CLARK STREET                    INVERNESS               FL   34452
332-02     915     803289149    BUIE WENDY M                  123 JOSIAH LANE                     HENDERSONVILLE          NC   28792
332-02     915     803289263    PERALTA JOSE                  41 BULWER PLACE                     BROOKLYN                NY   11207
332-02     915     803289438    PAPADELOS JOHN                79 BRIDGE STREET                    SALEM                   MA   01970
332-02     915     803289461    BURNS JEFF                    5371 57TH AVENUE NORTH              ST PETERSBURG           FL   33709
332-02     915     803289610    SHAFER HARRY S                3313 RIVERSIDE DRIVE                IDAHO SPRINGS           CO   80452
332-02     915     803289651    DAVIS CARLA M                 3724 3RD AVE S                      MINNEAPOLIS             MN   55409
332-02     915     803290030    VALLOZZI MICHAEL J            RR 1 BOX 622                        HUNKER                  PA   15639
332-02     915     803290097    DOW BRENDA                    250 EAST 21ST STREET                BROOKLYN                NY   11226
332-02     915     803290139    DUKES DENISE R                6778 HENDERSON STREET               RAVENNA                 OH   44266
332-02     915     803290527    RIVERA GILBERT                1430 STACY STREET                   WEST PALM BEACH         FL   33417
332-02     915     803290840    WHITE SHARON JR               15010 E STATE FAIR                  DETROIT                 MI   48205
332-02     915     803290881    KILLINGER CLARA B             245 RICHLAND DRIVE                  MANSFIELD               OH   44903
332-02     915     803290972    ACCETTOLA AMERICO             333 E BEAR LAKE RD                  KALKASKA                MI   49646
332-02     915     803291228    AMACKER GRIF BETTY JEAN       13475 NOAH LOYERR                   CLINTON                 LA   70722
332-02     915     803291251    ROBIN ALCINDOR                27 BROWN STREET                     MAPLEWOOD               NJ   07040
332-02     915     803291376    MCCARTY TERRY                 LOT 23                              HORTENSE                GA   31533
332-02     915     803291491    JOHNSON ERNEST                713 SHANNON STREET                  STATENVILLE             GA   31648
332-02     915     803292440    CREWS WILLIAM M JR            2020 WILSON MEMORIAL TRAIL          VERNON HILL             VA   24597
332-02     915     803292614    JETER SHARON L                16546 KENTFIELD                     DETROIT                 MI   48219
332-02     915     803293273    SMITH ELARIO                  636 11TH STREET                     BROOKLYN                NY   11215
332-02     915     803293398    WEISSINGER CHARLES H          1805 WINDING WAY                    CLEMENTON               NJ   08021
332-02     915     803293661    PAYNE ANNIE M                 1328 E 120TH ST                     CLEVELAND               OH   44106
332-02     915     803293943    CONLEY ROGER D                302 SOUTH WEST STREET               AKRON                   IN   46910
332-02     915     803294776    MCDOWELL TIMOTHY W            40107 HOLDEN CIRCLE                 TEMECULA                CA   92591
332-02     915     803294966    ANDERSON ROBERT               111 MASON PARK DRIVE                DAYTONA BEACH           FL   32117
332-02     915     803295435    VAN RYSWYK KURT               430 2ND ST SW                       GLENVILLE               MN   56036
332-02     915     803295450    JONES ERMA                    1872 E 79TH ST                      CLEVELAND               OH   44103
332-02     915     803296656    VANZANT CHARLES               42 44 SYCAMORE STREET               SPRINGFIELD             MA   01119
332-02     915     803296748    FUSCO NICK                    1309 MAIN STREET                    WELLSBURG               WV   26070
332-02     915     803296904    WALKER TIM                    359 STONETOWN ROAD                  STAMPING GROUND         KY   40379
332-02     915     803297365    GERVAIS DAVID T               6924 VON BESSER DR                  MERRILL                 WI   54452
332-02     915     803297522    STAUFFENBERG KENNETH          135 PENN STREET                     TAMAQUA                 PA   18252
332-02     915     803298124    MOLNAR WILLIAM JR             STAR ROUTE                          LEWIS RUN               PA   16738
332-02     915     803298264    GEORGE JOSHUA AARON           415 THIRD ST                        AUGUSTA                 GA   30901
332-02     915     803298751    DAVIS CATHERINE L             436 TAFFY RUN ROAD                  ROCHESTER               PA   15074


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803283639           96,000.00          95,978.05   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803283704           35,700.00          35,700.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.350
  803283761           38,400.00          38,400.00   07/01/2000    06/01/2030    11.750       10.750        17.750      6.500
  803283860           97,500.00          97,406.21   06/01/2000    05/01/2030     9.625        8.625        15.625      5.000
  803284074           85,500.00          85,466.03   05/01/2000    04/01/2030    10.500        9.500        16.500      5.800
  803284108          112,500.00         112,400.05   06/01/2000    05/01/2030    10.000        9.000        16.000      5.750
  803284413           85,500.00          85,446.09   05/01/2000    04/01/2030    11.875       10.875        17.875      7.150
  803285071           56,000.00          56,000.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.375
  803285113           70,550.00          70,530.91   06/01/2000    05/01/2030    12.250       11.250        18.250      7.000
  803285246          330,700.00         330,700.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803285758           24,937.10          24,930.36   05/01/2000    04/01/2030    12.250       11.250        18.250      7.000
  803285782          186,300.00         186,213.09   05/01/2000    04/01/2030     9.750        8.750        15.750      5.050
  803286012           60,000.00          59,979.74   05/01/2000    04/01/2030    11.250       10.250        17.250      6.000
  803286111          153,750.00         153,750.00   07/01/2000    06/01/2030    12.250       11.250        18.250      7.250
  803286756           53,300.00          53,290.58   05/01/2000    04/01/2030    14.125       13.125        20.125      8.875
  803287291           27,200.00          27,200.00   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803287374           48,100.00          48,100.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803287879           32,300.00          32,300.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.500
  803288026          150,000.00         149,926.22   06/01/2000    05/01/2030     9.500        8.500        15.500      4.750
  803288034          195,000.00         194,867.72   06/01/2000    05/01/2030    11.250       10.250        17.250      6.500
  803288141           52,000.00          52,000.00   06/01/2000    05/01/2030     9.125        8.125        15.125      4.875
  803288612           62,750.00          62,727.63   05/01/2000    04/01/2030    11.000       10.000        17.000      5.500
  803288760           68,706.00          68,676.97   05/01/2000    04/01/2030    13.375       12.375        19.375      7.650
  803288851           49,215.00          49,215.00   07/01/2000    06/01/2030    10.875        9.875        16.875      6.000
  803289149           94,950.00          94,917.95   05/01/2000    04/01/2030    11.250       10.250        17.250      6.500
  803289263          211,500.00         211,432.40   05/01/2000    04/01/2030    11.500       10.500        17.500      6.700
  803289438          145,500.00         145,445.17   05/01/2000    04/01/2030    13.875       12.875        19.875      9.125
  803289461           59,900.00          59,878.64   06/01/2000    05/01/2030    11.000       10.000        17.000      5.500
  803289610           50,000.00          49,720.54   05/01/2000    04/01/2030     9.375        8.375        15.375      5.000
  803289651           92,000.00          92,000.00   06/01/2000    05/01/2030    11.250       10.250        17.250      5.500
  803290030           44,000.00          44,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.000
  803290097          344,200.00         344,121.29   05/01/2000    04/01/2030    13.000       12.000        19.000      7.980
  803290139           82,450.00          82,402.58   05/01/2000    04/01/2030    12.000       11.000        18.000      6.500
  803290527           68,800.00          68,800.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.000
  803290840           60,000.00          60,000.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803290881           47,200.00          47,167.97   05/01/2000    04/01/2030    11.250       10.250        17.250      6.500
  803290972           40,000.00          39,984.53   06/01/2000    05/01/2030    10.625        9.625        16.625      6.030
  803291228           38,250.00          38,227.76   06/01/2000    05/01/2025    11.500       10.500        17.500      6.750
  803291251          161,500.00         161,458.67   06/01/2000    05/01/2030    12.500       11.500        18.500      7.625
  803291376           67,150.00          67,150.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803291491           44,200.00          44,200.00   06/01/2000    05/01/2030    11.125       10.125        17.125      6.250
  803292440           59,400.00          59,373.72   06/01/2000    05/01/2030    10.000        9.000        16.000      5.750
  803292614           60,000.00          60,000.00   06/01/2000    05/01/2030    13.125       12.125        19.125      7.900
  803293273          135,000.00         134,965.45   05/01/2000    04/01/2030    12.500       11.500        18.500      7.250
  803293398           85,500.00          85,477.50   05/01/2000    04/01/2030    12.375       11.375        18.375      7.150
  803293661           44,200.00          44,200.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.750
  803293943           44,200.00          44,200.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803294776          153,000.00         153,000.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.625
  803294966           42,700.00          42,700.00   06/01/2000    05/01/2030    12.125       11.125        18.125      6.625
  803295435           56,100.00          56,100.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803295450           36,250.00          36,217.79   06/01/2000    05/01/2030    10.000        9.000        16.000      4.500
  803296656           69,000.00          69,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.500
  803296748           61,625.00          61,625.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803296904           68,000.00          67,977.04   05/01/2000    04/01/2030    11.250       10.250        17.250      6.500
  803297365           60,000.00          59,850.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803297522           35,700.00          35,688.90   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803298124           30,400.00          30,400.00   06/01/2000    05/01/2030    13.000       12.000        19.000      7.700
  803298264           49,700.00          49,700.00   06/01/2000    05/01/2030     9.250        8.250        15.250      4.500
  803298751           51,000.00          51,000.00   06/01/2000    05/01/2030    10.875        9.875        16.875      6.050
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 23
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803298991    JONES KIMBERLY D              1511 W BALTIMORE STREET             BALTIMORE               MD   21223
332-02     915     803299197    MORRIS RENEE                  6966 COUNTY RD M                    WINNECONNE              WI   54986
332-02     915     803299296    LOOMIS RICHARD C              1009 MAYCLIFFE PLACE                CINCINNATI              OH   45230
332-02     915     803300326    JOHNSON SONYA D               13367 LITTLEFIELD                   DETROIT                 MI   48227
332-02     915     803300482    HOLLAND BRIAN E               11241 NW 40 STREET                  CORAL SPRINGS           FL   33065
332-02     915     803300904    SMITH HAROLD J                1430 EAST DERRY ROAD                HERSEY                  PA   17033
332-02     915     803301373    STEVENS PATRICIA LOUISE       344 YANKEE STREET                   WELLSBURG               WV   26070
332-02     915     803301472    CAMPBELL PAUL A               RR 1 BOX 282                        CANTON                  PA   17765
332-02     915     803301480    TIDWELL WILLIAM A             5284 10TH STREET                    MALONE                  FL   32445
332-02     915     803301522    HINES LAVERNE                 1015 WEST MARSHALL STREET           NORRISTOWN              PA   19401
332-02     915     803301670    HAWKINS WILLIAM M JR          HCI BOX 1619                        MILANVILLE              PA   18443
332-02     915     803301696    GILMORE STEVEN A              5706 SUNSET BLVD NW                 FRANKLIN TWP            OH   44680
332-02     915     803301878    POTTER KATRINA ANGEL MARI     3226 FAIR ROAD                      AUBURN                  PA   17922
332-02     915     803301951    MITCHELL MARGARET L           RR 2 BOX 606                        NORTHUMBERLAND          PA   17857
332-02     915     803302017    BOOKER GARLAND R              9575 AMELIA SPRINGS ROAD            JETERSVILLE             VA   23083
332-02     915     803302199    MITCHELL DAVID                18416 KESH                          SOUTHFIELD              MI   48076
332-02     915     803302819    MAURER GERALD A               4503 EAST PUEBLO AVE                PHOENIX                 AZ   85040
332-02     915     803302892    SANDERS SUSAN                 10229 MARY JANE CT                  ST ANN                  MO   63074
332-02     915     803303296    DYE SEAN R                    9255 SUSSEX                         DETROIT                 MI   48219
332-02     915     803303304    STUBBS DAVID W                3615 N LINCOLN                      LUDINGTON               MI   49431
332-02     915     803304773    STOCKWELL SCOTT               14429 ASPINWALL AVENUE              CLEVELAND               OH   44110
332-02     915     803304849    ALLISON JOHN                  10437 SOUTHEAST 148TH PLAC          SUMMERFIELD             FL   34492
332-02     915     803305648    ZUVERINK JACK L               6470 PINE ST                        NEWAYGO                 MI   49337
332-02     915     803305895    BALL DINA                     700 CAROL COURT                     LANSDALE                PA   19446
332-02     915     803305952    WILLIAMS MARK JR              3825 2ND AVENUE SOUTH               MINNEAPOLIS             MN   55409
332-02     915     803306174    CHERRY HALLINE                814 LINDEN AVE                      ROCKFORD                IL   61102
332-02     915     803306182    SPANN GEORGE III              2849 OKLAHOMA ST                    LAKE STATION            IN   46405
332-02     915     803306851    LOPEZ LARRY ALLAN             913 NEVADA AVENUE                   TRINIDAD                CO   81082
332-02     915     803306968    BLAKE JEFFERY                 330 INDIANWOOD BOULEVARD            PARK FOREST             IL   60466
332-02     915     803307065    WILLIAMS MARY                 1065 MARY STREET                    ELIZABETH               NJ   07201
332-02     915     803307214    CIURO LINDA                   75 CAMDEN STREET                    FAIRFIELD               CT   06432
332-02     915     803307347    WILLIAMS MARISOL              120 BEEKMAN AVE                     SLEEPY HOLLOW           NY   10591
332-02     915     803307404    NUNEZ ARMANDO                 6013 AMHERST AVE                    SPRINGFIELD             VA   22150
332-02     915     803307537    BALDWIN DANIEL L              1608 MEADOW PARK DRIVE              LA PORTE                TX   77571
332-02     915     803307909    JONES KIM                     618 MEADE AVENUE                    BELLPORT                NY   11763
332-02     915     803308089    BRYANS JAMES F                76 FELTON STREET                    N TONAWANDA             NY   14120
332-02     915     803308204    STARRINE ANN M                2151 SHADOW BAY DRIVE               GRAND RIDGE             FL   32442
332-02     915     803308618    JONES SHARON                  1907 RICE STREET                    LITTLE ROCK             AR   72202
332-02     915     803308634    BRINKER PATRICIA A            1215 PINE TRAILS CT                 FENTON                  MO   63026
332-02     915     803309079    MILLER JAMES T                117 BONNIE LEE DRIVE                NORTHFIELD              NJ   08225
332-02     915     803309236    SMOOT JOSEPH W                818 NORTH 11TH STREET               ELWOOD                  IN   46036
332-02     915     803309343    BEARD DONALD                  619 WEST PINE STREET                ROGERS                  AR   72756
332-02     915     803309483    HAYES EDWARD                  218 WYOMING STREET                  WILKES BARRE            PA   18702
332-02     915     803309491    JONES ALAN R                  350 LAWALL STREET                   SCRANTON                PA   18508
332-02     915     803309517    PICINI SUSAN                  4 TROUT STREET                      PATCHOGUE               NY   11772
332-02     915     803310093    PERKINS RUDOLPH               103 HAWKINS STREET                  DERBY                   CT   06418
332-02     915     803310168    ABBEY BARBARA L               1387 GENESEE AVENUE                 MAYFIELD HEIGHTS        OH   44124
332-02     915     803310515    ALAMPI GERALD                 1024 HOWELL STREET                  PHILADELPHIA            PA   19149
332-02     915     803310895    MOORE MAUDIE L                2037 E LONDON SQUARE                TOLEDO                  OH   43606
332-02     915     803311232    BELL ROBERT C                 7115 HENRY HARRIS ROAD              LANCASTER               SC   29720
332-02     915     803311588    WHIGHAM CLARENCE R            6 E.J. STRINGER                     CRAWFORDVILLE           FL   32327
332-02     915     803312149    SWANSON LARRY                 3913 MAURINE COURT                  INDIANAPOLIS            IN   46235
332-02     915     803312214    SUMRALL MARVIN W              5771 ALICE LANE                     THEODORE                AL   36582
332-02     915     803312412    WHEELER BENNETT               21307 CHASE STREET                  LOWELL                  IN   46356
332-02     915     803312545    JONES RONALD E                2117 WESTCOTT STREET                JACKSONVILLE            FL   32206
332-02     915     803313295    ESPOSITO JANET ANN            851 BOULEVARD EAST E4               WEEHAWKEN               NJ   07087
332-02     915     803313527    IGO DANIEL                    190 THORN STREET                    APOLLO                  PA   15613
332-02     915     803313626    FERGUSON MARVIN               3729 ST FRANCIS AVENUE              LOUISVILLE              KY   40218
332-02     915     803313642    PIEKUT S CHESTER              560 MIDDLE AVENUE                   WILMERDING              PA   15148


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803298991           63,000.00          62,972.86   06/01/2000    05/01/2030    10.125        9.125        16.125      5.250
  803299197          138,750.00         138,696.33   06/01/2000    05/01/2030    10.625        9.625        16.625      5.900
  803299296           97,750.00          97,711.15   05/01/2000    04/01/2030    10.500        9.500        16.500      5.500
  803300326           33,750.00          33,750.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.750
  803300482          127,600.00         127,541.33   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803300904          112,500.00         112,500.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803301373           32,300.00          32,300.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.000
  803301472           63,000.00          62,875.94   01/01/2000    12/01/2029    10.625        9.625        16.625      6.450
  803301480           63,750.00          63,721.80   05/01/2000    04/01/2030    10.000        9.000        16.000      5.250
  803301522          117,900.00         117,855.62   06/01/2000    05/01/2030    10.750        9.750        16.750      6.250
  803301670           42,375.00          41,971.22   02/01/2000    01/01/2030    10.625        9.625        16.625      6.200
  803301696           51,200.00          51,175.09   05/01/2000    04/01/2030    12.750       11.750        18.750      7.750
  803301878          111,936.00         111,709.55   01/01/2000    12/01/2029    10.500        9.500        16.500      6.150
  803301951           30,400.00          30,342.59   02/01/2000    01/01/2030    12.875       11.875        18.875      8.650
  803302017           70,000.00          69,958.61   04/01/2000    03/01/2030    11.875       10.875        17.875      6.800
  803302199          182,750.00         182,750.00   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803302819           31,400.00          31,390.50   05/01/2000    04/01/2030    11.750       10.750        17.750      6.750
  803302892           52,000.00          51,987.77   05/01/2000    04/01/2030    12.875       11.875        18.875      7.500
  803303296           52,000.00          52,000.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803303304           97,750.00          97,750.00   06/01/2000    05/01/2030    13.625       12.625        19.625      7.900
  803304773           44,800.00          44,800.00   06/01/2000    05/01/2030     9.375        8.375        15.375      4.750
  803304849           35,275.00          35,275.00   06/01/2000    05/01/2025    12.125       11.125        18.125      7.250
  803305648           63,200.00          63,185.55   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803305895          133,450.00         133,450.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.000
  803305952           44,200.00          44,200.00   06/01/2000    05/01/2030    13.500       12.500        19.500      8.050
  803306174           46,000.00          45,974.27   06/01/2000    05/01/2030    12.125       11.125        18.125      6.900
  803306182           52,800.00          52,787.58   05/01/2000    04/01/2030    12.875       11.875        18.875      7.875
  803306851           35,250.00          35,240.98   06/01/2000    05/01/2030    12.500       11.500        18.500      8.000
  803306968           65,500.00          65,500.00   06/01/2000    05/01/2030    11.250       10.250        17.250      6.000
  803307065           58,500.00          58,500.00   06/01/2000    05/01/2030    12.125       11.125        18.125      7.100
  803307214          165,150.00         165,098.65   06/01/2000    05/01/2030    11.625       10.625        17.625      6.850
  803307347          261,250.00         261,140.45   05/01/2000    04/01/2030    10.250        9.250        16.250      5.750
  803307404          169,650.00         169,514.57   05/01/2000    04/01/2030    10.500        9.500        16.500      5.500
  803307537           71,910.00          71,910.00   06/01/2000    05/01/2030    10.875        9.875        16.875      6.125
  803307909           52,643.00          52,643.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803308089           59,500.00          59,469.38   05/01/2000    04/01/2030    12.500       11.500        18.500      6.750
  803308204           62,900.00          62,900.00   06/01/2000    05/01/2030     9.875        8.875        15.875      4.875
  803308618           42,075.00          42,064.23   05/01/2000    04/01/2030    12.500       11.500        18.500      6.750
  803308634           92,700.00          92,700.00   07/01/2000    06/01/2030    11.500       10.500        17.500      6.750
  803309079          133,200.00         133,200.00   06/01/2000    05/01/2030    10.625        9.625        16.625      6.130
  803309236           42,900.00          42,900.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803309343           53,250.00          53,250.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803309483           49,600.00          49,600.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803309491           40,000.00          40,000.00   06/01/2000    05/01/2030     9.750        8.750        15.750      5.250
  803309517          143,650.00         143,608.90   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803310093          102,150.00         102,150.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.450
  803310168           65,000.00          64,982.41   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803310515           28,000.00          28,000.00   07/01/2000    06/01/2030    10.625        9.625        16.625      5.625
  803310895           46,800.00          46,800.00   06/01/2000    05/01/2030     9.375        8.375        15.375      4.750
  803311232           81,000.00          81,000.00   07/01/2000    06/01/2030    10.750        9.750        16.750      6.500
  803311588           77,400.00          77,372.40   05/01/2000    04/01/2030    11.000       10.000        17.000      6.250
  803312149           49,050.00          49,050.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803312214           18,620.00          18,547.35   05/01/2000    04/01/2010    13.750       12.750        19.750      8.750
  803312412           70,500.00          70,459.46   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803312545           42,800.00          42,800.00   06/01/2000    05/01/2030    14.250       13.250        20.250      9.250
  803313295           63,750.00          63,701.79   05/01/2000    04/01/2030    10.750        9.750        16.750      5.750
  803313527           48,450.00          48,426.44   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803313626           63,750.00          63,733.68   06/01/2000    05/01/2030    12.500       11.500        18.500      7.750
  803313642           39,950.00          39,914.51   07/01/2000    06/01/2030    10.000        9.000        16.000      5.000
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 24
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803314012    PIKE SHIRLEY ROSE             4061/2 SOUTH STATE STREET           ATHENS                  WV   24712
332-02     915     803314087    CONNER STEVEN L               8684 OLD SR 78                      GLOUSTER                OH   45732
332-02     915     803314095    POWERS WILLIAM                800 MOBLEY RD                       EKRON                   KY   40117
332-02     915     803314145    FORD PHILIP D                 136 DUVAL STUART ROAD               HATTIESBURG             MS   39402
332-02     915     803314194    CAUDILL RUSSELL               475 SILVER ST                       MARION                  OH   43302
332-02     915     803314335    VIGNEAU WILLIAM A             6 MONICA LANE                       EDGEWOOD                NM   87015
332-02     915     803314384    HAYES EDWARD                  216 WYOMING STREET                  WILKES BARRE            PA   18702
332-02     915     803314491    HILES DEAN D II               3913 SOUTH HOME AVENUE              STICKNEY                IL   60402
332-02     915     803314657    TURNER MARK A                 2215 67TH STREET COURT EAS          BRADENTON               FL   34208
332-02     915     803315423    GRABROVAC MARK A              6393 OBERLIN RD                     AMHERST                 OH   44001
332-02     915     803315506    ROYSTER SONIA M               377 TWIN CREEK DRIVE                SMITHFIELD              NC   27577
332-02     915     803315597    ROSS RONALD J                 117 SUNSET DRIVE                    CONNOQUENESSING         PA   16027
332-02     915     803315787    MOORE JAMES E                 608 WHISPER VIEW CIRCLE             GRANBURY                TX   76049
332-02     915     803316074    HIRMIZ MUFID                  674 W ROBINWOOD                     DETROIT                 MI   48203
332-02     915     803316116    WEISS KATHLEEN T              LOT 27 WARREN PEDERSEN SUB          MILFORD                 PA   18337
332-02     915     803316256    CARDENAS SAN MARTINA          3425 ASH STREET                     DENVER                  CO   80207
332-02     915     803316330    GATICA MAWRISIO V             2102 STANLEY RD                     MT. MORRIS              MI   48420
332-02     915     803316538    LILES LINDSEY A               528 SOUTH PROSPECT                  LIMA                    OH   45804
332-02     915     803316710    D'ELIA JANE                   114 MADISON AVENUE                  RIVER EDGE              NJ   07661
332-02     915     803317387    PEREZ DIANE                   417 OAKDENE AVENUE                  CLIFFSIDE PARK          NJ   07010
332-02     915     803319417    JONES CYNTHIA                 1857 5TH AVE                        YOUNGSTOWN              OH   44504
332-02     915     803319730    SHAUL MITCHELL E              1318 OWYHEE STREET                  KUNA                    ID   83634
332-02     915     803320050    MERRELL TERUKO                2718 MACKIN RD                      FLINT                   MI   48504
332-02     915     803320423    MARTIN JOHN THOMAS            4202 W PORT AU PRINCE LANE          PHOENIX                 AZ   85053
332-02     915     803320738    PRICE DAVID M                 1129 12TH AVE                       MOLINE                  IL   61265
332-02     915     803320795    KENNEDY PAUL T                30 WILDBERRY DRIVE                  CRANSTON                RI   02920
332-02     915     803320944    COOPER GUY A                  2122 STATE STREET                   EVERETT                 WA   98201
332-02     915     803321066    HINTON SHIRLEY ANN            19100 GENESEE AVENUE                EUCLID                  OH   44117
332-02     915     803321603    DUNTON MARTIN A               SUMMIT STREET ROUTE 10              JEFFERSON               NY   12093
332-02     915     803321736    BEARSS TONIA                  108 110 WEST BELLEVUE               LESLIE                  MI   49259
332-02     915     803321769    PALMORE SAMUEL JR             2938 TOWNSEND                       DETROIT                 MI   48215
332-02     915     803322726    SONORAS SCOTT P               3300 4TH ST DETROIT BEACH           MONROE                  MI   48162
332-02     915     803323104    MURPHY LYNDON L               RR 1 BOX 389                        ULSTER                  PA   18850
332-02     915     803323112    PIRTLE ROBERT J               12280 EVANSTON                      DETROIT                 MI   48213
332-02     915     803323773    HENDERSON ROBERT L            4636 SPATZ                          FORT WAYNE              IN   46806
332-02     915     803323849    SHAFFER BARRY L               1603 3RD STREET NE                  CANTON                  OH   44704
332-02     915     803323864    THOMPSON DONALD               83199 HAY HOLLOW ROAD               FOLSOM                  LA   70435
332-02     915     803323930    REGENER ANDREW                5464 NORTHSHORE DRIVE               UNIONVILLE              IN   47466
332-02     915     803324151    UNDERWOOD JOEY E              35 FIRST STREET                     HOSCHTON                GA   30548
332-02     915     803324508    JESTER TARA                   332 STATE STREET                    MADISON                 IN   47250
332-02     915     803324524    PELT RICHARD N SR             348 CHURCHILL LANDING ROAD          PROSPERITY              SC   29127
332-02     915     803325109    RUSSEL DEBRA L                1208 REBECCA AVENUE                 PITTSBURGH              PA   15221
332-02     915     803325620    SMITH KRISTEN B               324 COLTART AVENUE                  PITTSBURGH              PA   15213
332-02     915     803325786    MARTINEZ ROSEMARY C           1250 VINE STREET                    GILCREST                CO   80623
332-02     915     803326305    MILLER JOSEPH P JR            5049 BEECH ROAD                     MURRYSVILLE             PA   15668
332-02     915     803326453    BOI HENRY W                   3912 W OAK AVENUE                   MCHENRY                 IL   60050
332-02     915     803326826    DOWNING RUTH T                306 JENNISON                        BAY CITY                MI   48708
332-02     915     803326867    MORRISON VERONICA B           74 RAYMOND STREET                   MARTINSVILLE            VA   24112
332-02     915     803327485    HUFFMAN ROBERT L              9413 AUTUMN APPLAUSE DRIVE          CHARLOTTE               NC   28277
332-02     915     803327568    LOONEY BEN                    11673 WEST PARKWAY                  DETROIT                 MI   48228
332-02     915     803327766    KELLEY SHAWN L                1306 REDWOOD STREET                 FORT COLLINS            CO   80524
332-02     915     803328590    DEY GRAEME D                  817 LOGAN AVENUE                    BROOKLYN                NY   11203
332-02     915     803328608    PEEPLES CLARENCE              1301 KENTUCKY AVNEUE                GADSDEN                 AL   35903
332-02     915     803328715    JEFFERSON DAMON O             113 LANDING STREET                  TRENTON                 NJ   08811
332-02     915     803329176    HILL TIMOTHY W                BOX 103                             YATESBORO               PA   16263
332-02     915     803329473    CARTER BELINDA C              709 LAGOON DR                       PENSACOLA               FL   32505
332-02     915     803330018    BROWN ROBIN E                 1720 11TH AVE                       MOLINE                  IL   61265
332-02     915     803330216    MCCAULEY CHRISTOPHE T         1256 MAIN STREET                    PITTSTON                PA   18640
332-02     915     803330224    FRYE ALBERT M                 8905 CARROLWOOD DRIVE               LAKELAND                FL   33810

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803314012           46,750.00          46,725.95   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803314087           63,325.00          63,304.20   05/01/2000    04/01/2030    11.375       10.375        17.375      6.500
  803314095           43,350.00          43,350.00   06/01/2000    05/01/2030    11.875       10.875        17.875      7.125
  803314145           72,900.00          72,880.81   05/01/2000    04/01/2030    12.375       11.375        18.375      7.125
  803314194           36,000.00          36,000.00   06/01/2000    05/01/2030    10.625        9.625        16.625      6.000
  803314335           41,600.00          41,600.00   06/01/2000    05/01/2025    12.125       11.125        18.125      7.750
  803314384           45,000.00          45,000.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.500
  803314491          132,000.00         131,969.82   05/01/2000    04/01/2030    13.000       12.000        19.000      8.000
  803314657          215,200.00         215,154.80   05/01/2000    04/01/2030    13.375       12.375        19.375      8.500
  803315423          112,000.00         111,945.51   06/01/2000    05/01/2030    12.750       11.750        18.750      7.500
  803315506           93,500.00          93,500.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.375
  803315597           64,710.00          64,710.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.250
  803315787           67,500.00          67,500.00   06/01/2000    05/01/2030    11.500       10.500        17.500      6.750
  803316074           51,300.00          51,279.06   05/01/2000    04/01/2030    10.375        9.375        16.375      6.125
  803316116           48,600.00          48,600.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.100
  803316256           92,000.00          92,000.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803316330           52,000.00          51,985.92   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803316538           52,000.00          52,000.00   06/01/2000    05/01/2030    13.125       12.125        19.125      8.200
  803316710          200,000.00         200,000.00   06/01/2000    05/01/2030     9.375        8.375        15.375      4.650
  803317387          253,670.00         253,670.00   07/01/2000    06/01/2030    12.000       11.000        18.000      7.000
  803319417          108,800.00         108,800.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.250
  803319730           80,750.00          80,750.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.250
  803320050           35,750.00          35,750.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803320423          224,000.00         223,894.04   05/01/2000    04/01/2030    12.875       11.875        18.875      7.625
  803320738           64,300.00          64,043.47   06/01/2000    05/01/2030    13.875       12.875        19.875      8.900
  803320795          113,000.00         112,964.87   05/01/2000    04/01/2030    11.625       10.625        17.625      7.250
  803320944          118,400.00         118,372.15   05/01/2000    04/01/2030    12.875       11.875        18.875      7.875
  803321066           88,000.00          87,957.84   05/01/2000    04/01/2030     9.625        8.625        15.625      4.750
  803321603           50,150.00          50,118.67   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803321736           72,500.00          72,500.00   06/01/2000    05/01/2030     9.500        8.500        15.500      4.875
  803321769           50,400.00          50,400.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803322726           70,500.00          70,500.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.305
  803323104          116,800.00         116,800.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.750
  803323112           25,000.00          25,000.00   06/01/2000    05/01/2030    12.875       11.875        18.875      6.900
  803323773           36,000.00          36,000.00   07/01/2000    06/01/2030    10.000        9.000        16.000      5.500
  803323849           40,500.00          40,500.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.250
  803323864           57,000.00          57,000.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803323930           63,450.00          63,307.17   06/01/2000    05/01/2015    10.750        9.750        16.750      5.500
  803324151          165,500.00         165,451.31   06/01/2000    05/01/2030    11.875       10.875        17.875      6.775
  803324508           49,600.00          49,574.48   07/01/2000    06/01/2030    12.500       11.500        18.500      7.000
  803324524           30,000.00          30,000.00   06/01/2000    05/01/2025    11.500       10.500        17.500      6.500
  803325109           18,750.00          18,743.67   05/01/2000    04/01/2030    11.250       10.250        17.250      6.250
  803325620           80,000.00          79,934.39   05/01/2000    04/01/2030    10.375        9.375        16.375      5.500
  803325786           91,000.00          91,000.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.875
  803326305          112,500.00         112,414.90   06/01/2000    05/01/2030    10.750        9.750        16.750      6.375
  803326453          135,900.00         135,900.00   06/01/2000    05/01/2030    12.000       11.000        18.000      6.750
  803326826           47,250.00          47,240.62   06/01/2000    05/01/2030    13.625       12.625        19.625      8.900
  803326867           49,500.00          49,460.48   05/01/2000    04/01/2030    10.500        9.500        16.500      6.000
  803327485          185,600.00         185,552.50   05/01/2000    04/01/2030    12.500       11.500        18.500      7.250
  803327568           70,000.00          70,000.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803327766          131,750.00         131,707.89   05/01/2000    04/01/2030    11.500       10.500        17.500      6.625
  803328590          142,025.00         141,987.62   05/01/2000    04/01/2030    12.375       11.375        18.375      7.150
  803328608           37,800.00          37,788.25   06/01/2000    05/01/2030    11.625       10.625        17.625      6.375
  803328715           27,600.00          27,589.61   06/01/2000    05/01/2030    10.750        9.750        16.750      6.200
  803329176           32,500.00          32,482.31   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803329473           46,800.00          46,800.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.000
  803330018           55,150.00          55,129.22   05/01/2000    04/01/2030    13.875       12.875        19.875      8.900
  803330216           65,875.00          65,842.95   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803330224           68,000.00          67,955.11   05/01/2000    04/01/2030    11.375       10.375        17.375      6.500
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 25
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803330406    VALERA ISRAEL                 6130 MEADOWVIEW CIRCLE              FORT MYERS              FL   33916
332-02     915     803330455    GREEN MARY J                  1470 SECOND STREET                  MACON                   GA   31201
332-02     915     803330471    KING SHARON E                 1512 EAST 71ST STREET               INDIANAPOLIS            IN   46240
332-02     915     803330976    GRAHAM MAGGIE L               1616 ALDERMAN DR                    DOUGLAS                 GA   31533
332-02     915     803331263    FAIRCLOTH HARRY J             32411 MEADOW MOUNTIAN ROAD          EVERGREEN               CO   80439
332-02     915     803331503    MCNEIL FELTON                 20242 WEST PHALIA                   DETROIT                 MI   48205
332-02     915     803331784    BERTA FRANK G                 5350 FIELDCREST DRIVE               PITTSBURGH              PA   15236
332-02     915     803331818    BUTLER CHARLES M              2098 TRITT AVE                      SPRINGFIELD             OH   44312
332-02     915     803331875    BERTA FRANK G                 1224 BELLAIRE PLACE                 PITTSBURGH              PA   15226
332-02     915     803333012    TOMPKINS CHARLES M            521 ERLANGER ROAD                   ERLANGER                KY   41018
332-02     915     803333566    BROWN JAMES                   43 EAST MAIN STREET                 CANISTEO                NY   14823
332-02     915     803333707    WHITE MICHAEL                 5447 WILLOWS AVENUE                 PHILADELPHIA            PA   19143
332-02     915     803333715    ABAIR EDWARD R                6411 STAHELIN                       DETROIT                 MI   48228
332-02     915     803333822    DOTSON WILLIAM                6514 COLFAX STREET                  DETROIT                 MI   48221
332-02     915     803333889    WOOTEN MARY W                 3574 IRENE                          INKSTER                 MI   48141
332-02     915     803334028    WOODRUM FRANK O               1839 1841 CROMWELL DR               AKRON                   OH   44313
332-02     915     803334242    MORAN ERIC                    89 JOHN HODGDON ROAD                OSSIPEE                 NH   03864
332-02     915     803334481    HARO GLORIA                   34 EAST MILLER AVENUE               SALT LAKE CITY          UT   84115
332-02     915     803334598    MARTIN GLORIA K               1514 LEXINGTON AVENUE               DAYTON                  OH   45407
332-02     915     803334879    STURGEON DONNA K              207 NOBLES COURT                    LOOGOOTEE               IN   47553
332-02     915     803335041    SWAIN JERRY J                 19 EAGLE STREET                     MOUNT MORRIS            NY   14510
332-02     915     803335090    FLORES MARCOS A               819 N 18TH STREET                   HARRISBURG              PA   17104
332-02     915     803335223    GREEN ROBIN LYNN              1326 SHENANDOAH RD                  TOLEDO                  OH   43607
332-02     915     803335892    CLARK STEVEN A JR             318 FOURTH AVENUE                   ALTOONA                 PA   16602
332-02     915     803336247    LABOITEAUX SANDY              1919 CLARK STREET                   HAMILTON                OH   45011
332-02     915     803336494    MEIER RANDY J                 1102 HIGHWAY 56                     VEVAY                   IN   47043
332-02     915     803336510    GOSS CLAUDETTE                3041 E 79TH PL                      CHICAGO                 IL   60617
332-02     915     803336858    NORRIS TINA L                 314 NORTH O'BRIEN STREET            SOUTH BEND              IN   46628
332-02     915     803336999    KREISER MARCIA A              207 FIFTH STREET                    MOUNT GRETNA            PA   17064
332-02     915     803337229    SISLER LEON                   7327 CRANESVILLE ROAD               FRIENDSVILLE            MD   21531
332-02     915     803338136    BECKER RANDY R                9402 88TH TERRACE NORTH             SEMINOLE                FL   33777
332-02     915     803338201    ALI BRUCE                     418 BEACH 64TH STREET               ARVERNE                 NY   11692
332-02     915     803338565    KARAKAYA SUCAT M              17 UPHILL LANE                      LYNN                    MA   01904
332-02     915     803339688    ROBERSON DANNY R              18684 BELAND                        DETROIT                 MI   48234
332-02     915     803339845    MAHONEY SUSAN M               78 RIVERVIEW STREET                 HAVERHILL               MA   01830
332-02     915     803340116    GARRETSON BETTY               208 ILA STREET                      FAYETTEVILLE            AR   72701
332-02     915     803340603    CHANCEY NANCY                 4805 NORTH ACORN DRIVE              LAKELAND                FL   33810
332-02     915     803340611    HEMENWAY ROBERT C             4901 110TH AVENUE                   EVART                   MI   49631
332-02     915     803340736    STEFFL LOLA                   1206 BOND STREET                    EDGEWATER               FL   32132
332-02     915     803340793    FLORES JOSE A                 6621 EAST 75TH PLACE                COMMERCE CITY           CO   80022
332-02     915     803340884    ARTHUR KERMIT C               11648 FOSTERS LANE                  AMELIA                  VA   23002
332-02     915     803340983    HARDEN ROBERT E SR            1342 N OAKLAND                      INDIANAPOLIS            IN   46201
332-02     915     803341072    HARRIS JACK                   1111 S FERRIS                       SUMNER                  MI   48889
332-02     915     803341478    NEWMAN PAUL E                 10 GREEN MEADOWS DRIVE              CARLISLE                PA   17013
332-02     915     803341635    LAIL LEWIS A JR               1739 BRIDGEWATER DRIVE              CONWAY                  SC   29526
332-02     915     803342401    LINKHORST ROBERT S            223 FIRST STREET                    COALDALE                PA   18218
332-02     915     803342468    GRAHAM NELSON E               1126 TROWBRIDGE AVENUE              INDIANAPOLIS            IN   46203
332-02     915     803342724    ELWOOD CORINNA                430 HIGH STREET                     GENEVA                  IN   46740
332-02     915     803343078    MURRAY SHARON                 2239 MCNUTT ROAD                    HEPHZIBAH               GA   30815
332-02     915     803343201    JORDAN KATHY                  866 AMMONS ROAD                     DUNN                    NC   28334
332-02     915     803343441    MCCORMICK LEONARD L           116 DUTCH ROAD                      ASHLAND                 PA   17921
332-02     915     803343532    CARDWELL PHILLIP L            30 LINCOLN STREET                   RICHMOND                ME   04357
332-02     915     803343573    KALLIS ELIAS M                3 MARSHALL COURT                    STAFFORD                VA   22554
332-02     915     803343623    MOORE ROBERT S                6341 94TH AVENUE                    LANHAM                  MD   20706
332-02     915     803343813    BUTLER DAVID O JR             213 WATERWAY CIRCLE NE              PORT CHARLOTTE          FL   33952
332-02     915     803344142    MEGARGEL STEVEN L             40 ARVIN ROAD                       OLD BRIDGE              NJ   08857
332-02     915     803344241    PLATTER RONALD LEE            18205 BORDEN YARD ROAD              FROSTBURG               MD   21532
332-02     915     803344415    PENA TONY                     11221 COOLWATER DRIVE               RIVERSIDE               CA   92505
332-02     915     803345131    MAGISTRO STEVEN J             544 EAST DRIVE                      LINDENHURST             NY   11757


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803330406           64,800.00          64,779.85   05/01/2000    04/01/2030    11.625       10.625        17.625      7.125
  803330455           51,000.00          51,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.500
  803330471           66,000.00          65,953.97   05/01/2000    04/01/2030    11.125       10.125        17.125      5.875
  803330976           67,500.00          67,500.00   06/01/2000    05/01/2030    10.500        9.500        16.500      5.750
  803331263          547,128.00         547,128.00   06/01/2000    05/01/2030    11.375       10.375        17.375      6.125
  803331503           51,000.00          51,000.00   06/01/2000    05/01/2030    13.500       12.500        19.500      8.500
  803331784          124,950.00         124,885.71   06/01/2000    05/01/2030    12.500       11.500        18.500      6.750
  803331818           56,500.00          56,500.00   07/01/2000    06/01/2030    12.000       11.000        18.000      6.500
  803331875           74,100.00          74,054.96   06/01/2000    05/01/2030    11.750       10.750        17.750      6.250
  803333012          107,200.00         107,200.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803333566           54,400.00          54,400.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803333707           38,250.00          38,250.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.500
  803333715           72,250.00          72,250.00   06/01/2000    05/01/2030    13.625       12.625        19.625      7.900
  803333822           38,250.00          38,250.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803333889           27,000.00          26,992.06   05/01/2000    04/01/2030    11.875       10.875        17.875      6.250
  803334028          102,400.00         102,345.51   06/01/2000    05/01/2030     9.125        8.125        15.125      4.250
  803334242           84,500.00          84,485.06   05/01/2000    04/01/2030    14.125       13.125        20.125      8.625
  803334481           68,500.00          68,500.00   06/01/2000    05/01/2030    11.000       10.000        17.000      6.000
  803334598           36,000.00          36,000.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.750
  803334879           68,000.00          68,000.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.250
  803335041           45,900.00          45,870.73   05/01/2000    04/01/2030    11.625       10.625        17.625      6.750
  803335090           51,000.00          50,963.35   05/01/2000    04/01/2030    10.875        9.875        16.875      5.650
  803335223           52,000.00          52,000.00   06/01/2000    05/01/2030    10.500        9.500        16.500      6.000
  803335892           51,590.00          51,571.61   06/01/2000    05/01/2030    11.000       10.000        17.000      6.625
  803336247           55,900.00          55,882.14   05/01/2000    04/01/2030    11.500       10.500        17.500      5.750
  803336494          144,500.00         144,500.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.000
  803336510          138,400.00         138,400.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803336858           44,500.00          44,500.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.375
  803336999           54,580.00          54,580.00   06/01/2000    05/01/2030    10.875        9.875        16.875      5.950
  803337229           78,000.00          77,986.20   06/01/2000    05/01/2030    14.125       13.125        20.125      8.875
  803338136           83,147.00          83,147.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803338201          148,000.00         148,000.00   06/01/2000    05/01/2030    11.125       10.125        17.125      5.850
  803338565           87,500.00          87,440.65   05/01/2000    04/01/2030    11.250       10.250        17.250      6.000
  803339688           48,750.00          48,750.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803339845           81,000.00          80,967.81   05/01/2000    04/01/2030    10.500        9.500        16.500      5.750
  803340116          171,000.00         170,863.51   06/01/2000    05/01/2030    10.500        9.500        16.500      6.250
  803340603          126,000.00         126,000.00   06/01/2000    05/01/2030    10.750        9.750        16.750      6.250
  803340611           25,900.00          25,900.00   07/01/2000    06/01/2025    14.500       13.500        20.500      9.500
  803340736           62,000.00          61,972.58   06/01/2000    05/01/2030    10.000        9.000        16.000      5.000
  803340793           84,000.00          84,000.00   07/01/2000    06/01/2030    11.500       10.500        17.500      6.375
  803340884          138,600.00         138,600.00   06/01/2000    05/01/2030    10.250        9.250        16.250      5.750
  803340983           46,000.00          46,000.00   06/01/2000    05/01/2030     9.125        8.125        15.125      4.250
  803341072           48,000.00          47,988.06   05/01/2000    04/01/2030    12.625       11.625        18.625      7.400
  803341478           47,600.00          47,600.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.950
  803341635           90,000.00          89,952.11   06/01/2000    05/01/2030     9.125        8.125        15.125      4.375
  803342401           24,225.00          24,218.44   05/01/2000    04/01/2030    12.250       11.250        18.250      7.400
  803342468           49,300.00          49,300.00   06/01/2000    05/01/2030    12.625       11.625        18.625      6.875
  803342724           23,120.00          23,110.81   06/01/2000    05/01/2030    10.500        9.500        16.500      6.250
  803343078           62,921.00          62,897.67   05/01/2000    04/01/2030    10.750        9.750        16.750      6.000
  803343201           77,600.00          77,600.00   07/01/2000    06/01/2030    11.500       10.500        17.500      5.750
  803343441           84,750.00          84,689.30   06/01/2000    05/01/2030    11.000       10.000        17.000      5.500
  803343532           48,300.00          48,300.00   06/01/2000    05/01/2025    14.500       13.500        20.500      9.500
  803343573          272,000.00         272,000.00   06/01/2000    05/01/2030     9.250        8.250        15.250      4.750
  803343623          101,230.00         101,230.00   06/01/2000    05/01/2030    13.875       12.875        19.875      8.500
  803343813           62,400.00          62,384.90   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803344142          171,000.00         171,000.00   06/01/2000    05/01/2030    14.250       13.250        20.250      9.300
  803344241           84,365.00          84,365.00   06/01/2000    05/01/2030     8.875        7.875        14.875      5.125
  803344415          170,910.00         170,847.38   06/01/2000    05/01/2030    10.875        9.875        16.875      6.125
  803345131          117,000.00         116,967.44   05/01/2000    04/01/2030    12.125       11.125        18.125      6.600
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 26
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-02     915     803345412    GREENWOOD DAVID               1119 EAST 14TH STREET               PUEBLO                  CO   81001
332-02     915     803345610    FREY NANCY O                  888 FLANDERS RD                     DAHLONEGA               GA   30533
332-02     915     803346238    YOUNG LARRY A                 2240 DIGBY STREET                   TOLEDO                  OH   43605
332-02     915     803346782    ROSA ELIZABETH                2927 BRUNER AVENUE                  BRONX                   NY   10469
332-02     915     803347053    BOWEN JEROME F                5727 REVERE DRIVE                   NORTH OLMSTED           OH   44070
332-02     915     803347277    TURNER DONNA                  1910 RUNZIE                         ALTON                   IL   62002
332-02     915     803347533    MORASCH MARIE C               26412 SOUTHEAST LEONARD RD          CAMAS                   WA   98607
332-02     915     803347806    LENN BARBARA J                2212 50TH STREET WEST               BRADENTON               FL   34209
332-02     915     803347822    WENTZ JOHN P                  6800 HURON ST                       TAYLOR                  MI   48180
332-02     915     803348044    CORK LATASHA L                2424 NORTH 12TH STREET              TERRE HAUTE             IN   47804
332-02     915     803348093    PARKER MARY                   1617 TAYLOR AVENUE                  BRONX                   NY   10460
332-02     915     803348424    JOHNSON DANIEL C              3877 SOUTH 8000 WEST                MAGNA                   UT   84044
332-02     915     803348473    DUKE SHARI                    272 COUNTY ROAD 3797                CLEVELAND               TX   77327
332-02     915     803348507    MUCK MIKE E                   2891 PINNEY TOPPER ROAD             JEFFERSON               OH   44047
332-02     915     803348663    WALLACE VIVIAN                29129 MAGNOLIA                      FLAT ROCK               MI   48134
332-02     915     803348804    LEWIS BRENDA                  6586 NORTH COLEMAN ROAD             COLEMAN                 MI   48618
332-02     915     803348937    RIVELLO THOMAS C              12 D LOUISIANA DRIVE                MATAWAN                 NJ   07747
332-02     915     803348945    NEMYO BRETT M                 LOT 20 HEMLOCK ROAD                 KUNKLETOWN              PA   18058
332-02     915     803349307    JONES DEBORAH TAYLOR          126 SHANNON STREET                  DAYTON                  OH   45407
332-02     915     803349497    MCCLAIN PAUL G                8240 E COUNTY ROAD 450 NOR          COATESVILLE             IN   46121
332-02     915     803349513    WILSON COLLEEN M              1321 IROQUOIS AVE                   AKRON                   OH   44312
332-02     915     803350263    DUNHAM PETER D                23 PECK ROAD                        NORTH GREENBUSH         NY   12198
332-02     915     803350289    DENNIS MICHAEL A SR           92 GREELEY STREET                   BUFFALO                 NY   14207
332-02     915     803350321    TURNER PAUL                   1426 SHRIVER AVE NE                 CANTON                  OH   44705
332-02     915     803350495    BURKS MARVIN N SR             2830 ROCKFORD DRIVE                 SPRINGFIELD             OH   45503
332-02     915     803350552    HERROD PRINCESS L             17 BRIGHTWELL CT                    FLORISSANT              MO   63031
332-02     915     803350560    GUY CLIFFORD                  414.5 LIBERTY STREET                ALLENTOWN               PA   18102
332-02     915     803350966    DOLL MICHAEL W                1024 NORTH PERKINS STREET           RUSHVILLE               IN   46173
332-02     915     803351329    BAKANE CHRISTOPHE B           1005 WEST PARK STREET               SYLACAUGA               AL   35150
332-02     915     803351550    BAILEY ROSENIA D              3404 BITTENWOOD PL UNIT I-          LAUREL                  MD   20724
332-02     915     803351733    EVERETT WESLEY D              3413 CLAREMONT AVENUE               EVANS                   CO   80620
332-02     915     803351972    ROTHE CLIFFORD A              43 CEDAR TRAIL                      SOUTHBURY               CT   06488
332-02     915     803352079    GOROSTIETA CRISOFORO          1336 ELM STREET                     ROCKFORD                IL   61102
332-02     915     803352160    MANLOVE DAN                   2724 CENTRAL AVENUE                 ANDERSON                IN   46016
332-02     915     803352426    GUY CLIFFORD                  628 RIDGE AVENUE                    ALLENTOWN               PA   18102
332-02     915     803352434    REEVES TIMOTHY A              1906 WEST VIRGINIA AVENUE           WASHINGTON              DC   20002
332-02     915     803352905    COLLIER DARLENE               7449 GUTHRIE                        DETROIT                 MI   48213
332-02     915     803353507    ANTHONY TERRENCE              4528 PENNSYLVANIA                   ST LOUIS                MO   63111
332-02     915     803353796    GLOVER PHYLLIS D              266 BROKER ROAD                     DOUGLAS                 GA   31533
332-02     915     803354315    BAITY GEULA                   1346 EAST 56TH STREET               BROOKLYN                NY   11234
332-02     915     803355130    DUFOUR DONALD J               424 BRANCHLAND AVENUE               COOL RIDGE              WV   25825
332-02     915     803355247    WYSOCARSKI STANLEY            1075 WEST SWEDEN ROAD               SWEDEN                  NY   14420
332-02     915     803355296    BRYANT LAWRENCE               8815 AMERICAN                       DETROIT                 MI   48204
332-02     915     803355304    BAILEY FRED                   818 GILBERT ST                      COLUMBUS                OH   43206
332-02     915     803356013    MARTIN MICHAEL K              19498 ROAD I 17                     CLOVERDALE              OH   45827
332-02     915     803356484    RIPLEY WENDY L                1388 EVANS ROAD                     POTTSTOWN               PA   19465
332-02     915     803356765    CARTER RONALD E               1753 CRESTLINE STREET               PITTSBURGH              PA   15221
332-02     915     803357607    ADAMS DORA LITTLE             109 GEORGE CIRCLE                   MONROE                  LA   71202
332-02     915     803358290    REMILLARD MICHAEL             14 16 BEECH STREET                  GREENFIELD              MA   01301
332-02     915     803358365    HARPER SHARON                 142 SCOVILLE AVE                    BUFFALO                 NY   14206
332-02     915     803358423    HUGHES PHILLIP                511 BUMCOMBE ROAD                   ENOREE                  SC   29335
332-02     915     803358712    YOMTOB COREY                  173 WALTER AVE                      SUMTER                  SC   29150
332-02     915     803359900    BARNER DEBORAH K              156 EIGHTH STREET                   RENOVO                  PA   17764
332-02     915     803361971    SANTORO BENJAMIN              24 CONNELL STREET                   OLD FORGE               PA   18518
                 ---------------------------------------------
                         816    Sale Total

332-03     901    1000060291    RIBBENS ROBERT W              507 NORTH EAST AVENUE               VIROQUA                 WI   54665
332-03     901    1000070019    HOWARD BRAD A                 1313 ASHLEE COURT                   AUBURNDALE              FL   33823
332-03     901    1000070027    COLE CAROL C                  1046 N CENTENNIAL STREET            INDIANAPOLI             IN   46222

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
  803345412           56,700.00          56,681.87   05/01/2000    04/01/2030    11.500       10.500        17.500      6.750
  803345610           58,200.00          58,200.00   06/01/2000    05/01/2030    10.750        9.750        16.750      5.750
  803346238           32,800.00          32,800.00   06/01/2000    05/01/2030    11.500       10.500        17.500      5.500
  803346782          288,750.00         288,622.26   06/01/2000    05/01/2030    10.000        9.000        16.000      5.350
  803347053          146,000.00         146,000.00   06/01/2000    05/01/2030     8.500        7.500        14.500      4.250
  803347277           27,300.00          27,300.00   07/01/2000    06/01/2030    12.750       11.750        18.750      7.250
  803347533          205,000.00         205,000.00   06/01/2000    05/01/2030    11.000       10.000        17.000      5.500
  803347806          136,800.00         136,737.10   06/01/2000    05/01/2030    13.000       12.000        19.000      8.000
  803347822           65,600.00          65,600.00   07/01/2000    06/01/2030    11.500       10.500        17.500      5.750
  803348044           41,600.00          41,600.00   07/01/2000    06/01/2030    11.750       10.750        17.750      7.000
  803348093          216,000.00         215,929.05   06/01/2000    05/01/2030    11.375       10.375        17.375      6.750
  803348424          113,600.00         113,600.00   06/01/2000    05/01/2030    12.750       11.750        18.750      7.750
  803348473           72,000.00          71,951.15   07/01/2000    06/01/2030    11.250       10.250        17.250      6.750
  803348507           48,000.00          48,000.00   06/01/2000    05/01/2030    11.750       10.750        17.750      6.250
  803348663          117,600.00         117,561.37   06/01/2000    05/01/2030    11.375       10.375        17.375      6.000
  803348804          109,500.00         109,467.78   05/01/2000    04/01/2030    11.875       10.875        17.875      7.125
  803348937           64,800.00          64,800.00   06/01/2000    05/01/2030     9.125        8.125        15.125      4.150
  803348945           79,500.00          79,467.54   06/01/2000    05/01/2030    10.375        9.375        16.375      5.500
  803349307           41,250.00          41,239.45   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803349497          134,300.00         134,216.10   06/01/2000    05/01/2030    11.625       10.625        17.625      6.750
  803349513           70,550.00          70,526.83   06/01/2000    05/01/2030    11.375       10.375        17.375      5.875
  803350263           56,950.00          56,950.00   07/01/2000    06/01/2030    12.500       11.500        18.500      6.750
  803350289           57,000.00          56,981.27   06/01/2000    05/01/2030    11.375       10.375        17.375      6.000
  803350321           64,000.00          64,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      7.250
  803350495          136,000.00         135,940.91   06/01/2000    05/01/2030    13.250       12.250        19.250      8.250
  803350552           64,800.00          64,800.00   07/01/2000    06/01/2030    13.000       12.000        19.000      8.000
  803350560           76,000.00          76,000.00   06/01/2000    05/01/2030    12.875       11.875        18.875      7.650
  803350966           61,900.00          61,900.00   07/01/2000    06/01/2030    12.250       11.250        18.250      6.500
  803351329           97,200.00          97,169.75   05/01/2000    04/01/2030    11.750       10.750        17.750      7.000
  803351550          108,000.00         108,000.00   06/01/2000    05/01/2030    10.375        9.375        16.375      5.500
  803351733           65,000.00          65,000.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.000
  803351972          114,000.00         113,939.34   06/01/2000    05/01/2030     9.125        8.125        15.125      4.625
  803352079           38,200.00          38,189.66   05/01/2000    04/01/2030    12.250       11.250        18.250      6.500
  803352160           59,925.00          59,925.00   07/01/2000    06/01/2030    11.125       10.125        17.125      6.250
  803352426           49,000.00          49,000.00   06/01/2000    05/01/2030    11.875       10.875        17.875      6.900
  803352434           88,000.00          88,000.00   06/01/2000    05/01/2030    10.000        9.000        16.000      5.600
  803352905           37,000.00          37,000.00   06/01/2000    05/01/2030    12.250       11.250        18.250      6.750
  803353507           41,600.00          41,600.00   06/01/2000    05/01/2030    12.500       11.500        18.500      7.500
  803353796           51,000.00          51,000.00   06/01/2000    05/01/2030    13.000       12.000        19.000      8.100
  803354315           85,000.00          84,969.70   05/01/2000    04/01/2030    11.000       10.000        17.000      6.450
  803355130           28,800.00          28,800.00   06/01/2000    05/01/2030    10.500        9.500        16.500      6.250
  803355247           40,000.00          39,981.83   06/01/2000    05/01/2030     9.875        8.875        15.875      5.250
  803355296           36,550.00          36,550.00   06/01/2000    05/01/2030    12.375       11.375        18.375      7.525
  803355304           63,650.00          63,650.00   06/01/2000    05/01/2030    10.875        9.875        16.875      6.000
  803356013          112,500.00         112,423.68   06/01/2000    05/01/2030    11.250       10.250        17.250      6.750
  803356484          106,250.00         106,215.10   06/01/2000    05/01/2030    11.375       10.375        17.375      6.500
  803356765           55,800.00          55,779.56   05/01/2000    04/01/2030    10.875        9.875        16.875      6.125
  803357607           26,065.00          26,065.00   06/01/2000    05/01/2030    13.750       12.750        19.750      7.750
  803358290           97,750.00          97,750.00   06/01/2000    05/01/2030    12.500       11.500        18.500      6.500
  803358365           38,100.00          38,100.00   06/01/2000    05/01/2030     9.500        8.500        15.500      4.750
  803358423           56,000.00          55,980.03   06/01/2000    05/01/2030    11.000       10.000        17.000      5.250
  803358712           40,500.00          40,500.00   06/01/2000    05/01/2030    12.000       11.000        18.000      7.250
  803359900           22,525.00          22,515.81   06/01/2000    05/01/2030    10.375        9.375        16.375      4.750
  803361971           33,500.00          33,483.08   06/01/2000    05/01/2030     9.375        8.375        15.375      4.750
--------------------------------------------------                             ----------------------------------------------
        816       66,778,913.10      66,740,099.33                               11.569       10.569        17.569      6.642

 1000060291           38,500.00          38,113.33   12/01/1998    11/01/2028     9.500        9.500        16.500      4.625
 1000070019           64,420.00          64,241.04   11/01/1999    10/01/2029    10.500        9.500        17.500      7.750
 1000070027           32,400.00          32,309.89   11/01/1999    10/01/2029    10.625        9.625        17.625      7.250
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 27
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-03     901     1000070043   HAWKES IAN D                  5437-5439 EIGHTH AVE                FT MYERS                FL   33907
332-03     901     1000070050   RHOADES ROBERT E              5710 WILLOWMERE LANE                SAN DIEGO               CA   92130
332-03     901     1000070068   CAMPBELL DENNIS C             3838 COLVER ROAD                    PHEONIX                 OR   97535
332-03     901     1000070076   RIVERA RAYMOND L              1730 CHESTER STREET                 AURORA                  CO   80010
332-03     901     1000070084   BARBOUR OVERTON B             9701 EAST 39TH STREET               INDIANAPOLI             IN   46236
332-03     901     1000070092   MOOREHOUSE ANN                2210 W BERWYN AVENUE                CHICAGO                 IL   60625
332-03     901     1000070126   MOORE MARY                    511 LINCOLN PARK BLVD               ROCKFORD                IL   61102
332-03     901     1000070167   CLARK ANTHON                  9959 TERRY                          DETROIT                 MI   48227
332-03     901     1000070183   LARKINS JAMES                 24685 CALLE EL TORO GRANDE          LAKE FOREST             CA   92630
332-03     901     1000070191   DICKSON JACQUELINE            95-97 BLOOMFIELD STREET             SPRINGFIELD             MA   01108
332-03     901     1000070373   MILANESE JAMES                1617 NORFOLK STREET NORTH           ST PETERSBURG           FL   33710
332-03     901     1000070381   TEMPLE MICHAEL                5021 WEST MINNESOTA STREET          INDIANAPOLIS            IN   46241
332-03     901     1000070399   SEARLE EUGENE J               157 COLERIDGE ST                    EAST BOSTON             MA   02128
332-03     901     1000070415   BROOKHART BRUCE A             5636 US HIGHWAY 33                  MENDON                  OH   45862
332-03     901     1000070423   LEE MERCY                     709 VENICE WAY                      INGLEWOOD               CA   90302
332-03     901     1000070449   WILLIAMS WILLIE BILL JR       1201 WEST 64TH STREET               LOS ANGELES             CA   90044
332-03     901     1000070456   BEGGAN THOMAS P               104 DUFF STREET 196                 WATERTOWN               MA   02472
332-03     901     1000070480   SNYDER DANIEL W               4547 S PARK FOREST CIRCLE           BATAVIA                 OH   45103
332-03     901     1000070506   CRAIG GEORGE S                2551 LANDON DRIVE                   LYNDEN TOWNSHIP         IL   60164
332-03     901     1000070548   BERNATH HELEN                 13030 TOWNLINE ROAD                 WAUKEGAN                IL   60087
332-03     901     1000070555   MAKOWSKI LEON J               933 TAHOE ISLAND DRIVE              SOUTH LAKE TAHOE        CA   96150
332-03     901     1000070571   CROOK MARK W                  209 NORTH WASHINGTON STREE          VIOLA                   WI   54664
332-03     901     1000070597   HUNTER KARIN                  12536 EAST CORNELL AVENUE           AURORA                  CO   80014
332-03     901     1000070613   WILLIAMS DAVID I              11153 MILLER ROAD                   JOHNSTOWN               OH   43031
332-03     901     1000070621   GOCKEN MICHAEL A              252 REINHARD AVENUE                 COLUMBUS                OH   43206
332-03     901     1000070647   DICKENSON KIM                 6804 CARLSEN AVENUE                 INDIANAPOLI             IN   46214
332-03     901     1000070670   DODGEN JOYCE M                4657 SOUTH 375 WEST                 WASHINGTON              UT   84405
332-03     901     1000070704   ORR KRISTINA E                12705 ASBURY PARK                   DETROIT                 MI   48227
332-03     901     1000070720   GAMMILL STEVEN JAMES          0016 DEER RUN                       SOUTH FORK              CO   81154
332-03     901     1000070738   GONZALES GRACE T              446 JEMEZ ROAD                      SANTA FE                NM   87505
332-03     901     1000070746   GLOEDE LARRY R                N2080 IRISH COURT                   LA CROSSE               WI   54601
332-03     901     1000070753   RENDON ANTONIO                6809 N.59TH DRIVE                   GLENDALE                AZ   85301
332-03     901     1000070779   CHMIELEWSKI KENNETH           21 KEEPATAW COURT                   LEMONT                  IL   60439
332-03     901     1000070787   MCELENY DENNIS J              2500 70TH AVENUE SOUTH              ST. PETERSB             FL   33712
332-03     901     1000070795   STOKER NEAL                   1261 W 1800 NORTH                   PLEASANT GR             UT   84062
332-03     901     1000070803   MATSUMOTO HIDEO               2010 FRANCIS AVENUE                 SANTA CLARA             CA   95051
332-03     901     1000070829   HADLEY GARY FRANK             3197 IVY LANE                       ABILENE                 TX   79603
332-03     901     1000070852   CANTY PERSEPHONE              7502 NEEDLE LEAF PLACE B            TAMPA                   FL   33617
332-03     901     1000070886   DONES JESUS                   401 90TH STREET                     DALY CITY               CA   94015
332-03     901     1000070902   SANDERSON JAMIE J             1316 SANDERSON AVENUE               COLORADO SP             CO   80915
332-03     901     1000070936   JOSLIN ALLEN R III            4440 MIAMI ROAD                     CINCINNATI              OH   45243
332-03     901     1000070944   FRAILEY FRANK                 5512 MORAN                          DETROIT                 MI   48211
332-03     901     1000070951   MITCHELL STEVEN D             268 SUNSHINE BOULEVARD 182          ROYAL PALM BEACH        FL   33411
332-03     901     1000070977   LAYTON MELVIN J               1698 DENKINGER RD                   CONCORD                 CA   94521
332-03     901     1000071009   RICCIARDI MICHAEL             23 CREST AVE                        WEST HAVEN              CT   06516
332-03     901     1000071025   ZOSA NOLI R                   212 S KRAEMER #2502                 PLACENITA               CA   92870
332-03     901     1000071033   BOWERS ROBERT                 LOT 8E AZALEA DRIVE                 SUMMERVILLE             SC   29483
332-03     901     1000071058   NYBERG ALFRED C               23304 55TH AVENUE WEST              MOUNT LAKE TERR         WA   98043
332-03     901     1000071066   GRAHAM LOUIS                  976 BARBERRY LANE                   COLUMBUS                OH   43213
332-03     901     1000071074   TABACCHINI RONALD             1313 TORRINGTON AVENUE              WELLINGTON              FL   33414
332-03     901     1000071082   FIELD JAMES E JR              1551 SILVERWOOD TERRACE             LOS ANGELES             CA   90023
332-03     901     1000071090   MANEICE HENRY H               15365 APPOLINE                      DETROIT                 MI   48227
332-03     901     1000071108   WILKINS WILLIAM E             1066 ASPRI WAY                      PALM BEACH GARDENS      FL   33418
332-03     901     1000071116   GREGG ZACHARY E               13779 EASTONVILLE ROAD              ELBERT                  CO   80106
332-03     901     1000071124   SHAW EMILY K                  7411 MORRISON DRIVE                 GREENBELT               MD   20770
332-03     901     1000071132   GOLUBEF NAJA                  3069 PEMBROKE AVENUE                HEMET                   CA   92545
332-03     901     1000071140   SCHUETZ DANIEL JOHN           12636 JULIAN AVENUE  A,B,C          SAN DIEGO               CA   92040
332-03     901     1000071157   TARAVELLA SAM J               611 2ND STREET                      PUEBLO WEST             CO   81006
332-03     901     1000071199   VALURIYA CHANTHIP             96 NORTH MIDLAND AVENUE             NYACK                   NY   10960

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
 1000070043           47,996.00          47,862.40   12/01/1999    11/01/2029     9.875        9.875        16.875      6.000
 1000070050          357,950.00         357,101.29   01/01/2000    12/01/2029     9.750        9.750        16.750      6.750
 1000070068           95,600.00          95,340.90   12/01/1999    11/01/2029     9.999        8.999        16.999      7.250
 1000070076          218,450.00         217,998.71   01/01/2000    12/01/2029    10.400       10.400        17.400      6.500
 1000070084           54,400.00          54,260.44   01/01/2000    12/01/2029     9.375        8.375        16.375      6.500
 1000070092          283,000.00         282,412.22   01/01/2000    12/01/2029    10.375        9.375        17.375      6.250
 1000070126           21,250.00          21,199.57   01/01/2000    12/01/2029     9.750        8.750        16.750      6.500
 1000070167           45,500.00          45,415.09   01/01/2000    12/01/2029    10.875       10.875        17.875      6.000
 1000070183          216,000.00         215,419.84   01/01/2000    12/01/2029     9.375        9.375        16.375      6.250
 1000070191           63,000.00          62,932.18   01/01/2000    12/01/2029    13.375       12.375        20.375      7.625
 1000070373           40,600.00          40,543.91   01/01/2000    12/01/2029    12.250       11.250        19.250      7.125
 1000070381           37,100.00          36,995.21   01/01/2000    12/01/2029    10.750       10.750        17.750      7.125
 1000070399          180,000.00         179,455.54   01/01/2000    12/01/2029     8.990        8.990        15.990      5.250
 1000070415           27,750.00          27,684.18   02/01/2000    01/01/2030     9.750        9.750        16.750      5.250
 1000070423          240,000.00         239,243.61   01/01/2000    12/01/2029     8.375        8.375        15.375      5.750
 1000070449          128,000.00         127,645.06   01/01/2000    12/01/2029     9.000        8.000        16.000      5.000
 1000070456          152,000.00         151,496.06   02/01/2000    01/01/2030     8.125        7.125        15.125      5.250
 1000070480          121,500.00         121,264.34   02/01/2000    01/15/2030     9.625        9.625        16.625      6.750
 1000070506           74,250.00          74,109.71   02/01/2000    01/01/2030     9.750        8.750        16.750      5.250
 1000070548          210,000.00         209,559.46   02/01/2000    01/01/2030     9.250        8.250        16.250      5.250
 1000070555          105,000.00         104,801.63   02/01/2000    01/01/2030     9.750        8.750        16.750      6.000
 1000070571           29,750.00          29,691.89   02/01/2000    01/01/2030    10.250       10.250        17.250      6.500
 1000070597           59,400.00          59,330.97   02/01/2000    01/01/2030    12.000       12.000        19.000      7.000
 1000070613          136,000.00         135,683.85   02/01/2000    01/01/2030     8.750        7.750        15.750      5.500
 1000070621          124,080.00         123,895.66   02/01/2000    01/01/2030    10.875        9.875        17.875      5.750
 1000070647           64,350.00          64,283.05   02/01/2000    01/01/2030    12.500       12.500        19.500      7.625
 1000070670           72,000.00          71,856.63   02/01/2000    01/01/2030     9.500        9.500        16.500      5.250
 1000070704           55,200.00          55,111.08   02/01/2000    01/01/2030    10.500       10.500        17.500      5.500
 1000070720           43,500.00          43,435.36   02/01/2000    01/01/2030    10.875        9.875        17.875      6.250
 1000070738          106,400.00         106,241.91   02/01/2000    01/01/2030    10.875        9.875        17.875      6.000
 1000070746          112,000.00         111,798.87   02/01/2000    01/01/2030     9.990        9.990        16.990      5.750
 1000070753           49,700.00          49,581.33   02/01/2000    01/01/2030     8.625        7.625        15.625      5.250
 1000070779          139,000.00         138,714.66   02/01/2000    01/01/2030     9.400        8.400        16.400      6.750
 1000070787          392,400.00         391,576.82   02/01/2000    01/01/2030     9.250        9.250        16.250      6.750
 1000070795          120,000.00         119,760.51   02/01/2000    01/01/2030     9.500        9.500        16.500      5.500
 1000070803          312,000.00         311,328.33   02/01/2000    01/01/2030     9.125        9.125        16.125      6.000
 1000070829           37,200.00          37,136.00   02/01/2000    01/01/2030    11.250       11.250        18.250      7.875
 1000070852           18,100.00          18,072.33   02/01/2000    01/01/2030    10.750       10.750        17.750      6.250
 1000070886          420,000.00         418,616.07   02/01/2000    01/01/2030     8.500        8.500        15.500      5.750
 1000070902           96,600.00          96,387.17   02/01/2000    01/01/2030     9.250        9.250        16.250      4.750
 1000070936          273,750.00         273,129.27   02/01/2000    01/01/2030     8.875        7.875        15.875      5.750
 1000070944           20,000.00          19,954.91   02/01/2000    01/01/2030     9.990        9.990        16.990      6.250
 1000070951           66,400.00          66,205.44   02/01/2000    01/01/2030    11.750       11.750        18.750      6.250
 1000070977          184,000.00         183,523.47   02/01/2000    01/01/2030     8.355        8.355        15.355      5.750
 1000071009          121,950.00         121,773.27   02/01/2000    01/01/2030    10.990        9.990        17.990      7.250
 1000071025           62,400.00          62,282.08   02/01/2000    01/01/2030     9.750        9.750        16.750      5.750
 1000071033           95,400.00          95,276.27   02/01/2000    01/01/2030    11.500       11.500        18.500      7.250
 1000071058          131,200.00         130,952.34   02/01/2000    01/01/2030     9.750        9.750        16.750      6.000
 1000071066          135,200.00         135,038.53   02/01/2000    01/01/2030    11.875       11.875        18.875      6.750
 1000071074          132,800.00         132,535.57   02/01/2000    01/01/2030     9.500        9.500        16.500      5.750
 1000071082          378,000.00         377,111.44   02/01/2000    01/01/2030     8.700        7.700        15.700      6.000
 1000071090           56,000.00          55,882.52   02/01/2000    01/01/2030     9.250        9.250        16.250      5.500
 1000071108          148,320.00         148,116.85   02/01/2000    01/01/2030    11.250       11.250        18.250      6.500
 1000071116          102,000.00         101,572.34   02/01/2000    01/01/2030     9.000        9.000        16.000      4.625
 1000071124          119,700.00         119,522.16   02/01/2000    01/01/2030    10.875       10.875        17.875      6.750
 1000071132          102,400.00         102,216.12   02/01/2000    01/01/2030     9.990        8.990        16.990      5.750
 1000071140          168,000.00         167,510.27   02/01/2000    01/01/2030     8.750        8.750        15.750      6.375
 1000071157           60,300.00          60,227.48   03/01/2000    02/01/2030    10.500        9.500        17.500      7.250
 1000071199          129,500.00         129,348.37   03/01/2000    02/01/2030    10.625       10.625        17.625      6.625
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 28
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-03     901     1000071231   MARTIN JERRY D                2340 57TH LANE                      BOONE                   CO   81025
332-03     901     1000071249   NIERMEYER BRYAN L             1311 W FRANCIS DRIVE                ARLINGTON HEIGHTS       IL   60005
332-03     901     1000071256   CARONE GARY L                 1615 SOUTH VEGA STREET              ALHAMBRA                CA   91801
332-03     901     1000071264   HAWKINS VALERIE               26820 CARLYSLE                      INKSTER                 MI   48141
332-03     901     1000071280   BOLDEN KIMBERLY               1700 STONEYBROOK DRIVE              LAS VEGAS               NV   89108
332-03     901     1000071298   WHITNEY ARLISS SR             1620 EAST BROAD STREET 701          COLUMBUS                OH   43203
332-03     901     1000071306   ENGLISH LEONARD C             3543 BEASLEY DRIVE                  INDIANAPOLIS            IN   46222
332-03     901     1000071314   DAVIS DARWIN KYLE             3625-29 STATE STREET                SAN DIEGO               CA   92103
332-03     901     1000071348   STEELS SEAN F                 5546 N 36TH ST                      MILWAUKEE               WI   53209
332-03     901     1000071363   FAISON JEFFREY P              811 NORTHEAST 27TH AVENUE           HALLANDALE              FL   33009
332-03     901     1000071389   ELLIS MATTHEW D               187 GUERNSEY AVENUE                 COLUMBUS                OH   43204
332-03     901     1000071405   SANCHEZ DANIEL L              1213 SOUTH 1300 WEST                SALT LAKE CITY          UT   84104
332-03     901     1000071413   BRAGANO FRANK C               827 3RD AVENUE SOUTH                TIERRA VERDE            FL   33715
332-03     901     1000071421   STEVENS GLEN C                3912 NORTH RICHMOND RD              MCHENRY                 IL   60050
332-03     901     1000071439   ROBERTS STEVEN E              1622 HILL ST                        BELPRE                  OH   45714
332-03     901     1000071447   RICKARDS RONALD R             918 E CASCADE AVE                   SHELTON                 WA   98584
332-03     901     1000071454   OSHANA HENRY                  3180 MOORPARK AVENUE                SAN JOSE                CA   95117
332-03     901     1000071462   TROTMAN ROBERTA G             3339 MACEO STREET                   LOS ANGELES             CA   90065
332-03     901     1000071488   ROGERS MICHAEL                25081 SAINT CHRISTOPHER LN          MORENO VALLEY           CA   92553
332-03     901     1000071496   BRANCH DERIC                  2729 WEST 86TH STREET               CHICAGO                 IL   60652
332-03     901     1000071512   CAMPBELL MONTE KEITH          1510 TUNBRIDGE WELLS CRESC          LITHONIA                GA   30058
332-03     901     1000071520   SARTAIN WANDA GALE            8338 DOTTLEY                        SOUTHAVEN               MS   38671
332-03     901     1000071538   WHYTE EVERTON                 6535 LEBANON AVENUE                 PHILADELPHI             PA   19151
332-03     901     1000071561   ROBERTS LARRY F               16939 COLLISON RD                   LOGAN                   OH   43138
332-03     901     1000071579   ALEXIEW EVERETT               5004 IRA AVENUE                     CLEVELAND               OH   44144
332-03     901     1000071587   HERNANDEZ EDGAR               3709 SOUTHWEST 13TH STREET          LEHIGH ACRES            FL   33971
332-03     901     1000071595   REYNOLDS DENNIS V             5591 SOUTH SANFORD DRIVE            MURRAY                  UT   84123
332-03     901     1000071611   HEALY KENNETH                 2931 WEST LEMAY AVENUE              W V C                   UT   84119
332-03     901     1000071629   BELLO MICHAEL                 215 1/2 34TH STREET                 NEWPORT BEACH           CA   92663
332-03     901     1000071645   JOHNSON JOT                   330 NORTH MAIN                      BRITTON                 MI   49229
332-03     901     1000071660   CROOKS GARY E                 4510 A STREET                       TACOMA                  WA   98408
332-03     901     1000071694   BULLOCK WILL                  6128 S CHAMPLAIN AVENUE             CHICAGO                 IL   60637
332-03     901     1000071702   MARTINEZ VICTOR               318 320 LAWRENCE STREET             LAWRENCE                MA   01841
332-03     901     1000071710   JONES ROY LEE JR              2 BELMONT                           CONWAY                  AR   72032
332-03     901     1000071744   HICKS DARNEL E                8437 SOUTH WABASH AVENUE            CHICAGO                 IL   60619
332-03     901     1000071751   BASCH SHARON D                9061 ARGONNE WAY                    FORESTVILLE             CA   95436
332-03     901     1000071769   WASHINGTON JIM                12901 VAUGHAN                       DETROIT                 MI   48223
332-03     901     1000071777   MORROW WILLIAM W              21978 AUBERRY ROAD                  CLOVIS                  CA   93611
332-03     901     1000071785   JAGODZINSKI HEATHER D         N3186 ROBIN RD                      LAKE GENEVA             WI   53147
332-03     901     1000071793   JOYNT DANIEL L                22253 FLATHEAD ROAD                 APPLE VALLE             CA   92307
332-03     901     1000071801   PRINCE FREDERICK D            20385 HARBOR LANE                   SOUTHFIELD              MI   48076
332-03     901     1000071835   STEPHENS GLORIA               2802 DURHAM ST                      TAMPA                   FL   33605
332-03     901     1000071850   STOLLSTEIMER SHANA D          2006 ZINNO BLVD                     PUEBLO                  CO   81006
332-03     901     1000071876   CARNES DIANE                  18 MATTAPAN STREET                  BOSTON                  MA   02126
332-03     901     1000071892   HOLMAN CLAY                   78 SOUTH MAIN                       HINCKLEY                UT   84635
332-03     901     1000071900   HASSAN MAHMOOD U              759 EDGERTON STREET                 ST. PAUL                MN   55101
332-03     901     1000071918   SMITH ROBERT                  14 HILLSIDE ST                      HAVERHILL               MA   01832
332-03     901     1000071926   HASSAN MAHMOOD U              765 EDGERTON STREET                 ST. PAUL                MN   55101
332-03     901     1000071942   SIAS CHRISTY                  8819 KEVIN LANE                     HARRISON                TN   37341
332-03     901     1000071959   SCHOONMAKER LOWELL            117 PINEHILL TRAIL WEST             TEQUESTA                FL   33469
332-03     901     1000071983   DINGMAN KIRK                  107 NORTH WOODLAND DRIVE            CONWAY                  AR   72032
332-03     901     1000071991   GLASPIE CARRIE                8630 RAYFORD DRIVE                  LOS ANGELES             CA   90045
332-03     901     1000072007   GLASPIE CARRIE                1942 THOREAU STREET                 LOS ANGELES             CA   90047
332-03     901     1000072015   FIELDS MARSHALL R             3365 LEBANON ROAD                   CRITTENDEN              KY   41030
332-03     901     1000072023   DUMEYER JOYCE L               185 187 STARDUST DRIVE              PUEBLO                  CO   81007
332-03     901     1000072031   SKVAREK PAUL J JR             3195 VAN SLYKE LANE                 JEFFERSON               OH   44047
332-03     901     1000072056   SANSORES GUILLERMO R          1225 SUFFOLK ST                     NAPERVILLE              IL   60563
332-03     901     1000072064   ZAK NANCY A                   8 SHADY SLOPE 1                     OSAGE BEACH             MO   65065
332-03     901     1000072072   WILLIAMS JAMES FLOYD          12210 HWY 35 SOUTH                  RISON                   AR   71665


<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
 1000071231           80,000.00          79,844.82   02/01/2000    01/01/2030     9.625        9.625        16.625      5.500
 1000071249          293,000.00         292,515.27   03/01/2000    02/01/2030    10.375       10.375        17.375      7.000
 1000071256          137,250.00         136,997.47   02/01/2000    01/01/2030     9.875        8.875        16.875      6.250
 1000071264           35,000.00          34,952.32   02/01/2000    01/01/2030    11.313       11.313        18.313      6.625
 1000071280           76,500.00          76,344.39   02/01/2000    01/01/2030    10.125        9.125        17.125      7.250
 1000071298           31,500.00          31,471.12   03/01/2000    02/01/2030    11.750       10.750        18.750      7.000
 1000071306           45,100.00          45,047.19   03/01/2000    02/01/2030    10.625       10.625        17.625      6.625
 1000071314          367,500.00         366,938.87   03/01/2000    02/01/2030     9.375        9.375        16.375      6.000
 1000071348           58,400.00          58,338.65   03/01/2000    02/01/2030    11.125       11.125        18.125      6.250
 1000071363          119,000.00         118,827.53   02/01/2000    01/01/2030    10.990       10.990        17.990      7.000
 1000071389           59,430.00          59,367.27   03/01/2000    02/01/2030    12.750       11.750        19.750      7.375
 1000071405           59,250.00          59,148.05   02/01/2000    01/01/2030    11.250       10.250        18.250      7.125
 1000071413          263,200.00         262,764.56   02/01/2000    01/01/2030    10.375       10.375        17.375      6.750
 1000071421           71,400.00          71,326.98   03/01/2000    02/01/2030    11.250       10.250        18.250      6.375
 1000071439           49,500.00          49,443.57   03/01/2000    02/01/2030    10.750        9.750        17.750      6.375
 1000071447           33,300.00          33,262.05   03/01/2000    02/01/2030    10.750       10.750        17.750      7.500
 1000071454          380,000.00         379,322.07   03/01/2000    02/01/2030     8.625        8.625        15.625      5.500
 1000071462          121,600.00         121,494.55   03/01/2000    02/01/2030    12.000       11.000        19.000      7.875
 1000071488           37,680.00          37,635.10   03/01/2000    02/01/2030    10.625       10.625        17.625      7.875
 1000071496          150,000.00         149,866.28   03/01/2000    02/01/2030    11.875       10.875        18.875      6.625
 1000071512          105,600.00         105,508.22   03/01/2000    02/01/2030    11.990       11.990        18.990      7.375
 1000071520           50,625.00          50,577.32   03/01/2000    02/01/2030    11.625       10.625        18.625      6.625
 1000071538           60,350.00          60,184.75   03/01/2000    02/01/2030    12.500       12.500        19.500      7.000
 1000071561          105,600.00         105,438.80   03/01/2000    02/01/2030    10.750        9.750        17.750      6.500
 1000071579           35,000.00          34,969.58   03/01/2000    02/01/2030    11.990       10.990        18.990      6.875
 1000071587           52,000.00          51,960.75   03/01/2000    02/01/2030    12.625       12.625        19.625      7.375
 1000071595          123,200.00         122,836.07   03/01/2000    02/01/2030    11.000       10.000        18.000      7.250
 1000071611           79,000.00          78,476.01   03/01/2000    02/01/2030     9.250        9.250        16.250      6.250
 1000071629          360,000.00         359,140.58   03/01/2000    02/01/2030     8.625        8.625        15.625      5.750
 1000071645           72,000.00          71,913.39   03/01/2000    02/01/2030    10.500       10.500        17.500      7.000
 1000071660           80,000.00          79,890.05   03/01/2000    02/01/2030     9.875        9.875        16.875      5.500
 1000071694           80,750.00          80,662.80   03/01/2000    02/01/2030    11.000       10.000        18.000      6.625
 1000071702           99,750.00          99,601.62   03/01/2000    02/01/2030     9.500        8.500        16.500      5.250
 1000071710          188,000.00         187,796.60   03/01/2000    02/01/2030    10.990       10.990        17.990      6.000
 1000071744           65,000.00          64,935.33   03/01/2000    02/01/2030    11.375       10.375        18.375      6.125
 1000071751          129,750.00         129,602.11   03/01/2000    02/01/2030    10.750       10.750        17.750      6.250
 1000071769           17,500.00          17,484.82   03/01/2000    02/01/2030    12.000       11.000        19.000      6.500
 1000071777          110,000.00         109,877.99   03/01/2000    02/01/2030    10.875       10.875        17.875      6.625
 1000071785           50,400.00          50,365.04   03/01/2000    02/01/2030    13.000       12.000        20.000      7.875
 1000071793           79,200.00          79,093.21   03/01/2000    02/01/2030     9.990        9.990        16.990      6.750
 1000071801          124,000.00         123,897.04   03/01/2000    02/01/2030    12.250       12.250        19.250      7.625
 1000071835           52,875.00          52,816.33   03/01/2000    02/01/2030    10.875       10.875        17.875      6.750
 1000071850           90,400.00          90,323.75   03/01/2000    02/01/2030    12.125       11.125        19.125      7.750
 1000071876          104,000.00         103,871.51   03/01/2000    02/01/2030    10.375        9.375        17.375      6.000
 1000071892           24,500.00          24,477.54   03/01/2000    02/01/2030    11.750       11.750        18.750      7.375
 1000071900           84,000.00          83,357.08   03/01/2000    02/01/2030     9.750        9.750        16.750      6.500
 1000071918           64,000.00          63,864.03   03/01/2000    02/01/2030     9.190        9.190        16.190      6.000
 1000071926          104,000.00         103,853.23   03/01/2000    02/01/2030     9.750        8.750        16.750      6.250
 1000071942           99,200.00          99,138.56   03/01/2000    02/01/2030    13.500       13.500        20.500      7.375
 1000071959          122,150.00         122,049.80   03/01/2000    02/01/2030    12.250       12.250        19.250      6.625
 1000071983           80,800.00          80,730.30   03/01/2000    02/01/2030    11.990       11.990        18.990      6.250
 1000071991          224,250.00         223,941.81   03/01/2000    02/01/2030     9.875        9.875        16.875      6.125
 1000072007          114,750.00         114,592.29   03/01/2000    02/01/2030     9.875        9.875        16.875      6.125
 1000072015           67,000.00          66,851.63   03/01/2000    02/01/2030     8.990        8.990        15.990      6.000
 1000072023          155,200.00         154,992.27   03/01/2000    02/01/2030    10.000        9.000        17.000      6.500
 1000072031          155,400.00         155,213.09   03/01/2000    02/01/2030    10.500       10.500        17.500      6.375
 1000072056          229,500.00         229,238.46   03/01/2000    02/01/2030    10.750        9.750        17.750      6.500
 1000072064          125,000.00         124,770.01   03/01/2000    02/01/2030     9.875        8.875        16.875      6.000
 1000072072           68,850.00          68,619.78   03/01/2000    02/01/2030    10.875       10.875        17.875      6.750
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 29
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-03     901     1000072098   MOTIRAM VERONICA              22233 HOLLYHOCK TRAIL               BOCA RATON              FL   33433
332-03     901     1000072106   IZURIETA CARLOS A             2232 N 73RD AVENUE                  ELMWOOD PAR             IL   60707
332-03     901     1000072114   JOHANSEN TERRANCE C           30402 SOUTH BEAR LAKE DR            WEBB LAKE               WI   54830
332-03     901     1000072122   MOREAU-ROBLE HEATHER N        2106 NORTH PEARL STREET             CENTRALIA               WA   98531
332-03     901     1000072130   STENCEL DAVID J               4643 WHITNEY DRIVE                  HANOVER PAR             IL   60103
332-03     901     1000072148   DAVIS DARLA                   15665 WILLOW DRIVE                  FONTANA                 CA   92335
332-03     901     1000072155   HALE AARON T                  1624 H 38 ROAD                      DELTA                   CO   81416
332-03     901     1000072163   NOBLE DAN                     125 W. NEW ENGLAND AVENUE           WORTHINGTON             OH   43085
332-03     901     1000072205   SINGH ZORAWAR                 6 UPCREST RD                        BRIGHTON                MA   02135
332-03     901     1000072213   JORDAN MILDRED L              1646 WERLING PLACE                  COLUMBUS                OH   43219
332-03     901     1000072247   CRANFORD JACK B               3018 BROOKHILL STREET               LA CRESCENT             CA   91214
332-03     901     1000072254   JABBARI KHOSROW               1108 SOUTH MOODY AVENUE             TAMPA                   FL   33629
332-03     901     1000072288   ALVARADO ARMANDO G JR         8124 OAK ISLAND DRIVE               SAN ANTONIO             TX   78250
332-03     901     1000072296   LAKE EDWARD RUSSELL           4014 E WESCOTT DR                   PHOENIX                 AZ   85024
332-03     901     1000072312   BAILEY DIANA C                2018 CEDARVILLE ROAD                GOSHEN                  OH   45122
332-03     901     1000072320   HICKLAND GORDON C             1183 EASTWAY                        CINCINNATI              OH   45224
332-03     901     1000072338   MORRISON ROBERT T             3379 STOREY BOULEVARD               EUGENE                  OR   97405
332-03     901     1000072346   DOYLE MYRON J                 3187 LAKE AVENUE NORTH              FREDERIC                WI   54837
332-03     901     1000072353   LEDESMA TOMAS                 3726 RHODES LN                      BALDWIN PAR             CA   91706
332-03     901     1000072361   CHHOEUNG CHOM                 2891 16TH AVENUE NORTH              SAINT PETER             FL   33713
332-03     901     1000072379   GARDNER KELLY C               101 NORRIS DRIVE                    CLYDE                   OH   43410
332-03     901     1000072387   VAOMU BEN L                   12245 12TH AVENUE SOUTH             SEATTLE                 WA   98168
332-03     901     1000072395   NEEDHAM JAMES M               7640 ALTA VIEW BOULEVARD            WORTHINGTON             OH   43085
332-03     901     1000072403   RODNEY CASSANDRA M            16772 AVON                          DETROIT                 MI   48219
332-03     901     1000072411   WILLIAMS LOUISE               4533 CIMARRON STREET                LOS ANGELES             CA   90062
332-03     901     1000072437   COSENTINO CYRUS               205 S 26TH AVENUE                   BELLWOOD                IL   60104
332-03     901     1000072445   DESAI SURENDRA A              273 CAMELOT LANE  33-5              CAROL STREA             IL   60188
332-03     901     1000072452   SINGH AMLESH                  8565 SIERRA BROOK COURT             ELK GROVE               CA   95758
332-03     901     1000072460   SNODGRASS NEAL L              10415 MIDDLEBRANCH NE RD            HARTVILLE               OH   44632
332-03     901     1000072486   POZARLIK ALLEN                113 EASTERN STREET                  NEW HAVEN               CT   06513
332-03     901     1000072502   JOHNSON ETTA                  1221 ELMER STREET                   SOUTH BEND              IN   46628
332-03     901     1000072510   BARRY ROBERT S                1839 15TH STREET                    PENROSE                 CO   81240
332-03     901     1000072536   GILLIGAN STEPHEN              583 GARDENDALE                      FERNDALE                MI   48220
332-03     901     1000072551   LIMPERT DAVID M               113 PELICAN CIRCLE  902             BRECKENRIDG             CO   80424
332-03     901     1000072569   GILBERT GARY                  708 N MADISON STREET                PAPILLION               NE   68046
332-03     901     1000072585   THARPE K GERALD               804 SOUTH Q STREET                  PENSACOLA               FL   32501
332-03     901     1000072593   THARPE K GERALD               2220 MCLEOD STREET                  PENSACOLA               FL   32501
332-03     901     1000072601   THARPE K GERALD               2224 MCLEOD STREET                  PENSACOLA               FL   32501
332-03     901     1000072635   ROOKARD LANORA                8448 PATTON                         DETROIT                 MI   48228
332-03     901     1000072692   GUARINO JUDY                  19 STONEY CREEK                     DOVER                   NY   12522
332-03     901     1000072718   DISTEFANO CARMELO             27 TEAKWOOD DRIVE                   JOHNSTON                RI   02919
332-03     901     1000072726   BROWN DONALD R                1040 N PARKSIDE AVENUE              CHICAGO                 IL   60651
332-03     901     1000072742   SEILING CHERYLE               1096 E RANDVILLE DR                 PALATINE                IL   60074
332-03     901     1000072759   LEAN MATTHEW                  3150 N COURSE LN #203               POMPANO BEA             FL   33069
332-03     901     1000072767   THOMAS ANDRE                  1645 PRESCOTT STREET S              ST PETERSBU             FL   33712
332-03     901     1000072775   GONZALEZ NANCY MARTE          3370 BEAU RIVAGE #3P                POMPANO BEA             FL   33064
332-03     901     1000072809   ROBINSON OSCAR H              800 SOUTH AVENUE B                  PORTALES                NM   88130
332-03     901     1000072825   LUKITSCH DAVID S              9557 S ARROWHEAD DRIVE  C1          HICKORY HIL             IL   60457
332-03     901     1000072833   BARROSS DOLORES               164 GOODRICH STREET                 HAMDEN                  CT   06514
332-03     901     1000072841   HILL NINA P                   13220 LITTLEFIELD                   DETROIT                 MI   48229
332-03     901     1000072858   AYALA GEORGE J                142 MELROSE AVENUE                  PUEBLO                  CO   81004
332-03     901     1000072866   CAMERON RONALD M              4827 ALCAZAR WAY SOUTH              PINELLAS                FL   33712
332-03     901     1000072874   RAYMOND LISA A                606 BLOCK STREET                    CHATTANOOGA             TN   37411
332-03     901     1000072882   GOURDINE CLARENCE             9515 TRAVERSE WAY                   FORT WASHIN             MD   20744
332-03     901     1000072890   GILL ROBERT L                 11765 BRAILE                        DETROIT                 MI   48228
332-03     901     1000072908   RIDLEY JAMES A                6575 LANGE DRIVE                    COLORADO SP             CO   80918
332-03     901     1000072916   LANE KENNETH C                3687 TABLE ROCK ROAD                MEDFORD                 OR   97501
332-03     901     1000072924   MURARESCU PETRU               1025 WEST DANBURY ROAD              PHOENIX                 AZ   85023
332-03     901     1000072940   HARRIS JOHN D                 21162 CURIE                         WARREN                  MI   48091

<CAPTION>
                  Principal          Cut-off Date       First                    Initial      Minimum      Maximum
                  Balance at          Principal        Payment      Maturity    Mortgage     Mortgage      Mortgage     Gross
   Account       Origination           Balance          Date          Date        Rate         Rate          Rate      Margin
--------------------------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>              <C>           <C>           <C>          <C>           <C>        <C>
 1000072098          162,750.00         162,507.90   03/01/2000    02/01/2030     9.500        9.500        16.500      5.750
 1000072106          118,800.00         118,678.53   03/01/2000    02/01/2030    11.250       10.250        18.250      6.750
 1000072114           53,000.00          52,951.43   03/01/2000    02/01/2030    11.750       11.750        18.750      7.375
 1000072122           42,000.00          41,908.26   03/01/2000    02/01/2030     9.125        9.125        16.125      5.750
 1000072130           80,925.00          80,850.84   03/01/2000    02/01/2030    11.750       10.750        18.750      6.875
 1000072148          117,520.00         117,377.63   03/01/2000    02/01/2030    10.500       10.500        17.500      6.000
 1000072155           60,000.00          59,923.85   03/01/2000    02/01/2030    10.250       10.250        17.250      6.375
 1000072163          232,500.00         232,248.44   03/01/2000    02/01/2030    10.990        9.990        17.990      6.625
 1000072205          336,000.00         335,444.09   03/01/2000    02/01/2030     8.990        8.990        15.990      6.000
 1000072213           60,800.00          60,711.90   03/01/2000    02/01/2030     9.625        8.625        16.625      6.250
 1000072247          182,000.00         181,803.08   03/01/2000    02/01/2030    10.990       10.990        17.990      7.625
 1000072254          216,000.00         215,551.49   03/01/2000    02/01/2030    10.375        9.375        17.375      6.500
 1000072288           83,900.00          83,767.35   03/01/2000    02/01/2030     9.990        9.990        16.990      6.625
 1000072296          114,750.00         114,588.08   03/01/2000    02/01/2030     9.750        8.750        16.750      7.000
 1000072312           56,000.00          55,924.88   03/01/2000    02/01/2030     9.990        9.990        16.990      6.625
 1000072320           89,250.00          89,151.00   03/01/2000    02/01/2030    10.875       10.875        17.875      7.000
 1000072338          101,500.00         101,381.17   03/01/2000    02/01/2030    10.625       10.625        17.625      6.625
 1000072346           36,000.00          35,951.72   03/01/2000    02/01/2030     9.990        9.990        16.990      6.250
 1000072353          119,000.00         118,818.35   03/01/2000    02/01/2030    10.750       10.750        17.750      7.375
 1000072361           57,600.00          57,544.24   03/01/2000    02/01/2030    11.500       11.500        18.500      7.625
 1000072379           46,350.00          46,297.17   03/01/2000    02/01/2030    10.750        9.750        17.750      6.500
 1000072387          152,000.00         151,840.30   03/01/2000    02/01/2030    11.125       11.125        18.125      7.000
 1000072395           62,000.00          61,914.79   03/01/2000    02/01/2030     9.875        8.875        16.875      5.750
 1000072403          134,400.00         134,280.20   03/01/2000    02/01/2030    11.875       10.875        18.875      7.500
 1000072411           65,000.00          64,937.09   03/01/2000    02/01/2030    11.500       11.500        18.500      7.625
 1000072437           63,000.00          62,928.18   03/01/2000    02/01/2030    10.750        9.750        17.750      6.250
 1000072445          113,250.00         113,094.35   03/01/2000    02/01/2030     9.875        8.875        16.875      5.500
 1000072452          115,960.00         115,831.36   03/01/2000    02/01/2030    10.875       10.875        17.875      6.750
 1000072460           77,000.00          76,905.46   03/01/2000    02/01/2030    11.750       10.750        18.750      6.625
 1000072486           57,200.00          57,146.40   04/01/2000    03/01/2030     9.750        8.750        16.750      6.500
 1000072502           40,800.00          40,748.23   03/01/2000    02/01/2030    10.250        9.250        17.250      7.125
 1000072510          160,000.00         159,897.23   04/01/2000    03/01/2030    11.500       10.500        18.500      7.500
 1000072536           33,000.00          32,950.94   03/01/2000    02/01/2030    10.875       10.875        17.875      6.875
 1000072551          188,400.00         188,265.02   04/01/2000    03/01/2030    11.000       10.000        18.000      6.750
 1000072569          165,750.00         165,602.24   03/01/2000    02/01/2030    11.875       10.875        18.875      7.250
 1000072585           31,500.00          31,472.67   03/01/2000    02/01/2030    12.000       12.000        19.000      7.250
 1000072593           35,700.00          35,669.03   03/01/2000    02/01/2030    12.000       12.000        19.000      7.250
 1000072601           35,700.00          35,669.03   03/01/2000    02/01/2030    12.000       12.000        19.000      7.250
 1000072635           39,000.00          38,977.34   04/01/2000    03/01/2030    11.875       11.875        18.875      7.125
 1000072692           79,650.00          79,604.09   04/01/2000    03/01/2030    11.990       11.990        18.990      7.000
 1000072718          178,500.00         175,857.51   04/01/2000    03/01/2030    10.500       10.500        17.500      6.750
 1000072726          145,250.00         145,120.68   04/01/2000    03/01/2030     9.990        8.990        16.990      6.500
 1000072742           86,450.00          86,386.36   04/01/2000    03/01/2030    10.875       10.875        17.875      5.750
 1000072759           55,800.00          55,764.15   04/01/2000    03/01/2030    11.500       11.500        18.500      7.000
 1000072767           46,325.00          46,299.09   04/01/2000    03/01/2030    12.125       12.125        19.125      7.250
 1000072775           69,300.00          69,234.15   04/01/2000    03/01/2030    11.875       10.875        18.875      7.000
 1000072809           35,200.00          35,176.77   04/01/2000    03/01/2030    11.375       11.375        18.375      7.500
 1000072825           96,300.00          96,168.21   04/01/2000    03/01/2030    10.500        9.500        17.500      6.500
 1000072833          100,000.00          99,922.29   04/01/2000    03/01/2030    10.625       10.625        17.625      7.000
 1000072841           56,250.00          56,208.17   04/01/2000    03/01/2030    10.875        9.875        17.875      6.250
 1000072858          101,700.00         101,644.66   04/01/2000    03/01/2030    12.250       11.250        19.250      8.000
 1000072866           33,750.00          33,730.03   04/01/2000    03/01/2030    11.875       11.875        18.875      7.250
 1000072874           38,400.00          38,381.82   04/01/2000    03/01/2030    12.875       12.875        19.875      7.875
 1000072882          227,000.00         226,775.80   04/01/2000    03/01/2030     9.500        8.500        16.500      6.250
 1000072890           52,000.00          51,965.67   04/01/2000    03/01/2030    11.375       10.375        18.375      7.500
 1000072908          127,200.00         127,092.84   04/01/2000    03/01/2030    10.250        9.250        17.250      6.500
 1000072916           92,000.00          91,844.11   04/01/2000    03/01/2030     8.875        8.875        15.875      5.750
 1000072924          127,500.00         127,400.92   04/01/2000    03/01/2030    10.625       10.625        17.625      6.500
 1000072940           80,000.00          79,945.73   04/01/2000    03/01/2030    11.250       10.250        18.250      6.875
</TABLE>

<PAGE>
<TABLE>
                                                                                                                       Page 30
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-03     901     1000072957   ERROR DOUGLAS R               8231 SOUTH 865 EAST                 SANDY                   UT   84094
332-03     901     1000072981   GARCIA DIANE J                224 6TH ST                          YOLO                    CA   95605
332-03     901     1000073179   TINDELL KEVIN E               5036 S DREXEL BLVD #3N              CHICAGO                 IL   60615
332-03     901     1000073187   SMITH JACQUELINE M            1342 CHERRY VALLEY RD               KIRKLAND                IL   60146
332-03     901     1000073195   FUCCI JOSEPH A JR             823 ORIOLE CT                       HAWLEY                  PA   18428
332-03     901     1000073229   JIMENEZ PEDRO M               2607 FOREST WOOD DR                 MCHENRY                 IL   60050
332-03     901     1000073237   PALMER ROBERT                 120 & 120 1/2 N GRANT AVE           INDIANAPOLI             IN   46201
332-03     901     1000073245   BERRYMAN CHARLOTTE W          10201 SPRING WATER LN               UPPER MARLB             MD   20772
332-03     901     1000073252   KELLY JAY D                   4848 S I ST                         TACOMA                  WA   98408
332-03     901     1000073260   HAMILTON KEN                  5315 CANDLEWICK CT                  RIVERSIDE               CA   92506
332-03     901     1000073278   LAPORA BRIAN LEE              271 DOUBLET LN                      DIVIDE                  CO   80814
332-03     901     1000073294   DOW WALTER A                  210 S WESTDALE                      DECATUR                 IL   62522
332-03     901     1000073302   THOMAS HILARY                 820 S SMITHVILLE RD                 DAYTON                  OH   45403
332-03     901     1000073351   JAMES MANUAL                  2080 NW LOUISE PL                   ATLANTA                 GA   30318
332-03     901     1000073377   HERRINGTON LESTER C           82 SYCAMORE ST                      PROVIDENCE              RI   02909
332-03     901     1000073385   SMITH VIRGIE J                8348 S CALUMET AVE                  CHICAGO                 IL   60619
332-03     901     1000073393   GRESHAM MARY ANN              2096 SEAFORTH PL                    COLUMBUS                OH   43232
332-03     901     1000073401   BOWDEN EDDIE L                202 S THIRD ST                      FISHER                  MN   56723
332-03     901     1000073419   LINDQUIST AL                  33 39 FRONT ST                      PEMBROKE                NH   03275
332-03     901     1000073435   AMEEN A JOSEPH                478-480 S 900 W                     SALT LAKE CITY          UT   84104
332-03     901     1000073450   MARTINEZ ROGER                374-4 PRESTWICK CIR                 P.B.G.                  FL   33418
332-03     901     1000073468   WHETSTONE JUDY                400 ISLAND WAY 102                  CLEARWATER              FL   33767
332-03     901     1000073476   DUNHAM CHARLES E              570 ARDMOOR DR                      WHITELAND               IN   46184
332-03     901     1000073492   VADEBONCOEUR ROBERT           40 LINDEL ST                        HAVERHILL               MA   01830
332-03     901     1000073518   BOONIE GLENN F                316 WILLOW ST                       CROWLEY                 TX   76036
332-03     901     1000073534   COATES WILLIAM M JR           45 FOXTAIL LN                       DOVE CANYON             CA   92679
332-03     901     1000073542   VIOLANTI DORIE                1497 RUBY DR                        PERRIS                  CA   92571
332-03     901     1000073559   ROBERTS WENDELL L             115 S SUMMERALL LN                  ROOSEVELT               UT   84066
332-03     901     1000073575   BARNES ROSETTA                1847 S MILLARD AVE                  CHICAGO                 IL   60623
332-03     901     1000073591   MILES COLETTE A               1181 BISCAY CT                      AURORA                  IL   60504
332-03     901     1000073609   WILLIAMS WALTER G JR          10414 NW 24TH PL 103                SUNRISE                 FL   33322
332-03     901     1000073617   KNAPP BRIAN                   577 E CHERRY PLUM CT                SANDY                   UT   84070
332-03     901     1000073625   DOHERTY EDWARD W              106 WAVERLY ST                      EVERETT                 MA   02149
332-03     901     1000073633   ESCOBAR REYNALDO              407 S POPLAR AVE                    KANKAKEE                IL   60901
332-03     901     1000073658   EDWARDS CARRIE                10028 S MALTA ST                    CHICAGO                 IL   60643
332-03     901     1000073674   PETCULESCU EUGEN M            7228 ROBINS ROOST ST                LAS VEGAS               NV   89131
332-03     901     1000073682   DAY JERRY A                   5838 E DANDELION DR                 ORANGE                  CA   92869
332-03     901     1000073690   WASHINGTON EVELYN             3337 W POTOMAC AVE                  CHICAGO                 IL   60651
332-03     901     1000073708   BOURNE CHRISTY L              2171 MCNAB AVE                      LONG BEACH              CA   90815
332-03     901     1000073732   BRACKEN M SCOTT               301 LAKE SHORE DR 705               LAKE PARK               FL   33403
332-03     901     1000073740   MOVOLD VIVIAN                 5827 COMMERCE RD                    WEST BLOOMF             MI   48324
332-03     901     1000073757   BARNHILL ALBERT G             1066 W WINONA                       CHICAGO                 IL   60640
332-03     901     1000073765   LEDBETTER BARBARA ANN         8791 RIVERSIDE                      BRIGHTON                MI   48116
332-03     901     1000073773   SYED JAMAL H                  667 MAYFAIR DR                      CAROL STREA             IL   60188
332-03     901     1000073781   WEISSBERG LEE A COLLINS       1424 108TH ST SW                    EVERETT                 WA   98204
332-03     901     1000073799   ENGLAND KEVIN S               9561 GRANDMONT                      DETROIT                 MI   48227
332-03     901     1000073807   BRISTOL NEIL S                551 N STATE ST                      CONCORD                 NH   03301
332-03     901     1000073823   BORZELLERE VIRGINIA           84 DECKER PKWY                      ELMIRA                  NY   14905
332-03     901     1000073831   CROCKETT JAMES                19365 HARLOW                        DETROIT                 MI   48235
332-03     901     1000073849   LANDON PHYLLIS J              97 S RICH ST                        MT. GILEAD              OH   43338
332-03     901     1000073856   PTASHNE DEBORAH A             23122 TRILLIUM DR                   WILDOMAR                CA   92595
332-03     901     1000073864   REIGELUTH JOHN B JR           8 MALINGWOOD LN                     KENNEBONKPO             ME   04046
332-03     901     1000073872   CARLING MATTHEW D             1385 S ARLINGTON ST                 LAS VEGAS               NV   89104
332-03     901     1000073880   GAMBOA JUDITH                 7133 EL CAJON DR                    EL PASO                 TX   79912
332-03     901     1000073906   SPARKS TERRY W                14635 FELLRATH                      TAYLOR                  MI   48180
332-03     901     1000073914   LEEPER SHANNON                619 S FREEMAN ST                    OCEANSIDE               CA   92054
332-03     901     1000073922   MATTHEWS BETTYE J             4539 HOLLISTER AVE                  SANTA BARBA             CA   93110
332-03     901     1000073930   SIMICICH SHARON               540 FLAME TREE DR                   APOLLO BEAC             FL   33572
332-03     901     1000073948   LEVERETT PERRY                17566 BONSTELLE AVE                 SOUTHFIELD              MI   48075

<CAPTION>
                 Principal         Cut-off Date       First                          Initial        Minimum       Maximum
                 Balance at         Principal       Payment         Maturity        Mortgage       Mortgage       Mortgage    Gross
   Account      Origination          Balance          Date            Date            Rate           Rate           Rate      Margin
------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>               <C>             <C>               <C>            <C>            <C>        <C>
  1000072957       122,925.00        122,797.05    04/01/2000      03/01/2030         9.250          9.250         16.250      5.500
  1000072981        77,000.00         76,938.53    04/01/2000      03/01/2030        10.500         10.500         17.500      7.125
  1000073179       174,250.00        173,976.75    02/01/2000      01/01/2030        10.625          9.625         17.625      6.750
  1000073187       123,250.00        123,046.08    02/01/2000      01/01/2030        10.375          9.375         17.375      6.500
  1000073195        56,250.00         56,180.03    02/01/2000      01/01/2030        11.625         10.625         18.625      7.250
  1000073229        89,550.00         89,416.56    02/01/2000      01/01/2030        11.500         10.500         18.500      6.750
  1000073237        40,000.00         39,891.90    02/01/2000      01/01/2030         9.125          8.125         16.125      5.500
  1000073245       276,250.00        275,920.06    02/01/2000      01/01/2030        11.875         10.875         18.875      7.500
  1000073252        90,000.00         89,855.03    02/01/2000      01/01/2030        10.500          9.500         17.500      7.250
  1000073260       231,000.00        230,758.53    02/01/2000      01/01/2030        12.500         11.500         19.500      7.625
  1000073278        99,000.00         98,822.60    02/01/2000      01/01/2030        10.000          9.000         17.000      7.000
  1000073294        63,900.00         63,810.06    02/01/2000      01/01/2030        11.125         10.125         18.125      6.750
  1000073302        63,000.00         62,926.79    02/01/2000      01/01/2030        12.000         11.000         19.000      7.000
  1000073351        59,400.00         59,304.30    02/01/2000      01/01/2030        10.500          9.500         17.500      6.750
  1000073377        83,700.00         83,554.70    02/01/2000      01/01/2030        10.375          9.375         17.375      7.250
  1000073385       185,500.00        185,158.70    02/01/2000      01/01/2030         9.875          8.875         16.875      6.000
  1000073393        74,800.00         74,682.71    03/01/2000      02/01/2030        10.625          9.625         17.625      6.500
  1000073401        78,400.00         78,235.52    02/01/2000      01/01/2030         9.250          8.250         16.250      5.750
  1000073419        87,500.00         87,366.43    02/01/2000      01/01/2030        10.750          9.750         17.750      5.500
  1000073435        92,250.00         92,119.83    03/01/2000      02/01/2030         9.750          8.750         16.750      5.750
  1000073450        96,750.00         96,598.28    02/01/2000      01/01/2030        10.625          9.625         17.625      7.375
  1000073468        89,600.00         89,447.75    03/01/2000      02/01/2030        10.250          9.250         17.250      6.000
  1000073476        49,600.00         49,535.35    03/01/2000      02/01/2030        10.125          9.125         17.125      6.250
  1000073492       105,000.00        104,895.53    03/01/2000      02/01/2030        11.375         10.375         18.375      6.750
  1000073518        83,600.00         83,475.64    03/01/2000      02/01/2030         9.500          9.500         16.500      6.000
  1000073534       301,000.00        300,724.20    03/01/2000      02/01/2030        11.750         10.750         18.750      6.625
  1000073542        76,500.00         76,250.65    02/01/2000      01/01/2030         9.375          8.375         16.375      6.500
  1000073559        85,000.00         84,897.77    03/01/2000      02/01/2030        10.500          9.500         17.500      7.000
  1000073575       124,950.00        124,548.66    03/01/2000      02/01/2030         9.750          8.750         16.750      6.000
  1000073591       300,000.00        299,503.67    03/01/2000      02/01/2030         8.990          7.990         15.990      5.750
  1000073609        54,000.00         53,926.01    03/01/2000      02/01/2030        11.250         10.250         18.250      6.750
  1000073617       177,565.00        177,320.97    03/01/2000      02/01/2030         9.875          8.875         16.875      6.500
  1000073625       162,000.00        161,765.27    03/01/2000      02/01/2030         9.625          8.625         16.625      4.875
  1000073633        55,250.00         55,179.89    03/01/2000      02/01/2030        10.250          9.250         17.250      6.000
  1000073658        72,000.00         71,924.33    03/01/2000      02/01/2030        11.125         10.125         18.125      5.750
  1000073674       105,600.00        105,384.69    03/01/2000      02/01/2030         7.990          6.990         14.990      5.750
  1000073682       198,750.00        198,404.45    03/01/2000      02/01/2030         8.750          7.750         15.750      6.000
  1000073690        36,000.00         35,762.63    03/01/2000      02/01/2030        11.500         10.500         18.500      6.875
  1000073708       221,600.00        221,243.49    03/01/2000      02/01/2030         9.125          8.125         16.125      5.500
  1000073732        65,200.00         65,064.58    03/01/2000      02/01/2030        10.375          9.375         17.375      5.750
  1000073740        35,000.00         34,950.60    03/01/2000      02/01/2030         9.750          8.750         16.750      5.375
  1000073757       130,000.00        129,759.64    03/01/2000      02/01/2030         9.875          8.875         16.875      5.125
  1000073765       196,000.00        195,777.31    03/01/2000      02/01/2030        11.750         10.750         18.750      6.000
  1000073773       191,625.00        191,339.98    03/01/2000      02/01/2030         9.500          8.500         16.500      5.000
  1000073781       136,000.00        135,797.70    03/01/2000      02/01/2030         9.500          8.500         16.500      6.500
  1000073799        54,400.00         54,328.41    03/01/2000      02/01/2030        10.250          9.250         17.250      5.750
  1000073807        76,425.00         76,351.00    03/01/2000      02/01/2030        11.500         10.500         18.500      6.250
  1000073823        60,000.00         59,889.61    03/01/2000      02/01/2030         9.875          8.875         16.875      7.000
  1000073831        56,000.00         55,905.59    03/01/2000      02/01/2030         8.900          7.900         15.900      5.250
  1000073849        59,500.00         59,418.23    03/01/2000      02/01/2030         9.875          8.875         16.875      6.750
  1000073856       161,500.00        161,310.92    03/01/2000      02/01/2030        10.625          9.625         17.625      7.000
  1000073864       168,300.00        167,862.17    03/01/2000      02/01/2030        10.375          9.375         17.375      7.000
  1000073872       100,500.00        100,365.51    03/01/2000      02/01/2030        10.000          9.000         17.000      5.875
  1000073880        77,000.00         76,900.12    03/01/2000      02/01/2030        11.500         10.500         18.500      6.875
  1000073906        90,865.00         90,714.51    03/01/2000      02/01/2030        11.000         10.000         18.000      7.000
  1000073914       168,750.00        168,599.57    03/01/2000      02/01/2030        11.875         10.875         18.875      6.250
  1000073922       270,400.00        270,018.43    03/01/2000      02/01/2030         9.750          8.750         16.750      6.125
  1000073930        49,950.00         49,902.36    03/01/2000      02/01/2030        11.625         10.625         18.625      7.500
  1000073948        80,800.00         80,679.79    03/01/2000      02/01/2030         9.500          8.500         16.500      5.250
</TABLE>



<PAGE>
<TABLE>
                                                                                                                       Page 31
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-03     901     1000073955   MOSKUS AUBRY T                4400 CLAGUE RD                      NORTH OLMST             OH   44070
332-03     901     1000073971   BRIDGES ROGER L               18256 N 75TH AVE                    GLENDALE                AZ   85308
332-03     901     1000073989   MAGALONG AURELIO              720 W GORDON TERR 3E                CHICAGO                 IL   60613
332-03     901     1000073997   MILLER DOLORES I              2119 CT ST                          PUEBLO                  CO   81003
332-03     901     1000074011   TUSSEY IRENE B                2630 S FIFTH ST                     COLUMBUS                OH   43207
332-03     901     1000074029   GROSS MAURA ELLEN             9109 MCMAHON CT                     REYNOLDSBUR             OH   43068
332-03     901     1000074037   MAGANA FRANCISCO              1401 SCENIC RIVER DR                CLAYTON                 OH   45315
332-03     901     1000074045   ARENAS ISRAEL                 714 WESTCHESTER BLVD                WESTCHESTER             IL   60154
332-03     901     1000074078   LIVINGSTON KENNETH N          49937 BUFFLEHEAD LN                 MACOMB (MAC             MI   48044
332-03     901     1000074086   DELEON RUBEN                  1142 TAMARACK DR                    LODI                    CA   95240
332-03     901     1000074094   WHITE BEATRICE                3542 W LEXINGTON ST                 CHICAGO                 IL   60624
332-03     901     1000074102   SMITH RANDY M                 4737 CLOUDCREST DR                  MEDFORD                 OR   97504
332-03     901     1000074128   KRUMWIEDE DEBORAH R           745 JACKSON ST                      SANTA CLARA             CA   95050
332-03     901     1000074136   YEE DAVID G                   11707 N ALPINE RD                   LODI                    CA   95240
332-03     901     1000074144   GRISSETTE LINDA               1936 SW SANTA FE AVE                BARTLESVILL             OK   74003
332-03     901     1000074151   SANCHEZ ALBERT                6449 REEF CIRCLE                    TAMPA                   FL   33625
332-03     901     1000074169   HARRIS MAMIE                  20483 MITCHELL ST                   DETROIT                 MI   48234
332-03     901     1000074185   HAISLETT CAROLE               5741 CRESTHAVEN DR                  CORPUS CHRI             TX   78415
332-03     901     1000074193   EVANSON MARTIN GERALD         27841 W ANCHORAGE LN                FOX LAKE                IL   60020
332-03     901     1000074201   MELLER THOMAS E               5276 LYNN RD                        GREENDALE               WI   53129
332-03     901     1000074227   BERLANGA JOSE B               150 MARQUETTE                       PONTIAC                 MI   48342
332-03     901     1000074235   ZARBAUGH STEVEN W             603 SIMBURY STREET                  COLUMBUS                OH   43228
332-03     901     1000074243   GRAY LINDA                    2408 2410 W HIGHLAND                MILWAUKEE               WI   53233
332-03     901     1000074250   ALLEN WILLIAM III             2802 LEANING OAK LN                 LITHIA                  FL   33547
332-03     901     1000074268   ELLIOTT JIMMY F               9380 MEYERS                         DETROIT                 MI   48228
332-03     901     1000074276   NORTH FRED V                  19 BARBOUR ST                       GLOUSTER                OH   45732
332-03     901     1000074284   TRINH THANH                   3265 SHADOW PARK PL                 SAN JOSE                CA   95121
332-03     901     1000074292   BERNARDI JOHN A               784 DENMAN RD                       PENNGROVE               CA   94951
332-03     901     1000074300   RANGEL GABRIEL                131 N 16TH AVE                      MELROSE PAR             IL   60160
332-03     901     1000074318   PETERSON MELODY               93 W 100 N                          MAYFIELD                UT   84643
332-03     901     1000074326   STENGER ARECIA ANNE           2560 S HOLLY ST                     DENVER                  CO   80222
332-03     901     1000074334   RICHARDS G JEAN               2118 ABBOTSFORD AVENUE              DULUTH                  MN   55803
332-03     901     1000074342   OPALKA LESZEK                 6 N569 ESSEX AVE                    ST. CHARLES             IL   60174
332-03     901     1000074359   CONTOS JAMES T                1983 E 6925 N                       LIBERTY                 UT   84310
332-03     901     1000074367   BOYSAW JAMES                  331 W 22ND ST                       RIVIERA BEA             FL   33404
332-03     901     1000074375   NATIVIDAD ADOLFO              600 SAN JUAN AVE                    SANTA CRUZ              CA   95065
332-03     901     1000074383   MILLINER YOLONDA E            975 HUDSON RD                       ST PAUL                 MN   55106
332-03     901     1000074391   ROGERS APRIL                  8079 EVERGREEN                      DETROIT                 MI   48228
332-03     901     1000074409   DARLEY DAVID L                855 SOUTH AMANDA AVE                SALT LAKE C             UT   84105
332-03     901     1000074425   THOMAS PHILIP M               5356 SPIRE LN                       COLUMBUS                OH   43232
332-03     901     1000074433   GUERRA VITO N                 1623 MCKOOL                         STREAMWOOD              IL   60107
332-03     901     1000074441   LOZANO JAIME A                1829 EAST KILLEN PL                 COMPTON                 CA   90221
332-03     901     1000074458   CARR EDWARD L                 2244 COLONIAL CT                    DISCOVERY B             CA   94514
332-03     901     1000074466   MICKELSON DELORES             613 E HUGHES ST                     TYLER                   MN   56178
332-03     901     1000074474   BOYCE WALTER D                28 NEW ST                           RIDGEFIELD              CT   06877
332-03     901     1000074482   MONFRE JOAN S                 202 WOODSIDE LN                     THIENSVILLE             WI   53092
332-03     901     1000074490   SHOBERG BRUCE                 3684 PATRICK CT                     PALM HARBOR             FL   34684
332-03     901     1000074508   BOYCE SCOTT                   15880 N 6000 W                      RIVERSIDE               UT   84334
332-03     901     1000074524   KAMINSKY SAMANTHA JUDY        1628 DAVIS AVE                      WHITING                 IN   46394
332-03     901     1000074532   SNYDER BRAD A                 1059 W EL ESPERANTE DR              PUEBLO WEST             CO   81007
332-03     901     1000074540   LOVELADY SHEILA A             540 WHISPERING WIND CIR             CONWAY                  AR   72032
332-03     901     1000074557   FLANNERY NOREEN F             17351 S OLCOTT CT                   TINLEY PARK             IL   60477
332-03     901     1000074565   ARCHIBALD WINNIE MAE          3401 LYNDALE AVE N                  MINNEAPOLIS             MN   55412
332-03     901     1000074573   MAASS LEATRICE V              922 HOOD ST                         LA CROSSE               WI   54601
332-03     901     1000074607   PAYETTE JAMES E               12305 MOROCCO RD NE                 ALBUQUERQUE             NM   87111
332-03     901     1000074615   JONES PONCE D                 484 FIELD AVENUE                    CANON CITY              CO   81212
332-03     901     1000074631   MICHAUD ALBERT E              4437 BRANDT WAY                     NORTH HIGHL             CA   95660
332-03     901     1000074664   CREAGH CURTIS C               912 N TRUMBULL AVE                  CHICAGO                 IL   60651
332-03     901     1000074680   ASMIS GEORGE                  7593 N SARASOTA DR                  PARMA                   OH   44134

<CAPTION>
                 Principal         Cut-off Date       First                          Initial        Minimum       Maximum
                 Balance at         Principal       Payment         Maturity        Mortgage       Mortgage       Mortgage    Gross
   Account      Origination          Balance          Date            Date            Rate           Rate           Rate      Margin
------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>               <C>             <C>               <C>            <C>            <C>        <C>
  1000073955       101,500.00        101,360.50    03/01/2000      02/01/2030         9.875          8.875         16.875      6.000
  1000073971       174,000.00        173,697.47    03/01/2000      02/01/2030         8.750          7.750         15.750      5.375
  1000073989        64,400.00         64,316.06    03/01/2000      02/01/2030        10.125          9.125         17.125      5.000
  1000073997        88,000.00         87,885.86    03/01/2000      02/01/2030        11.500         10.500         18.500      6.250
  1000074011        45,500.00         45,328.61    03/01/2000      02/01/2030        12.375         11.375         19.375      7.875
  1000074029       155,700.00        155,531.52    03/01/2000      02/01/2030        10.990          9.990         17.990      6.750
  1000074037       190,800.00        190,608.29    03/01/2000      02/01/2030        12.000         11.000         19.000      6.750
  1000074045       136,000.00        135,894.47    03/01/2000      02/01/2030        12.500         11.500         19.500      7.625
  1000074078       196,000.00        195,684.33    03/01/2000      02/01/2030        10.500          9.500         17.500      5.750
  1000074086       110,250.00        110,041.09    04/01/2000      03/01/2030         9.500          8.500         16.500      6.500
  1000074094        75,000.00         74,602.09    03/01/2000      02/01/2030         8.250          7.250         15.250      5.125
  1000074102       183,000.00        182,697.80    03/01/2000      02/01/2030         8.999          7.999         15.999      5.500
  1000074128       232,000.00        231,654.91    03/01/2000      02/01/2030         9.500          8.500         16.500      6.000
  1000074136       220,000.00        219,681.27    03/01/2000      02/01/2030         9.625          8.625         16.625      6.000
  1000074144        43,200.00         43,153.35    03/01/2000      02/01/2030        11.000         10.000         18.000      6.750
  1000074151        70,000.00         69,898.57    03/01/2000      02/01/2030         9.625          8.625         16.625      5.750
  1000074169        35,000.00         34,942.21    03/01/2000      02/01/2030         9.000          8.000         16.000      5.125
  1000074185        64,800.00         64,551.67    03/01/2000      02/01/2030         9.875          8.875         16.875      6.500
  1000074193       127,950.00        127,822.60    03/01/2000      02/01/2030        11.375         10.375         18.375      6.500
  1000074201       105,000.00        104,855.69    04/01/2000      03/01/2030         9.875          8.875         16.875      6.000
  1000074227        76,000.00         75,844.41    03/01/2000      02/01/2030         9.625          8.625         16.625      5.500
  1000074235        60,800.00         60,728.79    04/01/2000      03/01/2030        10.625          9.625         17.625      5.750
  1000074243        28,125.00         28,106.94    04/01/2000      03/01/2030        11.500         10.500         18.500      7.250
  1000074250        81,000.00         80,737.43    03/01/2000      02/01/2030         9.875          8.875         16.875      6.250
  1000074268        55,250.00         55,174.05    03/01/2000      02/01/2030         9.875          8.875         16.875      4.875
  1000074276        49,500.00         49,462.55    04/01/2000      03/01/2030        10.750          9.750         17.750      6.750
  1000074284       147,200.00        146,930.55    03/01/2000      02/01/2030         8.500          7.500         15.500      5.500
  1000074292       312,000.00        311,737.20    04/01/2000      03/01/2030        10.250          9.250         17.250      6.625
  1000074300       113,750.00        113,686.36    04/01/2000      03/01/2030        12.125         11.125         19.125      6.625
  1000074318        91,200.00         91,114.55    04/01/2000      03/01/2030         9.750          8.750         16.750      7.000
  1000074326       184,000.00        183,784.59    03/01/2000      02/01/2030        10.625          9.625         17.625      6.000
  1000074334        65,000.00         64,895.41    04/01/2000      03/01/2030         9.125          8.125         16.125      5.625
  1000074342       135,000.00        134,853.93    04/01/2000      03/01/2030        10.990          9.990         17.990      6.500
  1000074359       311,250.00        310,926.03    04/01/2000      03/01/2030         9.250          8.250         16.250      6.000
  1000074367        84,000.00         83,861.30    04/01/2000      03/01/2030         9.000          8.000         16.000      6.000
  1000074375       337,500.00        337,244.74    04/01/2000      03/01/2030        10.750          9.750         17.750      6.750
  1000074383        80,000.00         79,936.12    04/01/2000      03/01/2030        10.500          9.500         17.500      6.000
  1000074391        62,400.00         62,354.05    04/01/2000      03/01/2030        10.875          9.875         17.875      6.000
  1000074409       140,000.00        139,834.09    04/01/2000      03/01/2030         8.625          7.625         15.625      6.125
  1000074425        72,250.00         72,170.59    04/01/2000      03/01/2030         8.990          7.990         15.990      6.000
  1000074433        46,900.00         46,875.86    04/01/2000      03/01/2030        12.500         11.500         19.500      7.125
  1000074441       107,100.00        106,945.13    03/01/2000      02/01/2030        11.000         10.000         18.000      7.375
  1000074458       180,000.00        179,781.13    04/01/2000      03/01/2030         8.500          7.500         15.500      5.875
  1000074466        58,950.00         58,897.50    04/01/2000      03/01/2030         9.990          8.990         16.990      7.000
  1000074474       288,000.00        287,523.50    04/01/2000      03/01/2030         8.990          7.990         15.990      5.500
  1000074482       175,000.00        174,867.63    04/01/2000      03/01/2030        10.750          9.750         17.750      6.875
  1000074490        45,815.00         45,689.15    04/01/2000      03/01/2030        10.750          9.750         17.750      6.500
  1000074508       106,650.00        106,571.48    04/01/2000      03/01/2030        10.875          9.875         17.875      7.000
  1000074524        66,000.00         65,888.16    04/01/2000      03/01/2030         8.875          7.875         15.875      5.500
  1000074532       108,000.00        107,904.04    04/01/2000      03/01/2030        10.000          9.000         17.000      6.500
  1000074540       165,600.00        165,481.10    04/01/2000      03/01/2030        10.990          9.990         17.990      6.500
  1000074557       139,200.00        139,110.59    04/01/2000      03/01/2030        11.500         10.500         18.500      7.000
  1000074565        69,750.00         69,698.65    04/01/2000      03/01/2030        10.875          9.875         17.875      6.500
  1000074573        29,625.00         29,596.31    04/01/2000      03/01/2030        11.500         10.500         18.500      7.375
  1000074607        72,000.00         71,968.71    04/01/2000      03/01/2030        13.250         12.250         20.250      6.625
  1000074615       100,500.00        100,429.94    04/01/2000      03/01/2030        11.125         10.125         18.125      7.000
  1000074631        78,400.00         78,335.71    04/01/2000      03/01/2030        10.375          9.375         17.375      6.000
  1000074664        93,600.00         93,509.37    04/01/2000      03/01/2030        11.500         10.500         18.500      6.250
  1000074680       152,400.00        152,063.30    04/01/2000      03/01/2030         9.999          8.999         16.999      6.250
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 32
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-03     901     1000074698   SOLOMON NIGEL                 1617 NW 7 AVE                       FT LAUDERDA             FL   33308
332-03     901     1000074714   NAGEL GARY FRED               2011 W CAREFREE CIR                 WEST JORDAN             UT   84084
332-03     901     1000074722   SANDERS LAUDIE K              2227 CARDSTON DR                    COLUMBUS                OH   43227
332-03     901     1000074730   ARPAIA DOMINIC M              24943 ALDERBROOK DR                 SANTA CLARI             CA   91321
332-03     901     1000074748   WILLIAMSON LESLIE A           1505 BURLEY DR                      COLUMBUS                OH   43207
332-03     901     1000074755   PRESSLEY ROSA LEE             17922 MITCHELL                      DETROIT                 MI   48212
332-03     901     1000074763   STARNES PHYLLIS               1168 DECKER ST #C                   EL CAJON                CA   92019
332-03     901     1000074771   DESAI ANIL T                  19502 RAINBOW CT                    CERRITOS                CA   90703
332-03     901     1000074789   JANCZY DARIUSZ W              500 GLENWOOD CIR #42                MONTEREY                CA   93940
332-03     901     1000074797   JACKSON VALETTA B             4548 S FORRESTVILLE                 CHICAGO                 IL   60653
332-03     901     1000074813   GLOVER LEON                   9944 HUBBELL                        DETROIT                 MI   48227
332-03     901     1000074821   ALDERETE GRACIELA             8448 8450 BEECH AVE                 FONTANA                 CA   92335
332-03     901     1000074839   DAVIS THERESE L               3230 FENTON AVE                     BRONX                   NY   10469
332-03     901     1000074847   DOWN JAMES P                  208 S 184TH AVE E                   TULSA                   OK   74108
332-03     901     1000074854   CHAVES RONALD J               5133-39 OLIVEWOOD AVE               RIVERSIDE               CA   92506
332-03     901     1000074888   BRATIC BORISLAV               3446 DAHLIA PLACE                   LARGO                   FL   33770
332-03     901     1000074896   KING PHILBERT                 817 19TH STREET                     W PALM BCH              FL   33407
332-03     901     1000074904   HAGEN PHILIP S                1521 LIBERTY STREET                 AURORA                  IL   60505
332-03     901     1000074912   STOUGHTON RICHARD W JR        536 HUDSON AVENUE                   AKRON                   OH   44306
332-03     901     1000074920   ORTIZ EMILIO                  1420 FOOTHILL MEADOWS CT            SAN JOSE                CA   95131
332-03     901     1000074946   DIAZ ALBERT F                 412 S SAN LORENZO AVE               KING CITY               CA   93930
332-03     901     1000074953   MAZIER CESAR O                7119 W COCHISE DRIVE                PEORIA                  AZ   85345
332-03     901     1000074961   ORMSBY DANIEL W               648 S 600 EAST                      SALT LK CIT             UT   84112
332-03     901     1000074979   MILLER JESSIE                 3231 PARKLANE AVENUE                COLUMBUS                OH   43231
332-03     901     1000074987   REANEY ALEXANDER D            2033 BLUEBELL DRIVE                 SANTA ROSA              CA   95403
332-03     901     1000074995   ZORN JON K                    1084 B CURRY ROAD 16                CLOVIS                  NM   88101
332-03     901     1000075000   REID JOHN F                   142-144 HARVARD AVENUE              W MEDFORD               MA   02155
332-03     901     1000075018   WATSON BRYAN D                9152 MANSFIELD                      DETROIT                 MI   48228
332-03     901     1000075026   WEST ANGELIA D                4375 ORLEANS CT B                   W PALM BCH              FL   33415
332-03     901     1000075034   MILES WILLIE W                2349 DELLROSE DR                    HOPEWELL                VA   23860
332-03     901     1000075042   HICKS RICHARD C               6033 NORTH SHERIDAN RD 5M           CHICAGO                 IL   60660
332-03     901     1000075067   CRUMLEY ERIC R                1701 SHELLEY DRIVE                  SANTA ROSA              CA   95401
332-03     901     1000075075   JACOBSON JOYCE A              2744 SWANSEA ROAD                   UPPER ARLIN             OH   43221
332-03     901     1000075083   MARSHALL MICHAEL              8851 CLOVERLAWN                     DETROIT                 MI   48204
332-03     901     1000075091   GILTNER ALAN E                4905 NEWBURG ROAD                   ROCKFORD                IL   61108
332-03     901     1000075117   THOMAS KEITH L                4125 WEST 63RD STREET               LOS ANGELES             CA   90043
332-03     901     1000075125   PAYNE CHRISTOPHE D            832 LAPP COURT                      ROCKFORD                IL   61101
332-03     901     1000075133   WATTS LOUISE S                401 RICHARDS STREET                 JOLIET                  IL   60433
332-03     901     1000075141   WRIGHT TEDDY                  5931 DIXON DRIVE                    RALEIGH                 NC   27609
332-03     901     1000075158   GREEN BRENDA                  143 E GRAND                         HIGHLAND PK             MI   48203
332-03     901     1000075166   LINDQUIST NANCY A             15 FLINT CIRCLE                     ANDOVER                 MA   01810
332-03     901     1000075174   FRANKLIN EDWARD               4 BELMONT DRIVE                     CONWAY                  AR   72032
332-03     901     1000075190   JACKSON ANDREW L JR           621 NORTH LINCOLN STREET            STOCKTON                CA   95203
332-03     901     1000075216   GUALTIERI ANTHONY             1228-1230 S CHAMPION AVE            COLUMBUS                OH   43206
332-03     901     1000075224   JIMINEZ ELIZABETH             26462 VIA DEL SOL                   MISSION VIE             CA   92690
332-03     901     1000075232   WHITTEN BRIAN G               4640 SPRINGBORO ROAD                LEBANON                 OH   45036
332-03     901     1000080315   CAULEY ALMA L                 8274 SOUTH ANTHONY                  CHICAGO                 IL   60617
332-03     901     1000080380   JOHNSON VALLERIA D            6202 RUSSELL AVENUE                 PENNSAUKEN              NJ   08109
332-03     901     1000080448   BOTTOMS BERRY                 804 NORTH PARKER STREET             ELM CITY                NC   27822
332-03     901     1000080547   AMEY THOMAS A                 1322 FERRY STREET                   EASTON                  PA   18042
332-03     901     1000080604   WILLIAMS ZANDER               1748 NORTH STILLMAN STREET          PHILADELPHI             PA   19121
332-03     901     1000080729   LUCAS CYNTHIA L               735 CALDWELL DRIVE                  FESTUS                  MO   63028
                 ---------------------------------------------
                          350   Sale Total

332-04      11     160492278    BOMPIEDI BENNY                7720 SPAFFORD ROAD                  CLEVELAND               OH   44105
332-04      11     160519807    DAWSON CAROLE A               18447 MAY STREET                    HOMEWOOD                IL   60430
332-04      11     160519914    HENDERSON ESTELLA             1440 EAST 156TH STREET              DOLTON                  IL   60419
332-04      11     160519997    ARMSTRONG ROBERT R            6201 EDGEWOOD ROAD                  CRYSTAL LAKE            IL   60012
332-04      11     160520144    SEDIN RICHARD W               12618 WEST HENSEL ROAD              HUNTLEY                 IL   60142

<CAPTION>
                 Principal         Cut-off Date       First                          Initial        Minimum       Maximum
                 Balance at         Principal       Payment         Maturity        Mortgage       Mortgage       Mortgage    Gross
   Account      Origination          Balance          Date            Date            Rate           Rate           Rate      Margin
------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>               <C>             <C>               <C>            <C>            <C>        <C>
  1000074698        65,600.00         65,551.70    04/01/2000      03/01/2030        10.875          9.875         17.875      5.750
  1000074714       127,500.00        127,289.48    04/01/2000      03/01/2030         9.000          8.000         16.000      5.750
  1000074722        75,650.00         75,543.19    04/01/2000      03/01/2030         9.750          8.750         16.750      6.250
  1000074730       247,000.00        246,722.02    04/01/2000      03/01/2030         8.875          7.875         15.875      5.250
  1000074748        57,600.00         57,557.59    04/01/2000      03/01/2030        10.875          9.875         17.875      6.750
  1000074755        30,000.00         29,979.07    04/01/2000      03/01/2030        11.125         10.125         18.125      6.250
  1000074763        72,500.00         72,360.35    04/01/2000      03/01/2030         8.250          7.250         15.250      5.500
  1000074771       196,000.00        195,825.84    04/01/2000      03/01/2030        10.000          9.000         17.000      6.000
  1000074789       127,200.00        126,967.17    04/01/2000      03/01/2030         8.500          7.500         15.500      5.500
  1000074797       109,000.00        108,877.32    04/01/2000      03/01/2030         8.875          7.875         15.875      6.000
  1000074813        60,800.00         60,750.14    04/01/2000      03/01/2030        10.375          9.375         17.375      6.000
  1000074821       108,800.00        108,480.43    04/01/2000      03/01/2030         9.875          8.875         16.875      5.750
  1000074839       117,000.00        116,904.05    04/01/2000      03/01/2030        10.375          9.375         17.375      5.750
  1000074847        50,400.00         50,373.32    04/01/2000      03/01/2030        12.375         11.375         19.375      7.125
  1000074854       188,000.00        187,832.96    04/01/2000      03/01/2030        10.000          9.000         17.000      6.000
  1000074888        60,300.00         59,723.01    08/01/1998      07/01/2028        10.750          9.750         17.750      6.750
  1000074896        53,100.00         52,822.23    07/01/1999      06/01/2029        11.875         10.875         18.875      7.125
  1000074904        54,000.00         51,244.70    08/01/1999      07/01/2029        11.750         10.750         18.750      6.750
  1000074912        17,550.00         17,471.39    08/01/1999      07/01/2029        10.600          9.600         17.600      7.250
  1000074920       193,500.00        192,776.07    10/01/1999      09/01/2029         9.875          8.875         16.875      7.250
  1000074946       100,000.00         99,589.79    12/01/1999      11/01/2029         7.990          6.990         14.990      5.250
  1000074953        81,000.00         80,831.98    12/01/1999      11/01/2029        11.250         10.250         18.250      7.250
  1000074961       148,500.00        148,156.95    12/01/1999      11/01/2029        10.750          9.750         17.750      6.750
  1000074979        73,350.00         73,040.12    12/01/1999      11/01/2029        10.625          9.625         17.625      6.500
  1000074987       198,000.00        197,504.38    12/01/1999      11/01/2029        10.375          9.375         17.375      6.750
  1000074995        83,400.00         83,156.39    12/01/1999      11/01/2029        10.750          9.750         17.500      6.750
  1000075000       188,000.00        187,565.68    12/01/1999      11/01/2029        10.750          9.750         17.750      6.750
  1000075018        25,200.00         25,153.09    12/01/1999      11/01/2029        11.750         10.750         18.750      7.750
  1000075026        43,100.00         43,026.16    12/01/1999      11/01/2029        12.125         11.125         19.125      7.250
  1000075034        48,600.00         48,478.34    12/01/1999      11/01/2029        10.375          9.375         17.375      6.750
  1000075042        89,250.00         89,069.52    01/01/2000      12/01/2029        10.500          9.500         17.500      7.000
  1000075067       158,950.00        158,649.52    01/01/2000      12/01/2029        10.875          9.875         17.875      7.000
  1000075075       119,000.00        118,676.76    01/01/2000      12/01/2029         9.990          8.990         16.990      6.250
  1000075083        56,000.00         55,844.14    12/01/1999      11/01/2029         9.875          8.875         16.875      7.375
  1000075091        74,700.00         74,575.56    12/01/1999      11/01/2029        12.250         11.250         19.250      7.250
  1000075117       221,000.00        220,432.94    11/01/1999      10/01/2029        11.000         10.000         18.000      7.500
  1000075125        27,900.00         27,846.84    12/01/1999      11/01/2029        12.500         11.500         19.500      7.750
  1000075133        85,500.00         85,336.55    12/01/1999      11/01/2029        11.625         10.625         18.625      7.250
  1000075141        80,100.00         79,933.61    01/01/2000      12/01/2029        10.375          9.375         17.375      6.750
  1000075158        51,750.00         51,620.66    01/01/2000      12/01/2029         9.500          8.500         16.500      5.250
  1000075166       185,000.00        184,525.51    01/01/2000      12/01/2029         9.375          8.375         16.375      5.750
  1000075174       181,200.00        180,833.59    01/01/2000      12/01/2029        10.500          9.500         17.500      5.875
  1000075190       148,000.00        147,758.88    01/01/2000      12/01/2029        11.500         10.500         18.500      6.750
  1000075216        37,840.00         37,767.49    01/01/2000      12/01/2029        10.750          9.750         17.750      5.375
  1000075224       361,800.00        360,849.08    01/01/2000      12/01/2029         9.750          8.750         16.750      6.250
  1000075232       113,280.00        113,002.85    01/01/2000      12/01/2029         9.990          8.990         16.990      6.500
  1000080315        83,300.00         82,650.62    02/22/1999      01/22/2029         9.850          9.850         15.850      6.300
  1000080380        75,000.00         74,416.73    01/01/1999      12/01/2028        10.200         10.200         17.200      7.150
  1000080448        88,650.00         88,007.22    01/01/1999      12/01/2028        10.500         10.500         16.500      5.250
  1000080547        66,500.00         65,937.93    02/20/1999      01/20/2029         9.350          9.350         15.350      6.400
  1000080604        28,500.00         28,392.80    02/06/1999      01/06/2029        13.250         13.250         19.250      8.100
  1000080729        56,000.00         55,817.21    05/01/1999      04/01/2029        12.875         12.875         18.875      7.350
-----------------------------------------------                                  ---------------------------------------------------
         350    39,165,346.00     39,092,660.41                                      10.251          9.577         17.243      6.364

  160492278         38,000.00         36,197.03    10/01/1994      09/01/2024         7.750          7.750         13.750      4.200
  160519807        107,000.00         99,316.82    05/01/1994      04/01/2024         5.125          5.125         11.125      2.950
  160519914        140,000.00        131,123.17    07/01/1994      06/01/2024         5.625          5.625         11.625      2.950
  160519997        161,000.00        150,935.96    07/01/1994      06/01/2024         6.375          6.375         12.375      2.950
  160520144        176,800.00        165,520.70    07/01/1994      06/01/2024         5.625          5.625         11.625      2.950
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 33
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>
332-04      11     160520151    CALCESE JOSEPH C              3113 NORTH OAK PARK AVENUE          CHICAGO                 IL   60634
332-04      11     160520177    ROBACZEWSKI CATHERINE A       729 EAST END AVENUE                 HILLSIDE                IL   60162
332-04      11     160520201    WILSON WILLIAM O              19757 FARMINGTON LANE               FRANKFORT               IL   60423
332-04      11     160520227    VLAMING RICHARD G             16938 88TH COURT                    ORLAND HILLS            IL   60477
332-04      11     160520292    WILLIS JOSEPHINE C            4341 KILDARE COURT                  MATTESON                IL   60443
332-04      11     160520300    CHMIELNIAK GRZEGORZ           9920 SOUTH KENNETH                  OAK LAWN                IL   60453
332-04      11     160520318    GORDON GEORGE H               1613 WEST 11TH STREET               WAUKEGAN                IL   60085
332-04      11     160521969    PATE WILLIAM L                4439 SHADY LANE                     INDIANAPOLIS            IN   46236
332-04      11     160522033    SEGARRA NESTOR                8510 ALDEN ROAD                     WONDER LAKE             IL   60097
332-04      11     160522058    ZAJAC LEONARD                 2252 WEST NORTH AVENUE              CHICAGO                 IL   60647
332-04      11     160522090    BOUDROS ARTHUR J              6101 ALLAN DRIVE                    WOODRIDGE               IL   60517
332-04      11     160522363    KATITUS JAMES R               9334 USHER ROAD                     OLMSTED TOWNSHIP        OH   44138
332-04      11     160524930    PENRICE KENNETH               7636-7638 SOUTH PEORIA STR          CHICAGO                 IL   60620
332-04      11     160525036    IRONSIDE CHRISTOPHE E         5136 WEST 155TH STREET              OAK FOREST              IL   60452
332-04      11     160535134    DEVINE JAMES H III            340 ASBURY                          EVANSTON                IL   60202
332-04      11     160540357    MORTON GERALD G               983 FOUR MILE ROAD                  CINCINNATI              OH   45230
332-04      11     160540373    MOTE ROSANNE M                448 FERNWOOD AVENUE                 WADSWORTH               OH   44281
332-04      11     160541330    DEMILIO JUDITH                5751 RING COURT                     HANOVER PARK            IL   60104
332-04      11     160541728    ECKLER JOSEPH W               209 WALNUT DRIVE                    STREAMWOOD              IL   60107
332-04      11     160548806    GORDON HARVEY                 17630 SOUTH STONEBRIDGE DR          HAZEL CREST             IL   60429
332-04      16     1000060424   LARSEN LORIN DUANE            2952 WEST LEHI DRIVE                SALT LAKE C             UT   84119
332-04      16     1000060481   KROEGER JONI L                3833 O LEARY AVENUE                 CINCINNATI              OH   45236
332-04      16     1000060614   MASON MICHAEL L               656 WHITMORE AVE                    DAYTON                  OH   45417
332-04      16     1000061604   STRAWN PAUL JR                5721 IDLE AVENUE                    LAS VEGAS               NV   89107
332-04      16     1000061620   SMITH BLAKE                   259 E EDITH AVENUE                  SALT LAKE C             UT   84111
332-04      16     1000061893   BYERS MARK S                  175 SOUTH 400 EAST                  SPANISH FOR             UT   84660
332-04      16     1000062289   ALEXANDER CHARLES             4303 SO. COMPTON                    ST. LOUIS               MO   63111
332-04      16     1000062404   BOESCHE STEVE                 13890 FORSYTHE ROAD                 SYKESVILLE              MD   21784
332-04      16     1000062529   BARZIZA CAROLYN               15210 DOGWOOD TREE STREET           HOUSTON                 TX   77060
332-04      16     1000062966   JACKSON WILLIAM L             1622 RORER AVENUE                   ROANOKE                 VA   24016
332-04      16     1000063063   FINN ROBERT K                 5200 SOUTH 2750 WEST                STERLING                UT   84665
332-04      16     1000063485   OLSEN STEPHEN M               2651 W MOCKORANAGE DRIVE            WEST VALLEY             UT   84119
                 ---------------------------------------------
                           37   Sale Total

332-31     905     8000496714   HELTZEL MARK R                RT. 1  BOX 255                      KEYSER                  WV   26726
332-31     905     8000502396   HOWARD ELIZABETH D            213 OAK GROVE CHURCH RD             SWAINSBORO              GA   30401
332-31     905     8000533599   BROWN STEVEN A                433 THAYER CIRCLE                   EVANSTON                WY   82930
332-31     905     8000544273   YAKESCH RUSSELL               111 LAKEWOOD DR                     GATESVILLE              TX   76528
332-31     905     8000550866   FISHER FREDERICK B            2031 INWOOD TERRACE                 JACKSONVILLE            FL   32207
332-31     905     8000579378   PATRICK JAMES ROBERT JR       846 MITCHELL                        BURNA                   KY   42028
332-31     905     8000605322   YARBROUGH LOUISE              217 JACKMAN STREET                  ALTUS                   AR   72821
332-31     905     8000613193   STROUTH EDWIN D               2107 E. WILSON RD                   CLIO                    MI   48420
332-31     905     8000615966   RICHTER MARK S                29050 SHERRY AVE                    MADISON HEIGHTS         MI   48071
332-31     905     8000619984   SMITH DONNA DENISE            709 CLEVELAND AVE SW                CULLMAN                 AL   35055
332-31     905     8000622509   GRAVES RICHARD R              1650 N 8TH EAST STR                 MOUNTAIN HOME           ID   83647
332-31     905     8000628191   MALEC KAREN                   1023 HOWARD STR                     PETOSKEY                MI   49770
332-31     905     8000629462   ARLINE DEBORAH G              2103 CONDON WAY W.                  SEATTLE                 WA   98199
332-31     905     8000637408   TIBURCIO IRENE                105 KINGS WAY UNIT 105              CARMEL                  NY   10512
332-31     905     8000639776   FRAGNITO CARMEN M             5473 PROSPECT AVE                   WHITEHALL               PA   18052
332-31     905     8000640535   JONAS SANDRA                  2506 11TH AV.                       PARKERSBURG             WV   26101
332-31     905     8000646664   TRIVISKI PAUL J JR            225 14TH AVE. N.                    SOUTH ST. PAUL          MN   55075
332-31     905     8000657620   PETTIGREW LEROY X             1318 E 82ND ST                      CLEVELAND               OH   44103
332-31     905     8000658081   CORNELIUS BRENDA K            1075 BRISTOL CT                     STREAMWOOD              IL   60107
332-31     905     8000667439   SANDRIDGE RAYMOND E           4615 CEDAR CREEK BLUFF              SUGAR HILL              GA   30518
332-31     905     8000670581   BOYD PRISCILLA C              3253 EDER ST                        HIGHLAND                IN   46322
332-31     905     8000678816   BALENGER DEBRA J              210 L STREET                        LAPORTE                 IN   46350
332-31     905     8000681240   DELEO RICHARD JR              4 CANTER RD                         TYNGSBORO               MA   01879
332-31     905     8000688419   INGRAM TOMMY FRANK            207 N MAIN ST                       ATOKA                   OK   74525
332-31     905     8000705361   SCHOENE MICHAEL W             21 GABLE AVE                        CAMERON                 WV   26033

<CAPTION>
                 Principal         Cut-off Date       First                          Initial        Minimum       Maximum
                 Balance at         Principal       Payment         Maturity        Mortgage       Mortgage       Mortgage    Gross
   Account      Origination          Balance          Date            Date            Rate           Rate           Rate      Margin
------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>               <C>             <C>               <C>            <C>            <C>        <C>
  160520151        149,500.00        142,200.51    07/01/1994      06/01/2024         8.875          8.875         14.875      4.000
  160520177        108,000.00         98,182.51    07/01/1994      06/01/2024         5.625          5.625         11.625      2.950
  160520201         97,000.00         90,649.77    06/01/1994      05/01/2024         5.625          5.625         11.625      2.950
  160520227         95,000.00         90,155.39    06/01/1994      05/01/2024         8.250          8.250         14.250      4.000
  160520292         82,000.00         58,305.59    07/01/1994      06/01/2024         5.500          5.500         11.500      2.950
  160520300        121,600.00        115,926.57    08/01/1994      07/01/2024         8.625          8.625         14.625      4.000
  160520318         78,000.00         74,480.51    08/01/1994      07/01/2024         8.375          8.375         14.375      4.000
  160521969         49,500.00         47,147.35    09/01/1994      08/01/2024         8.875          8.875         14.875      4.000
  160522033        146,000.00        137,064.92    09/01/1994      08/01/2024         6.125          6.125         12.125      2.950
  160522058        100,000.00         95,302.23    09/01/1994      08/01/2024         8.750          8.750         14.750      4.000
  160522090        123,000.00        115,956.29    09/01/1994      08/01/2024         6.500          6.500         12.500      2.950
  160522363        127,000.00        122,290.62    10/01/1994      09/01/2024        10.000         10.000         16.000      5.250
  160524930        123,000.00        116,241.75    09/01/1994      08/01/2024         6.750          6.750         12.750      3.250
  160525036        109,500.00        101,673.79    09/01/1994      08/01/2024         6.500          6.500         12.500      2.950
  160535134         73,500.00         70,102.85    10/01/1994      09/01/2024         8.750          8.750         14.750      4.000
  160540357         76,000.00         71,259.73    10/01/1994      09/01/2024         6.500          6.500         12.500      2.950
  160540373         54,000.00         50,912.83    10/01/1994      09/01/2024         6.500          6.500         12.500      2.950
  160541330         93,000.00         88,430.82    10/01/1994      09/01/2024         8.750          8.750         14.750      4.000
  160541728         95,000.00         90,708.34    10/01/1994      09/01/2024         7.875          7.875         13.875      4.200
  160548806         80,000.00         75,488.52    10/01/1994      09/01/2024         6.625          6.625         12.625      2.950
  1000060424        94,500.00         93,208.83    12/01/1998      11/01/2028         7.750          7.750         14.750      5.990
  1000060481        80,750.00         80,117.07    12/01/1998      11/01/2028        10.125         10.125         17.125      7.500
  1000060614        44,000.00         43,632.18    12/01/1998      11/01/2028        10.125         10.125         17.125      7.000
  1000061604        64,025.00         63,547.29    12/01/1998      11/01/2028        10.990         10.990         17.990      8.500
  1000061620        90,000.00         89,207.83    12/01/1998      11/01/2028         9.990          9.990         16.990      6.500
  1000061893       107,950.00        106,613.25    12/01/1998      11/01/2028         9.125          9.125         16.125      6.500
  1000062289        64,255.15         63,582.55    07/01/1998      06/01/2028        10.000         10.000         17.000      6.000
  1000062404       216,000.00        214,080.80    09/01/1998      08/01/2028        10.625         10.625         17.625      7.875
  1000062529        44,710.00         44,199.03    10/01/1998      09/01/2028        11.625         11.625         18.625      8.000
  1000062966        32,000.00         31,779.67    11/01/1998      10/01/2028        15.490         15.490         22.490     10.500
  1000063063       124,000.00        122,601.27    11/01/1998      10/01/2028         9.125          9.125         16.125      7.000
  1000063485       114,000.00        112,681.56    10/01/1998      09/01/2028         9.125          9.125         16.125      6.500
-----------------------------------------------                                 ----------------------------------------------------
          37     3,679,590.15      3,500,825.90                                       7.982          7.982         14.286      4.583

  8000496714       156,600.00        156,478.31    06/01/2000      05/01/2030        10.625          9.625         16.625      6.500
  8000502396        40,300.00         40,273.65    04/01/2000      03/01/2030        11.375         10.375         17.375      6.500
  8000533599        57,900.00         57,880.98    05/01/2000      04/01/2030        11.375         10.375         17.375      6.750
  8000544273        48,900.00         48,888.17    05/01/2000      04/01/2030        12.750         11.750         18.750      7.500
  8000550866        59,200.00         59,164.99    05/01/2000      04/01/2030        11.875         10.875         17.875      6.500
  8000579378        38,900.00         38,865.43    07/01/2000      06/01/2030        10.000          9.000         16.000      7.000
  8000605322        75,900.00         75,900.00    07/01/2000      06/01/2030        11.625         10.625         17.625      6.500
  8000613193        67,000.00         66,960.39    07/01/2000      06/01/2030        11.875         10.875         17.875      7.500
  8000615966       104,500.00        104,500.00    06/01/2000      05/01/2030        11.000         10.000         17.000      6.750
  8000619984        85,900.00         85,849.21    06/01/2000      05/01/2030        11.875         10.875         17.875      7.250
  8000622509        58,400.00         58,367.34    06/01/2000      05/01/2030        12.125         11.125         18.125      7.250
  8000628191        77,000.00         76,963.58    06/01/2000      05/01/2030        12.875         11.875         18.875      8.050
  8000629462       337,500.00        337,382.90    06/01/2000      05/01/2030        11.125         10.125         17.125      8.500
  8000637408       105,100.00        105,022.63    07/01/2000      06/01/2030        10.875          9.875         16.875      6.250
  8000639776        67,000.00         66,958.35    06/01/2000      05/01/2030         8.375          7.375         14.375      4.250
  8000640535        56,000.00         55,954.08    06/01/2000      05/01/2030        10.375          9.375         16.375      6.250
  8000646664        78,000.00         77,928.84    06/01/2000      05/01/2030         9.875          8.875         15.875      6.750
  8000657620        54,600.00         54,600.00    07/01/2000      06/01/2030        12.625         11.625         18.625      8.500
  8000658081        84,100.00         84,032.86    06/01/2000      05/01/2030        10.500          9.500         16.500      6.500
  8000667439       120,200.00        120,200.00    07/01/2000      06/01/2030        10.875          9.875         16.875      6.750
  8000670581        98,600.00         98,550.67    06/01/2000      05/01/2030        12.625         11.625         18.625      8.500
  8000678816        50,400.00         50,369.37    07/01/2000      06/01/2030        11.750         10.750         17.750      6.750
  8000681240       129,000.00        128,882.30    07/01/2000      06/01/2030         9.875          8.875         15.875      7.250
  8000688419        22,600.00         22,594.05    06/01/2000      05/01/2030        12.375         11.375         18.375      8.500
  8000705361        27,000.00         26,987.74    06/01/2000      05/01/2030         9.875          8.875         15.875      7.000
</TABLE>


<PAGE>
<TABLE>
                                                                                                                       Page 34
ALLIANCE FUNDING                                                       SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB                        2000-2 INITIAL POOL OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 6/29/2000


<CAPTION>
                                                                                                                               Zip
Pool ID    Inv      Account        Name                          Address                          City                  State  Code
------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>     <C>          <C>                           <C>                                 <C>                     <C>  <C>

332-31     905     8000709363   CARNEVALE HELEN I             660 GREENSVILLE                     JOHNSTON                RI   02919
                 ---------------------------------------------
                           26   Sale Total

                        1,940   Grand Total Group 2

<CAPTION>
                 Principal         Cut-off Date       First                          Initial        Minimum       Maximum
                 Balance at         Principal       Payment         Maturity        Mortgage       Mortgage       Mortgage    Gross
   Account      Origination          Balance          Date            Date            Rate           Rate           Rate      Margin
------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>               <C>               <C>             <C>               <C>            <C>            <C>        <C>
  8000709363        62,900.00         62,856.15    07/01/2000      06/01/2030        11.125         10.125         17.125      7.500
-----------------------------------------------                                  ---------------------------------------------------
          26     2,163,500.00      2,162,411.99                                      11.135         10.135         17.135      7.182

       1,940   173,511,820.75    173,199,179.86                                      11.164         10.259         17.395      6.493

</TABLE>


<PAGE>
<TABLE>

Alliance Funding                                         Sale Schedule B - Group 2                                         Page 35
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        161013529    MCNULTY JAMES P                                     106,400.00       1               1,037.44
332-01        801233297    HAWLEY WILLIAM M                                     85,000.00       1                 833.65
332-01        801261058    MONNIN DALE L                                        39,200.00       1                 347.63
332-01        801264581    MESWANI VINAY                                       282,000.00       1               2,658.95
332-01        801430109    PERRY TIMOTHY                                        74,500.00       1                 612.89
332-01        801668732    SPIVEY AUGUSTINE                                     36,800.00       1                 417.90
332-01        802252221    BOHLAR CLEOPHUS                                      17,600.00       1                 146.39
332-01        802266973    OLIBRICE FRANCOIS                                   105,600.00       1               1,055.83
332-01        802312157    MCCOY JAMES R                                       119,850.00       1               1,232.79
332-01        802539890    NASWORTHY MARK CHARLES                              243,000.00       1               2,314.14
332-01        802556266    NAZZARO RALPH G                                     131,500.00       1               1,365.29
332-01        802615005    GRACEN MICHAEL V                                     64,800.00       1                 604.90
332-01        802679415    KING TRACY A                                         79,050.00       1                 805.52
332-01        802727446    MARKS CHARLES RAY                                    27,680.00       1                 324.29
332-01        802739417    SOLORIO GILDARDO                                     79,600.00       1                 872.76
332-01        802778225    CASON RALPH E                                        79,200.00       1                 702.36
332-01        802780882    FOAT CHARLES                                         40,000.00       1                 426.91
332-01        802787127    HAWKINS CINQUETTA                                    46,900.00       1                 486.94
332-01        802806232    WRIGHT SABRINA                                       26,000.00       1                 262.45
332-01        802905240    SANTOS ALFREDO                                       56,000.00       1                 619.47
332-01        802912618    PARHAM RAYMOND T                                     64,758.00       1                 628.97
332-01        802939033    AMEY JOHNNIE C                                       84,000.00       1                 986.99
332-01        802968453    LECHLEITNER JAMES S JR                               86,450.00       1                 998.72
332-01        802991901    SHEPLER GLEN R                                      122,500.00       1                 941.92
332-01        803001882    NEESE ZELDA                                          30,550.00       1                 302.53
332-01        803043165    ANGELUCCI THOMAS                                     77,600.00       1                 775.88
332-01        803049907    MASTERS JAMES R                                      60,000.00       1                 599.91
332-01        803068600    HOOD REGINALD L                                      18,200.00       1                 176.77
332-01        803096809    MARTIN JOANN H                                       31,440.00       1                 391.26
332-01        803106038    RICHARDSON LEROY                                     26,400.00       1                 279.20
332-01        803110022    BAXTER KIRTIS W                                     140,000.00       1               1,306.87
332-01        803119098    RAYMOND DEWEY A                                     440,000.00       1               4,273.55
332-01        803131762    SMITH JUNE                                           98,600.00       1                 883.56
332-01        803134691    CARRAWAY JOHNNY ANTRON                               28,000.00       1                 294.90
332-01        803135474    BOYER KENNETH                                        59,900.00       1                 536.76
332-01        803140532    HEYWOOD ANTHONY                                     130,900.00       1               1,321.32
332-01        803142751    ARANGO HENRY G                                      429,250.00       1               4,539.61
332-01        803151372    DECIMUS FRANCIA TONY                                161,500.00       1               1,849.84
332-01        803156868    MALLANE MARK D                                      172,250.00       1               1,805.00
332-01        803158765    HARRIS MARGARET                                      60,000.00       1                 571.40
332-01        803163963    SPRUILL MARK                                         47,600.00       1                 485.04
332-01        803171925    OCKER JOHN T                                         52,390.00       1                 564.22
332-01        803178730    KLAFF RICHARD K                                      78,625.00       1                 823.91
332-01        803184100    ACKER LISA D                                         45,050.00       1                 489.56
332-01        803184258    DANTONI MICHAEL T                                   240,000.00       1               2,725.41
332-01        803184647    MALAVE LEONARD A                                     96,000.00       1               1,061.95
332-01        803195577    MAXWELL LALAINA R                                    49,050.00       1                 448.68
332-01        803199181    SPIVEY RICKIE Y                                      78,400.00       1                 821.55
332-01        803201789    THOMAS TRACY J                                       45,600.00       1                 434.26
332-01        803202530    MOORE ALAN                                          110,400.00       1               1,199.71
332-01        803203223    REYES MADELYN                                        76,330.00       1                 748.62
332-01        803204197    CARRAWAY MELINDA J                                   47,600.00       1                 480.48
332-01        803204510    PULEO GABRIEL J                                      55,800.00       1                 510.42
332-01        803204791    BLAGRIFF DORIS                                      100,000.00       1                 933.48
332-01        803205822    PATTON KENNETH D                                     50,915.00       1                 533.54
332-01        803212414    JACKSON DAVID W                                      46,750.00       1                 518.84
332-01        803213339    BARBOUR CHARLES D                                    84,800.00       1                 938.06
332-01        803213503    VONHOFSTEDER WILHELM                                 37,350.00       1                 352.17
332-01        803215540    BEACHUM JOE R                                        50,000.00       1                 438.79
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   161013529            103,513.60    80.0     08/01/2000      11.375           133,000.00      Y
   801233297             83,696.04    85.0     12/01/2000      11.375           100,000.00      Y
   801261058             38,931.29    80.0     02/01/2001      10.125            49,000.00      Y
   801264581            279,596.85    71.3     08/01/2000      10.875           395,000.00      Y
   801430109             73,845.06    59.6     01/11/2001       9.250           125,000.00      Y
   801668732             36,557.55    80.0     04/01/2001      13.375            46,000.00      Y
   802252221             17,512.44    80.0     09/01/2001       9.375            22,000.00      Y
   802266973            105,328.28    80.0     09/01/2002      11.625           132,000.00      Y
   802312157            119,602.65    85.0     10/01/2001      12.000           141,000.00      Y
   802539890            242,376.58    90.0     10/01/2001      11.000           270,000.00      Y
   802556266            131,235.96    85.9     10/01/2001      12.125           153,000.00      Y
   802615005             64,701.08    90.0     01/01/2002      10.750            72,000.00      Y
   802679415             79,003.27    85.0     06/01/2002      11.875            93,000.00      Y
   802727446             27,605.93    80.0     02/01/2002      13.000            34,600.00      Y
   802739417             79,504.13    80.0     12/01/2001      12.875            99,500.00      Y
   802778225             79,096.80    80.0     02/01/2002      10.125            99,000.00      Y
   802780882             39,968.95    80.0     02/01/2002      12.500            50,000.00      Y
   802787127             46,873.76    80.8     03/01/2003      12.125            58,000.00      Y
   802806232             25,976.17    57.7     02/01/2003      11.750            45,000.00      Y
   802905240             56,000.00    80.0     06/01/2002      13.000            70,000.00      Y
   802912618             64,758.00    89.9     06/01/2002      11.250            71,954.00      Y
   802939033             84,000.00    80.0     05/01/2002      13.875           105,000.00      Y
   802968453             86,450.00    65.0     05/01/2002      13.625           133,000.00      Y
   802991901            122,500.00    70.0     06/01/2003       8.500           175,000.00      Y
   803001882             30,530.39    65.0     03/01/2003      11.500            47,000.00      Y
   803043165             77,526.91    80.0     02/01/2002      11.625            97,000.00      N
   803049907             59,981.34    75.0     04/01/2002      11.625            80,000.00      Y
   803068600             18,181.40    70.0     03/01/2002      11.250            26,000.00      N
   803096809             31,430.32    80.0     03/01/2003      14.750            39,300.00      Y
   803106038             26,393.05    80.0     04/01/2002      12.375            33,000.00      Y
   803110022            139,894.12    87.5     03/01/2002      10.750           160,000.00      Y
   803119098            439,851.45    80.0     04/01/2002      11.250           550,000.00      Y
   803131762             98,600.00    85.0     06/01/2002      10.250           116,000.00      Y
   803134691             28,000.00    80.0     06/01/2003      12.000            35,000.00      Y
   803135474             59,900.00    79.8     06/01/2003      10.250            75,000.00      Y
   803140532            130,860.41    85.0     04/01/2003      11.750           154,000.00      Y
   803142751            429,137.03    85.0     05/01/2002      12.375           505,000.00      Y
   803151372            161,467.04    85.0     04/01/2002      13.500           190,000.00      Y
   803156868            172,250.00    65.0     06/01/2003      12.250           265,000.00      Y
   803158765             60,000.00    75.0     06/01/2002      11.000            80,000.00      Y
   803163963             47,600.00    70.0     06/01/2002      11.875            68,000.00      N
   803171925             52,390.00    65.0     06/01/2002      12.625            80,600.00      Y
   803178730             78,625.00    85.0     06/01/2003      12.250            92,500.00      Y
   803184100             45,050.00    85.0     06/01/2002      12.750            53,000.00      Y
   803184258            239,949.59    80.0     04/01/2002      13.375           300,000.00      Y
   803184647             96,000.00    76.8     06/01/2002      13.000           125,000.00      Y
   803195577             49,030.51    74.4     04/01/2002      10.500            65,900.00      Y
   803199181             78,400.00    80.0     06/01/2002      12.250            98,000.00      Y
   803201789             45,583.74    80.0     04/01/2003      11.000            57,000.00      Y
   803202530            110,373.29    84.9     04/01/2002      12.750           129,900.00      Y
   803203223             76,330.00    84.9     06/01/2003      11.375            89,827.00      Y
   803204197             47,586.90    85.0     06/01/2002      11.750            56,000.00      Y
   803204510             55,800.00    90.0     06/01/2002      10.500            62,000.00      Y
   803204791             99,962.34    46.5     04/01/2002      10.750           215,000.00      N
   803205822             50,915.00    85.0     06/01/2003      12.250            59,900.00      Y
   803212414             46,703.53    85.0     04/01/2003      12.125            55,000.00      Y
   803213339             84,800.00    80.0     06/01/2002      13.000           106,000.00      Y
   803213503             37,304.89    90.0     03/01/2002      10.875            41,500.00      Y
   803215540             49,977.88    69.5     04/01/2002      10.000            71,900.00      Y
</TABLE>
<PAGE>

<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 36
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803227701    JACKSON STERLING                                     68,000.00       1                 634.77
332-01        803234012    EATON MELVIN ANTHONY                                 76,875.00       1                 798.15
332-01        803240316    FLORES VINCENTE                                      55,040.00       1                 608.85
332-01        803249218    BANKS RANDOLPH S                                     42,650.00       1                 414.25
332-01        803249366    PSZCZOLKOWSK THOMAS C                               153,500.00       1               1,432.89
332-01        803252972    FASOS JAMES                                         187,200.00       1               2,070.81
332-01        803253251    COMPORATO CONCETTA                                  172,000.00       1               1,885.87
332-01        803260124    ATKINS RANDAL                                        63,750.00       1                 619.18
332-01        803264423    LONG WILLIAM J                                       90,000.00       1                 899.86
332-01        803265297    JENKINS SARAH C                                      58,500.00       1                 551.59
332-01        803269844    CLEMENTE CARLOS                                      56,000.00       1                 619.47
332-01        803270008    JONES TEBUCKY                                       108,040.00       1                 928.23
332-01        803272491    WADE FRANK D                                         99,000.00       1                 999.32
332-01        803276617    BRADY JEFFREY G                                      68,000.00       1                 692.93
332-01        803277037    BARNHART ROBERT W                                    36,750.00       1                 378.02
332-01        803279264    WALLACE CHARLES E                                    69,400.00       1                 667.48
332-01        803279405    TUCK JASON L                                         69,600.00       1                 669.40
332-01        803281120    DAY DAVID G                                          80,180.00       1                 786.38
332-01        803288638    JENNINGS MIKE E                                      74,700.00       1                 697.31
332-01        803292226    FIERO PHILIP N                                      161,000.00       1               1,844.11
332-01        803292549    GAYLORD DOWN RICHMOND                                51,000.00       1                 447.57
332-01        803295690    GOMEZ DONALD                                        110,500.00       1               1,168.61
332-01        803298512    EDWARDS MARTHA J                                     80,750.00       1                 746.21
332-01        803299668    LAMMERT JEFFERY D                                   377,000.00       1               3,733.40
332-01        803299734    BIGGERSTAFF DEBRA K                                  91,350.00       1                 904.63
332-01        803300045    JOHNSON SONYA D                                      31,500.00       1                 305.95
332-01        803301183    HOGSETT JOHN T JR                                    64,400.00       1                 583.08
332-01        803303361    CLARK EDWARD C SR                                    85,130.00       1                 892.08
332-01        803304666    TOMBLIN LINDSEY M                                    60,775.00       1                 567.32
332-01        803308733    PURCELL DONALD JR                                    51,300.00       1                 469.26
332-01        803309095    LAYTON JERRY G                                       83,700.00       1                 844.88
332-01        803309541    COARD LOUISE                                         57,120.00       1                 511.85
332-01        803312685    BELL ROBERT                                          62,250.00       1                 700.79
332-01        803315381    BEHAN JEAN                                          129,700.00       1               1,296.79
332-01        803315977    HENTON EARNEST D                                     30,400.00       1                 333.32
332-01        803316793    ROSARIO MARY                                        213,600.00       1               2,321.18
332-01        803318344    CAMPBELL HAROLD P                                    38,500.00       1                 410.89
332-01        803320175    MITCHELL JEFF                                        49,200.00       1                 450.05
332-01        803327501    RUSE CHAD A                                          85,250.00       1                 763.93
332-01        803331479    DAHL LUCINDA K                                       72,000.00       1                 713.01
332-01        803331750    LYNCH CYNTHIA A                                      86,553.00       1                 957.45
332-01        803332261    BARR LUBERTHA G                                      50,400.00       1                 518.42
332-01        803333038    SWAILS JANICE S                                      91,800.00       1                 856.94
332-01        803334465    WEDEL MARK                                           55,250.00       1                 395.82
332-01        803338425    RAINEY MALIK                                         60,200.00       1                 665.94
332-01        803339647    SPENCE JERRY                                         64,600.00       1                 683.19
332-01        803340991    BALLARD LATANGA M                                    81,600.00       1                 886.74
332-01        803342575    KOCH LYNN                                            90,000.00       1                 857.09
332-01        803344357    COWSER LOUISE                                        18,700.00       1                 186.97
332-01        803345321    ANDERSON BOBBY                                       44,400.00       1                 484.12
332-01        803349976    PARKER DEROY R JR                                    38,250.00       1                 460.44
332-01        803351048    LEONARD NICHLOUS                                     49,300.00       1                 516.61
332-01        803351402    PYLE BASIL                                           82,400.00       1                 879.42
332-01        803351766    KAWKA WOJCIECH                                      112,845.00       1               1,139.07
332-01        803352046    TUCKER KENNETH D                                    166,875.00       1               1,589.19
332-01        803352962    CLARKE ROBERT K                                      57,060.00       1                 516.63
332-01        803354166    RATMANSKY VICTORIA                                  217,500.00       1               2,112.49
332-01        803355106    DEGARMO THOMAS J JR                                  76,500.00       1                 728.53
332-01        803356757    DAVIS GEORGE                                         90,000.00       1                 943.11
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803227701             68,000.00    85.0     06/01/2002      10.750            80,000.00      Y
   803234012             76,875.00    75.0     06/01/2002      12.125           102,500.00      Y
   803240316             55,040.00    80.0     06/01/2002      13.000            68,800.00      Y
   803249218             42,650.00    79.9     05/01/2002      11.250            53,320.00      N
   803249366            153,500.00    83.4     06/01/2002      10.750           184,000.00      Y
   803252972            187,200.00    80.0     06/01/2002      13.000           234,000.00      Y
   803253251            171,959.55    80.0     04/01/2002      12.875           215,000.00      Y
   803260124             63,750.00    85.0     06/01/2003      11.250            75,000.00      Y
   803264423             90,000.00    90.0     05/01/2003      11.625           100,000.00      Y
   803265297             58,500.00    75.0     06/01/2003      10.875            78,000.00      Y
   803269844             56,000.00    80.0     06/01/2002      13.000            70,000.00      Y
   803270008            108,040.00    79.9     06/01/2002       9.750           135,051.00      N
   803272491             99,000.00    90.0     05/01/2002      11.750           110,000.00      Y
   803276617             68,000.00    80.0     05/01/2002      11.875            85,000.00      Y
   803277037             36,750.00    75.0     05/01/2002      12.000            49,000.00      N
   803279264             69,351.61    83.1     06/01/2003      11.125            83,500.00      Y
   803279405             69,560.25    80.0     04/01/2002      11.125            87,000.00      Y
   803281120             80,180.00    80.9     06/01/2002      11.375            99,000.00      Y
   803288638             74,700.00    90.0     06/01/2002      10.750            83,000.00      Y
   803292226            161,000.00    63.1     05/01/2002      13.500           255,000.00      Y
   803292549             50,977.43    59.3     04/01/2002      10.000            86,000.00      Y
   803295690            110,500.00    85.0     05/01/2002      12.375           130,000.00      Y
   803298512             80,750.00    79.5     06/01/2002      10.625           101,500.00      Y
   803299668            377,000.00    79.7     05/01/2002      11.500           473,000.00      Y
   803299734             91,350.00    90.0     06/01/2002      11.500           101,500.00      Y
   803300045             31,500.00    70.0     06/01/2002      11.250            45,000.00      N
   803301183             64,400.00    70.0     05/01/2003      10.375            92,000.00      Y
   803303361             85,130.00    85.9     05/01/2003      12.250            99,000.00      Y
   803304666             60,775.00    85.0     06/01/2003      10.750            71,500.00      Y
   803308733             51,300.00    90.0     06/01/2003      10.500            57,000.00      Y
   803309095             83,700.00    90.0     06/01/2002      11.750            93,000.00      Y
   803309541             57,120.00    85.0     06/01/2003      10.250            67,200.00      Y
   803312685             62,250.00    75.0     06/01/2003      13.250            83,000.00      Y
   803315381            129,700.00    86.4     06/01/2002      11.625           150,000.00      Y
   803315977             30,400.00    80.0     06/01/2002      12.875            38,000.00      Y
   803316793            213,600.00    80.0     06/01/2002      12.750           267,000.00      Y
   803318344             38,500.00    74.9     06/01/2002      12.500            51,400.00      Y
   803320175             49,200.00    80.0     06/01/2002      10.500            61,500.00      Y
   803327501             85,250.00    80.4     06/01/2002      10.250           106,000.00      Y
   803331479             72,000.00    58.3     05/01/2003      11.500           123,500.00      Y
   803331750             86,513.20    75.2     06/01/2002      13.000           115,000.00      Y
   803332261             50,400.00    80.0     06/01/2002      12.000            63,000.00      Y
   803333038             91,800.00    90.0     06/01/2002      10.750           102,000.00      Y
   803334465             55,250.00    65.0     06/01/2002       7.750            85,000.00      Y
   803338425             60,186.24    70.0     04/01/2002      13.000            86,000.00      Y
   803339647             64,600.00    85.0     05/01/2003      12.375            76,000.00      Y
   803340991             81,600.00    85.0     06/01/2002      12.750            96,000.00      Y
   803342575             90,000.00    90.0     06/01/2002      11.000           100,000.00      Y
   803344357             18,700.00    74.8     06/01/2002      11.625            25,000.00      N
   803345321             44,400.00    77.8     06/01/2002      12.500            57,000.00      Y
   803349976             38,250.00    75.0     06/01/2002      14.000            51,000.00      Y
   803351048             49,300.00    85.0     05/01/2002      12.250            58,000.00      Y
   803351402             82,400.00    74.9     05/01/2002      12.500           109,900.00      Y
   803351766            112,845.00    75.9     05/01/2002      11.750           148,500.00      Y
   803352046            166,875.00    75.0     06/01/2003      11.000           222,500.00      Y
   803352962             57,060.00    90.0     06/01/2002      10.375            63,400.00      Y
   803354166            217,500.00    75.0     06/01/2002      11.250           290,000.00      N
   803355106             76,500.00    90.0     06/01/2002      11.000            85,000.00      Y
   803356757             90,000.00    80.0     06/01/2002      12.250           112,500.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 37
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803359272    WRIGHT MACHELE                                       68,200.00       1                 604.81
332-01        803360833    HOWARD LARRY W                                      100,000.00       1               1,106.20
332-01        803360890    SITTO RAGHAD                                        215,100.00       1               1,927.51
332-01        803361245    GERMANY ANTHONY                                      38,000.00       1                 410.79
332-01        803361765    WATSON LATINA D                                      58,225.00       1                 576.60
332-01        803361773    WHITE BENJAMIN                                      137,700.00       1               1,298.36
332-01        803361922    ROSE LOUIS                                           76,000.00       1                 818.49
332-01        803361948    VANCE ALLEN                                         108,000.00       1                 967.79
332-01        803362292    PAYONK DAVID M                                       90,000.00       1                 789.81
332-01        803362334    HOLLOWAY JEANELLE E                                  58,000.00       1                 585.46
332-01        803362714    CUPELLI ALICE A                                      63,750.00       1                 547.71
332-01        803362904    PEREZ ROSA E                                        182,200.00       1               1,944.54
332-01        803363035    MILLER MATTHEW K                                     62,400.00       1                 690.27
332-01        803363233    TEETSEL ROBERT L                                     92,000.00       1                 919.85
332-01        803363290    THOMAS CORLIS R                                      68,400.00       1                 625.68
332-01        803363472    LOW RICHARD V                                        63,700.00       1                 679.84
332-01        803363555    BISHOP JEFFREY S                                     76,500.00       1                 714.11
332-01        803363563    BISHOP ARTHUR SR                                     58,500.00       1                 513.38
332-01        803363803    DAWSON ANDY WILLIAM                                  76,500.00       1                 772.20
332-01        803363951    GUSFA CHRISTOPHE A                                  108,750.00       1               1,066.58
332-01        803364769    JANOWSKI TIMOTHY M                                   54,400.00       1                 601.77
332-01        803364785    WILLIAMS DARBY O                                     46,750.00       1                 436.40
332-01        803365220    GREEN DESMEND                                        54,000.00       1                 545.08
332-01        803366467    NOECKER CODY S                                       61,600.00       1                 711.64
332-01        803366699    HAMM PAMELA                                          56,800.00       1                 488.00
332-01        803367028    ANDERSON BUDDY                                       68,000.00       1                 785.58
332-01        803367150    WOLFENSPERGE RYAN                                    55,900.00       1                 667.88
332-01        803367689    TAYLOR YVONNE                                        64,600.00       1                 708.30
332-01        803368034    SMITH GEORGE THOMAS                                  96,400.00       1               1,010.17
332-01        803368133    GOOD DORIS                                           53,900.00       1                 528.63
332-01        803368208    HAWKINS SAMUEL P                                     52,800.00       1                 604.78
332-01        803368661    MYATT MARTIN VINDETTA W                              76,700.00       1                 803.74
332-01        803368976    WHITFIELD HENRY                                     237,150.00       1               2,531.00
332-01        803369636    TREVINO SUEANNE A                                   263,990.00       1               2,464.30
332-01        803369750    WILKINS ARNITA                                       33,600.00       1                 405.96
332-01        803370063    DAVIS JOSEPH F                                       75,000.00       1                 807.73
332-01        803370642    GONZALEZ DEBBIE                                      92,000.00       1                 911.07
332-01        803370923    DE PIETRO ANTHONY JR                                103,275.00       1                 973.77
332-01        803370931    SIMMONS RITA                                         64,000.00       1                 621.61
332-01        803371541    DIAMANTES ANDREW M                                   32,300.00       1                 351.00
332-01        803371855    ELDER JERRY                                          58,400.00       1                 539.67
332-01        803372077    ABBATTO DONNA                                       116,000.00       1               1,420.48
332-01        803372242    FAIR BARBARA J                                       44,910.00       1                 424.03
332-01        803372267    DOWDELL HENRY J                                      45,900.00       1                 419.87
332-01        803372358    BROWN ADRIAN L                                       61,625.00       1                 663.68
332-01        803372705    ZEMO JOSEPH T                                        81,000.00       1                 840.98
332-01        803372770    DAVIEAU NANCY RENEE                                  62,900.00       1                 647.00
332-01        803373067    KARAVIS JOHN W                                       54,375.00       1                 580.32
332-01        803373125    ARMES CHARLIE W JR                                   74,700.00       1                 683.31
332-01        803373299    HENLE ROBERT F                                      212,000.00       1               2,262.59
332-01        803374024    ROLFS AVRIL M                                        95,400.00       1                 908.52
332-01        803374123    KING EARL R                                          61,400.00       1                 631.57
332-01        803374438    FRETWELL RICHARD W                                   58,000.00       1                 503.64
332-01        803374701    HARRIS ALORIA                                        44,200.00       1                 463.17
332-01        803375088    WARSAW CHARLENE                                     189,000.00       1               1,907.78
332-01        803375237    SNYDER BONNIE B                                      54,179.00       1                 480.47
332-01        803375351    TANNER RITA J                                        45,510.00       1                 476.90
332-01        803375567    SPENCE ANTIONETTE                                    40,300.00       1                 481.49
332-01        803376292    MANIFOLD ETHEL                                       34,000.00       1                 356.28
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803359272             68,200.00    80.0     05/01/2003      10.125            85,250.00      Y
   803360833            100,000.00    80.0     05/01/2002      13.000           125,000.00      Y
   803360890            215,010.31    90.0     04/01/2002      10.250           239,000.00      Y
   803361245             38,000.00    63.3     06/01/2002      12.375            60,000.00      Y
   803361765             58,225.00    85.0     05/01/2002      11.500            68,500.00      Y
   803361773            137,700.00    85.0     06/01/2002      10.875           162,000.00      Y
   803361922             75,981.09    80.0     05/01/2002      12.625            95,000.00      Y
   803361948            108,000.00    90.0     05/01/2003      10.250           120,000.00      Y
   803362292             89,920.05    90.0     06/01/2002      10.000           100,000.00      Y
   803362334             58,000.00    77.3     05/01/2003      11.750            75,000.00      Y
   803362714             63,750.00    85.0     05/01/2003       9.750            75,000.00      Y
   803362904            182,200.00    85.9     06/01/2003      12.500           212,000.00      Y
   803363035             62,400.00    80.0     05/01/2002      13.000            78,000.00      Y
   803363233             91,971.40    83.6     05/01/2002      11.625           110,000.00      Y
   803363290             68,400.00    90.0     05/01/2003      10.500            76,000.00      Y
   803363472             63,700.00    65.0     05/01/2003      12.500            98,000.00      Y
   803363555             76,500.00    85.0     06/01/2002      10.750            90,000.00      Y
   803363563             58,500.00    90.0     06/01/2002      10.000            65,000.00      Y
   803363803             76,500.00    90.0     06/01/2002      11.750            85,000.00      Y
   803363951            108,750.00    75.0     05/01/2002      11.375           145,000.00      Y
   803364769             54,387.56    80.0     04/01/2002      13.000            68,000.00      Y
   803364785             46,750.00    85.0     06/01/2002      10.750            55,000.00      Y
   803365220             53,983.67    90.0     05/01/2002      11.750            60,000.00      Y
   803366467             61,587.78    84.9     05/01/2002      13.625            72,500.00      Y
   803366699             56,773.50    80.0     05/01/2002       9.750            71,000.00      Y
   803367028             68,000.00    85.0     05/01/2002      13.625            80,000.00      Y
   803367150             55,890.11    65.0     05/01/2003      14.125            86,000.00      Y
   803367689             64,600.00    85.0     05/01/2002      12.875            76,000.00      Y
   803368034             96,400.00    80.0     06/01/2003      12.250           120,500.00      Y
   803368133             50,312.13    68.6     05/01/2002      11.375            78,500.00      Y
   803368208             52,800.00    80.0     06/01/2003      13.500            66,000.00      Y
   803368661             76,700.00    64.4     05/01/2002      12.250           119,000.00      Y
   803368976            237,150.00    85.0     05/01/2003      12.500           279,000.00      Y
   803369636            263,990.00    79.9     05/01/2002      10.750           330,000.00      Y
   803369750             33,600.00    80.0     05/01/2002      12.125            42,000.00      Y
   803370063             75,000.00    75.0     05/01/2002      12.625           100,000.00      Y
   803370642             91,940.91    80.0     05/01/2003      11.500           115,000.00      Y
   803370923            103,237.16    81.3     05/01/2002      10.875           127,000.00      Y
   803370931             64,000.00    80.0     05/01/2002      11.250            80,000.00      Y
   803371541             32,300.00    85.0     06/01/2002      12.750            38,000.00      Y
   803371855             58,377.41    78.9     05/01/2002      10.625            74,000.00      Y
   803372077            116,000.00    80.0     06/01/2003      14.500           145,000.00      Y
   803372242             44,910.00    90.0     06/01/2002      10.500            49,900.00      Y
   803372267             45,863.36    90.0     05/01/2003      10.500            51,000.00      Y
   803372358             61,625.00    85.0     05/01/2002      12.625            72,500.00      Y
   803372705             80,977.46    76.4     04/01/2002      12.125           106,000.00      Y
   803372770             62,863.82    74.0     05/01/2002      12.000            85,000.00      Y
   803373067             54,375.00    75.0     05/01/2002      12.500            72,500.00      Y
   803373125             74,700.00    90.0     05/01/2003      10.500            83,000.00      Y
   803373299            211,945.74    80.0     05/01/2002      12.500           265,000.00      Y
   803374024             95,365.98    90.0     05/01/2002      11.000           106,000.00      Y
   803374123             61,400.00    75.8     05/01/2002      12.000            81,000.00      Y
   803374438             58,000.00    77.3     05/01/2003       9.875            75,000.00      Y
   803374701             44,200.00    65.0     06/01/2002      12.250            68,000.00      Y
   803375088            189,000.00    90.0     05/01/2002      11.750           210,000.00      Y
   803375237             54,132.14    85.9     05/01/2002      10.125            63,000.00      Y
   803375351             45,510.00    75.2     05/01/2002      12.250            60,500.00      Y
   803375567             40,300.00    65.0     05/01/2003      14.125            62,000.00      Y
   803376292             34,000.00    69.3     05/01/2002      12.250            49,000.00      N
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 38
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803376318    LEWIS MICHAEL W                                      51,000.00       1                 524.59
332-01        803376474    PIEWISZKO ANDRZEJ                                   391,000.00       1               4,135.09
332-01        803376490    MCGOUGH DELORES                                      94,500.00       1               1,063.86
332-01        803376714    KING RICKEY L                                        49,500.00       1                 452.80
332-01        803376821    GROVES JAMES                                         55,200.00       1                 515.28
332-01        803376920    BURTON JENNIFER S                                   174,250.00       1               1,529.17
332-01        803377050    LAWS KEITH Z                                         35,250.00       1                 322.45
332-01        803377464    KELEMEN DOROTHY                                      44,100.00       1                 436.72
332-01        803377571    COFFEY MARY THERESA                                  48,172.00       1                 518.80
332-01        803378819    MARTINELL DANIEL                                     86,400.00       1                 855.61
332-01        803378892    MOORE THOMAS L                                       76,500.00       1                 664.29
332-01        803378975    FRANKLIN MORRIS KEITH                                79,900.00       1                 806.52
332-01        803379379    SPENCER JAMES F                                      73,874.00       1                 710.51
332-01        803379445    VILLEGAS JORGE                                       70,400.00       1                 771.89
332-01        803379841    WHITE ELIZABETH                                      20,637.00       1                 224.26
332-01        803380641    LANGFORD JAMES R                                    102,000.00       1               1,098.51
332-01        803380690    SMITH RONNIE                                         49,300.00       1                 510.16
332-01        803380880    LE LOA THU THI                                      107,200.00       1               1,164.94
332-01        803381060    MORRIS LAWRENCE L                                    67,150.00       1                 723.18
332-01        803381276    CONLEY ROBERT M                                      49,500.00       1                 471.40
332-01        803381359    MCCALL ALBERT                                        35,750.00       1                 374.62
332-01        803381565    ROOME DANIEL K                                       40,000.00       1                 380.93
332-01        803381607    SLAUGHTER GRACE G                                   126,000.00       1               1,271.86
332-01        803382175    SICARI GLENN                                        499,500.00       1               4,898.92
332-01        803382209    CARRILLO DOUGLAS                                     62,400.00       1                 678.10
332-01        803382753    BOND IVORY LOUIS                                     67,000.00       1                 800.50
332-01        803382902    MASSEY CLINTON D                                     56,000.00       1                 603.10
332-01        803383025    MCMILLIAN JOHN                                       41,650.00       1                 517.36
332-01        803383082    HENDERSON CAROLYN                                    62,900.00       1                 665.21
332-01        803383280    GRAY DONALD W                                        85,405.00       1                 813.33
332-01        803383405    DUNLAP CHARLES D                                     75,600.00       1                 663.44
332-01        803383553    SMITH FRANCES J                                      25,500.00       1                 209.78
332-01        803383868    KEEN RONALD E SR                                    142,800.00       1               1,537.91
332-01        803384387    JORDAN ROCKY K                                      112,500.00       1               1,200.66
332-01        803384577    DAVIS MARK T                                        168,300.00       1               1,666.66
332-01        803385103    MATUOZZI RALPH D                                    227,000.00       1               2,097.70
332-01        803385376    BLAKNEY JIMMIE LEE                                   95,400.00       1                 990.49
332-01        803385616    LAWRENCE DONNA M                                     46,400.00       1                 407.19
332-01        803385665    NELSON YVONNE                                        72,505.00       1                 704.21
332-01        803385996    LAWRENCE DONNA                                       61,000.00       1                 512.92
332-01        803386242    HUNT JESSICA                                         59,250.00       1                 655.42
332-01        803386465    TOMLINSON RANDALL S                                  25,200.00       1                 228.16
332-01        803387125    MCFERREN CORETTA                                    131,700.00       1               1,217.04
332-01        803387547    MCNAIR GEORGE                                        51,000.00       1                 485.68
332-01        803387679    PETERS VARDEEN FRANCIS                               88,000.00       1                 804.97
332-01        803387943    MILTENBERGER DOROTHY M                               82,000.00       1                 780.90
332-01        803388792    SIRRINE JOHN R                                       97,200.00       1                 944.07
332-01        803389154    VANSICKLE KENNETH                                    63,040.00       1                 697.35
332-01        803389428    CROWE GERALD W                                      124,800.00       1               1,307.77
332-01        803389444    KENNEY PATRICK JOHN                                  72,000.00       1                 699.31
332-01        803389840    ROYSTON LARRY F JR                                  117,300.00       1               1,029.39
332-01        803389881    BONKOWSKI BRUCE J                                   154,700.00       1               1,415.10
332-01        803389915    CARROLL TAMMY                                        63,750.00       1                 571.26
332-01        803389923    COLON ANGEL                                          57,600.00       1                 625.94
332-01        803390095    LEE RONALD L                                         50,400.00       1                 451.63
332-01        803390343    GRAMMER ROGER L II                                   88,400.00       1                 867.00
332-01        803391010    MARZZACCO ROBERT C                                   60,000.00       1                 693.16
332-01        803391440    JARRETT DANIEL B                                     92,000.00       1               1,026.70
332-01        803391721    CRAWFORD GEORGE                                      44,000.00       1                 543.18
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803376318             51,000.00    34.0     05/01/2002      12.000           150,000.00      Y
   803376474            391,000.00    85.0     06/01/2002      12.375           460,000.00      Y
   803376490             94,500.00    69.4     05/01/2002      13.250           136,000.00      Y
   803376714             49,500.00    90.0     05/01/2003      10.500            55,000.00      Y
   803376821             55,179.22    80.0     05/01/2003      10.750            69,000.00      Y
   803376920            174,250.00    85.0     05/01/2002      10.000           205,000.00      Y
   803377050             35,185.99    75.0     05/01/2002      10.500            47,000.00      Y
   803377464             44,085.90    70.0     05/01/2003      11.500            63,000.00      Y
   803377571             48,172.00    65.9     05/01/2002      12.625            73,000.00      Y
   803378819             86,372.39    90.0     05/01/2002      11.500            96,000.00      Y
   803378892             76,500.00    90.0     05/01/2002       9.875            85,000.00      Y
   803378975             79,900.00    85.0     06/01/2002      11.750            94,000.00      Y
   803379379             73,874.00    85.9     06/01/2002      11.125            86,000.00      Y
   803379445             70,400.00    80.0     06/01/2002      12.875            88,000.00      Y
   803379841             20,637.00    85.9     05/01/2002      12.750            24,000.00      Y
   803380641            102,000.00    85.0     05/01/2002      12.625           120,000.00      Y
   803380690             49,300.00    85.0     06/01/2002      11.750            58,000.00      Y
   803380880            107,174.06    80.0     05/01/2003      12.750           134,000.00      Y
   803381060             67,150.00    85.0     06/01/2002      12.625            79,000.00      Y
   803381276             49,482.35    90.0     05/01/2002      11.000            55,000.00      Y
   803381359             35,750.00    61.6     06/01/2002      12.250            58,000.00      Y
   803381565             40,000.00    80.0     05/01/2002      11.000            50,000.00      N
   803381607            126,000.00    70.0     06/01/2002      11.750           180,000.00      Y
   803382175            499,500.00    81.2     05/01/2002      11.375           614,800.00      Y
   803382209             62,400.00    80.0     05/01/2003      12.750            78,000.00      Y
   803382753             67,000.00    64.4     05/01/2002      14.125           104,000.00      Y
   803382902             56,000.00    80.0     06/01/2002      12.625            70,000.00      Y
   803383025             41,635.91    70.0     05/01/2002      14.500            59,500.00      Y
   803383082             62,900.00    85.0     05/01/2003      12.375            74,000.00      Y
   803383280             85,405.00    95.0     05/01/2002      11.000            89,900.00      Y
   803383405             75,600.00    90.0     05/01/2003      10.000            84,000.00      Y
   803383553             25,500.00    60.0     05/01/2003       9.250            42,500.00      Y
   803383868            142,800.00    85.0     05/01/2002      12.625           168,000.00      Y
   803384387            112,500.00    75.0     06/01/2003      12.500           150,000.00      Y
   803384577            168,191.91    85.0     05/01/2003      11.500           198,000.00      Y
   803385103            226,823.62    89.7     05/01/2002      10.625           253,000.00      Y
   803385376             95,373.45    90.0     05/01/2002      12.125           106,000.00      Y
   803385616             46,400.00    80.0     05/01/2002      10.000            58,000.00      N
   803385665             72,505.00    85.0     06/01/2003      11.250            85,300.00      Y
   803385996             61,000.00    84.7     05/01/2002       9.500            72,000.00      Y
   803386242             59,250.00    74.1     06/01/2002      13.000            79,888.00      Y
   803386465             25,200.00    80.0     06/01/2002      10.375            31,500.00      Y
   803387125            131,700.00    84.9     05/01/2002      10.625           155,000.00      Y
   803387547             51,000.00    85.0     06/01/2003      11.000            60,000.00      Y
   803387679             88,000.00    80.0     05/01/2002      10.500           110,000.00      Y
   803387943             82,000.00    60.7     05/01/2002      11.000           135,000.00      Y
   803388792             97,200.00    90.0     06/01/2003      11.250           108,000.00      Y
   803389154             63,011.01    80.0     05/01/2003      13.000            78,800.00      Y
   803389428            124,800.00    80.0     06/01/2002      12.250           156,000.00      Y
   803389444             72,000.00    80.0     05/01/2002      11.250            90,000.00      Y
   803389840            117,300.00    85.0     05/01/2002      10.000           138,000.00      Y
   803389881            154,700.00    85.0     06/01/2002      10.500           182,000.00      Y
   803389915             63,723.27    85.0     05/01/2002      10.250            75,000.00      Y
   803389923             57,600.00    80.0     06/01/2003      12.750            72,000.00      Y
   803390095             50,400.00    80.0     05/01/2002      10.250            63,000.00      N
   803390343             88,400.00    85.0     05/01/2003      11.375           104,000.00      Y
   803391010             60,000.00    80.0     05/01/2003      13.625            75,000.00      Y
   803391440             92,000.00    80.0     05/01/2002      13.125           115,000.00      Y
   803391721             44,000.00    80.0     05/01/2003      14.625            55,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 39
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803391812    WILLIAMS BRENDA F                                    32,000.00       1                 341.52
332-01        803392323    WADE TODD R                                          96,000.00       1               1,024.57
332-01        803392760    NEAL ROBERT JR                                       53,200.00       1                 583.30
332-01        803393388    DARLINGTON RONDA K                                   42,000.00       1                 460.50
332-01        803393628    HEADEN LUTHER A                                      49,000.00       1                 475.92
332-01        803393701    GODFREY VERNON L                                    103,000.00       1                 971.18
332-01        803394006    ABRAMCZYK HENRYKA                                   140,600.00       1               1,541.59
332-01        803394618    CHARLES RICHARD K                                    72,000.00       1                 713.01
332-01        803394626    CHARLES RICHARD K JR                                 33,600.00       1                 345.61
332-01        803395128    JOHNSON ALLEN                                        35,750.00       1                 340.46
332-01        803395193    CARTER ALTON JR                                      67,500.00       1                 630.10
332-01        803395201    MAYHEW BENNIE A                                      20,000.00       1                 159.13
332-01        803395342    ALLEN JULIA E                                        68,400.00       1                 664.34
332-01        803395524    MORI JOHN J                                         499,000.00       1               4,705.02
332-01        803395573    GALLOWAY ANNIE L                                     39,000.00       1                 454.39
332-01        803395946    PAULSON ARTHUR J                                     98,175.00       1                 834.48
332-01        803396035    WHITT RAY EARL                                       55,200.00       1                 599.85
332-01        803396449    HART JOEL                                            85,500.00       1                 766.17
332-01        803396613    MCNEAL MICHAEL                                       50,000.00       1                 543.35
332-01        803396829    SCOTT CHRISTOPHE LYNN                                74,750.00       1                 783.30
332-01        803397017    DOTY JENNIFER                                        70,400.00       1                 751.35
332-01        803397223    BEAVER BRION K                                       22,800.00       1                 212.83
332-01        803397249    SCHWARTZ HARVEY A                                   174,200.00       1               1,859.16
332-01        803397256    RODRIGUEZ RAMON                                      60,830.00       1                 631.56
332-01        803397975    TRAVIS BETTY A                                       60,000.00       1                 622.95
332-01        803398106    PARKER KENNETH L                                     49,700.00       1                 511.22
332-01        803398361    VEST ROBERT E                                        59,500.00       1                 583.55
332-01        803398718    RIBEIRO ELLEN M                                      69,600.00       1                 845.37
332-01        803398874    STEERS SCOTT A                                      242,250.00       1               2,215.96
332-01        803399286    SMITH W GREGORY                                      51,100.00       1                 565.27
332-01        803399716    WOODS THERESA L                                      77,400.00       1                 722.51
332-01        803400308    FIELD ARTHUR J                                       55,200.00       1                 648.60
332-01        803400415    DEWEESE JOHN D JR                                    63,000.00       1                 588.09
332-01        803400738    FIELD ARTHUR J                                       43,550.00       1                 477.50
332-01        803401140    CAVEY JERRY R                                       106,250.00       1               1,164.97
332-01        803401348    DAVIS DONALD L                                       20,000.00       1                 242.92
332-01        803401405    KNIGHT CALVIN                                        51,100.00       1                 453.17
332-01        803401553    CRIDER CARRIE                                        60,000.00       1                 599.90
332-01        803401827    TICHNOR SCOTT                                        95,200.00       1                 933.69
332-01        803402031    YATSKO CORALEA                                       37,000.00       1                 359.37
332-01        803402411    LANPHEAR ANN                                        192,950.00       1               2,134.41
332-01        803402429    GALANTI A JOSEPH                                    350,000.00       1               3,071.50
332-01        803402643    THOMAS DAVE L                                        75,600.00       1                 719.96
332-01        803402908    GIBSON LESTER H                                     128,000.00       1                 972.89
332-01        803403161    MACK ALFONSE                                         59,500.00       1                 646.58
332-01        803403179    FLORES ANTONIO ROBERTO                               29,600.00       1                 324.55
332-01        803403518    BUTTON MARY LOU                                      71,200.00       1                 711.89
332-01        803403641    AHMED AFSAR UDDIN                                   357,000.00       1               3,569.43
332-01        803403708    MCKEOWN PETER                                        78,300.00       1                 615.99
332-01        803403930    HARRIS BETTY                                         68,400.00       1                 651.39
332-01        803404342    KELLY PATRICIA A                                     36,000.00       1                 342.84
332-01        803404664    ABBOTT WALTER L                                      75,200.00       1                 846.59
332-01        803404862    CHRISTMAS DONALD W                                   28,900.00       1                 303.23
332-01        803405802    WAHL SCOTT S                                         30,000.00       1                 280.04
332-01        803405927    NEWMAN JOHN K                                       111,750.00       1               1,053.68
332-01        803405943    STAUFFER GILMAN                                      30,400.00       1                 321.50
332-01        803406065    ALEXANDER FLORENCE M                                 85,000.00       1                 874.32
332-01        803406396    JANASZEK PRISCILLA                                   51,750.00       1                 487.95
332-01        803406636    BARONE SCOTT P                                      265,709.00       1               2,505.34
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803391812             31,991.81    80.0     05/01/2002      12.500            40,000.00      Y
   803392323             96,000.00    80.0     05/01/2003      12.500           120,000.00      Y
   803392760             53,200.00    80.0     06/01/2002      12.875            66,500.00      Y
   803393388             42,000.00    70.0     06/01/2003      12.875            60,000.00      Y
   803393628             49,000.00    68.0     06/01/2002      11.250            72,000.00      Y
   803393701            103,000.00    66.4     06/01/2003      10.875           155,000.00      Y
   803394006            140,600.00    74.9     05/01/2002      12.875           187,500.00      N
   803394618             72,000.00    80.0     06/01/2002      11.500            90,000.00      Y
   803394626             33,600.00    70.0     06/01/2002      12.000            48,000.00      N
   803395128             35,750.00    65.0     05/01/2003      11.000            55,000.00      Y
   803395193             67,500.00    90.0     06/01/2003      10.750            75,000.00      Y
   803395201             19,936.32    19.6     05/01/2002       8.875           102,000.00      Y
   803395342             68,400.00    90.0     06/01/2003      11.250            76,000.00      Y
   803395524            499,000.00    73.3     06/01/2003      10.875           680,000.00      Y
   803395573             39,000.00    65.0     05/01/2002      13.750            60,000.00      Y
   803395946             98,175.00    85.0     06/01/2003       9.625           115,500.00      Y
   803396035             55,200.00    80.0     06/01/2003      12.750            69,000.00      Y
   803396449             85,427.98    90.0     05/01/2002      10.250            95,000.00      Y
   803396613             49,987.90    79.3     05/01/2003      12.750            63,000.00      Y
   803396829             74,750.00    65.0     06/01/2002      12.250           115,000.00      Y
   803397017             70,381.98    80.0     05/01/2002      12.500            88,000.00      Y
   803397223             22,791.42    80.0     05/01/2002      10.750            28,500.00      N
   803397249            174,200.00    65.0     06/01/2002      12.500           268,000.00      Y
   803397256             60,830.00    57.9     06/01/2002      12.125           105,000.00      Y
   803397975             60,000.00    80.0     06/01/2002      12.125            75,000.00      Y
   803398106             49,671.42    70.0     06/01/2002      12.000            71,000.00      Y
   803398361             59,480.46    85.0     05/01/2003      11.375            70,000.00      Y
   803398718             69,600.00    80.0     05/01/2002      14.375            87,000.00      Y
   803398874            242,250.00    85.0     05/01/2002      10.500           285,000.00      Y
   803399286             51,100.00    70.0     06/01/2002      13.000            73,000.00      Y
   803399716             77,400.00    90.0     05/01/2003      10.750            86,000.00      Y
   803400308             55,200.00    80.0     06/01/2002      13.875            69,000.00      Y
   803400415             63,000.00    90.0     06/01/2003      10.750            70,000.00      Y
   803400738             43,550.00    65.0     06/01/2002      12.875            67,000.00      N
   803401140            106,250.00    85.0     05/01/2002      12.875           125,000.00      Y
   803401348             20,000.00    57.1     06/01/2002      14.375            35,000.00      Y
   803401405             51,100.00    70.0     06/01/2002      10.125            73,000.00      N
   803401553             60,000.00    83.3     06/01/2002      11.625            72,000.00      Y
   803401827             95,200.00    82.7     05/01/2003      11.375           115,000.00      Y
   803402031             37,000.00    59.6     05/01/2002      11.250            62,000.00      Y
   803402411            192,905.88    85.0     05/01/2002      13.000           227,000.00      Y
   803402429            350,000.00    80.4     06/01/2002      10.000           435,000.00      Y
   803402643             75,545.83    90.0     05/01/2002      11.000            84,000.00      Y
   803402908            127,920.44    80.0     05/01/2002       8.375           160,000.00      Y
   803403161             59,500.00    79.8     05/01/2003      12.750            74,500.00      Y
   803403179             29,600.00    80.0     06/01/2002      12.875            37,000.00      Y
   803403518             71,200.00    80.0     05/01/2002      11.625            89,000.00      Y
   803403641            357,000.00    85.0     05/01/2002      11.625           420,000.00      Y
   803403708             78,300.00    65.2     06/01/2003       8.750           120,000.00      Y
   803403930             68,400.00    90.0     06/01/2002      11.000            76,000.00      Y
   803404342             35,987.16    80.0     05/01/2003      11.000            45,000.00      Y
   803404664             75,200.00    84.9     05/01/2002      13.250            88,500.00      Y
   803404862             28,900.00    85.0     05/01/2003      11.250            34,000.00      Y
   803405802             30,000.00    75.0     06/01/2002      10.750            40,000.00      Y
   803405927            111,750.00    75.0     05/01/2003      10.875           149,000.00      Y
   803405943             30,392.00    80.0     05/01/2002      12.375            38,000.00      Y
   803406065             85,000.00    85.0     05/01/2002      12.000           100,000.00      Y
   803406396             51,750.00    75.0     06/01/2003      10.875            69,000.00      Y
   803406636            265,709.00    85.9     05/01/2002      10.875           309,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 40
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803406651    TACY CURTIS G                                        48,450.00       1                 457.46
332-01        803407154    RENE VERTIL                                          46,150.00       1                 492.54
332-01        803407170    SNODGRASS MARK                                       42,400.00       1                 489.83
332-01        803407329    AKERS TODD                                          101,600.00       1                 957.98
332-01        803407469    CAULDER MANDY A                                      62,900.00       1                 640.95
332-01        803407493    EIERMANN BONNIE                                      85,800.00       1                 932.38
332-01        803407832    SOKOLOWSKI CHRISTINE L                              110,000.00       1                 965.33
332-01        803408038    EGBE JUDE N                                          56,700.00       1                 588.68
332-01        803408392    EKMAN MARCELLA                                      115,400.00       1               1,077.24
332-01        803409101    SYMEONIDIS MARIE R                                  170,000.00       1               1,781.42
332-01        803409192    NASCIMIENTO CARLOS S                                266,000.00       1               2,533.18
332-01        803409317    WIDDEL JON C                                         34,500.00       1                 353.84
332-01        803409440    STARNES TAMRA E                                      40,800.00       1                 471.34
332-01        803409515    SIMMONS NICOLE RAE                                   59,500.00       1                 527.66
332-01        803409580    MONROE WILLIAM JR                                    20,000.00       1                 207.65
332-01        803409606    JOHNSON DOUGLAS R                                   192,500.00       1               1,869.68
332-01        803409697    DAVIS BRANDON                                        54,378.00       1                 507.61
332-01        803409705    JOHNSON ANNETTE F                                    32,400.00       1                 345.79
332-01        803409820    HERRIN VICTOR L                                      55,250.00       1                 500.24
332-01        803410679    WILLIAMS JOHNNIE L JR                                50,000.00       1                 533.63
332-01        803411388    KELLER CHARLES J                                     44,800.00       1                 495.58
332-01        803411867    RIOS MICHAEL                                         79,500.00       1                 848.47
332-01        803411883    FLOURNOY ANTOINETTE L                                54,000.00       1                 493.96
332-01        803412378    MCCLOUD ANNABELLE                                    76,800.00       1                 659.83
332-01        803412543    LAKEY RENEE D                                        40,000.00       1                 411.45
332-01        803412733    WILLIS ERIC                                          45,000.00       1                 524.30
332-01        803413343    BONNER SHELTON III                                   90,000.00       1                 708.03
332-01        803413442    ROBERTS HORACE R JR                                  62,772.00       1                 568.34
332-01        803413475    RADICE JOHN J III                                    33,750.00       1                 315.05
332-01        803413483    BUCHANAN DANNY C                                     80,070.00       1                 815.91
332-01        803413533    O DONNELL THOMAS W JR                               227,200.00       1               2,271.64
332-01        803414168    WHARRY JAMES D                                       76,000.00       1                 825.89
332-01        803414499    ANDREWS FLORA M                                      61,625.00       1                 627.96
332-01        803415173    CARPENTER ELIZABETH                                  46,500.00       1                 403.78
332-01        803415181    PATTERSON BOBBY J                                    28,000.00       1                 269.30
332-01        803415447    CASTELLANOS JESUS                                    37,500.00       1                 371.36
332-01        803415793    FORTIER CHRISTINE                                   160,300.00       1               1,710.81
332-01        803416064    KONSCHNIK JONATHAN                                  147,000.00       1               1,276.48
332-01        803416130    NEWTON LONNY                                        109,200.00       1               1,165.44
332-01        803416213    HAYES DAVID M                                       102,000.00       1               1,108.43
332-01        803416445    HUTCHISON KATHY K                                    80,000.00       1                 853.81
332-01        803416536    TOMLINSON HUE R                                      15,600.00       1                 154.49
332-01        803416734    ROBERTSON STANLEY                                   112,000.00       1               1,024.51
332-01        803416767    PORTER SELETHA                                       35,750.00       1                 371.17
332-01        803416783    CRAWFORD PERRY                                       51,200.00       1                 556.39
332-01        803416817    SMITH EDWARD A                                       69,200.00       1                 645.97
332-01        803417138    JOHNSON WILAHEMENI A                                 70,400.00       1                 765.03
332-01        803417666    GRUNDEN MARION N                                     57,035.00       1                 581.19
332-01        803417757    MACIAS OSCAR L                                      172,500.00       1               1,403.52
332-01        803418102    FIELDS MARCIA J                                      60,350.00       1                 644.09
332-01        803418185    JONES SHARON L                                       51,200.00       1                 566.37
332-01        803418284    ROBINSON MARY L                                      36,550.00       1                 393.63
332-01        803418433    HELLAND RANDY L                                      39,000.00       1                 465.96
332-01        803419068    IRELAND ANGELA                                       88,400.00       1                 858.60
332-01        803419126    LANG TIMOTHY J                                       40,000.00       1                 358.44
332-01        803419167    SANNER RUSSELL                                       34,400.00       1                 373.82
332-01        803419332    MITMAN EUGENE H III                                  57,000.00       1                 624.97
332-01        803419597    LEE KELLY F                                          67,600.00       1                 721.47
332-01        803420074    CLEGGETT CHARLES H                                   74,000.00       1                 732.82
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803406651             48,450.00    85.0     06/01/2003      10.500            57,000.00      Y
   803407154             46,150.00    65.9     05/01/2003      12.500            70,000.00      Y
   803407170             42,400.00    84.9     05/01/2002      13.625            49,900.00      Y
   803407329            101,525.20    80.0     06/01/2003      10.875           127,000.00      Y
   803407469             62,900.00    85.0     06/01/2002      11.875            74,000.00      Y
   803407493             85,800.00    65.0     05/01/2002      12.750           132,000.00      Y
   803407832            109,951.34    61.7     05/01/2003      10.000           178,000.00      Y
   803408038             56,700.00    90.0     05/01/2003      12.125            63,000.00      Y
   803408392            115,356.55    94.9     05/01/2002      10.750           121,500.00      Y
   803409101            170,000.00    85.0     06/01/2002      12.250           200,000.00      Y
   803409192            266,000.00    74.9     06/01/2002      11.000           355,000.00      Y
   803409317             34,500.00    75.0     06/01/2002      11.625            46,000.00      Y
   803409440             40,800.00    85.0     06/01/2002      13.625            48,000.00      Y
   803409515             59,500.00    79.3     05/01/2003      10.125            75,000.00      Y
   803409580             20,000.00    50.0     05/01/2003      12.125            40,000.00      Y
   803409606            192,500.00    70.0     06/01/2002      11.250           275,000.00      Y
   803409697             54,378.00    90.0     05/01/2002      10.750            60,420.00      Y
   803409705             32,400.00    80.0     06/01/2002      12.500            40,500.00      Y
   803409820             55,250.00    85.0     05/01/2002      10.375            65,000.00      Y
   803410679             50,000.00    58.8     05/01/2003      12.500            85,000.00      Y
   803411388             44,800.00    80.0     05/01/2002      13.000            56,000.00      Y
   803411867             79,500.00    75.0     06/01/2002      12.500           106,000.00      Y
   803411883             54,000.00    90.0     05/01/2002      10.500            60,000.00      Y
   803412378             76,800.00    80.0     05/01/2002       9.750            96,000.00      N
   803412543             39,604.24    57.1     06/01/2002      12.000            70,000.00      Y
   803412733             45,000.00    75.0     06/01/2002      13.750            60,000.00      Y
   803413343             90,000.00    90.0     06/01/2002       8.750           100,000.00      Y
   803413442             62,772.00    85.9     06/01/2002      10.375            73,000.00      Y
   803413475             33,750.00    90.0     06/01/2002      10.750            37,500.00      Y
   803413483             80,070.00    85.0     06/01/2002      11.875            94,200.00      Y
   803413533            226,986.02    80.0     02/01/2002      11.625           284,000.00      Y
   803414168             76,000.00    80.0     06/01/2003      12.750            95,000.00      Y
   803414499             61,625.00    85.0     06/01/2002      11.875            72,500.00      Y
   803415173             46,457.58    77.5     05/01/2003       9.875            60,000.00      Y
   803415181             28,000.00    62.2     06/01/2003      11.125            45,000.00      Y
   803415447             37,500.00    79.9     05/01/2003      11.500            46,900.00      Y
   803415793            160,300.00    70.0     06/01/2003      12.500           229,000.00      Y
   803416064            147,000.00    80.9     05/01/2002       9.875           181,600.00      Y
   803416130            109,200.00    65.0     05/01/2002      12.500           168,000.00      Y
   803416213            101,950.38    85.0     06/01/2003      12.750           120,000.00      Y
   803416445             79,958.83    80.0     06/01/2002      12.500           100,000.00      Y
   803416536             15,600.00    59.7     06/01/2003      11.500            26,100.00      Y
   803416734            112,000.00    80.0     05/01/2002      10.500           140,000.00      N
   803416767             35,750.00    65.0     05/01/2002      12.125            55,000.00      Y
   803416783             51,200.00    80.0     06/01/2002      12.750            64,000.00      Y
   803416817             69,200.00    80.0     05/01/2002      10.750            86,500.00      N
   803417138             70,400.00    80.0     05/01/2003      12.750            88,000.00      Y
   803417666             57,018.22    85.0     05/01/2002      11.875            67,100.00      Y
   803417757            172,408.20    75.0     05/01/2002       9.125           230,000.00      Y
   803418102             60,350.00    85.0     05/01/2002      12.500            71,000.00      Y
   803418185             51,200.00    80.0     05/01/2002      13.000            64,000.00      Y
   803418284             36,550.00    85.0     05/01/2003      12.625            43,000.00      Y
   803418433             39,000.00    65.0     05/01/2002      14.125            60,000.00      Y
   803419068             88,370.15    85.0     05/01/2002      11.250           104,000.00      Y
   803419126             40,000.00    63.4     06/01/2002      10.250            63,000.00      Y
   803419167             34,391.68    80.0     05/01/2003      12.750            43,000.00      Y
   803419332             57,000.00    60.0     05/01/2002      12.875            95,000.00      Y
   803419597             67,600.00    65.0     05/01/2003      12.500           104,000.00      Y
   803420074             73,952.47    80.0     05/01/2003      11.500            92,500.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 41
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803420116    NIGHTINGALE EMELY                                   101,700.00       1               1,036.32
332-01        803420124    VANHOOK GARY                                         38,000.00       1                 354.72
332-01        803420678    SENEGAL JUAN G                                       48,450.00       1                 517.09
332-01        803420785    COLURA ROBERT                                        36,800.00       1                 392.75
332-01        803420801    SIMMONS FRANKLIN                                     47,600.00       1                 508.01
332-01        803420819    BRANDEL DALIA                                       247,500.00       1               2,310.37
332-01        803420934    SEALEY CAROL                                         53,550.00       1                 499.88
332-01        803421304    WHITE STUART LEE                                     55,500.00       1                 497.34
332-01        803421585    MAO SAL                                              37,500.00       1                 357.13
332-01        803421593    FUNSTON LAREE                                        60,000.00       1                 611.40
332-01        803421726    BROWN JILL A                                         70,500.00       1                 691.44
332-01        803421742    BUCKMASTER JAMES D                                  119,920.00       1               1,245.06
332-01        803421858    BUTRIM JOHN V                                        85,000.00       1                 730.28
332-01        803422054    ARNOLD MATTHEW                                       59,200.00       1                 643.32
332-01        803422062    ROMERO STEVEN D                                     136,000.00       1               1,398.91
332-01        803422336    CANTEY DORIS FAYE                                    56,250.00       1                 509.29
332-01        803422369    BUTLER ANTHONY                                      203,575.00       1               2,172.67
332-01        803422757    WILSON TOMMIE LEE                                    38,200.00       1                 407.69
332-01        803423417    PARKER SIRLESTER A                                  106,500.00       1               1,064.83
332-01        803423888    FOUCH TASHIA                                         33,900.00       1                 361.80
332-01        803424233    BROWN PAUL                                           65,600.00       1                 738.51
332-01        803424662    MOSES MELINDA                                        40,000.00       1                 434.68
332-01        803425024    PERKINS JOY M                                       145,000.00       1               1,299.35
332-01        803425420    CONVERY DAWN M                                       39,040.00       1                 420.45
332-01        803425701    LINK MARTY                                           56,000.00       1                 619.47
332-01        803425859    GAISER NANCY C                                       52,200.00       1                 507.00
332-01        803426014    FRIERSON PIERRA                                     148,000.00       1               1,608.31
332-01        803426238    MACON BERTRAM D                                      60,000.00       1                 699.07
332-01        803426543    FLOOD CONNIE                                        100,360.00       1               1,139.67
332-01        803427566    CHAMBLEE ANTHONY                                     37,825.00       1                 378.19
332-01        803427780    EDWARDS WILLIAM C                                   156,500.00       1               1,373.40
332-01        803427905    KELLY IRENE A                                        36,000.00       1                 366.84
332-01        803428101    HOWARD RICKY E                                      107,100.00       1               1,143.03
332-01        803428614    GYURE RICHARD M                                     105,300.00       1                 924.08
332-01        803428721    SPURGEON JERRY L SR                                  28,000.00       1                 288.01
332-01        803429711    SHINAULT FRANK                                       85,600.00       1                 930.21
332-01        803430255    STROUSE JEFFREY                                      56,000.00       1                 481.13
332-01        803430313    KHAN SHABIRA S                                       37,000.00       1                 384.15
332-01        803430370    SCOTT TIMOTHY                                        96,000.00       1               1,005.98
332-01        803430735    MATSUURA IKUO                                       101,700.00       1                 949.35
332-01        803430891    RAY CAROLE A                                         34,450.00       1                 367.67
332-01        803431238    DIDIO TONY S                                        133,200.00       1               1,473.46
332-01        803431659    TUZO-PUTMON ANGELA                                  110,500.00       1               1,200.80
332-01        803431667    BALTHASER MICHAEL L                                  45,900.00       1                 433.38
332-01        803432228    TESTER TONY                                          49,215.00       1                 506.23
332-01        803432343    ATKINSON CALVIN                                      52,000.00       1                 565.08
332-01        803432863    COULTER JASON                                        51,000.00       1                 544.30
332-01        803432889    GUGINO MARK C                                        38,400.00       1                 362.07
332-01        803433275    WOOD DOROTHY                                         66,750.00       1                 616.83
332-01        803433853    HEARD ANTHONY J                                      73,950.00       1                 635.34
332-01        803434364    WILLIAMS BEVERLY D                                   67,500.00       1                 617.45
332-01        803434927    LEFFLER WILLIAM R JR                                 35,000.00       1                 323.44
332-01        803436674    MULBAH TIPLAH                                        78,000.00       1                 908.79
332-01        803436807    VANDIFORD KENNETH EARL                               70,400.00       1                 834.15
332-01        803437573    COLEMAN LEWIS C                                      54,400.00       1                 482.43
332-01        803437672    LEROY JOHN                                           85,200.00       1                 909.30
332-01        803437680    ILLARRAMENDI ROGELIO                                110,415.00       1               1,178.41
332-01        803437979    SNOW ELLA L                                         118,800.00       1               1,165.15
332-01        803438175    HENGOED MARK E                                       71,100.00       1                 650.38
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803420116            101,700.00    90.0     05/01/2002      11.875           113,000.00      Y
   803420124             38,000.00    62.2     06/01/2003      10.750            61,000.00      Y
   803420678             48,450.00    85.0     06/01/2002      12.500            57,000.00      Y
   803420785             36,790.58    80.0     05/01/2002      12.500            46,000.00      Y
   803420801             47,575.52    85.0     06/01/2003      12.500            56,000.00      Y
   803420819            247,406.82    90.0     05/01/2002      10.750           275,000.00      Y
   803420934             53,550.00    90.0     05/01/2002      10.750            59,500.00      Y
   803421304             55,500.00    61.8     05/01/2003      10.250            89,700.00      N
   803421585             37,500.00    75.0     05/01/2003      11.000            50,000.00      Y
   803421593             59,982.35    80.0     05/01/2002      11.875            75,000.00      Y
   803421726             70,500.00    75.0     05/01/2002      11.375            94,000.00      Y
   803421742            119,886.63    80.0     05/01/2002      12.125           149,900.00      Y
   803421858             84,920.37    80.9     05/01/2003       9.750           105,000.00      Y
   803422054             59,200.00    80.0     05/01/2002      12.750            74,000.00      Y
   803422062            136,000.00    85.0     05/01/2002      12.000           160,000.00      Y
   803422336             56,250.00    74.5     06/01/2003      10.375            75,500.00      N
   803422369            203,575.00    85.0     06/01/2003      12.500           239,500.00      Y
   803422757             38,190.92    82.1     05/01/2003      12.500            46,500.00      Y
   803423417            106,500.00    60.8     05/01/2002      11.625           175,000.00      Y
   803423888             33,900.00    84.9     05/01/2002      12.500            39,900.00      Y
   803424233             65,600.00    80.0     06/01/2003      13.250            82,000.00      Y
   803424662             40,000.00    78.4     06/01/2003      12.750            51,000.00      Y
   803425024            144,939.19    69.7     05/01/2002      10.250           208,000.00      Y
   803425420             39,040.00    80.0     05/01/2003      12.625            48,800.00      Y
   803425701             56,000.00    80.0     06/01/2002      13.000            70,000.00      Y
   803425859             52,200.00    90.0     05/01/2002      11.250            58,000.00      Y
   803426014            148,000.00    80.0     06/01/2003      12.750           185,000.00      Y
   803426238             60,000.00    80.0     05/01/2002      13.750            75,000.00      Y
   803426543            100,360.00    80.0     06/01/2003      13.375           125,450.00      Y
   803427566             37,813.24    85.0     05/01/2002      11.625            44,500.00      Y
   803427780            156,500.00    69.5     06/01/2002      10.000           225,000.00      Y
   803427905             36,000.00    90.0     05/01/2002      11.875            40,000.00      Y
   803428101            107,100.00    85.0     06/01/2003      12.500           126,000.00      Y
   803428614            105,300.00    90.0     06/01/2003      10.000           117,000.00      Y
   803428721             28,000.00    80.0     05/01/2003      12.000            35,000.00      Y
   803429711             85,579.29    80.0     05/01/2002      12.750           107,000.00      Y
   803430255             55,973.87    76.7     05/01/2002       9.750            73,000.00      Y
   803430313             37,000.00    48.6     06/01/2002      12.125            76,000.00      Y
   803430370             96,000.00    80.0     06/01/2002      12.250           120,000.00      Y
   803430735            101,700.00    90.0     06/01/2003      10.750           113,000.00      Y
   803430891             34,450.00    65.0     05/01/2003      12.500            53,000.00      Y
   803431238            133,169.54    80.0     05/01/2002      13.000           166,500.00      Y
   803431659            110,446.24    85.0     05/01/2002      12.750           130,000.00      Y
   803431667             45,900.00    85.0     05/01/2002      10.500            54,000.00      Y
   803432228             49,215.00    85.0     06/01/2002      12.000            57,900.00      Y
   803432343             52,000.00    80.0     06/01/2003      12.750            65,000.00      Y
   803432863             51,000.00    85.0     06/01/2003      12.500            60,000.00      Y
   803432889             38,400.00    80.0     06/01/2002      10.875            48,000.00      Y
   803433275             66,750.00    75.0     06/01/2002      10.625            89,000.00      N
   803433853             73,950.00    85.0     06/01/2002       9.750            87,000.00      Y
   803434364             67,500.00    90.0     05/01/2003      10.500            75,000.00      Y
   803434927             35,000.00    65.4     06/01/2003      10.625            53,500.00      Y
   803436674             78,000.00    65.0     05/01/2002      13.750           120,000.00      Y
   803436807             70,400.00    80.0     06/01/2002      14.000            88,000.00      Y
   803437573             54,400.00    80.0     06/01/2002      10.125            68,000.00      N
   803437672             85,200.00    80.0     05/01/2002      12.500           106,500.00      Y
   803437680            110,386.75    85.0     05/01/2002      12.500           129,900.00      Y
   803437979            118,721.59    90.0     06/01/2003      11.375           132,000.00      Y
   803438175             71,100.00    90.0     05/01/2002      10.500            79,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 42
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803438415    GURCZESKI MICHAEL E                                  62,475.00       1                 630.63
332-01        803439033    MCBRIDE JERVONNA C                                   24,650.00       1                 232.42
332-01        803439645    GRAHAM FELICIA L                                     67,500.00       1                 687.83
332-01        803440098    GROVES ROBERT POWELL                                 63,000.00       1                 588.10
332-01        803440726    GIRVEN JASON L                                       80,800.00       1                 949.39
332-01        803440874    MEEKS KATHY                                          56,100.00       1                 528.96
332-01        803441542    BROWN TIMOTHY                                       140,000.00       1               1,215.69
332-01        803441674    OTT KEITH                                           100,000.00       1                 859.15
332-01        803442599    MERCER MELODY                                        30,000.00       1                 274.43
332-01        803442854    GIBNEY JAMES E                                       47,450.00       1                 506.41
332-01        803443282    HOUSEY RODNEY                                        68,000.00       1                 699.46
332-01        803443753    ZORNES WILLIAM                                       40,150.00       1                 356.06
332-01        803443845    CROSS LORINE C                                       36,750.00       1                 360.43
332-01        803444090    HARMON LANA                                          31,450.00       1                 311.45
332-01        803444389    CHERRINGTON ROBERT G                                 83,000.00       1                 660.39
332-01        803444561    BA CARLA                                             56,693.00       1                 594.08
332-01        803444660    NIESKENS MERLE H                                    140,200.00       1               1,455.62
332-01        803444736    MCDOUGALD JOE L                                      86,400.00       1                 905.38
332-01        803445360    DAVIS MICHAEL S                                      92,000.00       1                 981.88
332-01        803446608    DAVENPORT ROBERT B III                              138,000.00       1               1,366.60
332-01        803447184    HARRIS JAMES F                                       59,500.00       1                 669.83
332-01        803447499    RICERETO DAVID                                      243,000.00       1               2,499.53
332-01        803449412    RODGERS DORIS J                                      65,600.00       1                 662.17
332-01        803450303    KENDALL PAUL E                                       24,000.00       1                 215.06
332-01        803450535    DELONG LESTER G                                      45,825.00       1                 489.07
332-01        803450543    LUTZ MARY ALICE                                      39,555.00       1                 399.28
332-01        803450592    BOWDEN BANE E                                        61,600.00       1                 627.70
332-01        803450667    JOHNSON SIDNEY                                       60,550.00       1                 622.82
332-01        803450766    MATHEWS DIANNA                                       56,800.00       1                 617.24
332-01        803451335    CASTALDO ROBERT M                                   102,100.00       1               1,149.41
332-01        803451574    GALLAGHER ROSEMARIE S                                33,600.00       1                 391.48
332-01        803451814    DEW LINDA A                                          85,200.00       1                 892.81
332-01        803451905    GIRARD BEVERLY J                                     65,400.00       1                 672.71
332-01        803452036    GIRARD BEVERLY J                                     45,000.00       1                 437.07
332-01        803452127    HITTS GEORGE                                         61,100.00       1                 705.86
332-01        803452234    KRIEGER LISA J                                       48,000.00       1                 563.99
332-01        803452325    STONE ELEEN                                         255,000.00       1               2,380.38
332-01        803452374    RUSHFORD MICHELLE L                                  55,250.00       1                 568.31
332-01        803452515    WILLIAMS ROBERT G                                    69,700.00       1                 743.88
332-01        803452622    BABINEAUX BABIRETTE                                  94,500.00       1                 846.82
332-01        803453075    SPEARS ADA M                                         30,000.00       1                 331.86
332-01        803453638    LINDSTROM JOANIE D                                  164,250.00       1               1,533.24
332-01        803453695    SWENDSON BRUCE                                       47,500.00       1                 497.75
332-01        803454867    KALE LARRY                                           86,250.00       1                 733.12
332-01        803455203    SIMPSON DAVID A                                      46,800.00       1                 415.03
332-01        803455310    LUMLEY CHRISTINE                                     37,615.00       1                 452.79
332-01        803455344    LARA RAYMOND                                         61,600.00       1                 669.40
332-01        803455435    LANTEIGNE RICHARD M                                  88,000.00       1                 829.74
332-01        803456938    MAJI JOSEPH E                                        62,400.00       1                 606.07
332-01        803457167    MCCOOL DONIELLE                                      26,000.00       1                 277.49
332-01        803457324    MORAGNE SHIRLEY                                     118,000.00       1               1,282.30
332-01        803458124    WHALEY BARBARA J                                     62,000.00       1                 673.75
332-01        803458298    BERMEO JORGE                                        104,000.00       1               1,089.81
332-01        803458322    GIBBONS STEPHEN K                                    41,250.00       1                 480.61
332-01        803459213    FRUTKIN LAWRENCE D                                  112,789.00       1               1,074.12
332-01        803459577    LAMBETH SCOTT E                                      85,050.00       1                 809.95
332-01        803459825    MCCUTCHEN MARGARET E                                 50,250.00       1                 478.54
332-01        803460260    ZANE THOMAS J                                        68,850.00       1                 708.20
332-01        803460971    KUNCO PAUL                                           72,200.00       1                 593.97
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803438415             62,475.00    85.0     05/01/2003      11.750            73,500.00      Y
   803439033             24,650.00    85.0     06/01/2002      10.875            29,000.00      Y
   803439645             67,500.00    75.0     05/01/2002      11.875            90,000.00      N
   803440098             62,903.82    90.0     01/01/2003      10.750            70,000.00      Y
   803440726             80,800.00    80.0     06/01/2002      13.875           101,000.00      Y
   803440874             56,100.00    85.0     06/01/2002      10.875            66,000.00      Y
   803441542            139,872.26    80.0     05/01/2002       9.875           175,000.00      Y
   803441674            100,000.00    80.0     06/01/2002       9.750           125,000.00      N
   803442599             30,000.00    80.0     06/01/2002      10.500            37,500.00      Y
   803442854             47,450.00    65.0     06/01/2002      12.500            73,000.00      Y
   803443282             68,000.00    85.0     06/01/2003      12.000            80,000.00      Y
   803443753             40,150.00    73.0     06/01/2002      10.125            55,000.00      Y
   803443845             36,750.00    75.0     06/01/2002      11.375            49,000.00      Y
   803444090             31,439.95    85.0     05/01/2003      11.500            37,000.00      Y
   803444389             83,000.00    61.4     06/01/2002       8.875           135,000.00      Y
   803444561             56,693.00    80.9     06/01/2002      12.250            70,000.00      Y
   803444660            140,160.98    84.9     05/01/2002      12.125           165,000.00      Y
   803444736             86,400.00    80.0     06/01/2002      12.250           108,000.00      Y
   803445360             92,000.00    80.0     06/01/2003      12.500           115,000.00      Y
   803446608            138,000.00    67.9     06/01/2003      11.500           203,000.00      Y
   803447184             59,500.00    80.0     06/01/2002      13.250            74,375.00      Y
   803447499            243,000.00    90.0     06/01/2003      12.000           270,000.00      Y
   803449412             65,600.00    80.0     05/01/2002      11.750            82,000.00      Y
   803450303             24,000.00    80.0     06/01/2002      10.250            30,000.00      N
   803450535             45,825.00    65.0     06/01/2002      12.500            70,500.00      Y
   803450543             39,555.00    85.9     06/01/2003      11.750            46,000.00      Y
   803450592             61,600.00    89.9     05/01/2002      11.875            68,500.00      Y
   803450667             60,550.00    70.0     06/01/2002      12.000            86,500.00      Y
   803450766             56,800.00    80.0     05/01/2003      12.750            71,000.00      Y
   803451335            102,027.35    80.7     05/01/2003      13.250           126,500.00      Y
   803451574             33,600.00    80.0     05/01/2002      13.750            42,000.00      Y
   803451814             85,200.00    80.0     06/01/2002      12.250           106,500.00      Y
   803451905             65,400.00    84.9     05/01/2002      12.000            77,000.00      Y
   803452036             45,000.00    75.0     05/01/2002      11.250            60,000.00      N
   803452127             61,100.00    65.0     06/01/2002      13.625            94,000.00      Y
   803452234             48,000.00    78.6     06/01/2002      13.875            61,000.00      Y
   803452325            255,000.00    80.9     05/01/2002      10.750           315,000.00      Y
   803452374             55,218.22    85.0     06/01/2003      12.000            65,000.00      Y
   803452515             69,700.00    85.0     06/01/2002      12.500            82,000.00      Y
   803452622             94,500.00    90.0     05/01/2002      10.250           105,000.00      Y
   803453075             30,000.00    80.0     06/01/2002      13.000            37,500.00      Y
   803453638            164,250.00    90.0     05/01/2003      10.750           182,500.00      Y
   803453695             47,500.00    73.0     06/01/2003      12.250            65,000.00      Y
   803454867             86,250.00    75.0     06/01/2002       9.625           115,000.00      Y
   803455203             46,800.00    80.0     06/01/2003      10.125            58,500.00      Y
   803455310             37,615.00    75.9     06/01/2003      14.000            49,500.00      Y
   803455344             61,600.00    80.0     05/01/2003      12.750            77,000.00      Y
   803455435             88,000.00    80.0     06/01/2002      10.875           110,000.00      Y
   803456938             62,400.00    65.0     06/01/2002      11.250            96,000.00      Y
   803457167             26,000.00    65.0     06/01/2002      12.500            40,000.00      Y
   803457324            118,000.00    79.7     06/01/2002      12.750           148,000.00      Y
   803458124             61,969.84    75.6     05/01/2002      12.750            82,000.00      Y
   803458298            104,000.00    65.0     06/01/2002      12.250           160,000.00      Y
   803458322             41,250.00    75.0     06/01/2002      13.750            55,000.00      Y
   803459213            112,789.00    89.9     05/01/2002      11.000           125,322.00      Y
   803459577             85,050.00    90.0     05/01/2002      11.000            94,500.00      Y
   803459825             50,250.00    72.8     06/01/2003      11.000            69,000.00      N
   803460260             68,685.58    85.0     01/01/2002      12.000            81,000.00      Y
   803460971             72,124.85    80.2     06/01/2002       9.250            90,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 43
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803461193    KAMPE CRAIG V                                        61,200.00       1                 653.16
332-01        803461847    GARCIA CORNELIO                                     220,000.00       1               2,262.95
332-01        803462340    OYER SCOTT A                                         25,000.00       1                 264.40
332-01        803462530    TIRADO CARLOS                                        23,500.00       1                 230.48
332-01        803462555    SMITH LUM                                           130,000.00       1               1,387.43
332-01        803462720    GIBBS ARLESA B                                      180,579.00       1               1,840.10
332-01        803462878    BOWMAN KEITH A                                       69,547.00       1                 668.89
332-01        803463223    JACKSON LUCY H                                      104,000.00       1               1,211.72
332-01        803463686    GONZALEZ ARTHUR                                      93,000.00       1                 956.61
332-01        803463819    POWERS DEMETRICE E                                   57,600.00       1                 625.94
332-01        803465137    KAUR KULWANT                                        162,500.00       1               1,702.83
332-01        803465350    MARTIN RANDALL C                                     56,000.00       1                 512.25
332-01        803465616    DICKMANN DOUGLAS D                                   39,360.00       1                 408.65
332-01        803465673    SHAFFER CHARLES                                     106,400.00       1               1,114.96
332-01        803466101    TOURIS NICHOLAS                                     225,600.00       1               1,917.58
332-01        803466572    DAISE DIANA                                          45,600.00       1                 486.67
332-01        803467042    WILKES TYRONE                                        25,600.00       1                 283.19
332-01        803467281    MCINTYRE SCOTT W                                     63,800.00       1                 680.91
332-01        803467331    WALLACE CHRISTOPHE M                                 51,000.00       1                 544.30
332-01        803467554    POSTON MICHAEL                                       56,000.00       1                 619.47
332-01        803467752    GEORGE JOSHUA AARON                                  60,350.00       1                 518.50
332-01        803467968    WALL RICHARD                                         74,700.00       1                 683.31
332-01        803468222    WODARSKI GERALDINE A                                 67,050.00       1                 625.90
332-01        803468412    WAY ROXENE M                                         25,600.00       1                 229.40
332-01        803468446    SMAIL ALLEN W                                        93,960.00       1                 877.10
332-01        803468941    BATTAGLIA KELLY                                      62,320.00       1                 653.05
332-01        803470137    HELMICK MELISSA                                      54,825.00       1                 516.94
332-01        803470152    POLLARD NELSON                                       94,355.00       1                 907.49
332-01        803470400    CONGER TONYA M                                       52,700.00       1                 572.69
332-01        803470566    PAYLOR TODD L                                       142,200.00       1               1,182.75
332-01        803470673    SKEEN ANTHONY                                        88,000.00       1                 922.15
332-01        803470855    PECK DANIEL J                                        45,000.00       1                 457.41
332-01        803471325    SEALEY CAROL                                         78,800.00       1                 706.13
332-01        803471499    PEREZ PEDRO                                         149,100.00       1               1,591.28
332-01        803471515    YARBROUGH SHIRLEY                                    31,125.00       1                 332.18
332-01        803471648    CARRAWAY SAMUEL                                      38,200.00       1                 407.69
332-01        803471721    GONZALEZ ARMANDO                                    152,000.00       1               1,476.32
332-01        803471804    SHEA TREVOR L                                       195,500.00       1               2,086.49
332-01        803471895    KINNEY BERTHA                                        41,600.00       1                 384.42
332-01        803472539    KELLY NANCY C                                        72,000.00       1                 796.46
332-01        803472596    HERD FRANK                                          189,000.00       1               1,764.28
332-01        803473412    BLACKBURN RANDALL L                                  81,600.00       1                 723.65
332-01        803473891    RODGERS ANGELA                                       59,500.00       1                 583.55
332-01        803474121    DORSEY THOMAS E                                     110,000.00       1               1,057.96
332-01        803474162    FAY YVONNE                                          180,306.00       1               1,785.55
332-01        803474238    DAVIS LASHAWN                                        43,500.00       1                 389.80
332-01        803474618    ALEXANDER RICHARD                                   492,300.00       1               4,595.53
332-01        803474774    EDWARDS BOBBY                                        99,000.00       1                 924.15
332-01        803475862    GASIOREK WALTER                                      70,400.00       1                 683.77
332-01        803475946    IRVING SHERON                                        81,200.00       1                 757.99
332-01        803476043    BETTS JUSTINE                                        97,500.00       1                 993.53
332-01        803476423    PITTMAN CHRISTA SHAW                                 89,250.00       1                 808.08
332-01        803476530    MITCHELL RONALD M                                    28,475.00       1                 239.43
332-01        803476837    COOPER ROBERT D                                      56,250.00       1                 551.68
332-01        803477173    COSTELLO RICHARD H                                  102,045.00       1                 802.79
332-01        803477496    SUMBLER SUSAN P                                     164,600.00       1               1,384.05
332-01        803477835    SPEARS ANTHONY                                       68,000.00       1                 725.73
332-01        803478312    HAWKINS ROBERT L                                    106,250.00       1               1,072.50
332-01        803478619    BROWN RAE L                                          47,000.00       1                 447.59
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803461193             61,200.00    85.0     06/01/2002      12.500            72,000.00      Y
   803461847            220,000.00    80.0     06/01/2003      12.000           275,000.00      Y
   803462340             25,000.00    49.0     06/01/2003      12.375            51,000.00      Y
   803462530             23,500.00    81.0     05/01/2003      11.375            29,000.00      Y
   803462555            130,000.00    74.2     06/01/2002      12.500           175,000.00      Y
   803462720            180,579.00    85.9     06/01/2002      11.875           210,000.00      Y
   803462878             69,498.51    89.9     03/01/2002      11.125            77,275.00      Y
   803463223            104,000.00    65.0     05/01/2002      13.750           160,000.00      Y
   803463686             93,000.00    94.9     05/01/2003      12.000            97,900.00      Y
   803463819             57,586.06    80.0     05/01/2002      12.750            72,000.00      Y
   803465137            162,500.00    65.0     06/01/2002      12.250           250,000.00      Y
   803465350             56,000.00    83.5     06/01/2003      10.500            67,000.00      Y
   803465616             39,360.00    48.0     06/01/2002      12.125            82,000.00      Y
   803465673            106,400.00    80.0     06/01/2003      12.250           133,000.00      Y
   803466101            225,600.00    80.0     06/01/2002       9.625           282,000.00      Y
   803466572             45,600.00    80.0     06/01/2002      12.500            57,000.00      Y
   803467042             25,600.00    80.0     06/01/2002      13.000            32,000.00      Y
   803467281             63,800.00    79.9     06/01/2002      12.500            79,800.00      Y
   803467331             51,000.00    85.0     06/01/2003      12.500            60,000.00      Y
   803467554             56,000.00    80.0     06/01/2002      13.000            70,000.00      Y
   803467752             60,350.00    85.0     05/01/2002       9.750            71,000.00      Y
   803467968             74,700.00    90.0     06/01/2003      10.500            83,000.00      Y
   803468222             67,050.00    90.0     06/01/2003      10.750            74,500.00      Y
   803468412             25,568.67    80.0     05/01/2002      10.250            32,000.00      N
   803468446             93,888.93    90.0     06/01/2002      10.750           104,400.00      Y
   803468941             62,320.00    80.0     06/01/2002      12.250            77,900.00      Y
   803470137             54,804.91    85.0     06/01/2002      10.875            64,500.00      Y
   803470152             94,355.00    83.5     06/01/2002      11.125           113,000.00      Y
   803470400             52,674.36    85.0     06/01/2002      12.750            62,000.00      Y
   803470566            142,055.82    90.0     05/01/2002       9.375           158,000.00      Y
   803470673             87,952.12    80.0     06/01/2002      12.250           110,000.00      Y
   803470855             45,000.00    57.6     06/01/2003      11.500            78,000.00      Y
   803471325             78,800.00    80.0     05/01/2002      10.250            98,500.00      N
   803471499            149,100.00    64.9     06/01/2002      12.500           229,500.00      Y
   803471515             31,125.00    75.0     05/01/2003      12.500            41,500.00      Y
   803471648             38,200.00    84.8     06/01/2002      12.500            45,000.00      Y
   803471721            152,000.00    80.8     05/01/2002      11.250           188,000.00      Y
   803471804            195,500.00    85.0     06/01/2003      12.500           230,000.00      Y
   803471895             41,600.00    80.0     06/01/2003      10.625            52,000.00      Y
   803472539             72,000.00    80.0     06/01/2002      13.000            90,000.00      Y
   803472596            189,000.00    90.0     06/01/2002      10.750           210,000.00      Y
   803473412             81,600.00    80.0     06/01/2002      10.125           102,000.00      Y
   803473891             59,500.00    85.0     06/01/2002      11.375            70,000.00      Y
   803474121            110,000.00    84.6     06/01/2002      11.125           130,000.00      Y
   803474162            180,306.00    90.0     05/01/2003      11.500           200,340.00      Y
   803474238             43,500.00    75.0     06/01/2002      10.250            58,000.00      N
   803474618            492,300.00    90.0     05/01/2002      10.750           547,000.00      Y
   803474774             99,000.00    90.0     06/01/2002      10.750           110,000.00      Y
   803475862             70,400.00    80.0     06/01/2003      11.250            88,000.00      Y
   803475946             81,169.43    88.2     05/01/2002      10.750            92,000.00      Y
   803476043             97,500.00    51.3     06/01/2002      11.875           190,000.00      Y
   803476423             89,250.00    75.0     06/01/2002      10.375           119,000.00      Y
   803476530             28,475.00    85.0     06/01/2002       9.500            33,500.00      Y
   803476837             56,212.87    75.0     05/01/2003      11.375            75,000.00      Y
   803477173            101,927.15    80.9     05/01/2002       8.750           126,000.00      Y
   803477496            164,519.03    79.5     05/01/2002       9.500           207,000.00      Y
   803477835             68,000.00    85.0     06/01/2003      12.500            80,000.00      Y
   803478312            106,250.00    85.0     06/01/2003      11.750           125,000.00      Y
   803478619             47,000.00    69.6     06/01/2002      11.000            67,500.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 44
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803479807    WIEDER SUZANNE T                                     86,400.00       1               1,049.43
332-01        803480128    ALORE BRIAN                                         180,200.00       1               1,870.92
332-01        803480169    BECCLES BENJAMIN E                                  259,680.00       1               1,950.89
332-01        803480235    WILSON MARCUS D                                     106,250.00       1               1,042.06
332-01        803480342    MARTIN MICHAEL                                       20,000.00       1                 179.22
332-01        803480912    MCCLUSKY WALTER                                      42,250.00       1                 382.53
332-01        803481456    OWEN PAUL                                           153,850.00       1               1,762.22
332-01        803481936    APARA AJAMU                                          40,420.00       1                 431.39
332-01        803482371    NEVINS J DE                                          57,850.00       1                 611.80
332-01        803483452    MOON IRA J III                                       69,000.00       1                 605.52
332-01        803483783    TEEMS RANDY                                         134,725.00       1               1,359.93
332-01        803483817    ROCK MILTON                                          46,800.00       1                 436.87
332-01        803483858    WALTERS JANET M                                      65,250.00       1                 709.07
332-01        803483866    KEITT RHONDA                                        148,000.00       1               1,465.63
332-01        803484500    SCHORI KENNETH D                                     56,700.00       1                 539.97
332-01        803484559    BUCHANAN ENID D                                      91,400.00       1                 957.78
332-01        803485127    ABEYTA JOHN C                                       149,000.00       1               1,266.48
332-01        803485390    CHAMBERLAIN JEFFREY R                               168,300.00       1               1,698.84
332-01        803485853    COLLINS L KATE                                       84,800.00       1                 872.26
332-01        803486166    MOREFIELD JOHN R                                    176,800.00       1               1,667.03
332-01        803486380    VIVEROS MARIA A                                      87,388.00       1                 823.97
332-01        803486513    WHALON ERIC J                                        68,900.00       1                 735.34
332-01        803486745    LINGENFELTER HARRY E                                 57,800.00       1                 616.87
332-01        803486810    HAMPTON JAMES JR                                    135,000.00       1               1,184.72
332-01        803487925    CESANEK MICHAEL                                      75,600.00       1                 691.54
332-01        803489046    KRIEG ELAINE B                                       96,000.00       1                 842.47
332-01        803489160    SPIKES ROBERT                                        68,800.00       1                 849.34
332-01        803489277    PAESCH JOSEPH MICHAEL JR                            117,430.00       1               1,379.78
332-01        803489848    WHITFIELD DACKARY S                                  68,000.00       1                 584.23
332-01        803490390    HERMAN ALBERT H                                      38,500.00       1                 470.83
332-01        803490515    RAGIN BARBARA                                        62,000.00       1                 685.84
332-01        803490564    ROBINSON ANNETTE                                     47,600.00       1                 408.96
332-01        803490580    MITCHELL CHARLES E                                   85,500.00       1                 798.13
332-01        803491661    HICKEY JOHN                                         194,650.00       1               1,817.02
332-01        803491885    YANQUI VINICIO                                      232,000.00       1               2,725.97
332-01        803492149    BURLINGAME KENNETH                                   48,000.00       1                 443.57
332-01        803492164    REED CINDY S                                         82,880.00       1                 949.32
332-01        803493246    SEBASTIANI JAMIE                                    115,200.00       1               1,251.87
332-01        803493303    BOLES-EL ANNA E                                      74,750.00       1                 797.77
332-01        803493410    PAYNE BILLY WAYNE                                   113,050.00       1               1,206.53
332-01        803493519    NEAL THERESA A                                      106,400.00       1               1,156.24
332-01        803493691    WRIGHT WENDY                                         42,000.00       1                 315.53
332-01        803495001    PARISI SAMMY                                         64,800.00       1                 761.39
332-01        803495563    HENDRICKS BRENDA K                                   58,000.00       1                 552.35
332-01        803495571    WRIGHT DAWN M                                       136,800.00       1               1,499.93
332-01        803495670    CAUDLE DANA M                                        91,800.00       1                 780.29
332-01        803495803    BOROUGHS KEVIN                                       57,600.00       1                 537.69
332-01        803496314    NELSON KATHY R                                      157,410.00       1               1,469.39
332-01        803496694    PLACENCIA MANUEL                                     55,800.00       1                 547.27
332-01        803496850    SAAB HUSSEIN                                         81,250.00       1                 743.23
332-01        803496959    MOORE DEBRA LYNN                                     94,250.00       1               1,005.89
332-01        803497056    HYDE ELLIOTT                                         47,000.00       1                 438.74
332-01        803497387    KROOP LEE                                           105,000.00       1                 882.90
332-01        803497700    STEIN CYNTHIA                                       101,500.00       1                 985.83
332-01        803497767    BUTLER RAVEN LYNN                                   112,000.00       1               1,045.50
332-01        803498211    ROBLES ALVINO                                        88,000.00       1               1,016.62
332-01        803498492    HERRMANN DONALD J                                    54,000.00       1                 634.49
332-01        803499177    SMITH MICHAEL                                        57,150.00       1                 533.48
332-01        803499219    LIVINSTON GENERAL                                   110,500.00       1               1,083.74
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803479807             86,385.57    80.0     05/01/2002      14.375           108,000.00      Y
   803480128            180,149.85    85.0     05/01/2002      12.125           212,000.00      Y
   803480169            259,514.41    85.9     05/01/2002       8.250           302,000.00      Y
   803480235            106,250.00    85.0     06/01/2002      11.375           125,000.00      Y
   803480342             20,000.00    80.0     06/01/2002      10.250            25,000.00      N
   803480912             42,215.37    65.0     06/01/2003      10.375            65,000.00      Y
   803481456            153,850.00    85.0     06/01/2002      13.500           181,000.00      Y
   803481936             40,420.00    64.1     06/01/2003      12.500            63,000.00      Y
   803482371             57,850.00    78.1     06/01/2002      12.375            74,000.00      Y
   803483452             69,000.00    69.0     06/01/2002      10.000           100,000.00      Y
   803483783            134,684.25    85.0     05/01/2002      11.750           158,500.00      Y
   803483817             46,800.00    90.0     06/01/2002      10.750            52,000.00      Y
   803483858             65,250.00    79.9     06/01/2002      12.750            81,618.00      Y
   803483866            148,000.00    80.0     06/01/2002      11.500           185,000.00      Y
   803484500             56,659.37    90.0     06/01/2003      11.000            63,000.00      Y
   803484559             91,400.00    80.8     06/01/2002      12.250           113,000.00      Y
   803485127            149,000.00    77.2     06/01/2002       9.625           193,000.00      Y
   803485390            168,300.00    85.0     06/01/2002      11.750           198,000.00      Y
   803485853             84,800.00    80.0     06/01/2003      12.000           106,000.00      Y
   803486166            176,800.00    85.0     06/01/2002      10.875           208,000.00      Y
   803486380             87,388.00    75.9     06/01/2002      10.875           115,000.00      Y
   803486513             68,900.00    65.0     06/01/2002      12.500           106,000.00      Y
   803486745             57,800.00    64.9     06/01/2003      12.500            89,000.00      Y
   803486810            135,000.00    90.0     06/01/2002      10.000           150,000.00      Y
   803487925             75,600.00    90.0     06/01/2003      10.500            84,000.00      Y
   803489046             95,957.53    76.8     06/01/2002      10.000           125,000.00      Y
   803489160             68,800.00    80.0     05/01/2003      14.625            86,000.00      Y
   803489277            117,430.00    80.9     06/01/2003      13.875           145,000.00      Y
   803489848             68,000.00    80.0     06/01/2003       9.750            85,000.00      N
   803490390             38,500.00    70.0     06/01/2002      14.250            55,000.00      Y
   803490515             62,000.00    72.9     06/01/2003      13.000            85,000.00      Y
   803490564             47,555.40    68.0     06/01/2003       9.750            70,000.00      Y
   803490580             85,500.00    90.0     06/01/2002      10.750            95,000.00      Y
   803491661            194,650.00    85.0     06/01/2002      10.750           229,000.00      Y
   803491885            232,000.00    80.0     06/01/2002      13.875           290,000.00      Y
   803492149             48,000.00    80.0     05/01/2003      10.625            60,000.00      Y
   803492164             82,880.00    80.0     05/01/2002      13.500           103,600.00      Y
   803493246            115,200.00    80.0     06/01/2002      12.750           144,000.00      Y
   803493303             74,750.00    65.0     06/01/2002      12.500           115,000.00      Y
   803493410            113,050.00    85.0     06/01/2003      12.500           133,000.00      Y
   803493519            106,400.00    80.0     06/01/2002      12.750           133,000.00      Y
   803493691             42,000.00    60.8     06/01/2002       8.250            69,000.00      Y
   803495001             64,800.00    80.0     06/01/2002      13.875            81,000.00      Y
   803495563             57,958.45    78.9     06/01/2002      11.000            73,500.00      Y
   803495571            136,800.00    80.0     06/01/2002      12.875           171,000.00      Y
   803495670             91,800.00    85.0     06/01/2002       9.625           108,000.00      Y
   803495803             57,600.00    90.0     06/01/2003      10.750            64,000.00      Y
   803496314            157,410.00    90.0     05/01/2002      10.750           174,900.00      Y
   803496694             55,800.00    85.8     06/01/2003      11.375            65,000.00      Y
   803496850             81,250.00    65.0     06/01/2002      10.500           125,000.00      N
   803496959             94,250.00    65.0     06/01/2002      12.500           145,000.00      Y
   803497056             47,000.00    47.2     06/01/2002      10.750            99,500.00      Y
   803497387            105,000.00    70.0     06/01/2003       9.500           150,000.00      N
   803497700            101,500.00    58.0     06/01/2002      11.250           175,000.00      Y
   803497767            112,000.00    80.0     06/01/2002      10.750           140,000.00      Y
   803498211             88,000.00    80.0     06/01/2002      13.625           110,000.00      Y
   803498492             54,000.00    75.0     06/01/2002      13.875            72,000.00      Y
   803499177             57,150.00    90.0     06/01/2003      10.750            63,500.00      Y
   803499219            110,500.00    85.0     06/01/2003      11.375           130,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 45
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803499276    STARNS ALENDA MALNAR                                 66,600.00       1                 634.25
332-01        803499318    MCCAFFREY DAVID                                     127,350.00       1               1,141.18
332-01        803499532    ZIMMERMAN ANTHONY TODD                               81,000.00       1                 695.92
332-01        803500305    KILPATRICK TAMURA                                    52,500.00       1                 499.97
332-01        803500412    BAUGH MICHAEL STEPHEN                               136,000.00       1               1,477.90
332-01        803500628    RUARK STEVEN WAYNE                                   73,011.00       1                 667.86
332-01        803501238    JORDAN BRADWIN J                                    120,000.00       1               1,304.03
332-01        803501485    CALLIHAN BEAUFORT ERIC                               42,500.00       1                 363.96
332-01        803501519    ZEIGLER CHARLOTTE B                                  76,000.00       1                 652.96
332-01        803501527    GRULLON LUIS ML                                      77,000.00       1                 829.26
332-01        803501949    HANN JEFFREY D                                       49,000.00       1                 543.44
332-01        803502046    NORRIS VIRGIL E                                      93,600.00       1                 998.95
332-01        803502079    DALTON WILLIAM                                       43,400.00       1                 409.21
332-01        803502624    BURNS DAVID W                                       171,500.00       1               1,633.23
332-01        803502640    BEMISH-DELAN SHARON L                               100,000.00       1                 849.99
332-01        803503432    HOFFSIS HOWARD R                                     40,800.00       1                 400.15
332-01        803504018    BRAND JEFFREY SCOTT                                  55,000.00       1                 513.41
332-01        803504067    HENDERSON JAMES                                      67,600.00       1                 734.60
332-01        803504711    AARON SANDRA                                        163,381.00       1               1,807.32
332-01        803504893    SHELL JEROME                                         30,100.00       1                 318.33
332-01        803505122    SMITH ARNETT                                        106,250.00       1                 991.82
332-01        803505213    ZEITEL ELIZABETH                                    475,000.00       1               4,124.65
332-01        803506047    SIERRA SABRINA                                      195,000.00       1               1,639.66
332-01        803506211    GUINYARD EDDIE D                                    276,800.00       1               2,532.00
332-01        803506484    STRINGHAM JARROD                                     32,400.00       1                 302.45
332-01        803506625    THOMAS KATHARINE D                                   22,500.00       1                 235.78
332-01        803507524    BERTOLINO CHARLES J JR                               74,000.00       1                 775.44
332-01        803507714    SOUSSI FIKRI M                                      180,000.00       1               1,765.38
332-01        803509785    EDOUARD TIONETTA L                                   85,600.00       1                 930.21
332-01        803510049    ADAMS JAMES                                         192,000.00       1               1,792.28
332-01        803512441    HARRY PHILESHIA G                                    44,000.00       1                 410.73
332-01        803513035    GOLDEN STEVEN                                        54,179.00       1                 500.67
332-01        803513241    DEPPE ROBERT PAUL                                    96,000.00       1                 807.22
332-01        803515014    JUSTICE JESSE M                                      29,750.00       1                 255.60
332-01        803515600    GIORDANO LORRAINE                                    86,200.00       1                 911.62
332-01        803516939    MITCHELL KEITH E                                     50,022.50       1                 533.87
332-01        803517929    WELLS CHARLIE V                                      55,200.00       1                 573.11
332-01        803518067    PRIFTI ARTA                                          93,900.00       1                 993.06
332-01        803519016    LAUGHLIN CHARLES O                                  276,000.00       1               2,524.68
332-01        803519164    DIAZ ARMANDO                                         63,750.00       1                 680.38
332-01        803519990    ESTEPP TAMMY J                                       52,500.00       1                 499.97
332-01        803520006    MOFFETT BILL                                         33,750.00       1                 286.87
332-01        803520287    PINCKNEY PATRICIA CLARKE                             46,500.00       1                 568.66
332-01        803520345    GRIFFITH CHRISTOPHE                                  70,125.00       1                 687.76
332-01        803520501    FERGUSON ANN F                                       42,000.00       1                 432.02
332-01        803520691    ANDERSON ROBERT S                                    91,800.00       1                 865.57
332-01        803521509    ERVIN CLYDE L                                        60,000.00       1                 599.90
332-01        803521558    TORRES SUSAN G                                      104,000.00       1                 990.42
332-01        803521616    BRUCE LARRY A                                        81,900.00       1                 764.52
332-01        803521723    SMITH JERRY LEE                                      46,000.00       1                 504.36
332-01        803522689    ROBBINS JANICE D                                     87,200.00       1                 781.40
332-01        803524032    CAIN LATASHA R                                      152,000.00       1               1,681.42
332-01        803524792    GUESS EDWARD M                                       49,300.00       1                 526.16
332-01        803524933    BROWNING JUDY A                                      81,250.00       1                 851.42
332-01        803525864    HOLT BILLY W                                         59,200.00       1                 476.34
332-01        803526060    GRANT BERNETTA                                       39,100.00       1                 424.90
332-01        803527753    HECK STEVEN L                                        56,250.00       1                 567.79
332-01        803527803    WIRE DEE ANN                                         89,600.00       1                 904.43
332-01        803528231    COPONEN GARY W SR                                   113,600.00       1               1,234.48
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803499276             66,600.00    90.0     05/01/2002      11.000            74,000.00      Y
   803499318            127,350.00    90.0     06/01/2002      10.250           141,500.00      Y
   803499532             81,000.00    90.0     06/01/2003       9.750            90,000.00      Y
   803500305             52,500.00    75.0     06/01/2002      11.000            70,000.00      Y
   803500412            135,933.85    85.0     06/01/2002      12.750           160,000.00      Y
   803500628             73,011.00    86.9     06/01/2002      10.500            84,000.00      Y
   803501238            120,000.00    80.0     06/01/2002      12.750           150,000.00      Y
   803501485             42,500.00    57.8     06/01/2002       9.250            73,500.00      Y
   803501519             76,000.00    80.0     06/01/2002       9.750            95,000.00      N
   803501527             77,000.00    70.0     06/01/2002      12.625           110,000.00      N
   803501949             49,000.00    75.3     06/01/2003      12.750            65,000.00      Y
   803502046             93,600.00    80.0     06/01/2003      12.500           117,000.00      Y
   803502079             43,400.00    70.0     06/01/2002      10.875            62,000.00      Y
   803502624            171,500.00    87.9     06/01/2002      11.000           195,000.00      Y
   803502640            100,000.00    50.0     06/01/2002       9.625           200,000.00      Y
   803503432             40,773.07    85.0     06/01/2003      11.375            48,000.00      Y
   803504018             55,000.00    56.1     06/01/2002      10.750            98,000.00      Y
   803504067             67,600.00    80.0     06/01/2002      12.750            84,500.00      Y
   803504711            163,381.00    85.9     06/01/2002      13.000           190,000.00      Y
   803504893             30,100.00    70.0     06/01/2003      12.375            43,000.00      N
   803505122            106,250.00    85.0     06/01/2003      10.750           125,000.00      Y
   803505213            475,000.00    73.0     06/01/2002       9.875           650,000.00      Y
   803506047            195,000.00    78.0     06/01/2002       9.500           250,000.00      Y
   803506211            276,800.00    80.0     06/01/2002      10.500           346,000.00      Y
   803506484             32,400.00    90.0     06/01/2002      10.750            36,000.00      Y
   803506625             22,500.00    75.0     06/01/2003      12.250            30,000.00      Y
   803507524             74,000.00    64.3     06/01/2002      12.250           115,000.00      Y
   803507714            180,000.00    75.0     05/01/2002      11.375           240,000.00      Y
   803509785             85,600.00    80.0     06/01/2003      12.750           107,000.00      Y
   803510049            192,000.00    89.3     05/01/2002      10.750           215,000.00      Y
   803512441             43,966.73    80.0     06/01/2002      10.750            55,000.00      N
   803513035             54,179.00    85.9     06/01/2002      10.625            63,000.00      Y
   803513241             96,000.00    77.4     06/01/2002       9.500           123,900.00      N
   803515014             29,750.00    85.0     06/01/2002       9.750            35,000.00      Y
   803515600             86,200.00    80.0     06/01/2002      12.375           107,750.00      Y
   803516939             50,022.50    85.0     06/01/2003      12.500            58,850.00      Y
   803517929             55,200.00    80.0     06/01/2002      12.125            69,000.00      Y
   803518067             93,900.00    84.9     06/01/2002      12.375           110,500.00      Y
   803519016            276,000.00    85.9     06/01/2003      10.500           321,000.00      Y
   803519164             63,750.00    85.0     06/01/2003      12.500            75,000.00      Y
   803519990             52,500.00    70.0     06/01/2003      11.000            75,000.00      Y
   803520006             33,750.00    73.3     06/01/2003       9.625            46,000.00      Y
   803520287             46,500.00    75.0     06/01/2002      14.250            62,000.00      Y
   803520345             70,125.00    85.0     06/01/2003      11.375            82,500.00      Y
   803520501             42,000.00    64.6     06/01/2002      12.000            65,000.00      Y
   803520691             91,800.00    85.0     06/01/2003      10.875           108,000.00      Y
   803521509             60,000.00    80.0     06/01/2002      11.625            75,000.00      Y
   803521558            104,000.00    80.0     06/01/2002      11.000           130,000.00      Y
   803521616             81,838.06    90.0     06/01/2003      10.750            91,000.00      Y
   803521723             46,000.00    80.0     06/01/2002      12.875            57,500.00      Y
   803522689             87,200.00    80.0     06/01/2003      10.250           109,000.00      N
   803524032            152,000.00    80.0     06/01/2002      13.000           190,000.00      Y
   803524792             49,300.00    85.0     06/01/2003      12.500            58,000.00      Y
   803524933             81,250.00    65.0     06/01/2002      12.250           125,000.00      Y
   803525864             59,200.00    80.0     06/01/2003       9.000            74,000.00      Y
   803526060             39,100.00    85.0     06/01/2002      12.750            46,000.00      Y
   803527753             56,215.81    75.0     06/01/2003      11.750            75,000.00      Y
   803527803             89,600.00    80.0     06/01/2002      11.750           112,000.00      Y
   803528231            113,600.00    80.0     06/01/2002      12.750           142,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 46
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803528330    ORMOND JACKIE COATS                                 144,900.00       1               1,462.63
332-01        803528488    WHITE KIMBERLY                                      149,400.00       1               1,338.77
332-01        803529791    SMITH WILLIAM F JR                                  112,400.00       1               1,134.58
332-01        803530005    WOMACK HIWATHA H                                     84,500.00       1                 885.47
332-01        803530864    SUTHERLIN SANDRA                                     31,200.00       1                 332.98
332-01        803532209    MATHEWS RAYMOND E                                    58,500.00       1                 568.19
332-01        803532969    CHERRY ANTHONY T                                     32,880.00       1                 341.37
332-01        803533280    SOLTIS DAVID A                                       42,900.00       1                 457.85
332-01        803533835    PRINGLEY ALFRED C                                    75,600.00       1                 656.47
332-01        803534684    JOHNSON ANGELA RENEE                                 41,600.00       1                 488.79
332-01        803534726    MCKENZIE BARBARA                                     61,750.00       1                 647.08
332-01        803534734    THOMAS DANA                                          60,000.00       1                 652.02
332-01        803535905    HIMMELFARB ALAN                                     196,000.00       1               2,053.88
332-01        803536812    JACKSON JAMES C JR                                   57,800.00       1                 616.87
332-01        803536929    DINGER ARTHUR L                                      63,000.00       1                 541.27
332-01        803537208    LEHMAN CHARLES R III                                 60,300.00       1                 562.89
332-01        803537307    PRICE MONICA G                                       67,500.00       1                 617.45
332-01        803537869    FULLER SHIRLEY                                       72,250.00       1                 620.74
332-01        803538982    NEWTON DANIEL C                                      94,400.00       1                 971.01
332-01        803539220    SISNEROS GILBERT A                                   72,450.00       1                 738.27
332-01        803539873    BLEDSOE SARA E                                       30,750.00       1                 322.23
332-01        803540111    GRAVES HORTENSIA                                     55,000.00       1                 555.18
332-01        803540293    BAXTER JOSIE                                         35,000.00       1                 343.27
332-01        803540921    MEESE RONALD E                                       65,450.00       1                 629.49
332-01        803542455    MILLER GARY WAYNE                                    81,000.00       1                 756.12
332-01        803543388    WISLER VINCENT J                                    117,435.00       1               1,185.40
332-01        803545441    MEADE GEORGE L                                       34,200.00       1                 269.05
332-01        803545474    WHEELER DAWN M                                       68,800.00       1                 566.00
332-01        803547728    KRETZSCHMER DENNIS A                                114,700.00       1               1,201.94
332-01        803548049    GEORGE A MARLIN                                     170,000.00       1               1,555.06
332-01        803548098    RUPLEY JOHN M                                        56,400.00       1                 537.11
332-01        803548106    PERRONE NICOLA                                      177,497.00       1               1,590.55
332-01        803550292    WILLIAMS PAULA J                                     80,800.00       1                 878.05
332-01        803550755    WATTS JABBAR                                         89,250.00       1                 935.25
332-01        803552702    HEDGES KATHLEEN A                                    53,975.00       1                 483.67
332-01        803558618    JACKSON GWENDOLYN                                   104,000.00       1               1,130.16
332-01        803558832    PAESANO MICHAEL J                                   110,000.00       1               1,120.90
332-01        803559608    CONRAD KEVIN W                                      140,700.00       1               1,393.34
332-01        803560747    EVANS JERRY W                                        65,000.00       1                 594.58
332-01        803562495    HARRIS BARBARA A                                     96,050.00       1                 951.17
332-01        803562701    LAUTER EDWARD P                                      64,800.00       1                 515.58
332-01        803563592    VAN NEVEL CHRISTINA                                  44,000.00       1                 382.07
332-01        803564814    TOWNSEND ROBERT                                      28,700.00       1                 340.00
332-01        803566280    KENNEDY KATANYA                                      69,700.00       1                 743.88
332-01        803567189    PETERSON RHONDA                                      74,000.00       1                 718.73
332-01        803570753    BROWN ROGER D                                        47,950.00       1                 456.64
332-01        803572825    PANDIGAMAGE INDRANI                                 167,400.00       1               1,469.05
332-01        803574227    ARTHUR DEANNE J                                     156,000.00       1               1,485.62
332-01        803575471    TAYLOR SHARON L                                      70,550.00       1                 705.39
332-01        803575810    CODDINGTON JOHN                                      24,820.00       1                 248.16
332-01        803578434    HUMPHREY CHARLES S                                   47,600.00       1                 466.84
332-01        803579200    KIRKPATRICK ROBERT W                                343,960.00       1               2,434.53
332-01        803579838    MOORE TYRA                                           49,600.00       1                 534.18
332-01        803580596    TISCH DANIEL E                                      148,750.00       1               1,374.59
332-01        803581776    HARDIN VOYSHAUN A                                    81,000.00       1                 725.84
332-01        803585199    KOONS ROBERT H                                      100,428.00       1                 685.10
332-01        803587302    REINA ROSA L                                         25,500.00       1                 250.09
332-01        803589779    RODRIGUEZ JOSE                                      130,000.00       1               1,337.20
332-01        803602846    SAID MARY                                           180,579.00       1               1,551.45
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803528330            144,900.00    90.0     06/01/2002      11.750           161,000.00      Y
   803528488            149,274.18    90.0     06/01/2002      10.250           166,000.00      Y
   803529791            112,400.00    89.9     06/01/2002      11.750           124,900.00      Y
   803530005             84,500.00    65.0     06/01/2003      12.250           130,000.00      Y
   803530864             31,200.00    80.0     06/01/2003      12.500            39,000.00      Y
   803532209             58,500.00    90.0     06/01/2002      11.250            65,000.00      Y
   803532969             32,861.62    80.0     06/01/2002      12.125            41,100.00      Y
   803533280             42,900.00    65.0     06/01/2002      12.500            66,000.00      Y
   803533835             75,600.00    32.8     06/01/2002       9.875           230,000.00      Y
   803534684             41,600.00    80.0     06/01/2002      13.875            52,000.00      Y
   803534726             61,750.00    65.0     06/01/2003      12.250            95,000.00      Y
   803534734             60,000.00    80.0     06/01/2002      12.750            75,000.00      Y
   803535905            196,000.00    70.0     06/01/2003      12.250           280,000.00      Y
   803536812             57,800.00    85.0     06/01/2002      12.500            68,000.00      Y
   803536929             63,000.00    90.0     06/01/2002       9.750            70,000.00      Y
   803537208             60,300.00    90.0     06/01/2002      10.750            67,000.00      Y
   803537307             67,500.00    90.0     06/01/2003      10.500            75,000.00      Y
   803537869             72,250.00    85.0     06/01/2002       9.750            85,000.00      Y
   803538982             94,400.00    80.0     06/01/2003      12.000           118,000.00      Y
   803539220             72,450.00    70.0     06/01/2003      11.875           103,500.00      Y
   803539873             30,750.00    75.0     06/01/2003      12.250            41,000.00      Y
   803540111             55,000.00    42.3     06/01/2002      11.750           130,000.00      Y
   803540293             35,000.00    66.0     06/01/2002      11.375            53,000.00      Y
   803540921             65,450.00    85.0     06/01/2003      11.125            77,000.00      Y
   803542455             80,938.73    90.0     06/01/2003      10.750            90,000.00      Y
   803543388            117,435.00    80.9     06/01/2002      11.750           145,000.00      Y
   803545441             34,200.00    90.0     06/01/2002       8.750            38,000.00      Y
   803545474             68,728.39    80.0     06/01/2003       9.250            86,000.00      Y
   803547728            114,700.00    84.9     06/01/2003      12.250           135,000.00      Y
   803548049            170,000.00    85.0     06/01/2003      10.500           200,000.00      Y
   803548098             56,400.00    80.0     06/01/2003      11.000            70,500.00      Y
   803548106            177,497.00    70.9     06/01/2002      10.250           250,000.00      Y
   803550292             80,800.00    80.0     06/01/2002      12.750           101,000.00      Y
   803550755             89,250.00    85.0     06/01/2003      12.250           105,000.00      Y
   803552702             53,975.00    85.0     06/01/2002      10.250            63,500.00      Y
   803558618            103,949.41    80.0     06/01/2003      12.750           130,000.00      Y
   803558832            110,000.00    50.0     06/01/2003      11.875           220,000.00      Y
   803559608            140,700.00    70.0     06/01/2002      11.500           201,000.00      Y
   803560747             65,000.00    52.8     06/01/2002      10.500           123,000.00      Y
   803562495             95,988.33    85.0     06/01/2002      11.500           113,000.00      Y
   803562701             64,800.00    80.0     06/01/2002       8.875            81,000.00      Y
   803563592             44,000.00    80.0     06/01/2003       9.875            55,000.00      Y
   803564814             28,700.00    69.6     06/01/2002      13.750            41,200.00      Y
   803566280             69,700.00    85.0     06/01/2002      12.500            82,000.00      Y
   803567189             74,000.00    62.1     06/01/2002      11.250           119,000.00      Y
   803570753             47,950.00    70.0     06/01/2002      11.000            68,500.00      N
   803572825            167,400.00    90.0     06/01/2002      10.000           186,000.00      Y
   803574227            156,000.00    80.0     06/01/2003      11.000           195,000.00      Y
   803575471             70,505.91    85.0     06/01/2002      11.625            83,000.00      Y
   803575810             24,804.49    85.0     06/01/2002      11.625            29,200.00      Y
   803578434             47,600.00    85.0     06/01/2002      11.375            56,000.00      Y
   803579200            343,960.00    85.9     06/01/2003       7.625           400,000.00      Y
   803579838             49,600.00    80.0     06/01/2002      12.625            62,000.00      Y
   803580596            148,634.43    84.5     06/01/2002      10.625           176,000.00      Y
   803581776             81,000.00    90.0     06/01/2003      10.250            90,000.00      Y
   803585199            100,428.00    80.9     06/01/2003       7.250           124,000.00      Y
   803587302             25,500.00    85.0     06/01/2002      11.375            30,000.00      Y
   803589779            130,000.00    56.5     06/01/2002      12.000           230,000.00      Y
   803602846            180,579.00    85.9     06/01/2003       9.750           210,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 47
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-01        803607084    BELL LATANYA                                         72,150.00       1                 700.77
332-01        803610534    SUPPES ADAM P                                       126,000.00       1               1,176.19
332-01        1000061802   CURTIS TOM A                                        105,000.00       1                 882.90
            ------------------------------------------------------------------------------              -----------------
                     711   Sale Total                                       61,724,471.50                     611,773.93

332-02        801783564    MOBLEY ERIC D                                        78,200.00       1                 766.96
332-02        801986647    SCALERA MICHAEL H                                   119,000.00       1               1,189.81
332-02        801991993    FOY FREDDIE                                          61,317.00       1                 589.73
332-02        802259119    ROBINSON VAN CHELL                                   54,000.00       1                 592.08
332-02        802278028    BROWN ANDREW F                                       66,725.00       1                 679.93
332-02        802376285    WIERZBICKI STANLEY L                                 73,600.00       1                 680.14
332-02        802432146    PATCHETT ROBERT                                      52,000.00       1                 514.95
332-02        802518332    HICKS DONNA J                                        53,720.00       1                 511.59
332-02        802538298    CHRISTENSEN TERRY B                                 199,500.00       1               2,071.30
332-02        802548644    WALDREN MARY                                         63,200.00       1                 519.93
332-02        802565259    THOMPSON VERONICA                                    61,650.00       1                 563.94
332-02        802587311    SCOTT JIM G                                          68,000.00       1                 692.92
332-02        802659151    SHADDOX WILLIAM E                                    24,000.00       1                 347.81
332-02        802665182    JONES HATTIE M                                       27,300.00       1                 252.28
332-02        802668178    COPHER SHARON I                                      70,975.00       1                 702.86
332-02        802670380    BELCHER LESA MAE                                     68,000.00       1                 686.40
332-02        802708578    GAINEY MERTON JR                                     25,000.00       1                 267.94
332-02        802714048    ZOCATELLI CELIA                                      67,500.00       1                 642.82
332-02        802720599    PETERSON ROGER J                                    105,170.00       1               1,091.92
332-02        802729608    RYNIEWICZ JOHN A                                    192,000.00       1               1,720.51
332-02        802738021    ROBINSON VERONA                                     132,000.00       1               1,421.60
332-02        802739409    MONT PAULA                                          130,400.00       1               1,049.23
332-02        802743930    PETERSON LYNWOOD E                                   69,700.00       1                 670.36
332-02        802762567    CHAPMAN GERALD JERRY                                 76,500.00       1                 735.76
332-02        802797126    MCCOY DEBORAH                                        64,800.00       1                 617.11
332-02        802808121    REID RANDALL                                         39,270.00       1                 377.70
332-02        802836668    MILLER PAMELA                                        37,440.00       1                 421.49
332-02        802840637    WALTERS CHRISTINE                                    45,175.00       1                 464.68
332-02        802859819    SPARKS SHAWN R                                       81,900.00       1                 811.05
332-02        802870923    CONWAY JOHN P                                        64,600.00       1                 566.92
332-02        802872648    JETER FREDERICK                                     102,850.00       1               1,008.72
332-02        802875427    GILCHRIST MAXINE                                     82,800.00       1                 827.87
332-02        802881698    CARROLL DONALD J                                    170,000.00       1               1,413.98
332-02        802883223    WARD ROBIN                                           48,000.00       1                 521.61
332-02        802893446    MAILE CORNELL P                                      67,125.00       1                 703.40
332-02        802893529    HOVAN MICHAEL                                        20,800.00       1                 219.97
332-02        802901348    GREENE BRENDA                                       302,400.00       1               3,023.52
332-02        802908467    MOORE DOUGLAS L                                      76,755.00       1                 645.40
332-02        802913004    STUMP MARK A                                         93,500.00       1                 952.77
332-02        802922294    TYSON LINDA KAY                                      75,225.00       1                 695.15
332-02        802924779    LYONS SHIRLEY D                                      45,600.00       1                 451.57
332-02        802931147    ROBERTSON DONALD D                                   98,625.00       1               1,062.16
332-02        802935791    AUSTIN DONALD A                                      51,425.00       1                 432.41
332-02        802937490    BACON EVETTE D                                       74,250.00       1                 749.49
332-02        802950311    FESS BRAD W                                          29,815.00       1                 359.98
332-02        802959072    SIRAVO JOHN PAUL JR                                  21,450.00       1                 208.34
332-02        802961409    JOHNSON STEPHEN                                     108,800.00       1               1,108.68
332-02        802964809    ABDALLA MARY A                                      150,450.00       1               1,418.58
332-02        802965392    MITCHELL ETHEL                                       48,750.00       1                 510.85
332-02        802965681    MAYES ANGELA C                                       84,405.00       1                 671.56
332-02        802968149    TWIST CHARLES S                                     125,590.00       1               1,125.41
332-02        802968354    WELCH ROBERT                                        112,500.00       1                 966.55
332-02        802969816    BASSETT RONALD G                                     94,400.00       1                 872.35
332-02        802970053    RUPP RUTHANN                                         48,510.00       1                 485.03
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803607084             72,150.00    65.0     06/01/2003      11.250           111,000.00      Y
   803610534            126,000.00    90.0     06/01/2002      10.750           140,000.00      Y
   1000061802           104,004.99    78.6     11/01/2001       9.500           133,500.00      Y
---------------------------------------------               -------------------------------
          711        61,703,182.23   80.0                      11.491        78,273,390.00

   801783564             77,875.13    85.0     05/01/2001      11.375            92,000.00      Y
   801986647            118,733.37    85.0     10/01/2001      11.625           140,000.00      Y
   801991993             61,186.38    84.7     11/01/2001      11.125            72,310.00      Y
   802259119             53,894.55    80.0     09/01/2001      12.875            67,500.00      Y
   802278028             66,562.41    85.0     10/01/2001      11.875            78,500.00      Y
   802376285             73,334.46    81.7     09/01/2001      10.625            90,000.00      Y
   802432146             51,880.27    80.0     10/01/2001      11.500            65,000.00      Y
   802518332             53,681.51    85.0     04/01/2003      11.000            63,200.00      Y
   802538298            197,880.66    75.0     11/01/2001      12.125           266,000.00      Y
   802548644             62,999.58    80.0     11/01/2001       9.250            79,000.00      Y
   802565259             61,550.70    90.0     01/01/2002      10.500            68,500.00      Y
   802587311             68,000.00    85.0     05/01/2002      11.875            80,000.00      Y
   802659151             23,475.35    80.0     12/01/2001      12.250            30,000.00      Y
   802665182             27,268.04    65.0     02/01/2002      10.625            42,000.00      Y
   802668178             70,882.96    85.0     01/01/2002      11.500            83,500.00      Y
   802670380             67,937.69    85.0     02/01/2003      11.750            80,000.00      Y
   802708578             24,974.41    67.5     03/01/2002      12.250            37,000.00      Y
   802714048             67,377.43    90.0     12/01/2001      11.000            75,000.00      Y
   802720599            104,696.45    80.9     12/01/2001      12.125           130,000.00      Y
   802729608            191,590.51    62.3     12/01/2001      10.250           308,000.00      Y
   802738021            131,832.26    62.8     01/01/2002      12.625           210,000.00      Y
   802739409            130,038.48    80.0     12/01/2001       9.000           163,000.00      Y
   802743930             69,700.00    85.0     05/01/2003      11.125            82,000.00      Y
   802762567             76,446.67    85.0     03/01/2002      11.125            90,000.00      Y
   802797126             64,730.15    90.0     02/01/2002      11.000            72,000.00      Y
   802808121             39,225.24    85.0     02/01/2003      11.125            46,200.00      Y
   802836668             37,407.10    80.0     01/01/2003      13.250            46,800.00      Y
   802840637             45,162.07    65.0     05/01/2002      12.000            69,500.00      Y
   802859819             81,873.82    90.0     04/01/2003      11.500            91,000.00      Y
   802870923             64,484.20    85.0     01/01/2003      10.000            76,000.00      Y
   802872648            102,747.67    85.0     02/01/2002      11.375           121,000.00      Y
   802875427             82,748.27    90.0     03/01/2002      11.625            92,000.00      Y
   802881698            169,715.50    84.1     03/01/2002       9.375           202,000.00      Y
   802883223             47,989.00    80.0     04/01/2002      12.750            60,000.00      Y
   802893446             67,106.83    74.5     05/01/2002      12.250            90,000.00      Y
   802893529             20,783.42    80.0     04/01/2002      12.375            26,000.00      Y
   802901348            302,305.98    90.0     04/01/2002      11.625           336,000.00      Y
   802908467             76,640.82    85.0     02/01/2002       9.500            90,300.00      Y
   802913004             93,500.00    85.0     05/01/2002      11.875           110,000.00      Y
   802922294             75,195.90    85.0     04/01/2002      10.625            88,500.00      Y
   802924779             45,585.43    80.0     05/01/2002      11.500            57,000.00      Y
   802931147             98,575.66    75.0     03/01/2002      12.625           131,500.00      Y
   802935791             51,374.20    85.0     03/01/2002       9.500            60,500.00      Y
   802937490             74,181.96    90.0     03/01/2002      11.750            82,500.00      Y
   802950311             29,740.48    69.3     02/01/2002      13.500            43,000.00      Y
   802959072             21,442.75    65.0     04/01/2002      11.250            33,000.00      Y
   802961409            108,800.00    85.0     05/01/2002      11.875           128,000.00      Y
   802964809            150,339.24    85.0     03/01/2003      10.875           177,000.00      Y
   802965392             48,750.00    65.0     05/01/2002      12.250            75,000.00      Y
   802965681             84,233.15    85.0     03/01/2003       8.875            99,300.00      Y
   802968149            125,484.23    95.0     03/01/2002      10.250           132,200.00      Y
   802968354            112,394.60    90.0     03/01/2002       9.750           125,000.00      Y
   802969816             94,289.47    80.0     03/01/2002      10.625           118,000.00      Y
   802970053             48,494.91    90.0     04/01/2003      11.625            53,900.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 48
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        802980367    TORREZ RICHARD                                      159,000.00       1               1,727.84
332-02        802980995    THOMPSON LEROY                                       57,715.00       1                 588.12
332-02        802981225    LUNN CURTIS                                          20,000.00       1                 199.97
332-02        802981233    WHEALE KEITH A                                       63,750.00       1                 637.40
332-02        802983460    AUMICK MICHAEL L                                    119,000.00       1               1,247.00
332-02        802988949    CHERPAK STEVE JR                                     99,400.00       1                 927.88
332-02        802990267    MCCREE EARTHIE L                                     42,400.00       1                 411.81
332-02        802995571    AFONSO ANA M                                         34,000.00       1                 369.48
332-02        802996777    CONSTABLE RONALD J JR                                55,440.00       1                 538.47
332-02        802998815    YELLICO JAMES                                       202,500.00       1               1,852.35
332-02        802998989    AUSTIN ARTHUR A JR                                  100,000.00       1               1,038.24
332-02        802999086    ROSS GLYNDA F                                        48,450.00       1                 493.71
332-02        803005040    KEISLER MYRA J                                       78,710.00       1                 771.96
332-02        803005891    EDGLEY FLOYD C                                       99,000.00       1                 961.55
332-02        803007327    RAMOS JAMES J                                       175,000.00       1               1,733.01
332-02        803007459    DRASHER ROBERT                                       27,600.00       1                 283.90
332-02        803008374    ALLEN MARVIN                                         51,500.00       1                 447.20
332-02        803008911    SCHARBERT JAMES W                                    30,600.00       1                 291.66
332-02        803016666    FULLER LARRY                                         81,900.00       1                 764.52
332-02        803017094    MORAN ROBERT V                                       33,300.00       1                 317.12
332-02        803017284    THOMAS KEITH                                         96,300.00       1                 809.74
332-02        803017300    VIEU KENNETH W                                       42,900.00       1                 451.83
332-02        803017342    BOWEN WESLEY A                                       61,200.00       1                 537.07
332-02        803017730    WATTS LAN N                                          62,000.00       1                 590.44
332-02        803021492    MOORE CHERYL WRIGHT                                  61,200.00       1                 492.43
332-02        803022953    KELLY KENNETH P                                      88,800.00       1                 837.29
332-02        803024553    SWINHART REX C                                       33,915.00       1                 329.40
332-02        803025337    HAGEN TRUTHANNE G                                    84,800.00       1                 905.03
332-02        803030147    MENDOZA JESUS                                        70,724.00       1                 720.68
332-02        803030220    DUNCAN WILLIAM P                                    107,487.00       1               1,074.70
332-02        803030865    WILLIAMS REGINA                                      24,000.00       1                 246.87
332-02        803034990    WEBB LONNIE                                         148,000.00       1               1,409.44
332-02        803036433    KEOGH JILL M                                         59,300.00       1                 581.59
332-02        803038397    GAFFNEY CHARLES E                                    26,600.00       1                 305.02
332-02        803039718    POWERS BRENDA G                                      95,250.00       1                 835.89
332-02        803039841    KOPFHAMER PATRICIA A                                 48,750.00       1                 455.07
332-02        803041300    ORMOND JACKIE C                                      63,200.00       1                 701.40
332-02        803041672    RIVERA JOSE                                          22,400.00       1                 192.45
332-02        803046044    MCCASKILL ARMINTHA                                   45,500.00       1                 498.88
332-02        803047703    JOHNSON VERONICA                                     26,650.00       1                 292.20
332-02        803047760    SCHULTZ ROBERT A                                     52,650.00       1                 608.24
332-02        803051069    ARTHUR GARY                                          73,000.00       1                 772.02
332-02        803051077    SKAGGS PHILLIP E JR                                  20,000.00       1                 211.51
332-02        803056175    ITZI HARRIETTE LIESA                                 53,100.00       1                 500.68
332-02        803056555    WARNER MICHELLE DENISE                               87,000.00       1                 795.83
332-02        803056571    SWIDAN RAIED                                         29,500.00       1                 292.14
332-02        803060003    LOUCKS SHAUN                                         39,400.00       1                 428.16
332-02        803060292    WOODS ROBERT L                                       68,000.00       1                 752.22
332-02        803060557    JOHNSON MARY F                                       72,250.00       1                 771.09
332-02        803061308    YUTZY JOHN C                                         67,150.00       1                 762.55
332-02        803062223    ROSENTHAL STEPHEN E                                 150,000.00       1               1,499.76
332-02        803062520    WEAVER JOHN                                          33,536.00       1                 344.96
332-02        803063130    BODE CHARLES E                                      239,882.00       1               2,149.58
332-02        803064229    LANGE MICHAEL J                                      74,400.00       1                 794.04
332-02        803065762    MONAHAN ANDREW                                      208,000.00       1               2,341.61
332-02        803067537    STEPHENS ANTHONY NEAL                                78,300.00       1                 687.14
332-02        803070457    NIEVES CARMELO                                       78,400.00       1                 867.26
332-02        803070804    ESTES RANDY L                                        68,000.00       1                 641.17
332-02        803070994    FARMER ALICIA                                        56,000.00       1                 554.56
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   802980367            158,961.54    85.9     04/01/2002      12.750           185,000.00      Y
   802980995             57,680.87    85.0     03/01/2002      11.875            67,900.00      Y
   802981225             19,987.50    49.7     03/01/2003      11.625            40,200.00      Y
   802981233             63,710.17    85.0     03/01/2003      11.625            75,000.00      Y
   802983460            118,902.38    88.1     03/01/2002      12.250           135,000.00      Y
   802988949             99,324.82    90.0     04/01/2002      10.750           110,445.00      Y
   802990267             42,385.69    80.0     05/01/2003      11.250            53,000.00      Y
   802995571             33,983.45    80.0     04/01/2002      12.750            42,500.00      Y
   802996777             55,402.38    90.0     03/01/2002      11.250            61,600.00      Y
   802998815            202,500.00    90.0     05/01/2002      10.500           225,000.00      Y
   802998989            100,000.00    84.7     05/01/2003      12.125           118,000.00      Y
   802999086             48,415.05    85.0     03/01/2003      11.875            57,000.00      Y
   803005040             78,684.15    85.0     04/01/2002      11.375            92,500.00      Y
   803005891             99,000.00    90.0     06/01/2002      11.250           110,000.00      Y
   803007327            174,944.07    87.9     05/01/2002      11.500           199,000.00      Y
   803007459             27,567.92    80.0     03/01/2002      12.000            34,500.00      Y
   803008374             49,519.21    85.9     03/01/2002       9.875            59,900.00      Y
   803008911             30,558.37    85.0     03/01/2003      10.625            36,000.00      Y
   803016666             81,838.06    89.0     04/01/2003      10.750            92,000.00      Y
   803017094             33,288.13    90.0     04/01/2002      11.000            37,000.00      Y
   803017284             96,252.64    80.9     04/01/2002       9.500           119,000.00      Y
   803017300             42,877.17    65.0     04/01/2003      12.000            66,000.00      Y
   803017342             61,145.63    90.0     03/01/2002      10.000            68,000.00      Y
   803017730             61,977.89    84.9     04/01/2003      11.000            73,000.00      Y
   803021492             61,132.89    85.0     03/01/2002       9.000            71,966.00      Y
   803022953             88,767.46    80.0     05/01/2003      10.875           111,000.00      Y
   803024553             33,892.00    85.0     03/01/2003      11.250            39,900.00      Y
   803025337             84,778.30    80.0     04/01/2002      12.500           106,000.00      Y
   803030147             70,682.20    85.0     04/01/2002      11.875            83,205.00      Y
   803030220            107,419.84    85.9     03/01/2003      11.625           125,000.00      Y
   803030865             23,993.18    77.4     04/01/2002      12.000            31,000.00      Y
   803034990            147,893.97    77.4     04/01/2002      11.000           191,000.00      Y
   803036433             59,241.01    94.8     03/01/2003      11.375            62,500.00      Y
   803038397             26,588.69    70.0     04/01/2002      13.250            38,000.00      Y
   803039718             95,250.00    82.8     05/01/2002      10.000           115,000.00      Y
   803039841             48,750.00    75.0     05/01/2002      10.750            65,000.00      Y
   803041300             63,073.73    80.0     04/01/2002      12.125            79,000.00      Y
   803041672             22,389.55    89.9     04/01/2002       9.750            24,900.00      Y
   803046044             45,489.30    65.0     04/01/2002      12.875            70,000.00      Y
   803047703             26,637.40    65.0     03/01/2002      12.875            41,000.00      Y
   803047760             52,650.00    65.0     05/01/2002      13.625            81,000.00      Y
   803051069             73,000.00    84.8     05/01/2002      12.375            86,000.00      Y
   803051077             19,989.43    80.0     03/01/2002      12.375            25,000.00      Y
   803056175             53,060.90    90.0     03/01/2002      10.875            59,000.00      Y
   803056555             86,930.54    63.0     04/01/2002      10.500           138,000.00      Y
   803056571             29,461.73    74.6     02/01/2002      11.500            39,500.00      Y
   803060003             39,390.47    85.8     05/01/2002      12.750            45,900.00      Y
   803060292             67,984.45    80.0     05/01/2002      13.000            85,000.00      Y
   803060557             72,164.44    85.0     02/01/2002      12.500            85,000.00      Y
   803061308             67,135.89    85.0     04/01/2002      13.375            79,000.00      Y
   803062223            149,953.37    89.7     04/01/2002      11.625           167,222.00      Y
   803062520             33,526.40    85.9     05/01/2002      12.000            39,000.00      Y
   803063130            239,781.41    90.0     04/01/2002      10.250           266,536.00      Y
   803064229             74,400.00    80.0     05/01/2002      12.500            93,000.00      Y
   803065762            207,955.06    80.0     04/01/2002      13.250           260,000.00      Y
   803067537             78,230.43    90.0     03/01/2003      10.000            87,000.00      Y
   803070457             78,382.07    80.0     04/01/2002      13.000            98,000.00      Y
   803070804             67,975.08    85.0     04/01/2002      10.875            80,000.00      Y
   803070994             56,000.00    80.0     05/01/2002      11.500            70,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 49
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803071059    YOUNG ARLEEN                                         57,000.00       1                 537.45
332-02        803072719    LEWIS JAMES H                                        66,800.00       1                 642.47
332-02        803075068    CRABTREE LARRAINE P                                  75,600.00       1                 663.44
332-02        803076520    BROADUS FREDDIE L JR                                 27,200.00       1                 285.03
332-02        803077189    NAILS DENISE                                         37,800.00       1                 359.98
332-02        803078781    HIGHTOWER JAMES                                      75,000.00       1                 686.05
332-02        803080027    YOSEVITZ EDWARD                                     140,400.00       1               1,271.19
332-02        803082833    GORE TAMMY R                                        123,250.00       1               1,220.53
332-02        803085455    MORALES ALBERTO JR                                   61,500.00       1                 568.32
332-02        803086644    CHAFFIN WILLIAM L                                    62,000.00       1                 613.98
332-02        803087154    DAVIS ROBERT                                         35,275.00       1                 332.60
332-02        803087840    MARA JOAN A                                          85,500.00       1                 846.70
332-02        803089572    HAWTHORNE GRACIE                                     28,000.00       1                 293.41
332-02        803092071    GAYLOCK DAVID B                                      51,000.00       1                 509.92
332-02        803094218    SIENKIEWICZ JOHN                                     36,800.00       1                 403.49
332-02        803094267    WARE JEFFREY L                                       41,250.00       1                 465.23
332-02        803094333    WIGGINTON WESLEY O JR                               205,600.00       1               2,254.27
332-02        803095447    MOYLAN STEPHAN                                      120,675.00       1               1,287.91
332-02        803095892    JONES VICTOR G                                       72,675.00       1                 789.75
332-02        803096098    RDESINSKI JOSEPH M JR                                54,000.00       1                 539.92
332-02        803097781    GOFF JEREMY                                          22,400.00       1                 337.77
332-02        803099571    EVERETTS ROBERT D                                    80,000.00       1                 694.68
332-02        803100288    LETTS LEROY                                         176,000.00       1               1,742.91
332-02        803102169    HUNTER TODD A                                       115,600.00       1               1,111.82
332-02        803102466    FONSECA TODD D                                      143,100.00       1               1,417.11
332-02        803102847    MARTINEZ DIANA                                       54,100.00       1                 505.01
332-02        803102920    MATTERN SHERRY                                       37,800.00       1                 374.34
332-02        803103498    CALDERON LUCRECIA                                    93,500.00       1                 979.78
332-02        803103738    SZALA MARY ANN                                       68,000.00       1                 641.17
332-02        803104629    GHRIRI ZOHEIR                                       139,500.00       1               1,224.21
332-02        803104686    LIPSCOMB BRIAN                                       74,800.00       1                 783.83
332-02        803106327    ABDULLAH MUHAMMAD ABU                                27,900.00       1                 255.21
332-02        803107895    STRICKLAND SYLVIA MAE                                55,250.00       1                 489.97
332-02        803107911    WILSON JEROME                                        72,250.00       1                 792.18
332-02        803109198    LEITZEL JESSICA                                      72,000.00       1                 782.42
332-02        803109891    MERRITT MARK                                        103,500.00       1                 966.15
332-02        803110162    SMITH PHOEBE                                         83,250.00       1                 746.00
332-02        803110824    OWENS JULIE B                                        82,450.00       1                 840.17
332-02        803110840    CARTER CHRISTOPHE                                    54,918.00       1                 580.79
332-02        803111517    BROOKS BARBARA                                       85,000.00       1                 817.51
332-02        803111798    BLAIN CARLEEN A                                     107,950.00       1               1,058.74
332-02        803112549    INFANTE JANET                                        65,450.00       1                 641.91
332-02        803114784    LONG PAUL C                                          70,400.00       1                 737.72
332-02        803115559    BELLAMY CATHERINE                                    78,200.00       1                 796.86
332-02        803117589    EDWARD CHARLES R JR                                  66,600.00       1                 578.32
332-02        803117936    CUMMINGS STEPHEN                                    102,000.00       1                 981.02
332-02        803118413    MARRERO ROBERTO F                                   168,300.00       1               1,571.05
332-02        803119239    GIESIGE BRADLEY J                                    47,250.00       1                 476.95
332-02        803119932    PARLANTI ROBERT                                      45,000.00       1                 432.81
332-02        803121631    WILLENBERG JASON A                                   75,600.00       1                 741.46
332-02        803121888    CHARPING LARRY KEITH                                 74,700.00       1                 725.53
332-02        803122571    LOCKE RICHARD E                                      81,000.00       1                 748.52
332-02        803123116    JOHNSON DEBRA E                                      64,175.00       1                 653.94
332-02        803123389    PRINE BRIAN A                                        56,100.00       1                 593.30
332-02        803123488    OOSTVEEN MELISSA A                                   50,000.00       1                 523.95
332-02        803124395    WARNER JAMIE T                                       61,965.00       1                 595.97
332-02        803125640    JACKSON CHARLES                                      29,325.00       1                 312.97
332-02        803125715    REPH RONALD JR                                       20,800.00       1                 236.21
332-02        803125723    MESECHER ROGER C                                     99,000.00       1                 942.80
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803071059             57,000.00    75.0     05/01/2003      10.875            76,000.00      Y
   803072719             66,776.82    84.9     05/01/2003      11.125            78,600.00      Y
   803075068             75,498.84    88.9     03/01/2002      10.000            85,000.00      Y
   803076520             27,192.64    80.0     04/01/2003      12.250            34,000.00      Y
   803077189             37,786.52    90.0     04/01/2002      11.000            42,000.00      Y
   803078781             74,940.14    89.9     03/01/2003      10.500            83,376.00      Y
   803080027            140,284.87    90.0     03/01/2002      10.375           156,000.00      Y
   803082833            123,130.72    85.0     03/01/2002      11.500           145,000.00      Y
   803085455             61,476.21    79.9     04/01/2003      10.625            76,900.00      Y
   803086644             62,000.00    83.7     05/01/2002      11.500            74,000.00      Y
   803087154             35,235.48    85.0     03/01/2002      10.875            41,500.00      Y
   803087840             85,445.08    90.0     04/01/2002      11.500            95,000.00      Y
   803089572             28,000.00    80.0     05/01/2002      12.250            35,000.00      Y
   803092071             50,984.14    85.0     05/01/2002      11.625            60,000.00      Y
   803094218             36,782.39    80.0     04/01/2002      12.875            46,000.00      Y
   803094267             41,231.64    75.0     04/01/2002      13.000            55,000.00      Y
   803094333            205,502.78    80.0     04/01/2003      12.875           257,000.00      Y
   803095447            120,644.12    80.9     04/01/2002      12.500           149,000.00      Y
   803095892             72,657.42    85.0     04/01/2002      12.750            85,500.00      Y
   803096098             54,000.00    90.0     05/01/2003      11.625            60,000.00      Y
   803097781             22,218.12    70.0     04/01/2002      13.250            32,000.00      Y
   803099571             80,000.00    80.0     05/01/2002       9.875           100,000.00      Y
   803100288            175,886.98    80.0     04/01/2002      11.500           220,000.00      Y
   803102169            115,600.00    85.0     05/01/2003      11.125           136,000.00      Y
   803102466            143,054.26    90.0     04/01/2002      11.500           159,000.00      Y
   803102847             54,059.09    75.1     03/01/2002      10.750            72,000.00      Y
   803102920             37,787.91    90.0     05/01/2002      11.500            42,000.00      Y
   803103498             93,449.14    85.0     03/01/2002      12.250           110,000.00      Y
   803103738             67,975.08    80.0     04/01/2003      10.875            85,000.00      Y
   803104629            139,376.07    90.0     04/01/2003      10.000           155,000.00      Y
   803104686             74,779.75    85.0     04/01/2002      12.250            88,000.00      Y
   803106327             27,877.74    90.0     04/01/2002      10.500            31,000.00      Y
   803107895             55,202.20    65.7     03/01/2002      10.125            84,000.00      Y
   803107911             72,215.82    85.0     03/01/2003      12.875            85,000.00      Y
   803109198             72,000.00    80.0     05/01/2002      12.750            90,000.00      Y
   803109891            103,500.00    90.0     05/01/2003      10.750           115,000.00      Y
   803110162             83,179.89    90.0     04/01/2002      10.250            92,500.00      Y
   803110824             82,425.74    85.0     04/01/2002      11.875            97,000.00      Y
   803110840             54,903.55    84.9     04/01/2002      12.375            64,610.00      Y
   803111517             85,000.00    83.3     05/01/2003      11.125           102,000.00      Y
   803111798            107,914.54    85.0     05/01/2002      11.375           127,000.00      Y
   803112549             65,428.50    85.0     05/01/2003      11.375            77,000.00      Y
   803114784             70,380.95    80.0     05/01/2002      12.250            88,000.00      Y
   803115559             78,200.00    85.0     05/01/2002      11.875            92,000.00      Y
   803117589             66,569.74    90.0     04/01/2002       9.875            74,000.00      Y
   803117936            102,000.00    85.0     05/01/2003      11.125           120,000.00      Y
   803118413            168,172.71    85.0     03/01/2002      10.750           198,000.00      Y
   803119239             47,235.71    75.0     04/01/2003      11.750            63,000.00      Y
   803119932             44,968.61    51.1     03/01/2002      11.125            88,000.00      Y
   803121631             75,575.17    84.0     04/01/2002      11.375            90,000.00      Y
   803121888             74,674.78    88.9     05/01/2002      11.250            84,000.00      Y
   803122571             81,000.00    90.0     05/01/2002      10.625            90,000.00      Y
   803123116             64,175.00    85.0     06/01/2002      11.875            75,500.00      Y
   803123389             56,063.54    85.0     04/01/2002      12.375            66,000.00      Y
   803123488             49,972.80    64.9     04/01/2002      12.250            77,000.00      Y
   803124395             61,921.80    85.0     04/01/2003      11.125            72,900.00      Y
   803125640             29,309.92    85.0     05/01/2002      12.500            34,500.00      Y
   803125715             20,790.40    80.0     05/01/2002      13.375            26,000.00      Y
   803125723             98,957.50    90.0     04/01/2002      11.000           110,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 50
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803126077    STONE SENTIL                                         36,000.00       1                 322.60
332-02        803126432    DUNCAN HENRY LEE                                     59,391.00       1                 651.18
332-02        803126721    SAPIENZA JOSEPH F                                    89,500.00       1                 843.89
332-02        803127992    SALLEY CYNTHIA H                                    101,237.00       1               1,100.14
332-02        803128099    HAYS JAMES HAVEN                                     54,900.00       1                 491.96
332-02        803128735    BLIETZ DAVID                                         59,075.00       1                 601.97
332-02        803128818    WILLIAMS ZACHARY                                     45,300.00       1                 514.42
332-02        803129022    GIPSON WILLIAM                                       36,400.00       1                 332.97
332-02        803130723    ULRICH STEVEN M                                     114,750.00       1               1,049.66
332-02        803132240    CULVER WILLIAM E                                    102,000.00       1               1,178.36
332-02        803132570    LEUVA MAYUR                                         205,700.00       1               2,235.33
332-02        803132620    GRAY KARL LEWIS                                      23,250.00       1                 321.92
332-02        803132851    STARK COREY                                         151,200.00       1               1,176.02
332-02        803132935    BALL RODNEY                                          68,300.00       1                 748.87
332-02        803133180    AUSTIN BETTY                                        150,400.00       1               1,547.03
332-02        803133214    BICKETT CHARLES C                                    76,075.00       1                 746.12
332-02        803133297    RIDLEY MICHAEL                                       76,000.00       1                 811.12
332-02        803133446    PETERSON RHODA                                       90,100.00       1                 909.48
332-02        803133537    FAIRCHILD LESTER A JR                                82,341.00       1                 831.16
332-02        803134204    RICHARDS PAUL E                                     115,200.00       1               1,032.31
332-02        803135805    JOHNSON JEROME                                       55,250.00       1                 495.10
332-02        803136944    MEACHAM MARY E                                       62,000.00       1                 578.76
332-02        803137884    BOYCE STEPHEN M                                      40,000.00       1                 462.10
332-02        803138312    LAWRENCE SHANNON                                     98,600.00       1                 995.28
332-02        803138932    SMITH BRENDA A                                       51,850.00       1                 604.11
332-02        803139674    SANDERS JAMES                                        76,500.00       1                 750.28
332-02        803140862    JENNINGS-POP LARONDA C                               42,000.00       1                 407.93
332-02        803140904    WILKE KEITH                                          99,000.00       1                 924.15
332-02        803141878    NICKELL DAVID SCOTT                                  48,100.00       1                 504.04
332-02        803141969    ALJIAN MARK G                                       120,000.00       1               1,211.29
332-02        803143429    DANIEL CHESTER R III                                 76,050.00       1                 717.07
332-02        803143882    FLAHERTY TIMOTHY P                                  300,000.00       1               2,856.97
332-02        803144724    CUNNINGHAM DAVID                                     28,050.00       1                 291.23
332-02        803145580    JACOBS JASON L                                       58,410.00       1                 556.25
332-02        803145838    WITSIEPE ROBERT                                     187,000.00       1               2,032.12
332-02        803146299    RYFF LESLIE A                                        81,450.00       1                 791.09
332-02        803147164    SNYDER STEVEN W                                     137,600.00       1               1,603.20
332-02        803147503    WATT MAURICE                                         38,300.00       1                 450.02
332-02        803148089    WILSON JOY J                                         44,625.00       1                 476.26
332-02        803150523    BARNES PATRICE                                      153,000.00       1               1,300.48
332-02        803151711    ANDRAS THOMAS P                                     105,000.00       1               1,110.45
332-02        803152768    BRIDGES DEBORAH                                      44,000.00       1                 443.23
332-02        803153329    FREESE WILLIAM                                      150,000.00       1               1,471.15
332-02        803153998    CANNOY SHIRLEY L                                     24,000.00       1                 260.81
332-02        803154681    ST CYR MARK R                                       148,750.00       1               1,388.55
332-02        803155274    KWITKO ARLENE S                                      33,000.00       1                 282.61
332-02        803155746    HAMRICK DELBERT L                                    31,800.00       1                 376.72
332-02        803156959    LAHUE DARRELL L                                      83,300.00       1                 848.83
332-02        803157239    NEAL TONY                                            37,500.00       1                 400.22
332-02        803157916    TERRY MONTRELL                                      149,700.00       1               1,612.22
332-02        803158237    MOORE FELICIA                                        40,500.00       1                 385.69
332-02        803158369    TSCHUDY BONNIE                                       86,700.00       1                 866.86
332-02        803158393    MARTIN LATOYA D                                      45,450.00       1                 476.27
332-02        803159151    JAMES PAMELA                                         69,700.00       1                 710.24
332-02        803160076    ISRAEL SCOTT R                                       85,000.00       1                 858.00
332-02        803160688    HILL JOHN                                            85,000.00       1                 738.10
332-02        803161017    WADSWORTH ROBERT                                    168,800.00       1               2,000.06
332-02        803161249    WILSON MARJORY                                       34,400.00       1                 359.14
332-02        803161546    GEMMA DONALD                                        371,250.00       1               3,430.71
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803126077             36,000.00    80.0     05/01/2002      10.250            45,000.00      N
   803126432             59,362.93    65.9     04/01/2002      12.875            90,000.00      Y
   803126721             89,500.00    68.0     05/01/2002      10.875           131,500.00      Y
   803127992            101,187.74    80.9     05/01/2002      12.750           125,000.00      Y
   803128099             54,876.98    90.0     04/01/2002      10.250            61,000.00      Y
   803128735             59,057.63    85.0     05/01/2002      11.875            69,500.00      Y
   803128818             45,280.87    79.4     04/01/2002      13.375            57,000.00      Y
   803129022             36,385.53    65.0     04/01/2002      10.500            56,000.00      Y
   803130723            114,750.00    84.3     05/01/2002      10.500           136,000.00      Y
   803132240            101,979.77    80.0     04/01/2002      13.625           127,500.00      Y
   803132570            205,599.93    85.0     03/01/2002      12.750           242,000.00      Y
   803132620             23,250.00    75.0     05/01/2002      11.125            31,000.00      Y
   803132851            151,200.00    90.0     05/01/2002       8.625           168,000.00      Y
   803132935             68,300.00    80.9     05/01/2002      12.875            84,400.00      Y
   803133180            150,356.97    80.0     04/01/2003      12.000           188,000.00      Y
   803133214             76,075.00    85.0     06/01/2002      11.375            89,500.00      Y
   803133297             76,000.00    80.0     05/01/2002      12.500            95,000.00      Y
   803133446             90,100.00    85.0     05/01/2002      11.750           106,000.00      Y
   803133537             82,316.10    90.0     04/01/2002      11.750            91,490.00      Y
   803134204            115,151.69    90.0     04/01/2002      10.250           128,000.00      Y
   803135805             55,226.83    86.3     04/01/2002      10.250            64,000.00      Y
   803136944             62,000.00    63.2     06/01/2003      10.750            98,000.00      Y
   803137884             39,984.05    80.0     03/01/2003      13.625            50,000.00      Y
   803138312             98,540.07    85.0     03/01/2002      11.750           116,000.00      Y
   803138932             51,840.00    85.0     04/01/2002      13.750            61,000.00      Y
   803139674             76,474.88    85.0     04/01/2002      11.375            90,000.00      Y
   803140862             41,943.75    70.0     04/01/2002      11.250            60,000.00      Y
   803140904             98,962.72    90.0     05/01/2003      10.750           110,000.00      Y
   803141878             48,100.00    64.1     05/01/2002      12.250            75,000.00      Y
   803141969            119,927.06    89.5     04/01/2002      11.750           134,000.00      Y
   803143429             75,879.13    90.0     04/01/2002      10.875            84,500.00      Y
   803143882            292,569.02    80.0     05/01/2002      11.000           375,000.00      Y
   803144724             28,034.30    85.0     04/01/2002      12.125            33,000.00      Y
   803145580             58,389.18    90.0     04/01/2002      11.000            64,900.00      Y
   803145838            187,000.00    79.5     05/01/2002      12.750           235,000.00      Y
   803146299             81,450.00    90.0     05/01/2002      11.250            90,500.00      Y
   803147164            137,573.47    80.0     04/01/2002      13.750           172,000.00      Y
   803147503             38,292.82    79.7     04/01/2002      13.875            48,000.00      Y
   803148089             44,625.00    85.0     05/01/2003      12.500            52,500.00      Y
   803150523            152,852.83    85.0     04/01/2002       9.625           180,000.00      Y
   803151711            104,944.44    52.5     04/01/2002      12.375           200,000.00      Y
   803152768             43,920.82    80.0     03/01/2002      11.375            55,000.00      Y
   803153329            150,000.00    75.0     05/01/2002      11.375           200,000.00      Y
   803153998             23,994.19    80.0     04/01/2003      12.750            30,000.00      Y
   803154681            148,637.50    85.0     04/01/2002      10.750           175,000.00      Y
   803155274             32,971.76    73.3     04/01/2002       9.250            45,000.00      Y
   803155746             31,800.00    69.8     05/01/2002      13.750            45,500.00      Y
   803156959             83,275.49    85.0     04/01/2002      11.875            98,000.00      Y
   803157239             37,500.00    75.0     05/01/2002      12.500            50,000.00      Y
   803157916            149,700.00    85.5     05/01/2002      12.625           175,000.00      Y
   803158237             40,485.56    90.0     04/01/2002      11.000            45,000.00      Y
   803158369             86,700.00    85.0     05/01/2003      11.625           102,000.00      Y
   803158393             45,450.00    75.0     05/01/2002      12.250            60,600.00      Y
   803159151             69,679.74    85.0     04/01/2002      11.875            82,000.00      Y
   803160076             84,974.29    85.0     04/01/2003      11.750           100,000.00      Y
   803160688             84,922.44    79.4     04/01/2002       9.875           107,000.00      Y
   803161017            168,738.25    80.0     03/01/2002      14.000           211,000.00      Y
   803161249             34,362.37    80.0     03/01/2002      11.875            43,000.00      Y
   803161546            370,961.53    55.0     04/01/2002      10.625           675,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 51
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803161850    JACKSON ERNEST                                      107,950.00       1               1,100.01
332-02        803164169    IRISH PAUL J                                        133,880.00       1               1,377.11
332-02        803164185    BENNETT YVONNE                                       45,200.00       1                 500.00
332-02        803165745    MARRISON NEAL E                                      55,900.00       1                 585.77
332-02        803166321    JONES-WALKER PAULA                                   73,800.00       1                 695.85
332-02        803166446    COPELAND LUCILLE                                     87,550.00       1                 800.85
332-02        803168400    TUMANDA ANASTASIA                                   106,000.00       1               1,019.49
332-02        803168905    BELL MICHAEL K                                      110,500.00       1               1,136.62
332-02        803169051    BERNADYN EDWARD                                      31,050.00       1                 295.70
332-02        803169234    JANIS WILLIAM                                        60,800.00       1                 602.10
332-02        803169911    STOUFFER STEPHEN                                     86,300.00       1                 954.65
332-02        803170620    MARTIN SHANE L                                       63,750.00       1                 643.50
332-02        803171412    WESSEL JOHN R                                        42,500.00       1                 490.98
332-02        803171503    BOLEN EARNESTINE                                     44,200.00       1                 454.65
332-02        803172725    AIKENS GEOFFREY L                                    70,500.00       1                 651.49
332-02        803172832    PRICE RONALD G                                       46,500.00       1                 500.79
332-02        803173103    TOLLIVER LESLIE C                                    66,600.00       1                 646.86
332-02        803174044    BROOKS SONYA                                         35,100.00       1                 374.61
332-02        803174812    COURVILLE MARK WAYNE                                 58,950.00       1                 550.29
332-02        803175280    HANCOCK MATTHEW G                                    78,800.00       1                 933.68
332-02        803175520    VINCENT-HURS GWENDOLYN                               25,000.00       1                 257.15
332-02        803176585    GRASER CHARLES                                       41,600.00       1                 435.92
332-02        803176866    HALL CAMPBEL LA DAWN                                 25,350.00       1                 265.64
332-02        803177013    HUSKEY JOHN D                                       105,300.00       1                 963.22
332-02        803177575    GENTILE ANGELO P JR                                 126,000.00       1               1,223.79
332-02        803177641    STAHL GARY E                                         85,500.00       1                 798.13
332-02        803177823    WARD ALVIN JR                                        52,200.00       1                 526.92
332-02        803178698    MARINO RICHARD                                      136,850.00       1               1,420.84
332-02        803179209    MULL JOHN C                                          42,500.00       1                 438.68
332-02        803179753    BOYD DAVE A III                                      90,700.00       1                 746.17
332-02        803179829    GUNNET ERIC L                                        28,000.00       1                 269.30
332-02        803180413    CAUFMAN DALE ALLEN                                   61,052.00       1                 663.45
332-02        803181379    PARKER LARRY W                                      112,500.00       1                 956.24
332-02        803181437    PHILLIPS LISA                                        66,300.00       1                 707.60
332-02        803181676    WHITE ROSALIND C                                     50,400.00       1                 557.52
332-02        803182039    ALICEA JOSE A                                        74,250.00       1                 756.61
332-02        803182138    SANCHEZ HECTOR D                                     92,500.00       1                 880.90
332-02        803182328    HALL CHERYL L                                        26,000.00       1                 252.53
332-02        803183318    GARDEPE JOHN E II                                    46,800.00       1                 454.55
332-02        803183698    COLBERT QUINTON D                                    45,750.00       1                 524.03
332-02        803186253    DOMBROSKI JEFFREY P                                  40,650.00       1                 441.74
332-02        803186980    BROWN DAVID L                                        49,400.00       1                 508.13
332-02        803187236    ROBLE RONALD E                                      210,000.00       1               1,980.07
332-02        803187293    BRINKLEY EARL LESTER                                 62,100.00       1                 614.97
332-02        803187624    DIAMOND IRA                                         221,000.00       1               2,251.99
332-02        803187764    WATKIN SINCLAIR                                      62,590.00       1                 686.26
332-02        803187855    ALLEN ERIC D                                         30,000.00       1                 282.87
332-02        803187897    NGUYEN CANH V                                       231,000.00       1               2,091.49
332-02        803188002    GERMINO PEGGY LEE                                    89,165.00       1                 968.95
332-02        803188044    SMITH ROGER                                          47,625.00       1                 462.56
332-02        803188069    MILLS ALBERT H                                       19,920.00       1                 184.08
332-02        803188630    STANFIELD JOHN DONALD                                68,425.00       1                 750.24
332-02        803188655    GOEMMER ROBERT A                                    139,500.00       1               1,302.21
332-02        803189521    MILES ROSALIND D                                     42,800.00       1                 502.89
332-02        803189927    CLARK MARY H                                         31,950.00       1                 307.29
332-02        803190131    DUBIEL HENRY                                        106,500.00       1               1,014.23
332-02        803190693    GREEN RICHARD J                                      77,350.00       1                 700.33
332-02        803192137    WELCH THADDEUS                                      170,300.00       1               1,850.64
332-02        803192624    MCCUBBIN GARFIELD J JR                               20,400.00       1                 239.70
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803161850            107,918.25    85.0     05/01/2002      11.875           127,000.00      Y
   803164169            133,880.00    80.8     05/01/2002      12.000           165,500.00      Y
   803164185             45,200.00    80.0     05/01/2002      13.000            56,500.00      Y
   803165745             55,900.00    65.0     05/01/2002      12.250            86,000.00      Y
   803166321             73,800.00    90.0     05/01/2002      10.875            82,000.00      Y
   803166446             87,550.00    85.0     06/01/2002      10.500           103,000.00      Y
   803168400            105,963.22    70.6     04/01/2002      11.125           150,000.00      Y
   803168905            110,500.00    85.0     05/01/2002      12.000           130,000.00      Y
   803169051             31,038.93    90.0     04/01/2002      11.000            34,500.00      Y
   803169234             60,800.00    80.0     05/01/2002      11.500            76,000.00      Y
   803169911             86,280.27    78.4     04/01/2002      13.000           110,000.00      Y
   803170620             63,730.72    85.0     04/01/2003      11.750            75,000.00      Y
   803171412             42,483.05    85.0     04/01/2002      13.625            50,000.00      Y
   803171503             44,200.00    85.0     05/01/2002      12.000            52,000.00      Y
   803172725             70,473.22    84.9     04/01/2003      10.625            83,000.00      Y
   803172832             46,488.43    75.0     04/01/2002      12.625            62,000.00      Y
   803173103             66,600.00    90.0     05/01/2002      11.250            74,000.00      Y
   803174044             33,141.75    65.0     05/01/2003      12.500            54,000.00      Y
   803174812             58,927.80    90.0     04/01/2002      10.750            65,500.00      Y
   803175280             78,771.14    80.0     03/01/2002      14.000            98,500.00      Y
   803175520             24,992.85    30.1     04/01/2002      12.000            83,000.00      N
   803176585             41,588.75    80.0     04/01/2002      12.250            52,000.00      Y
   803176866             25,350.00    65.0     05/01/2002      12.250            39,000.00      Y
   803177013            105,258.16    90.0     04/01/2003      10.500           117,000.00      Y
   803177575            125,914.52    90.0     04/01/2002      11.250           140,000.00      Y
   803177641             85,467.81    90.0     04/01/2003      10.750            95,000.00      Y
   803177823             52,168.26    90.0     04/01/2002      11.750            58,000.00      Y
   803178698            136,811.92    74.9     04/01/2002      12.125           182,500.00      Y
   803179209             42,401.35    85.0     04/01/2002      11.000            50,000.00      Y
   803179753             90,700.00    80.9     05/01/2002       9.250           112,000.00      Y
   803179829             27,970.57    80.0     04/01/2003      11.125            35,000.00      N
   803180413             61,052.00    85.9     05/01/2002      12.750            71,000.00      Y
   803181379            112,391.77    90.0     04/01/2002       9.625           125,000.00      Y
   803181437             66,300.00    85.0     05/01/2002      12.500            78,000.00      Y
   803181676             50,388.48    80.0     04/01/2002      13.000            63,000.00      Y
   803182039             74,250.00    75.0     05/01/2002      11.875            99,000.00      N
   803182138             92,433.73    89.8     05/01/2003      11.000           103,000.00      Y
   803182328             25,982.36    80.0     03/01/2002      11.250            32,500.00      N
   803183318             46,768.25    84.8     05/01/2002      11.250            55,125.00      Y
   803183698             45,740.69    75.0     04/01/2002      13.500            61,000.00      Y
   803186253             40,640.17    85.7     04/01/2002      12.750            47,380.00      Y
   803186980             49,400.00    65.0     05/01/2002      12.000            76,000.00      Y
   803187236            209,767.07    84.0     03/01/2002      10.875           250,000.00      Y
   803187293             62,060.11    90.0     04/01/2002      11.500            69,000.00      Y
   803187624            221,000.00    85.0     05/01/2002      11.875           260,000.00      Y
   803187764             62,590.00    79.9     05/01/2002      12.875            78,247.00      Y
   803187855             29,977.92    80.8     03/01/2002      10.875            37,100.00      Y
   803187897            231,000.00    75.0     05/01/2002      10.375           308,000.00      N
   803188002             89,143.43    85.0     04/01/2002      12.750           104,900.00      Y
   803188044             47,601.48    75.0     04/01/2002      11.250            63,500.00      N
   803188069             19,904.53    80.0     03/01/2003      10.625            24,900.00      Y
   803188630             68,408.90    81.5     05/01/2002      12.875            83,900.00      Y
   803188655            139,447.48    90.0     04/01/2003      10.750           155,000.00      Y
   803189521             42,791.99    80.0     04/01/2002      13.875            53,500.00      Y
   803189927             31,938.91    80.0     04/01/2002      11.125            39,900.00      Y
   803190131            106,423.69    75.0     03/01/2002      11.000           142,000.00      Y
   803190693             77,318.43    85.0     05/01/2002      10.375            91,000.00      Y
   803192137            170,216.80    70.9     04/01/2002      12.750           240,000.00      Y
   803192624             20,396.18    85.0     05/01/2003      13.875            24,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 52
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803193341    FLORES BELINDA                                       17,250.00       1                 262.67
332-02        803193358    LOVE DAVID O                                         72,000.00       1                 853.11
332-02        803194638    HENRY DEBORAH                                        50,150.00       1                 501.42
332-02        803196203    MONTROSE BRIAN R                                     83,200.00       1                 871.85
332-02        803196518    LOWELL MAXINE E                                      60,000.00       1                 617.17
332-02        803196864    MARTIN ARNOLD LYNN                                   96,300.00       1                 818.54
332-02        803197136    BRATTON CONNIE SUE                                   53,550.00       1                 545.68
332-02        803197367    CHUNG BOO W                                         180,000.00       1               2,114.97
332-02        803197482    SULLIVAN JAMES D                                    114,300.00       1               1,153.76
332-02        803197540    ROBERTS ARTHUR J                                     63,172.00       1                 571.96
332-02        803197979    SAUCERMAN THAD                                       16,000.00       1                 175.43
332-02        803199165    DEIMER DAVID W                                       68,500.00       1                 538.89
332-02        803199371    MCAVEY JAMES P                                      680,000.00       1               5,717.80
332-02        803199595    WOGAN JAMES K                                       144,075.00       1               1,721.37
332-02        803199868    TILLMAN CHARLES T SR                                 81,175.00       1                 866.35
332-02        803200237    BROOKS HAZEL                                         64,800.00       1                 685.30
332-02        803200294    NANTAMBU KWABENA C K                                107,100.00       1               1,195.21
332-02        803201151    MARTINEZ JOSE A                                     110,000.00       1               1,057.96
332-02        803201599    FOLK CHARLES D JR                                    38,675.00       1                 407.33
332-02        803201821    CIFUENTES NORMA                                      67,915.00       1                 692.05
332-02        803201862    SUTTON KATHY A                                       65,450.00       1                 629.49
332-02        803201987    UPCHER DANA                                         120,000.00       1               1,304.03
332-02        803202290    JASKOT MICHAEL                                       37,655.00       1                 420.22
332-02        803202753    GOLDEN LUVENIA A                                     52,650.00       1                 572.14
332-02        803203314    NEEDHAM TERRY L                                      77,400.00       1                 751.76
332-02        803203769    DANDRIDGE KEYWYOND                                   71,250.00       1                 732.89
332-02        803204148    BRANHAM WANDA                                        46,190.00       1                 401.09
332-02        803204866    KORGESKI JOHN W                                      57,600.00       1                 510.81
332-02        803205806    JONES EUGENE                                         42,250.00       1                 442.74
332-02        803206564    ELDER DAMARIS                                        97,750.00       1                 996.07
332-02        803206630    DILL JEFFREY A                                       67,000.00       1                 663.50
332-02        803207059    MORTON JAMES                                         30,100.00       1                 309.61
332-02        803207885    EDWARDS PAULINE                                      34,200.00       1                 332.17
332-02        803208610    HANNA EMAD                                          150,000.00       1               1,600.89
332-02        803209360    SMITH EVELYN                                         26,910.00       1                 251.20
332-02        803210442    JOHNSON WAYNE                                       129,960.00       1               1,412.27
332-02        803210681    HARRIS MARTHA ANN                                    28,800.00       1                 321.40
332-02        803210863    JOHNS BRIAN                                          76,000.00       1                 652.96
332-02        803211176    ROSARIO NANCY                                       115,200.00       1               1,118.89
332-02        803212778    CUNNINGHAM TERRY L                                   72,250.00       1                 722.38
332-02        803213610    WELLIVER PATTI                                       61,600.00       1                 651.46
332-02        803213974    CHILDS REBA M                                        86,500.00       1                 999.30
332-02        803215003    PERKINS MICHAEL                                     115,200.00       1               1,274.34
332-02        803215086    PHILLIPS JAMES                                       39,200.00       1                 437.46
332-02        803216621    CONLIFFE DELORES A                                   78,200.00       1                 819.46
332-02        803218346    GUNTER PATRICIA                                      88,400.00       1                 926.34
332-02        803218445    HOLLEY PATRICIA                                      47,200.00       1                 522.13
332-02        803218502    MCGILVARY MELVIN E                                   31,450.00       1                 331.24
332-02        803218510    GREENE MELBA L                                       63,750.00       1                 613.13
332-02        803218643    BAKER WILLIAM D                                      79,900.00       1                 868.27
332-02        803218890    MARKS ANNETTE S                                      59,500.00       1                 594.90
332-02        803218981    COPEN RUTH                                           47,515.00       1                 497.91
332-02        803219526    BELL BRUCE                                           51,000.00       1                 524.59
332-02        803219625    LEVY QUAINTAIN A                                     75,000.00       1                 785.92
332-02        803219898    CORBETT LYNN M                                      131,750.00       1               1,535.04
332-02        803220037    RAFANELLI DONNA                                      32,300.00       1                 343.18
332-02        803220169    ANDERSON ELIZABETH                                   79,000.00       1                 812.60
332-02        803220789    JORDAN JOYCE T                                       93,200.00       1                 985.65
332-02        803221001    LAMOTHE PAULETTE                                     61,200.00       1                 542.74
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803193341             17,112.01    75.0     03/01/2002      13.500            23,000.00      Y
   803193358             71,986.89    80.0     04/01/2002      14.000            90,000.00      Y
   803194638             50,134.41    85.0     05/01/2002      11.625            59,000.00      Y
   803196203             83,200.00    65.0     05/01/2002      12.250           128,000.00      Y
   803196518             59,947.97    75.0     04/01/2002      12.000            80,000.00      Y
   803196864             96,253.87    90.0     04/01/2002       9.625           107,000.00      Y
   803197136             53,468.33    85.0     04/01/2003      11.875            63,000.00      Y
   803197367            179,932.17    80.0     03/01/2002      13.875           225,000.00      Y
   803197482            114,300.00    90.0     05/01/2002      11.750           127,000.00      Y
   803197540             63,172.00    80.9     05/01/2002      10.375            78,000.00      Y
   803197979             15,996.24    80.0     05/01/2002      12.875            20,000.00      Y
   803199165             68,500.00    65.2     06/01/2003       8.750           105,000.00      Y
   803199371            680,000.00    75.5     06/01/2003       9.500           900,000.00      Y
   803199595            144,049.51    85.0     04/01/2002      14.125           169,500.00      Y
   803199868             81,133.23    85.0     04/01/2003      12.500            95,500.00      Y
   803200237             64,765.72    80.0     05/01/2003      12.375            81,000.00      Y
   803200294            107,052.33    70.9     03/01/2002      13.125           151,000.00      Y
   803201151            109,961.83    59.4     04/01/2002      11.125           185,000.00      Y
   803201599             38,654.42    85.0     04/01/2002      12.000            45,500.00      Y
   803201821             67,895.03    85.0     05/01/2002      11.875            79,900.00      Y
   803201862             65,450.00    85.0     05/01/2002      11.125            77,000.00      Y
   803201987            120,000.00    75.0     05/01/2002      12.750           160,000.00      Y
   803202290             37,646.63    85.0     04/01/2002      13.125            44,300.00      Y
   803202753             52,650.00    65.0     05/01/2002      12.750            81,000.00      Y
   803203314             77,350.45    90.0     03/01/2002      11.250            86,000.00      Y
   803203769             71,250.00    75.0     05/01/2002      12.000            95,000.00      Y
   803204148             46,169.02    69.9     04/01/2003       9.875            66,000.00      Y
   803204866             57,550.17    80.0     04/01/2002      10.125            72,000.00      Y
   803205806             42,238.56    57.8     05/01/2002      12.250            73,000.00      Y
   803206564             97,692.21    85.7     04/01/2002      11.875           114,000.00      Y
   803206630             66,978.58    84.8     04/01/2002      11.500            79,000.00      Y
   803207059             30,082.69    70.0     04/01/2002      12.000            43,000.00      N
   803207885             34,188.63    54.2     04/01/2002      11.250            63,000.00      Y
   803208610            149,922.82    84.7     03/01/2003      12.500           177,000.00      Y
   803209360             26,889.65    90.0     04/01/2002      10.750            29,900.00      Y
   803210442            129,896.78    80.0     04/01/2002      12.750           162,450.00      Y
   803210681             28,787.13    84.9     04/01/2003      13.125            33,900.00      Y
   803210863             75,964.54    80.0     05/01/2002       9.750            95,000.00      Y
   803211176            115,121.86    90.0     04/01/2002      11.250           128,000.00      Y
   803212778             72,204.86    84.7     04/01/2002      11.625            85,300.00      Y
   803213610             61,600.00    80.0     05/01/2003      12.375            77,000.00      Y
   803213974             86,465.48    63.1     04/01/2002      13.625           137,000.00      Y
   803215003            115,200.00    80.0     05/01/2002      13.000           144,000.00      Y
   803215086             39,200.00    80.0     05/01/2003      13.125            49,000.00      Y
   803216621             78,178.83    85.0     04/01/2003      12.250            92,000.00      Y
   803218346             88,400.00    65.0     05/01/2002      12.250           136,000.00      Y
   803218445             47,178.29    80.0     04/01/2002      13.000            59,000.00      Y
   803218502             31,450.00    85.0     05/01/2002      12.000            37,000.00      Y
   803218510             63,750.00    85.0     05/01/2002      11.125            75,000.00      Y
   803218643             79,900.00    85.0     05/01/2002      12.750            94,000.00      Y
   803218890             59,500.00    85.0     05/01/2002      11.625            70,000.00      Y
   803218981             47,502.14    85.0     04/01/2003      12.250            55,900.00      Y
   803219526             51,000.00    85.0     06/01/2002      12.000            60,000.00      Y
   803219625             75,000.00    64.2     05/01/2002      12.250           116,700.00      Y
   803219898            131,672.91    85.0     04/01/2002      13.750           155,000.00      Y
   803220037             32,214.21    85.0     01/01/2002      12.125            38,000.00      Y
   803220169             79,000.00    84.9     05/01/2002      12.000            93,000.00      Y
   803220789             93,200.00    80.0     06/01/2002      12.375           116,500.00      Y
   803221001             61,173.64    80.0     04/01/2002      10.125            76,500.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 53
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803221084    GRANT GEORGE F                                       52,800.00       1                 463.36
332-02        803221373    BREWER LEORA                                         59,300.00       1                 542.44
332-02        803221597    PATTERSON VANESSA                                    39,800.00       1                 352.96
332-02        803221738    BIGELOW JAMES JR                                     54,000.00       1                 529.61
332-02        803222314    GIBSON MARK                                          94,400.00       1               1,090.56
332-02        803222777    PITCHER BRENDA M                                    206,150.00       1               2,200.15
332-02        803223296    GOODNACK JOHN K JR                                   24,480.00       1                 266.02
332-02        803223403    NGUYEN LONG                                          64,000.00       1                 670.65
332-02        803223429    CREDIDIO ERNEST                                     191,250.00       1               1,967.22
332-02        803223502    MARTINEZ EDUARDO                                     36,550.00       1                 397.19
332-02        803223965    JOHNSON DAVID E                                      39,000.00       1                 408.68
332-02        803224401    LAWRENCE DAVID G                                    166,500.00       1               1,569.91
332-02        803224567    JONES NIGEL                                         211,500.00       1               2,236.76
332-02        803224831    KRUCAR ELLEN                                         61,900.00       1                 613.00
332-02        803225069    KELLEY CHARLES W                                     45,900.00       1                 516.74
332-02        803225127    EBERHARDT CLARENCE T                                 59,415.00       1                 588.38
332-02        803225994    WILKOS STEPHEN                                      418,000.00       1               4,059.87
332-02        803226596    HOLMES VANESSA                                       63,325.00       1                 633.15
332-02        803226687    CITRULLO ROBERT                                     115,200.00       1               1,162.84
332-02        803227099    KEENS MARLIN M                                       74,400.00       1                 794.04
332-02        803227180    JOHNSON CAROLYN                                      24,600.00       1                 267.33
332-02        803227404    THOMAS BRADLEY                                      212,223.00       1               2,142.20
332-02        803227438    FUEHRER THOMAS J                                     88,200.00       1                 823.33
332-02        803227461    MEAD GARY S JR                                       65,250.00       1                 621.39
332-02        803227727    LEE DEBORAH A                                        40,500.00       1                 362.92
332-02        803227941    SEMANCIK DENNIS D                                    63,890.00       1                 560.68
332-02        803228162    JOHNSON WILLIE E                                     47,600.00       1                 503.40
332-02        803228683    AVELLINO MARK                                        32,000.00       1                 353.98
332-02        803229145    CHAMBERS MARTHA ROBERSON                             65,700.00       1                 625.68
332-02        803229327    WASHINGTON DARRYL C                                  72,000.00       1                 768.43
332-02        803229558    ZELASKO HOPE PATRICE                                126,000.00       1               1,082.53
332-02        803229988    BROWN CHERYL A                                       46,200.00       1                 573.88
332-02        803230424    LEE PATRICIA RAY                                    118,830.00       1               1,086.98
332-02        803230598    BAILEY STEVEN F                                     172,000.00       1               1,902.66
332-02        803230929    BIEDERMANN SEAN J                                    71,400.00       1                 727.57
332-02        803230945    WILLIAMS THOMAS LEE                                  68,000.00       1                 725.74
332-02        803232404    RICH KENNETH R                                       72,000.00       1                 645.19
332-02        803232982    DINEEN JOHN W                                       226,000.00       1               1,983.31
332-02        803233048    BROWN RAYMOND C                                      49,700.00       1                 492.17
332-02        803233675    WILSON MICHAEL                                       52,000.00       1                 575.22
332-02        803233931    MODRZEJEWSKI DENNIS J                               110,250.00       1               1,112.88
332-02        803234095    VILLALVA LOUIS V                                    141,700.00       1               1,526.06
332-02        803234244    KENWORTHY LEO                                        60,750.00       1                 555.70
332-02        803234293    THOMPSON GREGORY                                     49,600.00       1                 582.79
332-02        803234459    JEAN ENGLE MARIA ELIZABET                           106,250.00       1               1,072.50
332-02        803235233    KELLEY NICOL A                                       76,000.00       1                 825.89
332-02        803235241    HENDERSON DONNA                                      49,600.00       1                 519.76
332-02        803235803    CONWAY JACQUES                                      128,800.00       1               1,178.18
332-02        803236058    PERRY AVERY                                          42,000.00       1                 460.50
332-02        803236306    ALLEN SHARON                                         58,650.00       1                 564.08
332-02        803237189    GAMILL REGINA                                        67,150.00       1                 729.71
332-02        803237262    BOMMARITO CHRISTIE E                                172,900.00       1               1,828.54
332-02        803237890    ARNOLD TYNIA                                        295,000.00       1               2,921.36
332-02        803238435    HENRY MONICA                                         81,600.00       1                 808.08
332-02        803238765    FAULKNER VELKAY                                      86,700.00       1                 883.47
332-02        803239078    MCCUTCHEN-BU SHERYL                                 140,000.00       1               1,658.82
332-02        803240134    GRANDMAISON ROBERT                                   96,300.00       1                 990.55
332-02        803240209    AREVALO JUAN                                         16,400.00       1                 159.29
332-02        803240449    HUBBARD GREGORY L                                    76,000.00       1                 811.12
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803221084             52,776.64    80.0     04/01/2002      10.000            66,000.00      N
   803221373             59,252.67    89.9     04/01/2002      10.500            65,900.00      Y
   803221597             39,782.85    62.1     04/01/2002      10.125            64,000.00      Y
   803221738             53,982.27    80.0     04/01/2002      11.375            67,500.00      Y
   803222314             94,381.27    80.0     04/01/2003      13.625           118,000.00      Y
   803222777            206,097.25    95.0     04/01/2002      12.500           217,000.00      Y
   803223296             24,474.08    85.0     05/01/2002      12.750            28,800.00      Y
   803223403             63,982.68    80.0     05/01/2003      12.250            80,000.00      Y
   803223429            191,195.28    85.0     05/01/2002      12.000           225,000.00      Y
   803223502             36,541.17    85.0     04/01/2002      12.750            43,000.00      Y
   803223965             38,989.44    65.0     05/01/2002      12.250            60,000.00      Y
   803224401            166,408.91    90.0     04/01/2002      10.875           185,000.00      Y
   803224567            211,444.33    90.0     05/01/2002      12.375           235,000.00      Y
   803224831             61,860.23    85.3     04/01/2002      11.500            72,500.00      Y
   803225069             45,900.00    85.0     05/01/2002      13.250            54,000.00      Y
   803225127             59,396.01    85.0     04/01/2002      11.500            69,900.00      Y
   803225994            418,000.00    55.7     06/01/2002      11.250           750,000.00      Y
   803226596             63,325.00    85.0     05/01/2002      11.625            74,500.00      Y
   803226687            115,129.98    90.0     04/01/2002      11.750           128,000.00      Y
   803227099             74,361.72    80.0     04/01/2002      12.500            93,000.00      Y
   803227180             24,600.00    84.8     05/01/2002      12.750            29,000.00      Y
   803227404            212,223.00    85.9     06/01/2002      11.750           246,800.00      Y
   803227438             88,166.79    90.0     04/01/2003      10.750            98,000.00      Y
   803227461             65,226.74    90.0     04/01/2002      11.000            72,500.00      Y
   803227727             40,483.02    87.0     04/01/2003      10.250            46,500.00      Y
   803227941             63,890.00    70.9     05/01/2002      10.000            90,000.00      Y
   803228162             47,587.48    80.0     04/01/2002      12.375            59,500.00      Y
   803228683             32,000.00    80.0     05/01/2002      13.000            40,000.00      Y
   803229145             65,676.57    90.0     04/01/2002      11.000            73,000.00      Y
   803229327             71,962.95    80.0     04/01/2002      12.500            90,000.00      Y
   803229558            125,941.22    70.0     04/01/2003       9.750           180,000.00      N
   803229988             46,184.37    70.0     04/01/2002      14.500            66,000.00      Y
   803230424            118,830.00    85.0     05/01/2002      10.500           139,800.00      Y
   803230598            171,920.92    80.0     04/01/2002      13.000           215,000.00      Y
   803230929             71,378.99    85.0     04/01/2002      11.875            84,000.00      Y
   803230945             67,982.59    85.0     04/01/2002      12.500            80,000.00      Y
   803232404             72,000.00    90.0     05/01/2003      10.250            80,000.00      Y
   803232982            226,000.00    53.4     05/01/2003      10.000           423,000.00      Y
   803233048             49,700.00    70.0     06/01/2002      11.500            71,000.00      Y
   803233675             52,000.00    80.0     05/01/2002      13.000            65,000.00      Y
   803233931            110,182.97    90.0     04/01/2002      11.750           122,500.00      Y
   803234095            141,700.00    80.9     05/01/2002      12.625           175,000.00      Y
   803234244             60,750.00    75.0     06/01/2002      10.500            81,000.00      Y
   803234293             49,600.00    80.0     05/01/2003      13.875            62,000.00      Y
   803234459            106,217.86    85.0     04/01/2003      11.750           125,000.00      Y
   803235233             75,963.02    80.0     04/01/2002      12.750            95,000.00      Y
   803235241             49,600.00    80.0     05/01/2002      12.250            62,000.00      Y
   803235803            128,748.82    80.0     04/01/2002      10.500           161,000.00      N
   803236058             41,990.13    80.0     04/01/2002      12.875            52,500.00      Y
   803236306             58,629.65    85.0     05/01/2002      11.125            69,000.00      Y
   803237189             67,133.76    85.0     04/01/2002      12.750            79,000.00      Y
   803237262            172,900.00    84.9     05/01/2002      12.375           203,500.00      Y
   803237890            295,000.00    65.5     05/01/2002      11.500           450,000.00      Y
   803238435             81,600.00    85.0     05/01/2002      11.500            96,000.00      Y
   803238765             86,700.00    85.0     05/01/2002      11.875           102,000.00      Y
   803239078            139,948.73    80.0     04/01/2002      14.000           175,000.00      Y
   803240134             96,300.00    90.0     05/01/2002      12.000           107,000.00      Y
   803240209             16,400.00    80.0     06/01/2002      11.250            20,500.00      Y
   803240449             75,960.89    80.0     04/01/2002      12.500            95,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 54
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803240738    RINEHART FAY                                         96,000.00       1                 987.47
332-02        803241041    GLIKSBERG JEROME                                     56,250.00       1                 649.83
332-02        803241538    HERALD JAMES JR                                      54,000.00       1                 444.24
332-02        803241801    SUMEY MARGARET                                       19,500.00       1                 204.34
332-02        803242262    BERGGRUN DEBRA                                       46,356.00       1                 459.06
332-02        803242353    VANCE CHERRILYN                                      93,600.00       1                 900.23
332-02        803243179    BRATCHER JIMMY                                       74,800.00       1                 762.22
332-02        803243187    FREEMAN TERRY W                                      66,600.00       1                 646.86
332-02        803243195    EMBERSON KENNETH W                                   95,200.00       1                 997.60
332-02        803243252    FLEENER CHERYL                                       48,000.00       1                 530.98
332-02        803243534    STANLEY DONALD A                                     75,150.00       1                 758.57
332-02        803243732    STOVER DENNIS E                                      72,500.00       1                 649.67
332-02        803243823    REFFITT LINDA D                                      56,000.00       1                 538.60
332-02        803244128    MELVIN JOSHUA N                                      59,500.00       1                 652.39
332-02        803244219    LUTTRELL WOODROW B                                   90,500.00       1                 853.32
332-02        803244722    BOONE LUCILLE                                        41,600.00       1                 411.96
332-02        803244805    DENHAM KENNETH E                                     63,000.00       1                 582.18
332-02        803245299    HECKSTALL NORA                                       28,800.00       1                 318.59
332-02        803245380    CARR JOHN ALLEN                                      31,000.00       1                 388.88
332-02        803245455    TAYLOR PATSIE D                                      71,371.00       1                 600.13
332-02        803245539    LEWIS DENNIS R                                      163,380.00       1               1,479.25
332-02        803245984    MCELROY WILLIAM W                                    21,450.00       1                 224.77
332-02        803246479    GRIFFIN RICHARD L                                    63,750.00       1                 692.77
332-02        803246909    ODOM LULA B                                         161,000.00       1               1,594.37
332-02        803247162    BLAKE RICHARD D                                      50,000.00       1                 471.45
332-02        803248020    BARONE JEFFREY L                                    221,000.00       1               2,083.79
332-02        803248087    MCAFEE MAGDALENE                                     44,200.00       1                 416.76
332-02        803249051    MILLS CAROLYN S                                      45,300.00       1                 483.47
332-02        803249259    WESOLOWSKI DANIEL J                                  52,800.00       1                 458.49
332-02        803249952    BURKHOLDER BRUCE L                                   71,200.00       1                 787.61
332-02        803250323    TOPALIDIS MICHAEL                                    80,000.00       1                 709.46
332-02        803250505    PETRICK JAMES                                        12,614.00       1                 126.12
332-02        803250968    WRIGHT TAWANNA                                       48,450.00       1                 475.18
332-02        803251594    SIEFERT ROBERT G                                     31,600.00       1                 352.65
332-02        803251685    CARTER MALCOLM                                      157,500.00       1               1,635.24
332-02        803251826    VINSON BROOKS LAMONT I                               45,825.00       1                 471.36
332-02        803251867    MOORE JACQUELINE L                                   63,750.00       1                 607.11
332-02        803252139    WAGGAMAN JOE                                         77,750.00       1                 844.90
332-02        803252253    WARD CHRIS                                           93,500.00       1               1,016.06
332-02        803254671    HEADEN ROBERT                                        48,000.00       1                 425.67
332-02        803255041    HARBIN GARY                                          62,400.00       1                 665.97
332-02        803255900    ANDERSON RONALD G JR                                 88,000.00       1                 871.46
332-02        803256700    ROLLISON J FRANK                                     26,325.00       1                 268.26
332-02        803256825    CASAS FERNAN JOSE                                    71,250.00       1                 671.81
332-02        803256999    ROSARIO JOSE                                        148,750.00       1               1,487.26
332-02        803258102    GROSS VAN F                                          60,000.00       1                 554.46
332-02        803258110    HUTCHISON TIMMIE JOE SR                              51,300.00       1                 469.26
332-02        803258177    BENNETT HETTY                                       108,000.00       1               1,142.17
332-02        803258391    SIMPSON JACK                                         68,000.00       1                 590.48
332-02        803259712    HANSEN DIANNA L                                      62,900.00       1                 628.90
332-02        803259811    HAKKY SAID I                                        200,800.00       1               1,743.64
332-02        803259944    FARNSLEY JEFFERY J                                   31,500.00       1                 327.05
332-02        803260702    MCCLARY CHARLES J                                   126,000.00       1               1,393.81
332-02        803260843    JONES LARRY M SR                                     76,800.00       1                 864.59
332-02        803261635    JENKINS PEGGIE                                       49,300.00       1                 521.38
332-02        803261999    BROWN JAMES R                                       221,000.00       1               2,358.64
332-02        803262278    TEEL BRADLEY K                                       92,000.00       1                 893.56
332-02        803262377    LASTER ROBERT J                                      90,900.00       1                 952.54
332-02        803262559    BARRETT ROBERT                                       44,240.00       1                 472.15
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803240738             96,000.00    80.0     05/01/2003      12.000           120,000.00      Y
   803241041             56,227.56    75.0     05/01/2002      13.625            75,000.00      Y
   803241538             54,000.00    88.5     05/01/2002       9.250            61,000.00      Y
   803241801             19,494.72    65.0     04/01/2002      12.250            30,000.00      Y
   803242262             46,356.00    70.9     05/01/2002      11.500            65,300.00      Y
   803242353             93,567.52    72.0     04/01/2002      11.125           130,000.00      Y
   803243179             74,777.99    85.0     04/01/2002      11.875            88,000.00      Y
   803243187             66,577.52    90.0     05/01/2002      11.250            74,000.00      Y
   803243195             95,148.20    80.0     04/01/2002      12.250           119,000.00      Y
   803243252             47,989.02    77.4     05/01/2002      13.000            62,000.00      Y
   803243534             75,127.27    90.0     04/01/2002      11.750            83,500.00      Y
   803243732             72,438.94    80.5     04/01/2002      10.250            90,000.00      Y
   803243823             56,000.00    74.6     05/01/2002      11.125            75,000.00      Y
   803244128             59,486.00    85.0     04/01/2002      12.875            70,000.00      Y
   803244219             90,465.16    79.3     05/01/2002      10.875           114,000.00      Y
   803244722             41,600.00    80.0     05/01/2002      11.500            52,000.00      Y
   803244805             63,000.00    90.0     05/01/2002      10.625            70,000.00      Y
   803245299             28,793.41    80.0     04/01/2002      13.000            36,000.00      Y
   803245380             30,995.39    77.5     04/01/2002      14.875            40,000.00      Y
   803245455             71,335.89    85.9     05/01/2003       9.500            83,000.00      Y
   803245539            163,313.31    85.9     04/01/2002      10.375           190,000.00      Y
   803245984             21,450.00    65.0     05/01/2002      12.250            33,000.00      Y
   803246479             63,718.98    85.0     04/01/2003      12.750            75,000.00      Y
   803246909            161,000.00    70.0     05/01/2002      11.500           230,000.00      Y
   803247162             49,963.19    50.5     04/01/2002      10.875            99,000.00      Y
   803248020            220,837.31    64.0     05/01/2002      10.875           345,000.00      Y
   803248087             44,200.00    85.0     06/01/2002      10.875            52,000.00      Y
   803249051             45,300.00    56.2     05/01/2003      12.500            80,500.00      Y
   803249259             52,776.01    80.0     04/01/2002       9.875            66,000.00      Y
   803249952             71,167.27    78.2     05/01/2003      13.000            91,000.00      Y
   803250323             79,810.94    40.4     04/01/2002      10.125           198,000.00      Y
   803250505             12,606.12    85.0     04/01/2002      11.625            14,840.00      Y
   803250968             48,450.00    85.0     05/01/2002      11.375            57,000.00      Y
   803251594             31,585.88    75.2     05/01/2002      13.125            42,000.00      Y
   803251685            157,456.17    75.0     04/01/2002      12.125           210,000.00      N
   803251826             45,769.72    65.0     04/01/2002      12.000            70,500.00      Y
   803251867             63,750.00    85.0     05/01/2003      11.000            75,000.00      Y
   803252139             77,712.18    80.9     05/01/2003      12.750            96,000.00      Y
   803252253             93,500.00    85.0     05/01/2002      12.750           110,000.00      Y
   803254671             48,000.00    75.0     05/01/2002      10.125            64,000.00      Y
   803255041             62,367.89    80.0     05/01/2002      12.500            78,000.00      Y
   803255900             87,971.87    80.0     05/01/2002      11.500           110,000.00      Y
   803256700             26,317.25    62.6     04/01/2002      11.875            42,000.00      N
   803256825             71,223.89    75.0     04/01/2003      10.875            95,000.00      Y
   803256999            148,703.76    85.0     05/01/2002      11.625           175,000.00      Y
   803258102             59,976.79    80.0     05/01/2003      10.625            75,000.00      Y
   803258110             51,300.00    90.0     05/01/2002      10.500            57,000.00      Y
   803258177            107,971.58    65.4     04/01/2002      12.375           165,000.00      Y
   803258391             67,969.10    80.0     04/01/2002       9.875            85,000.00      Y
   803259712             62,900.00    85.0     06/01/2002      11.625            74,000.00      Y
   803259811            200,516.37    80.0     04/01/2002       9.875           251,000.00      Y
   803259944             31,500.00    70.0     05/01/2002      12.125            45,000.00      Y
   803260702            125,971.19    80.0     04/01/2002      13.000           157,500.00      Y
   803260843             76,766.64    80.0     05/01/2002      13.250            96,000.00      Y
   803261635             49,300.00    85.0     05/01/2002      12.375            58,000.00      Y
   803261999            221,000.00    85.0     05/01/2002      12.500           260,000.00      Y
   803262278             91,968.94    69.6     05/01/2003      11.250           132,000.00      Y
   803262377             90,900.00    65.8     05/01/2002      12.250           138,000.00      Y
   803262559             44,217.25    80.0     04/01/2003      12.500            55,300.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 55
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803263433    ELDER WILLIE F SR                                    38,400.00       1                 421.03
332-02        803263490    VENZOR HAYDEE                                        95,250.00       1                 970.60
332-02        803263623    SOVINSKI RUDOLPH C JR                                88,400.00       1                 883.86
332-02        803264050    GRIMBALL KENNETH A                                  306,000.00       1               2,685.37
332-02        803264092    BAGLIO MICHELLE                                      73,600.00       1                 806.98
332-02        803264381    CHRISTENSEN JOHN R                                  168,000.00       1               1,505.45
332-02        803265156    KIRBY JAMES B                                        90,015.00       1                 917.25
332-02        803265271    GREGORY JESS W                                       35,000.00       1                 316.89
332-02        803265479    MCKENZIE WILLIAM                                     63,750.00       1                 692.77
332-02        803266576    OMAR PAMELA                                          53,000.00       1                 529.92
332-02        803266733    CAMERON ROBERT F                                     78,200.00       1                 752.11
332-02        803267012    WASHINGTON SHEREDA A                                 35,190.00       1                 382.41
332-02        803267269    JARVIS REGINA GAYLE                                  50,960.00       1                 534.01
332-02        803267483    ROBINSON SHIRLEY                                     33,150.00       1                 312.57
332-02        803268010    JOHNSON SILAS                                       153,000.00       1               1,812.85
332-02        803268135    FRYBARGER ROGER C JR                                146,250.00       1               1,378.98
332-02        803268648    PAGAN ANGEL                                         145,250.00       1               1,692.33
332-02        803268747    LISOWSKI JENNIFER                                    75,000.00       1                 728.45
332-02        803268937    COTHREN RANDY C                                     131,400.00       1               1,288.73
332-02        803268978    WILLIAMS YOLANDA                                     81,250.00       1                 851.42
332-02        803269026    HITE DALE R                                          32,200.00       1                 300.58
332-02        803269083    ROBINSON DOROTHY                                     22,875.00       1                 235.30
332-02        803269455    GUIDRY GLORIA                                        36,000.00       1                 377.24
332-02        803269711    GRAY LONNIE K                                        62,400.00       1                 564.97
332-02        803269786    WOODBURY JOSEPH W                                   167,400.00       1               1,689.75
332-02        803270271    DELGADO JUAN                                         76,050.00       1                 753.12
332-02        803270453    THOMAS ELLA MAE                                      58,800.00       1                 593.53
332-02        803270487    HENRI LINETTE                                        52,500.00       1                 570.51
332-02        803270636    SHABAZZ MUHAMMAD                                     63,200.00       1                 699.12
332-02        803271402    MABES RICHARD C                                     103,100.00       1               1,140.49
332-02        803271428    SAMPLES BILLY JOE                                    46,750.00       1                 467.43
332-02        803271436    WILKES MARY ANN GEE                                  44,843.00       1                 418.60
332-02        803272483    HYDE PATORIA                                        112,965.00       1               1,216.59
332-02        803272657    MOLINARI GEORGE JR                                  135,000.00       1               1,285.64
332-02        803273119    DEJESUS JOSE A                                       98,400.00       1               1,165.91
332-02        803273762    NORRIS JAMES E JR                                   100,800.00       1               1,017.48
332-02        803273945    RASMUSSEN RICHARD C                                  53,800.00       1                 574.18
332-02        803273994    DAY SACHEEN L                                        43,200.00       1                 399.21
332-02        803274042    YOW JERRY W                                          68,400.00       1                 677.36
332-02        803274109    THERIT CHRISTOPHE D                                 139,951.00       1               1,399.29
332-02        803274919    FRANCIS LINDA L                                      45,900.00       1                 498.79
332-02        803274935    ATKINSON ALICIA M                                    56,550.00       1                 592.59
332-02        803275312    CAVUOTI STEVEN                                       80,920.00       1                 824.58
332-02        803275783    PETERMAN DALE L                                      54,000.00       1                 483.89
332-02        803277318    ALLEN PAMELA D                                       44,800.00       1                 460.82
332-02        803278589    COOKWOOD WENDY                                       45,600.00       1                 451.57
332-02        803279116    LIVINGSTON TIMOTHY                                   41,250.00       1                 465.23
332-02        803279165    CINTRON PABLO IV                                     79,200.00       1                 754.24
332-02        803279231    BOLTON CHARLES JR                                    36,800.00       1                 399.90
332-02        803279355    JOHNS MIRANDA                                       272,000.00       1               2,539.07
332-02        803279421    CUMMINGS DALE EUGENE                                 90,000.00       1               1,039.73
332-02        803279512    SHIMKUS VINCE                                        97,200.00       1                 907.34
332-02        803279900    PAQUETTE DIANNE LYNN                                106,200.00       1                 971.45
332-02        803280619    SHERMAN LATISHA M                                    29,750.00       1                 286.13
332-02        803281849    BROWN CLARICE L                                      46,000.00       1                 399.44
332-02        803282086    HUGHEL HARRY W                                      270,000.00       1               2,419.47
332-02        803282243    GESTER JACQUELYN V                                  168,000.00       1               1,842.01
332-02        803282367    RAY CANESHA M                                        58,900.00       1                 560.92
332-02        803283266    HESS CHRIS                                           48,980.00       1                 485.05
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803263433             38,400.00    80.0     05/01/2002      12.875            48,000.00      Y
   803263490             95,221.98    75.0     04/01/2002      11.875           127,000.00      Y
   803263623             88,400.00    85.0     05/01/2002      11.625           104,000.00      Y
   803264050            306,000.00    90.0     05/01/2003      10.000           340,000.00      Y
   803264092             73,582.69    80.0     05/01/2002      12.875            92,000.00      Y
   803264381            167,929.55    74.8     05/01/2002      10.250           224,500.00      Y
   803265156             90,015.00    85.0     06/01/2002      11.875           105,900.00      Y
   803265271             35,000.00    63.6     05/01/2002      10.375            55,000.00      Y
   803265479             63,734.57    85.0     04/01/2002      12.750            75,000.00      Y
   803266576             52,966.88    84.1     04/01/2002      11.625            63,000.00      Y
   803266733             78,172.87    85.0     05/01/2002      11.125            92,000.00      Y
   803267012             35,190.00    85.0     05/01/2002      12.750            41,400.00      Y
   803267269             50,960.00    65.0     05/01/2002      12.250            78,400.00      Y
   803267483             33,138.42    85.0     04/01/2002      10.875            39,000.00      Y
   803268010            152,972.15    85.0     04/01/2002      14.000           180,000.00      Y
   803268135            146,142.33    75.0     04/01/2002      10.875           195,000.00      Y
   803268648            145,221.99    83.0     04/01/2002      13.750           175,000.00      Y
   803268747             75,000.00    57.6     05/01/2003      11.250           130,000.00      Y
   803268937            131,313.25    90.0     04/01/2002      11.375           146,000.00      Y
   803268978             81,250.00    65.0     05/01/2002      12.250           125,000.00      Y
   803269026             32,175.65    89.9     04/01/2003      10.750            35,800.00      Y
   803269083             22,875.00    75.0     05/01/2002      12.000            30,500.00      N
   803269455             36,000.00    80.0     05/01/2002      12.250            45,000.00      Y
   803269711             62,348.84    80.0     04/01/2003      10.375            78,000.00      Y
   803269786            167,349.38    90.0     04/01/2002      11.750           186,000.00      Y
   803270271             76,025.69    90.0     04/01/2003      11.500            84,500.00      Y
   803270453             58,800.00    79.4     05/01/2003      11.750            74,000.00      Y
   803270487             52,500.00    75.0     05/01/2002      12.750            70,000.00      Y
   803270636             63,185.55    80.0     04/01/2002      13.000            79,000.00      Y
   803271402            103,076.43    79.9     04/01/2002      13.000           128,900.00      Y
   803271428             46,735.46    85.0     04/01/2002      11.625            55,000.00      Y
   803271436             44,809.09    64.9     04/01/2002      10.750            69,000.00      Y
   803272483            112,965.00    85.0     05/01/2002      12.625           132,900.00      Y
   803272657            134,951.86    72.9     04/01/2002      11.000           185,000.00      Y
   803273119             98,382.09    80.0     04/01/2002      14.000           123,000.00      Y
   803273762            100,800.00    90.0     05/01/2003      11.750           112,000.00      Y
   803273945             53,786.24    64.8     04/01/2003      12.500            82,900.00      Y
   803273994             43,166.43    90.0     04/01/2002      10.625            48,000.00      Y
   803274042             68,378.14    90.0     04/01/2003      11.500            76,000.00      Y
   803274109            139,907.49    89.9     04/01/2003      11.625           155,502.00      Y
   803274919             45,900.00    85.0     05/01/2002      12.750            54,000.00      Y
   803274935             56,550.00    65.0     05/01/2002      12.250            87,000.00      Y
   803275312             80,896.19    85.0     04/01/2002      11.875            95,200.00      Y
   803275783             54,000.00    90.0     05/01/2003      10.250            60,000.00      Y
   803277318             44,761.04    59.7     05/01/2002      12.000            75,000.00      Y
   803278589             45,600.00    80.0     05/01/2002      11.500            57,000.00      Y
   803279116             41,250.00    75.0     05/01/2002      13.000            55,000.00      Y
   803279165             79,200.00    90.0     05/01/2002      11.000            88,000.00      Y
   803279231             36,791.10    80.0     04/01/2003      12.750            46,000.00      Y
   803279355            271,897.60    80.0     05/01/2002      10.750           340,000.00      Y
   803279421             89,964.09    75.0     04/01/2002      13.625           120,000.00      Y
   803279512             97,200.00    90.0     05/01/2002      10.750           108,000.00      Y
   803279900            106,157.80    90.0     05/01/2002      10.500           118,000.00      Y
   803280619             29,750.00    85.0     05/01/2002      11.125            35,000.00      Y
   803281849             46,000.00    73.0     06/01/2002       9.875            63,000.00      Y
   803282086            270,000.00    90.0     05/01/2002      10.250           300,000.00      Y
   803282243            167,960.49    80.0     05/01/2002      12.875           210,000.00      Y
   803282367             58,900.00    95.0     05/01/2002      11.000            62,000.00      Y
   803283266             48,980.00    70.9     05/01/2002      11.500            69,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 56
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803283639    GRIFFIN SONIA                                        96,000.00       1               1,061.95
332-02        803283704    BELL REBECCA A                                       35,700.00       1                 346.74
332-02        803283761    CAMPBELL ROBERT A                                    38,400.00       1                 387.61
332-02        803283860    SMITH JEFFERY                                        97,500.00       1                 828.74
332-02        803284074    GADDIE JOSE                                          85,500.00       1                 782.10
332-02        803284108    MILLER SHERRI                                       112,500.00       1                 987.27
332-02        803284413    GRAY ADLEAN P                                        85,500.00       1                 871.25
332-02        803285071    COX MICHAEL                                          56,000.00       1                 501.82
332-02        803285113    DAVIS BYRON L                                        70,550.00       1                 739.29
332-02        803285246    VALLEJO DOLORES YANIRIS                             330,700.00       1               3,243.39
332-02        803285758    WILEY ROY                                            24,937.10       1                 261.31
332-02        803285782    WHEELAND ARTHUR L                                   186,300.00       1               1,600.60
332-02        803286012    DEMICCO IRENE                                        60,000.00       1                 582.76
332-02        803286111    HUDGINS JAMES ANCELL                                153,750.00       1               1,611.14
332-02        803286756    SAMSEL MICHAEL W                                     53,300.00       1                 636.81
332-02        803287291    SANDERS LYNDA L                                      27,200.00       1                 290.29
332-02        803287374    BRANDON ROBERT                                       48,100.00       1                 504.04
332-02        803287879    DENNY TAMARA R                                       32,300.00       1                 338.47
332-02        803288026    BEHAR HARRY                                         150,000.00       1               1,261.28
332-02        803288034    TRUSTY VIDA                                         195,000.00       1               1,893.96
332-02        803288141    WININGER STEVEN LEE                                  52,000.00       1                 423.09
332-02        803288612    MERRICK JENEVIEVE                                    62,750.00       1                 597.58
332-02        803288760    MENDEZ CARMELO G                                     68,706.00       1                 780.22
332-02        803288851    SHEROUSE GAYLE A                                     49,215.00       1                 464.04
332-02        803289149    BUIE WENDY M                                         94,950.00       1                 922.21
332-02        803289263    PERALTA JOSE                                        211,500.00       1               2,094.47
332-02        803289438    PAPADELOS JOHN                                      145,500.00       1               1,709.60
332-02        803289461    BURNS JEFF                                           59,900.00       1                 570.44
332-02        803289610    SHAFER HARRY S                                       50,000.00       1                 415.87
332-02        803289651    DAVIS CARLA M                                        92,000.00       1                 893.56
332-02        803290030    VALLOZZI MICHAEL J                                   44,000.00       1                 410.73
332-02        803290097    DOW BRENDA                                          344,200.00       1               3,807.54
332-02        803290139    DUKES DENISE R                                       82,450.00       1                 848.09
332-02        803290527    RIVERA GILBERT                                       68,800.00       1                 642.23
332-02        803290840    WHITE SHARON JR                                      60,000.00       1                 663.72
332-02        803290881    KILLINGER CLARA B                                    47,200.00       1                 458.44
332-02        803290972    ACCETTOLA AMERICO                                    40,000.00       1                 369.64
332-02        803291228    AMACKER GRIF BETTY JEAN                              38,250.00       1                 388.80
332-02        803291251    ROBIN ALCINDOR                                      161,500.00       1               1,723.62
332-02        803291376    MCCARTY TERRY                                        67,150.00       1                 658.58
332-02        803291491    JOHNSON ERNEST                                       44,200.00       1                 425.11
332-02        803292440    CREWS WILLIAM M JR                                   59,400.00       1                 521.28
332-02        803292614    JETER SHARON L                                       60,000.00       1                 669.59
332-02        803293273    SMITH ELARIO                                        135,000.00       1               1,440.80
332-02        803293398    WEISSINGER CHARLES H                                 85,500.00       1                 904.22
332-02        803293661    PAYNE ANNIE M                                        44,200.00       1                 463.17
332-02        803293943    CONLEY ROGER D                                       44,200.00       1                 480.32
332-02        803294776    MCDOWELL TIMOTHY W                                  153,000.00       1               1,544.40
332-02        803294966    ANDERSON ROBERT                                      42,700.00       1                 443.33
332-02        803295435    VAN RYSWYK KURT                                      56,100.00       1                 560.91
332-02        803295450    JONES ERMA                                           36,250.00       1                 318.12
332-02        803296656    VANZANT CHARLES                                      69,000.00       1                 723.05
332-02        803296748    FUSCO NICK                                           61,625.00       1                 669.67
332-02        803296904    WALKER TIM                                           68,000.00       1                 660.46
332-02        803297365    GERVAIS DAVID T                                      60,000.00       1                 663.72
332-02        803297522    STAUFFENBERG KENNETH                                 35,700.00       1                 356.94
332-02        803298124    MOLNAR WILLIAM JR                                    30,400.00       1                 336.29
332-02        803298264    GEORGE JOSHUA AARON                                  49,700.00       1                 408.87
332-02        803298751    DAVIS CATHERINE L                                    51,000.00       1                 480.87
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803283639             95,978.05    80.0     04/01/2002      13.000           120,000.00      Y
   803283704             35,700.00    85.0     05/01/2002      11.250            42,000.00      Y
   803283761             38,400.00    70.2     06/01/2002      11.750            54,650.00      Y
   803283860             97,406.21    65.0     05/01/2003       9.625           150,000.00      Y
   803284074             85,466.03    90.0     04/01/2002      10.500            95,000.00      Y
   803284108            112,400.05    90.0     05/01/2002      10.000           125,000.00      Y
   803284413             85,446.09    90.0     04/01/2002      11.875            95,000.00      Y
   803285071             56,000.00    80.0     05/01/2002      10.250            70,000.00      Y
   803285113             70,530.91    85.0     05/01/2002      12.250            83,000.00      Y
   803285246            330,700.00    85.8     05/01/2003      11.375           385,000.00      Y
   803285758             24,930.36    85.9     04/01/2002      12.250            29,000.00      Y
   803285782            186,213.09    90.0     04/01/2002       9.750           207,000.00      Y
   803286012             59,979.74    21.4     04/01/2002      11.250           280,000.00      Y
   803286111            153,750.00    75.0     06/01/2003      12.250           205,000.00      Y
   803286756             53,290.58    65.0     04/01/2003      14.125            82,000.00      Y
   803287291             27,200.00    85.0     05/01/2003      12.500            32,000.00      Y
   803287374             48,100.00    65.0     05/01/2002      12.250            74,000.00      Y
   803287879             32,300.00    85.0     05/01/2002      12.250            38,000.00      Y
   803288026            149,926.22    57.6     05/01/2002       9.500           260,000.00      Y
   803288034            194,867.72    84.7     05/01/2003      11.250           230,000.00      Y
   803288141             52,000.00    80.0     05/01/2002       9.125            65,000.00      Y
   803288612             62,727.63    74.7     04/01/2003      11.000            84,000.00      Y
   803288760             68,676.97    85.9     04/01/2003      13.375            79,900.00      Y
   803288851             49,215.00    85.0     06/01/2002      10.875            57,900.00      Y
   803289149             94,917.95    89.9     04/01/2002      11.250           105,550.00      Y
   803289263            211,432.40    90.0     04/01/2002      11.500           235,000.00      Y
   803289438            145,445.17    75.0     04/01/2002      13.875           194,000.00      Y
   803289461             59,878.64    73.0     05/01/2003      11.000            82,000.00      Y
   803289610             49,720.54    49.0     04/01/2003       9.375           102,000.00      Y
   803289651             92,000.00    80.0     05/01/2002      11.250           115,000.00      Y
   803290030             44,000.00    70.9     06/01/2002      10.750            62,000.00      Y
   803290097            344,121.29    80.9     04/01/2002      13.000           425,000.00      Y
   803290139             82,402.58    85.0     04/01/2003      12.000            97,000.00      Y
   803290527             68,800.00    80.0     05/01/2003      10.750            86,000.00      N
   803290840             60,000.00    80.0     05/01/2002      13.000            75,000.00      Y
   803290881             47,167.97    80.0     04/01/2002      11.250            59,000.00      Y
   803290972             39,984.53    50.0     05/01/2002      10.625            80,000.00      Y
   803291228             38,227.76    85.0     05/01/2002      11.500            45,000.00      Y
   803291251            161,458.67    85.0     05/01/2002      12.500           190,000.00      Y
   803291376             67,150.00    85.0     05/01/2002      11.375            79,000.00      Y
   803291491             44,200.00    81.8     05/01/2002      11.125            54,000.00      Y
   803292440             59,373.72    90.0     05/01/2002      10.000            66,000.00      Y
   803292614             60,000.00    80.0     05/01/2002      13.125            75,000.00      Y
   803293273            134,965.45    45.0     04/01/2002      12.500           300,000.00      Y
   803293398             85,477.50    95.0     04/01/2002      12.375            90,000.00      Y
   803293661             44,200.00    65.0     06/01/2002      12.250            68,000.00      Y
   803293943             44,200.00    85.0     05/01/2002      12.750            52,000.00      Y
   803294776            153,000.00    85.0     05/01/2002      11.750           180,000.00      Y
   803294966             42,700.00    70.0     05/01/2002      12.125            61,000.00      Y
   803295435             56,100.00    85.0     05/01/2002      11.625            66,000.00      Y
   803295450             36,217.79    72.5     05/01/2002      10.000            50,000.00      Y
   803296656             69,000.00    85.1     05/01/2002      12.250            81,000.00      Y
   803296748             61,625.00    85.0     06/01/2002      12.750            72,500.00      Y
   803296904             67,977.04    85.0     04/01/2003      11.250            80,000.00      Y
   803297365             59,850.00    80.0     05/01/2002      13.000            75,000.00      Y
   803297522             35,688.90    85.0     05/01/2002      11.625            42,000.00      Y
   803298124             30,400.00    80.0     05/01/2003      13.000            38,000.00      Y
   803298264             49,700.00    70.0     05/01/2002       9.250            71,000.00      N
   803298751             51,000.00    75.0     05/01/2002      10.875            68,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 57
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803298991    JONES KIMBERLY D                                     63,000.00       1                 558.70
332-02        803299197    MORRIS RENEE                                        138,750.00       1               1,282.19
332-02        803299296    LOOMIS RICHARD C                                     97,750.00       1                 894.16
332-02        803300326    JOHNSON SONYA D                                      33,750.00       1                 340.68
332-02        803300482    HOLLAND BRIAN E                                     127,600.00       1               1,411.51
332-02        803300904    SMITH HAROLD J                                      112,500.00       1               1,029.08
332-02        803301373    STEVENS PATRICIA LOUISE                              32,300.00       1                 351.00
332-02        803301472    CAMPBELL PAUL A                                      63,000.00       1                 582.19
332-02        803301480    TIDWELL WILLIAM A                                    63,750.00       1                 559.45
332-02        803301522    HINES LAVERNE                                       117,900.00       1               1,100.57
332-02        803301670    HAWKINS WILLIAM M JR                                 42,375.00       1                 391.59
332-02        803301696    GILMORE STEVEN A                                     51,200.00       1                 556.39
332-02        803301878    POTTER KATRINA ANGEL MARI                           111,936.00       1               1,023.93
332-02        803301951    MITCHELL MARGARET L                                  30,400.00       1                 333.32
332-02        803302017    BOOKER GARLAND R                                     70,000.00       1                 713.30
332-02        803302199    MITCHELL DAVID                                      182,750.00       1               1,827.21
332-02        803302819    MAURER GERALD A                                      31,400.00       1                 316.96
332-02        803302892    SANDERS SUSAN                                        52,000.00       1                 570.15
332-02        803303296    DYE SEAN R                                           52,000.00       1                 575.22
332-02        803303304    STUBBS DAVID W                                       97,750.00       1               1,129.26
332-02        803304773    STOCKWELL SCOTT                                      44,800.00       1                 372.62
332-02        803304849    ALLISON JOHN                                         35,275.00       1                 374.79
332-02        803305648    ZUVERINK JACK L                                      63,200.00       1                 699.12
332-02        803305895    BALL DINA                                           133,450.00       1               1,270.87
332-02        803305952    WILLIAMS MARK JR                                     44,200.00       1                 506.27
332-02        803306174    CHERRY HALLINE                                       46,000.00       1                 477.59
332-02        803306182    SPANN GEORGE III                                     52,800.00       1                 578.92
332-02        803306851    LOPEZ LARRY ALLAN                                    35,250.00       1                 376.21
332-02        803306968    BLAKE JEFFERY                                        65,500.00       1                 636.18
332-02        803307065    WILLIAMS MARY                                        58,500.00       1                 607.37
332-02        803307214    CIURO LINDA                                         165,150.00       1               1,651.24
332-02        803307347    WILLIAMS MARISOL                                    261,250.00       1               2,341.06
332-02        803307404    NUNEZ ARMANDO                                       169,650.00       1               1,551.86
332-02        803307537    BALDWIN DANIEL L                                     71,910.00       1                 678.03
332-02        803307909    JONES KIM                                            52,643.00       1                 481.55
332-02        803308089    BRYANS JAMES F                                       59,500.00       1                 635.02
332-02        803308204    STARRINE ANN M                                       62,900.00       1                 546.19
332-02        803308618    JONES SHARON                                         42,075.00       1                 449.05
332-02        803308634    BRINKER PATRICIA A                                   92,700.00       1                 918.00
332-02        803309079    MILLER JAMES T                                      133,200.00       1               1,230.90
332-02        803309236    SMOOT JOSEPH W                                       42,900.00       1                 457.85
332-02        803309343    BEARD DONALD                                         53,250.00       1                 547.74
332-02        803309483    HAYES EDWARD                                         49,600.00       1                 491.18
332-02        803309491    JONES ALAN R                                         40,000.00       1                 343.66
332-02        803309517    PICINI SUSAN                                        143,650.00       1               1,477.60
332-02        803310093    PERKINS RUDOLPH                                     102,150.00       1               1,070.43
332-02        803310168    ABBEY BARBARA L                                      65,000.00       1                 681.13
332-02        803310515    ALAMPI GERALD                                        28,000.00       1                 258.75
332-02        803310895    MOORE MAUDIE L                                       46,800.00       1                 389.26
332-02        803311232    BELL ROBERT C                                        81,000.00       1                 756.12
332-02        803311588    WHIGHAM CLARENCE R                                   77,400.00       1                 737.10
332-02        803312149    SWANSON LARRY                                        49,050.00       1                 467.11
332-02        803312214    SUMRALL MARVIN W                                     18,620.00       1                 286.31
332-02        803312412    WHEELER BENNETT                                      70,500.00       1                 725.17
332-02        803312545    JONES RONALD E                                       42,800.00       1                 515.61
332-02        803313295    ESPOSITO JANET ANN                                   63,750.00       1                 595.09
332-02        803313527    IGO DANIEL                                           48,450.00       1                 526.50
332-02        803313626    FERGUSON MARVIN                                      63,750.00       1                 680.38
332-02        803313642    PIEKUT S CHESTER                                     39,950.00       1                 350.59
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803298991             62,972.86    90.0     05/01/2003      10.125            70,000.00      Y
   803299197            138,696.33    79.2     05/01/2002      10.625           175,000.00      Y
   803299296             97,711.15    85.0     04/01/2002      10.500           115,000.00      Y
   803300326             33,750.00    75.0     05/01/2002      11.750            45,000.00      N
   803300482            127,541.33    80.0     04/01/2002      13.000           159,500.00      Y
   803300904            112,500.00    90.0     05/01/2002      10.500           125,000.00      Y
   803301373             32,300.00    85.0     06/01/2002      12.750            38,000.00      Y
   803301472             62,875.94    90.0     12/01/2002      10.625            70,000.00      Y
   803301480             63,721.80    85.0     04/01/2002      10.000            75,000.00      Y
   803301522            117,855.62    90.0     05/01/2002      10.750           131,000.00      Y
   803301670             41,971.22    75.0     01/01/2002      10.625            56,500.00      Y
   803301696             51,175.09    80.0     04/01/2003      12.750            64,000.00      Y
   803301878            111,709.55    80.0     12/01/2002      10.500           139,920.00      Y
   803301951             30,342.59    80.0     01/01/2003      12.875            38,000.00      Y
   803302017             69,958.61    85.3     03/01/2002      11.875            82,000.00      Y
   803302199            182,750.00    85.0     05/01/2002      11.625           215,000.00      Y
   803302819             31,390.50    69.9     04/01/2002      11.750            44,900.00      N
   803302892             51,987.77    80.0     04/01/2002      12.875            65,000.00      Y
   803303296             52,000.00    80.0     06/01/2002      13.000            65,000.00      Y
   803303304             97,750.00    85.0     05/01/2002      13.625           115,000.00      Y
   803304773             44,800.00    70.0     05/01/2002       9.375            64,000.00      Y
   803304849             35,275.00    85.0     05/01/2003      12.125            41,500.00      Y
   803305648             63,185.55    80.0     05/01/2002      13.000            79,000.00      Y
   803305895            133,450.00    85.0     05/01/2003      11.000           157,000.00      Y
   803305952             44,200.00    65.0     05/01/2002      13.500            68,000.00      Y
   803306174             45,974.27    77.9     05/01/2002      12.125            59,000.00      Y
   803306182             52,787.58    80.0     04/01/2002      12.875            66,000.00      Y
   803306851             35,240.98    75.0     05/01/2002      12.500            47,000.00      Y
   803306968             65,500.00    94.9     05/01/2003      11.250            69,000.00      Y
   803307065             58,500.00    65.0     05/01/2003      12.125            90,000.00      Y
   803307214            165,098.65    90.0     05/01/2002      11.625           183,500.00      Y
   803307347            261,140.45    95.0     04/01/2002      10.250           275,000.00      Y
   803307404            169,514.57    90.0     04/01/2002      10.500           188,500.00      Y
   803307537             71,910.00    90.0     05/01/2002      10.875            79,900.00      Y
   803307909             52,643.00    80.9     05/01/2002      10.500            65,000.00      N
   803308089             59,469.38    85.0     04/01/2003      12.500            70,000.00      Y
   803308204             62,900.00    85.0     05/01/2002       9.875            74,000.00      Y
   803308618             42,064.23    85.0     04/01/2003      12.500            49,500.00      Y
   803308634             92,700.00    90.0     06/01/2003      11.500           103,000.00      Y
   803309079            133,200.00    90.0     05/01/2002      10.625           148,000.00      Y
   803309236             42,900.00    65.0     05/01/2003      12.500            66,000.00      Y
   803309343             53,250.00    75.0     05/01/2003      12.000            71,000.00      Y
   803309483             49,600.00    80.0     05/01/2002      11.500            62,000.00      Y
   803309491             40,000.00    57.1     05/01/2002       9.750            70,000.00      Y
   803309517            143,608.90    85.0     05/01/2002      12.000           169,000.00      Y
   803310093            102,150.00    90.0     05/01/2002      12.250           113,500.00      Y
   803310168             64,982.41    65.0     05/01/2002      12.250           100,000.00      Y
   803310515             28,000.00    70.0     06/01/2002      10.625            40,000.00      Y
   803310895             46,800.00    80.0     05/01/2002       9.375            58,500.00      Y
   803311232             81,000.00    90.0     06/01/2002      10.750            90,000.00      Y
   803311588             77,372.40    90.0     04/01/2002      11.000            86,000.00      Y
   803312149             49,050.00    90.0     05/01/2002      11.000            54,500.00      Y
   803312214             18,547.35    70.0     04/01/2002      13.750            26,600.00      Y
   803312412             70,459.46    75.0     05/01/2003      12.000            94,000.00      N
   803312545             42,800.00    80.0     05/01/2002      14.250            53,500.00      Y
   803313295             63,701.79    85.0     04/01/2002      10.750            75,000.00      Y
   803313527             48,426.44    85.0     05/01/2003      12.750            57,000.00      Y
   803313626             63,733.68    75.0     05/01/2002      12.500            85,000.00      Y
   803313642             39,914.51    85.0     06/01/2003      10.000            47,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 58
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803314012    PIKE SHIRLEY ROSE                                    46,750.00       1                 498.94
332-02        803314087    CONNER STEVEN L                                      63,325.00       1                 621.07
332-02        803314095    POWERS WILLIAM                                       43,350.00       1                 441.74
332-02        803314145    FORD PHILIP D                                        72,900.00       1                 770.97
332-02        803314194    CAUDILL RUSSELL                                      36,000.00       1                 332.67
332-02        803314335    VIGNEAU WILLIAM A                                    41,600.00       1                 441.99
332-02        803314384    HAYES EDWARD                                         45,000.00       1                 462.88
332-02        803314491    HILES DEAN D II                                     132,000.00       1               1,460.18
332-02        803314657    TURNER MARK A                                       215,200.00       1               2,443.78
332-02        803315423    GRABROVAC MARK A                                    112,000.00       1               1,217.10
332-02        803315506    ROYSTER SONIA M                                      93,500.00       1                 961.75
332-02        803315597    ROSS RONALD J                                        64,710.00       1                 640.82
332-02        803315787    MOORE JAMES E                                        67,500.00       1                 668.45
332-02        803316074    HIRMIZ MUFID                                         51,300.00       1                 464.47
332-02        803316116    WEISS KATHLEEN T                                     48,600.00       1                 440.03
332-02        803316256    CARDENAS SAN MARTINA                                 92,000.00       1                 999.76
332-02        803316330    GATICA MAWRISIO V                                    52,000.00       1                 544.91
332-02        803316538    LILES LINDSEY A                                      52,000.00       1                 580.31
332-02        803316710    D'ELIA JANE                                         200,000.00       1               1,663.50
332-02        803317387    PEREZ DIANE                                         253,670.00       1               2,609.28
332-02        803319417    JONES CYNTHIA                                       108,800.00       1               1,036.13
332-02        803319730    SHAUL MITCHELL E                                     80,750.00       1                 708.64
332-02        803320050    MERRELL TERUKO                                       35,750.00       1                 374.62
332-02        803320423    MARTIN JOHN THOMAS                                  224,000.00       1               2,456.03
332-02        803320738    PRICE DAVID M                                        64,300.00       1                 755.52
332-02        803320795    KENNEDY PAUL T                                      113,000.00       1               1,129.82
332-02        803320944    COOPER GUY A                                        118,400.00       1               1,298.18
332-02        803321066    HINTON SHIRLEY ANN                                   88,000.00       1                 747.99
332-02        803321603    DUNTON MARTIN A                                      50,150.00       1                 501.42
332-02        803321736    BEARSS TONIA                                         72,500.00       1                 609.62
332-02        803321769    PALMORE SAMUEL JR                                    50,400.00       1                 461.03
332-02        803322726    SONORAS SCOTT P                                      70,500.00       1                 779.87
332-02        803323104    MURPHY LYNDON L                                     116,800.00       1               1,156.66
332-02        803323112    PIRTLE ROBERT J                                      25,000.00       1                 274.11
332-02        803323773    HENDERSON ROBERT L                                   36,000.00       1                 315.93
332-02        803323849    SHAFFER BARRY L                                      40,500.00       1                 378.06
332-02        803323864    THOMPSON DONALD                                      57,000.00       1                 613.87
332-02        803323930    REGENER ANDREW                                       63,450.00       1                 711.24
332-02        803324151    UNDERWOOD JOEY E                                    165,500.00       1               1,686.45
332-02        803324508    JESTER TARA                                          49,600.00       1                 529.36
332-02        803324524    PELT RICHARD N SR                                    30,000.00       1                 304.94
332-02        803325109    RUSSEL DEBRA L                                       18,750.00       1                 182.11
332-02        803325620    SMITH KRISTEN B                                      80,000.00       1                 724.33
332-02        803325786    MARTINEZ ROSEMARY C                                  91,000.00       1                 997.76
332-02        803326305    MILLER JOSEPH P JR                                  112,500.00       1               1,050.17
332-02        803326453    BOI HENRY W                                         135,900.00       1               1,397.88
332-02        803326826    DOWNING RUTH T                                       47,250.00       1                 545.86
332-02        803326867    MORRISON VERONICA B                                  49,500.00       1                 452.80
332-02        803327485    HUFFMAN ROBERT L                                    185,600.00       1               1,980.83
332-02        803327568    LOONEY BEN                                           70,000.00       1                 774.34
332-02        803327766    KELLEY SHAWN L                                      131,750.00       1               1,304.71
332-02        803328590    DEY GRAEME D                                        142,025.00       1               1,502.01
332-02        803328608    PEEPLES CLARENCE                                     37,800.00       1                 377.94
332-02        803328715    JEFFERSON DAMON O                                    27,600.00       1                 257.64
332-02        803329176    HILL TIMOTHY W                                       32,500.00       1                 340.57
332-02        803329473    CARTER BELINDA C                                     46,800.00       1                 436.87
332-02        803330018    BROWN ROBIN E                                        55,150.00       1                 648.00
332-02        803330216    MCCAULEY CHRISTOPHE T                                65,875.00       1                 715.86
332-02        803330224    FRYE ALBERT M                                        68,000.00       1                 666.92
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803314012             46,725.95    85.0     05/01/2002      12.500            55,000.00      Y
   803314087             63,304.20    85.0     04/01/2003      11.375            74,500.00      Y
   803314095             43,350.00    85.0     05/01/2002      11.875            51,000.00      Y
   803314145             72,880.81    90.0     04/01/2002      12.375            81,000.00      Y
   803314194             36,000.00    75.0     05/01/2003      10.625            48,000.00      Y
   803314335             41,600.00    80.0     05/01/2002      12.125            52,000.00      Y
   803314384             45,000.00    75.0     05/01/2002      12.000            60,000.00      N
   803314491            131,969.82    80.0     04/01/2002      13.000           165,000.00      Y
   803314657            215,154.80    80.0     04/01/2002      13.375           269,000.00      Y
   803315423            111,945.51    80.0     05/01/2002      12.750           140,000.00      Y
   803315506             93,500.00    85.0     05/01/2002      12.000           110,000.00      Y
   803315597             64,710.00    90.0     05/01/2002      11.500            71,900.00      Y
   803315787             67,500.00    90.0     05/01/2003      11.500            75,000.00      Y
   803316074             51,279.06    90.0     04/01/2002      10.375            57,000.00      Y
   803316116             48,600.00    90.0     05/01/2002      10.375            54,000.00      Y
   803316256             92,000.00    80.0     05/01/2003      12.750           115,000.00      Y
   803316330             51,985.92    65.0     05/01/2002      12.250            80,000.00      Y
   803316538             52,000.00    80.0     05/01/2003      13.125            65,000.00      Y
   803316710            200,000.00    80.0     05/01/2002       9.375           250,000.00      Y
   803317387            253,670.00    85.9     06/01/2002      12.000           295,000.00      Y
   803319417            108,800.00    80.0     05/01/2002      11.000           136,000.00      Y
   803319730             80,750.00    85.0     05/01/2003      10.000            95,000.00      Y
   803320050             35,750.00    65.0     05/01/2002      12.250            55,000.00      Y
   803320423            223,894.04    80.0     04/01/2003      12.875           280,000.00      Y
   803320738             64,043.47    79.9     05/01/2002      13.875            80,400.00      Y
   803320795            112,964.87    84.9     04/01/2002      11.625           133,000.00      Y
   803320944            118,372.15    80.0     04/01/2002      12.875           148,000.00      Y
   803321066             87,957.84    80.0     04/01/2002       9.625           110,000.00      Y
   803321603             50,118.67    85.0     05/01/2002      11.625            59,000.00      Y
   803321736             72,500.00    74.7     05/01/2002       9.500            97,000.00      Y
   803321769             50,400.00    80.0     05/01/2002      10.500            63,000.00      N
   803322726             70,500.00    75.0     05/01/2002      13.000            94,000.00      Y
   803323104            116,800.00    80.0     05/01/2002      11.500           146,000.00      Y
   803323112             25,000.00    45.4     05/01/2002      12.875            55,000.00      N
   803323773             36,000.00    80.0     06/01/2003      10.000            45,000.00      N
   803323849             40,500.00    75.0     05/01/2002      10.750            54,000.00      N
   803323864             57,000.00    81.4     05/01/2002      12.625            70,000.00      Y
   803323930             63,307.17    90.0     05/01/2002      10.750            70,500.00      Y
   803324151            165,451.31    70.4     05/01/2002      11.875           235,000.00      Y
   803324508             49,574.48    80.0     06/01/2002      12.500            62,000.00      Y
   803324524             30,000.00    62.5     05/01/2002      11.500            48,000.00      Y
   803325109             18,743.67    75.0     04/01/2002      11.250            25,000.00      N
   803325620             79,934.39    80.0     04/01/2002      10.375           100,000.00      Y
   803325786             91,000.00    77.7     05/01/2002      12.875           117,000.00      Y
   803326305            112,414.90    90.0     05/01/2002      10.750           125,000.00      Y
   803326453            135,900.00    84.9     05/01/2002      12.000           159,900.00      Y
   803326826             47,240.62    75.0     05/01/2002      13.625            63,000.00      Y
   803326867             49,460.48    90.0     04/01/2002      10.500            55,000.00      Y
   803327485            185,552.50    84.9     04/01/2002      12.500           218,388.00      Y
   803327568             70,000.00    77.7     05/01/2002      13.000            90,000.00      Y
   803327766            131,707.89    85.0     04/01/2002      11.500           155,000.00      Y
   803328590            141,987.62    90.0     04/01/2002      12.375           157,806.00      Y
   803328608             37,788.25    90.0     05/01/2002      11.625            42,000.00      Y
   803328715             27,589.61    69.0     05/01/2002      10.750            40,000.00      N
   803329176             32,482.31    63.7     05/01/2002      12.250            51,000.00      Y
   803329473             46,800.00    72.0     05/01/2002      10.750            65,000.00      Y
   803330018             55,129.22    79.9     04/01/2002      13.875            68,970.00      Y
   803330216             65,842.95    85.0     05/01/2003      12.750            77,500.00      Y
   803330224             67,955.11    85.0     04/01/2003      11.375            80,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 59
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803330406    VALERA ISRAEL                                        64,800.00       1                 647.90
332-02        803330455    GREEN MARY J                                         51,000.00       1                 534.43
332-02        803330471    KING SHARON E                                        66,000.00       1                 634.78
332-02        803330976    GRAHAM MAGGIE L                                      67,500.00       1                 617.45
332-02        803331263    FAIRCLOTH HARRY J                                   547,128.00       1               5,366.04
332-02        803331503    MCNEIL FELTON                                        51,000.00       1                 584.16
332-02        803331784    BERTA FRANK G                                       124,950.00       1               1,333.54
332-02        803331818    BUTLER CHARLES M                                     56,500.00       1                 581.17
332-02        803331875    BERTA FRANK G                                        74,100.00       1                 747.97
332-02        803333012    TOMPKINS CHARLES M                                  107,200.00       1               1,185.85
332-02        803333566    BROWN JAMES                                          54,400.00       1                 580.59
332-02        803333707    WHITE MICHAEL                                        38,250.00       1                 400.82
332-02        803333715    ABAIR EDWARD R                                       72,250.00       1                 834.67
332-02        803333822    DOTSON WILLIAM                                       38,250.00       1                 415.66
332-02        803333889    WOOTEN MARY W                                        27,000.00       1                 275.13
332-02        803334028    WOODRUM FRANK O                                     102,400.00       1                 833.16
332-02        803334242    MORAN ERIC                                           84,500.00       1               1,009.58
332-02        803334481    HARO GLORIA                                          68,500.00       1                 652.34
332-02        803334598    MARTIN GLORIA K                                      36,000.00       1                 391.21
332-02        803334879    STURGEON DONNA K                                     68,000.00       1                 686.40
332-02        803335041    SWAIN JERRY J                                        45,900.00       1                 458.93
332-02        803335090    FLORES MARCOS A                                      51,000.00       1                 480.87
332-02        803335223    GREEN ROBIN LYNN                                     52,000.00       1                 475.66
332-02        803335892    CLARK STEVEN A JR                                    51,590.00       1                 491.30
332-02        803336247    LABOITEAUX SANDY                                     55,900.00       1                 553.57
332-02        803336494    MEIER RANDY J                                       144,500.00       1               1,570.27
332-02        803336510    GOSS CLAUDETTE                                      138,400.00       1               1,477.08
332-02        803336858    NORRIS TINA L                                        44,500.00       1                 398.76
332-02        803336999    KREISER MARCIA A                                     54,580.00       1                 514.63
332-02        803337229    SISLER LEON                                          78,000.00       1                 931.92
332-02        803338136    BECKER RANDY R                                       83,147.00       1                 887.39
332-02        803338201    ALI BRUCE                                           148,000.00       1               1,423.43
332-02        803338565    KARAKAYA SUCAT M                                     87,500.00       1                 849.85
332-02        803339688    ROBERSON DANNY R                                     48,750.00       1                 510.85
332-02        803339845    MAHONEY SUSAN M                                      81,000.00       1                 740.94
332-02        803340116    GARRETSON BETTY                                     171,000.00       1               1,564.20
332-02        803340603    CHANCEY NANCY                                       126,000.00       1               1,176.19
332-02        803340611    HEMENWAY ROBERT C                                    25,900.00       1                 321.72
332-02        803340736    STEFFL LOLA                                          62,000.00       1                 544.09
332-02        803340793    FLORES JOSE A                                        84,000.00       1                 831.84
332-02        803340884    ARTHUR KERMIT C                                     138,600.00       1               1,242.00
332-02        803340983    HARDEN ROBERT E SR                                   46,000.00       1                 374.27
332-02        803341072    HARRIS JACK                                          48,000.00       1                 516.94
332-02        803341478    NEWMAN PAUL E                                        47,600.00       1                 444.34
332-02        803341635    LAIL LEWIS A JR                                      90,000.00       1                 732.27
332-02        803342401    LINKHORST ROBERT S                                   24,225.00       1                 253.86
332-02        803342468    GRAHAM NELSON E                                      49,300.00       1                 530.94
332-02        803342724    ELWOOD CORINNA                                       23,120.00       1                 211.49
332-02        803343078    MURRAY SHARON                                        62,921.00       1                 587.36
332-02        803343201    JORDAN KATHY                                         77,600.00       1                 768.47
332-02        803343441    MCCORMICK LEONARD L                                  84,750.00       1                 807.09
332-02        803343532    CARDWELL PHILLIP L                                   48,300.00       1                 599.96
332-02        803343573    KALLIS ELIAS M                                      272,000.00       1               2,237.68
332-02        803343623    MOORE ROBERT S                                      101,230.00       1               1,189.44
332-02        803343813    BUTLER DAVID O JR                                    62,400.00       1                 678.10
332-02        803344142    MEGARGEL STEVEN L                                   171,000.00       1               2,060.02
332-02        803344241    PLATTER RONALD LEE                                   84,365.00       1                 671.25
332-02        803344415    PENA TONY                                           170,910.00       1               1,611.49
332-02        803345131    MAGISTRO STEVEN J                                   117,000.00       1               1,214.75
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803330406             64,779.85    90.0     04/01/2002     11.625            72,000.00      Y
   803330455             51,000.00    85.0     05/01/2002     12.250            60,000.00      Y
   803330471             65,953.97    69.4     04/01/2002     11.125            95,000.00      Y
   803330976             67,500.00    90.0     05/01/2002     10.500            75,000.00      Y
   803331263            547,128.00    75.9     05/01/2002     11.375           720,000.00      Y
   803331503             51,000.00    75.0     05/01/2003     13.500            68,000.00      Y
   803331784            124,885.71    85.0     05/01/2003     12.500           147,000.00      Y
   803331818             56,500.00    64.9     06/01/2002     12.000            87,000.00      Y
   803331875             74,054.96    75.0     05/01/2003     11.750            98,800.00      N
   803333012            107,200.00    79.4     06/01/2002     13.000           135,000.00      Y
   803333566             54,400.00    80.0     05/01/2002     12.500            68,000.00      Y
   803333707             38,250.00    85.0     05/01/2002     12.250            45,000.00      Y
   803333715             72,250.00    85.0     05/01/2002     13.625            85,000.00      Y
   803333822             38,250.00    85.0     05/01/2002     12.750            45,000.00      Y
   803333889             26,992.06    45.0     04/01/2002     11.875            60,000.00      Y
   803334028            102,345.51    80.0     05/01/2002      9.125           128,000.00      N
   803334242             84,485.06    65.0     04/01/2002     14.125           130,000.00      Y
   803334481             68,500.00    73.6     05/01/2002     11.000            93,000.00      N
   803334598             36,000.00    80.0     06/01/2003     12.750            45,000.00      Y
   803334879             68,000.00    80.0     05/01/2002     11.750            85,000.00      Y
   803335041             45,870.73    85.0     04/01/2002     11.625            54,000.00      Y
   803335090             50,963.35    85.0     04/01/2003     10.875            60,000.00      Y
   803335223             52,000.00    89.6     05/01/2003     10.500            58,000.00      Y
   803335892             51,571.61    85.9     05/01/2002     11.000            60,000.00      Y
   803336247             55,882.14    79.8     04/01/2002     11.500            70,000.00      Y
   803336494            144,500.00    85.0     05/01/2002     12.750           170,000.00      Y
   803336510            138,400.00    80.0     05/01/2002     12.500           173,000.00      Y
   803336858             44,500.00    84.9     05/01/2003     10.250            52,392.00      Y
   803336999             54,580.00    80.9     05/01/2002     10.875            67,400.00      Y
   803337229             77,986.20    65.0     05/01/2003     14.125           120,000.00      Y
   803338136             83,147.00    65.9     05/01/2003     12.500           126,000.00      Y
   803338201            148,000.00    80.0     05/01/2002     11.125           185,000.00      Y
   803338565             87,440.65    70.0     04/01/2002     11.250           125,000.00      Y
   803339688             48,750.00    65.0     05/01/2002     12.250            75,000.00      Y
   803339845             80,967.81    64.2     04/01/2002     10.500           126,000.00      Y
   803340116            170,863.51    90.0     05/01/2003     10.500           190,000.00      Y
   803340603            126,000.00    90.0     05/01/2003     10.750           140,000.00      Y
   803340611             25,900.00    70.0     06/01/2002     14.500            37,000.00      Y
   803340736             61,972.58    84.9     05/01/2002     10.000            73,000.00      Y
   803340793             84,000.00    70.0     06/01/2002     11.500           120,000.00      Y
   803340884            138,600.00    90.0     05/01/2002     10.250           154,000.00      Y
   803340983             46,000.00    76.6     05/01/2003      9.125            60,000.00      Y
   803341072             47,988.06    67.6     04/01/2002     12.625            71,000.00      Y
   803341478             47,600.00    80.0     05/01/2002     10.750            59,500.00      Y
   803341635             89,952.11    90.0     05/01/2003      9.125           100,000.00      Y
   803342401             24,218.44    85.0     04/01/2003     12.250            28,500.00      Y
   803342468             49,300.00    85.0     05/01/2002     12.625            58,000.00      Y
   803342724             23,110.81    80.0     05/01/2002     10.500            28,900.00      N
   803343078             62,897.67    90.0     04/01/2002     10.750            69,912.00      Y
   803343201             77,600.00    80.0     06/01/2002     11.500            97,000.00      Y
   803343441             84,689.30    75.0     05/01/2003     11.000           113,000.00      Y
   803343532             48,300.00    70.0     05/01/2002     14.500            69,000.00      Y
   803343573            272,000.00    85.0     05/01/2003      9.250           320,000.00      Y
   803343623            101,230.00    80.9     05/01/2003     13.875           125,000.00      Y
   803343813             62,384.90    80.0     05/01/2002     12.750            78,000.00      Y
   803344142            171,000.00    77.7     05/01/2003     14.250           220,000.00      Y
   803344241             84,365.00    88.8     05/01/2002      8.875            95,000.00      Y
   803344415            170,847.38    90.0     05/01/2002     10.875           189,900.00      Y
   803345131            116,967.44    60.0     04/01/2003     12.125           195,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 60
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-02        803345412    GREENWOOD DAVID                                      56,700.00       1                 561.50
332-02        803345610    FREY NANCY O                                         58,200.00       1                 543.29
332-02        803346238    YOUNG LARRY A                                        32,800.00       1                 324.82
332-02        803346782    ROSA ELIZABETH                                      288,750.00       1               2,533.99
332-02        803347053    BOWEN JEROME F                                      146,000.00       1               1,122.61
332-02        803347277    TURNER DONNA                                         27,300.00       1                 296.67
332-02        803347533    MORASCH MARIE C                                     205,000.00       1               1,952.26
332-02        803347806    LENN BARBARA J                                      136,800.00       1               1,513.28
332-02        803347822    WENTZ JOHN P                                         65,600.00       1                 649.63
332-02        803348044    CORK LATASHA L                                       41,600.00       1                 419.91
332-02        803348093    PARKER MARY                                         216,000.00       1               2,118.45
332-02        803348424    JOHNSON DANIEL C                                    113,600.00       1               1,234.48
332-02        803348473    DUKE SHARI                                           72,000.00       1                 699.31
332-02        803348507    MUCK MIKE E                                          48,000.00       1                 484.52
332-02        803348663    WALLACE VIVIAN                                      117,600.00       1               1,153.38
332-02        803348804    LEWIS BRENDA                                        109,500.00       1               1,115.81
332-02        803348937    RIVELLO THOMAS C                                     64,800.00       1                 527.23
332-02        803348945    NEMYO BRETT M                                        79,500.00       1                 719.80
332-02        803349307    JONES DEBORAH TAYLOR                                 41,250.00       1                 440.24
332-02        803349497    MCCLAIN PAUL G                                      134,300.00       1               1,342.78
332-02        803349513    WILSON COLLEEN M                                     70,550.00       1                 691.93
332-02        803350263    DUNHAM PETER D                                       56,950.00       1                 607.80
332-02        803350289    DENNIS MICHAEL A SR                                  57,000.00       1                 559.04
332-02        803350321    TURNER PAUL                                          64,000.00       1                 670.65
332-02        803350495    BURKS MARVIN N SR                                   136,000.00       1               1,531.05
332-02        803350552    HERROD PRINCESS L                                    64,800.00       1                 716.82
332-02        803350560    GUY CLIFFORD                                         76,000.00       1                 833.30
332-02        803350966    DOLL MICHAEL W                                       61,900.00       1                 648.65
332-02        803351329    BAKANE CHRISTOPHE B                                  97,200.00       1                 981.15
332-02        803351550    BAILEY ROSENIA D                                    108,000.00       1                 977.84
332-02        803351733    EVERETT WESLEY D                                     65,000.00       1                 693.72
332-02        803351972    ROTHE CLIFFORD A                                    114,000.00       1                 927.54
332-02        803352079    GOROSTIETA CRISOFORO                                 38,200.00       1                 400.30
332-02        803352160    MANLOVE DAN                                          59,925.00       1                 576.35
332-02        803352426    GUY CLIFFORD                                         49,000.00       1                 499.32
332-02        803352434    REEVES TIMOTHY A                                     88,000.00       1                 772.26
332-02        803352905    COLLIER DARLENE                                      37,000.00       1                 387.72
332-02        803353507    ANTHONY TERRENCE                                     41,600.00       1                 443.98
332-02        803353796    GLOVER PHYLLIS D                                     51,000.00       1                 564.17
332-02        803354315    BAITY GEULA                                          85,000.00       1                 809.47
332-02        803355130    DUFOUR DONALD J                                      28,800.00       1                 263.44
332-02        803355247    WYSOCARSKI STANLEY                                   40,000.00       1                 347.34
332-02        803355296    BRYANT LAWRENCE                                      36,550.00       1                 386.54
332-02        803355304    BAILEY FRED                                          63,650.00       1                 600.15
332-02        803356013    MARTIN MICHAEL K                                    112,500.00       1               1,092.67
332-02        803356484    RIPLEY WENDY L                                      106,250.00       1               1,042.06
332-02        803356765    CARTER RONALD E                                      55,800.00       1                 526.13
332-02        803357607    ADAMS DORA LITTLE                                    26,065.00       1                 303.69
332-02        803358290    REMILLARD MICHAEL                                    97,750.00       1               1,043.24
332-02        803358365    HARPER SHARON                                        38,100.00       1                 320.37
332-02        803358423    HUGHES PHILLIP                                       56,000.00       1                 533.30
332-02        803358712    YOMTOB COREY                                         40,500.00       1                 416.59
332-02        803359900    BARNER DEBORAH K                                     22,525.00       1                 203.94
332-02        803361971    SANTORO BENJAMIN                                     33,500.00       1                 278.64
            ------------------------------------------------------------------------------              -----------------
                     816   Sale Total                                       66,778,913.10                     665,993.27

332-03        1000060291   RIBBENS ROBERT W                                     38,500.00       1                 323.73
332-03        1000070019   HOWARD BRAD A                                        64,420.00       1                 589.28
332-03        1000070027   COLE CAROL C                                         32,400.00       1                 299.41
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   803345412             56,681.87    90.0     04/01/2002     11.500            63,000.00      Y
   803345610             58,200.00    79.7     05/01/2003     10.750            73,000.00      Y
   803346238             32,800.00    80.0     05/01/2002     11.500            41,000.00      Y
   803346782            288,622.26    75.0     05/01/2002     10.000           385,000.00      Y
   803347053            146,000.00    79.1     05/01/2003      8.500           184,500.00      Y
   803347277             27,300.00    65.0     06/01/2002     12.750            42,000.00      Y
   803347533            205,000.00    73.2     05/01/2003     11.000           280,000.00      Y
   803347806            136,737.10    80.0     05/01/2003     13.000           171,000.00      Y
   803347822             65,600.00    80.0     06/01/2002     11.500            82,000.00      Y
   803348044             41,600.00    80.0     06/01/2003     11.750            52,000.00      Y
   803348093            215,929.05    84.7     05/01/2002     11.375           255,000.00      Y
   803348424            113,600.00    80.0     05/01/2003     12.750           142,000.00      Y
   803348473             71,951.15    80.0     06/01/2002     11.250            90,000.00      Y
   803348507             48,000.00    58.5     05/01/2002     11.750            82,000.00      Y
   803348663            117,561.37    80.0     05/01/2002     11.375           147,000.00      Y
   803348804            109,467.78    75.0     04/01/2002     11.875           146,000.00      Y
   803348937             64,800.00    85.2     05/01/2002      9.125            76,000.00      Y
   803348945             79,467.54    75.0     05/01/2002     10.375           106,000.00      Y
   803349307             41,239.45    63.4     05/01/2003     12.500            65,000.00      Y
   803349497            134,216.10    85.0     05/01/2003     11.625           158,000.00      Y
   803349513             70,526.83    85.0     05/01/2002     11.375            83,000.00      Y
   803350263             56,950.00    85.0     06/01/2003     12.500            67,000.00      Y
   803350289             56,981.27    71.2     05/01/2002     11.375            80,000.00      Y
   803350321             64,000.00    80.0     05/01/2002     12.250            80,000.00      Y
   803350495            135,940.91    80.0     05/01/2002     13.250           170,000.00      Y
   803350552             64,800.00    80.0     06/01/2002     13.000            81,000.00      Y
   803350560             76,000.00    80.0     05/01/2002     12.875            95,000.00      Y
   803350966             61,900.00    84.9     06/01/2002     12.250            72,900.00      Y
   803351329             97,169.75    90.0     04/01/2003     11.750           108,000.00      Y
   803351550            108,000.00    80.0     05/01/2003     10.375           135,000.00      Y
   803351733             65,000.00    65.0     05/01/2003     12.500           100,000.00      Y
   803351972            113,939.34    81.4     05/01/2002      9.125           140,000.00      Y
   803352079             38,189.66    84.8     04/01/2002     12.250            45,000.00      Y
   803352160             59,925.00    85.0     06/01/2002     11.125            70,500.00      Y
   803352426             49,000.00    70.0     05/01/2002     11.875            70,000.00      N
   803352434             88,000.00    80.0     05/01/2003     10.000           110,000.00      Y
   803352905             37,000.00    61.6     05/01/2002     12.250            60,000.00      Y
   803353507             41,600.00    80.0     05/01/2002     12.500            52,000.00      Y
   803353796             51,000.00    85.0     05/01/2002     13.000            60,000.00      Y
   803354315             84,969.70    68.0     04/01/2002     11.000           125,000.00      N
   803355130             28,800.00    82.2     05/01/2002     10.500            35,000.00      Y
   803355247             39,981.83    50.0     05/01/2002      9.875            80,000.00      Y
   803355296             36,550.00    85.0     05/01/2002     12.375            43,000.00      Y
   803355304             63,650.00    84.9     05/01/2002     10.875            74,900.00      Y
   803356013            112,423.68    90.0     05/01/2002     11.250           125,000.00      Y
   803356484            106,215.10    85.0     05/01/2003     11.375           125,000.00      Y
   803356765             55,779.56    90.0     04/01/2002     10.875            62,000.00      Y
   803357607             26,065.00    65.0     05/01/2002     13.750            40,100.00      Y
   803358290             97,750.00    85.0     05/01/2003     12.500           115,000.00      Y
   803358365             38,100.00    63.5     05/01/2002      9.500            60,000.00      Y
   803358423             55,980.03    80.0     05/01/2002     11.000            70,000.00      Y
   803358712             40,500.00    75.0     05/01/2002     12.000            54,000.00      Y
   803359900             22,515.81    85.0     05/01/2003     10.375            26,500.00      Y
   803361971             33,483.08    74.4     05/01/2002      9.375            45,000.00      Y
---------------------------------------------               ------------------------------
          816        66,740,099.33   80.8                     11.564        83,970,392.00

   1000060291            38,113.33    70.0     11/01/2000      9.500            55,000.00      Y
   1000070019            64,241.04    89.9     10/01/2001     10.500            71,581.00      Y
   1000070027            32,309.89    90.0     10/01/2001     10.625            36,000.00      N
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 61
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-03        1000070043   HAWKES IAN D                                         47,996.00       1                 416.78
332-03        1000070050   RHOADES ROBERT E                                    357,950.00       1               3,075.35
332-03        1000070068   CAMPBELL DENNIS C                                    95,600.00       1                 838.89
332-03        1000070076   RIVERA RAYMOND L                                    218,450.00       1               1,981.94
332-03        1000070084   BARBOUR OVERTON B                                    54,400.00       1                 452.48
332-03        1000070092   MOOREHOUSE ANN                                      283,000.00       1               2,562.31
332-03        1000070126   MOORE MARY                                           21,250.00       1                 182.58
332-03        1000070167   CLARK ANTHON                                         45,500.00       1                 429.02
332-03        1000070183   LARKINS JAMES                                       216,000.00       1               1,796.58
332-03        1000070191   DICKSON JACQUELINE                                   63,000.00       1                 715.42
332-03        1000070373   MILANESE JAMES                                       40,600.00       1                 425.45
332-03        1000070381   TEMPLE MICHAEL                                       37,100.00       1                 346.33
332-03        1000070399   SEARLE EUGENE J                                     180,000.00       1               1,447.03
332-03        1000070415   BROOKHART BRUCE A                                    27,750.00       1                 238.42
332-03        1000070423   LEE MERCY                                           240,000.00       1               1,824.18
332-03        1000070449   WILLIAMS WILLIE BILL JR                             128,000.00       1               1,029.92
332-03        1000070456   BEGGAN THOMAS P                                     152,000.00       1               1,128.60
332-03        1000070480   SNYDER DANIEL W                                     121,500.00       1               1,032.74
332-03        1000070506   CRAIG GEORGE S                                       74,250.00       1                 637.93
332-03        1000070548   BERNATH HELEN                                       210,000.00       1               1,727.62
332-03        1000070555   MAKOWSKI LEON J                                     105,000.00       1                 902.12
332-03        1000070571   CROOK MARK W                                         29,750.00       1                 266.60
332-03        1000070597   HUNTER KARIN                                         59,400.00       1                 611.00
332-03        1000070613   WILLIAMS DAVID I                                    136,000.00       1               1,069.92
332-03        1000070621   GOCKEN MICHAEL A                                    124,080.00       1               1,169.94
332-03        1000070647   DICKENSON KIM                                        64,350.00       1                 686.79
332-03        1000070670   DODGEN JOYCE M                                       72,000.00       1                 605.42
332-03        1000070704   ORR KRISTINA E                                       55,200.00       1                 504.94
332-03        1000070720   GAMMILL STEVEN JAMES                                 43,500.00       1                 410.16
332-03        1000070738   GONZALES GRACE T                                    106,400.00       1               1,003.24
332-03        1000070746   GLOEDE LARRY R                                      112,000.00       1                 982.06
332-03        1000070753   RENDON ANTONIO                                       49,700.00       1                 386.57
332-03        1000070779   CHMIELEWSKI KENNETH                                 139,000.00       1               1,158.66
332-03        1000070787   MCELENY DENNIS J                                    392,400.00       1               3,228.18
332-03        1000070795   STOKER NEAL                                         120,000.00       1               1,009.03
332-03        1000070803   MATSUMOTO HIDEO                                     312,000.00       1               2,538.54
332-03        1000070829   HADLEY GARY FRANK                                    37,200.00       1                 361.31
332-03        1000070852   CANTY PERSEPHONE                                     18,100.00       1                 168.97
332-03        1000070886   DONES JESUS                                         420,000.00       1               3,229.44
332-03        1000070902   SANDERSON JAMIE J                                    96,600.00       1                 794.71
332-03        1000070936   JOSLIN ALLEN R III                                  273,750.00       1               2,178.08
332-03        1000070944   FRAILEY FRANK                                        20,000.00       1                 175.37
332-03        1000070951   MITCHELL STEVEN D                                    66,400.00       1                 670.25
332-03        1000070977   LAYTON MELVIN J                                     184,000.00       1               1,395.94
332-03        1000071009   RICCIARDI MICHAEL                                   121,950.00       1               1,160.44
332-03        1000071025   ZOSA NOLI R                                          62,400.00       1                 536.12
332-03        1000071033   BOWERS ROBERT                                        95,400.00       1                 944.74
332-03        1000071058   NYBERG ALFRED C                                     131,200.00       1               1,127.22
332-03        1000071066   GRAHAM LOUIS                                        135,200.00       1               1,377.69
332-03        1000071074   TABACCHINI RONALD                                   132,800.00       1               1,116.66
332-03        1000071082   FIELD JAMES E JR                                    378,000.00       1               2,960.24
332-03        1000071090   MANEICE HENRY H                                      56,000.00       1                 460.70
332-03        1000071108   WILKINS WILLIAM E                                   148,320.00       1               1,440.58
332-03        1000071116   GREGG ZACHARY E                                     102,000.00       1                 820.72
332-03        1000071124   SHAW EMILY K                                        119,700.00       1               1,128.64
332-03        1000071132   GOLUBEF NAJA                                        102,400.00       1                 897.88
332-03        1000071140   SCHUETZ DANIEL JOHN                                 168,000.00       1               1,321.66
332-03        1000071157   TARAVELLA SAM J                                      60,300.00       1                 551.59
332-03        1000071199   VALURIYA CHANTHIP                                   129,500.00       1               1,196.71
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   1000070043            47,862.40    80.0     11/01/2002      9.875            59,995.00      N
   1000070050           357,101.29    79.9     12/01/2002      9.750           447,438.00      Y
   1000070068            95,340.90    80.0     11/01/2001      9.999           119,500.00      Y
   1000070076           217,998.71    85.0     12/01/2002     10.400           257,000.00      N
   1000070084            54,260.44    85.0     12/01/2001      9.375            64,000.00      Y
   1000070092           282,412.22    89.8     12/01/2001     10.375           315,000.00      Y
   1000070126            21,199.57    85.0     12/01/2001      9.750            25,000.00      Y
   1000070167            45,415.09    70.0     12/01/2002     10.875            65,000.00      Y
   1000070183           215,419.84    90.0     12/01/2002      9.375           240,000.00      Y
   1000070191            62,932.18    70.0     12/01/2001     13.375            90,000.00      Y
   1000070373            40,543.91    70.0     12/01/2001     12.250            58,000.00      Y
   1000070381            36,995.21    61.8     12/01/2002     10.750            60,000.00      Y
   1000070399           179,455.54    68.9     12/01/2002      8.990           261,000.00      Y
   1000070415            27,684.18    75.0     01/01/2003      9.750            37,000.00      Y
   1000070423           239,243.61    80.0     12/01/2002      8.375           300,000.00      Y
   1000070449           127,645.06    80.0     12/01/2001      9.000           160,000.00      Y
   1000070456           151,496.06    80.0     01/01/2002      8.125           190,000.00      Y
   1000070480           121,264.34    90.0     01/15/2003      9.625           135,000.00      Y
   1000070506            74,109.71    75.0     01/01/2002      9.750            99,000.00      Y
   1000070548           209,559.46    75.0     01/01/2002      9.250           280,000.00      Y
   1000070555           104,801.63    75.0     01/01/2002      9.750           140,000.00      Y
   1000070571            29,691.89    74.3     01/01/2003     10.250            40,000.00      Y
   1000070597            59,330.97    84.9     01/01/2003     12.000            69,900.00      Y
   1000070613           135,683.85    80.0     01/01/2002      8.750           170,000.00      Y
   1000070621           123,895.66    80.0     01/01/2002     10.875           155,100.00      N
   1000070647            64,283.05    65.0     01/01/2003     12.500            99,000.00      Y
   1000070670            71,856.63    75.7     01/01/2003      9.500            95,000.00      Y
   1000070704            55,111.08    80.0     01/01/2003     10.500            69,000.00      Y
   1000070720            43,435.36    75.0     01/01/2002     10.875            58,000.00      Y
   1000070738           106,241.91    70.9     01/01/2002     10.875           150,000.00      Y
   1000070746           111,798.87    80.0     01/01/2003      9.990           140,000.00      Y
   1000070753            49,581.33    70.0     01/01/2002      8.625            71,000.00      N
   1000070779           138,714.66    78.9     01/01/2002      9.400           176,000.00      Y
   1000070787           391,576.82    90.0     01/01/2003      9.250           436,000.00      Y
   1000070795           119,760.51    75.0     01/01/2003      9.500           160,000.00      Y
   1000070803           311,328.33    80.0     01/01/2003      9.125           390,000.00      Y
   1000070829            37,136.00    80.0     01/01/2003     11.250            46,500.00      Y
   1000070852            18,072.33    79.9     01/01/2003     10.750            22,643.00      N
   1000070886           418,616.07    78.5     01/01/2003      8.500           535,000.00      Y
   1000070902            96,387.17    70.0     01/01/2003      9.250           138,000.00      Y
   1000070936           273,129.27    75.0     01/01/2002      8.875           365,000.00      N
   1000070944            19,954.91    80.0     01/01/2003      9.990            25,000.00      Y
   1000070951            66,205.44    80.0     01/01/2003     11.750            83,000.00      Y
   1000070977           183,523.47    80.0     01/01/2003      8.355           230,000.00      N
   1000071009           121,773.27    90.0     01/01/2002     10.990           135,500.00      Y
   1000071025            62,282.08    80.0     01/01/2003      9.750            78,000.00      N
   1000071033            95,276.27    90.0     01/01/2003     11.500           106,000.00      Y
   1000071058           130,952.34    80.0     01/01/2003      9.750           164,000.00      Y
   1000071066           135,038.53    80.0     01/01/2003     11.875           169,000.00      Y
   1000071074           132,535.57    80.0     01/01/2003      9.500           166,000.00      N
   1000071082           377,111.44    70.0     01/01/2002      8.700           540,000.00      Y
   1000071090            55,882.52    70.0     01/01/2003      9.250            80,000.00      N
   1000071108           148,116.85    90.0     01/01/2003     11.250           164,800.00      Y
   1000071116           101,572.34    58.2     01/01/2003      9.000           175,000.00      Y
   1000071124           119,522.16    90.0     01/01/2003     10.875           133,000.00      Y
   1000071132           102,216.12    80.0     01/01/2002      9.990           128,000.00      Y
   1000071140           167,510.27    80.0     01/01/2003      8.750           210,000.00      N
   1000071157            60,227.48    90.0     02/01/2002     10.500            67,000.00      Y
   1000071199           129,348.37    70.0     02/01/2003     10.625           185,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 62
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-03        1000071231   MARTIN JERRY D                                       80,000.00       1                 680.00
332-03        1000071249   NIERMEYER BRYAN L                                   293,000.00       1               2,652.85
332-03        1000071256   CARONE GARY L                                       137,250.00       1               1,191.81
332-03        1000071264   HAWKINS VALERIE                                      35,000.00       1                 341.62
332-03        1000071280   BOLDEN KIMBERLY                                      76,500.00       1                 678.42
332-03        1000071298   WHITNEY ARLISS SR                                    31,500.00       1                 317.97
332-03        1000071306   ENGLISH LEONARD C                                    45,100.00       1                 416.77
332-03        1000071314   DAVIS DARWIN KYLE                                   367,500.00       1               3,056.68
332-03        1000071348   STEELS SEAN F                                        58,400.00       1                 561.68
332-03        1000071363   FAISON JEFFREY P                                    119,000.00       1               1,132.37
332-03        1000071389   ELLIS MATTHEW D                                      59,430.00       1                 645.83
332-03        1000071405   SANCHEZ DANIEL L                                     59,250.00       1                 575.48
332-03        1000071413   BRAGANO FRANK C                                     263,200.00       1               2,383.04
332-03        1000071421   STEVENS GLEN C                                       71,400.00       1                 693.49
332-03        1000071439   ROBERTS STEVEN E                                     49,500.00       1                 462.08
332-03        1000071447   RICKARDS RONALD R                                    33,300.00       1                 310.85
332-03        1000071454   OSHANA HENRY                                        380,000.00       1               2,955.61
332-03        1000071462   TROTMAN ROBERTA G                                   121,600.00       1               1,250.80
332-03        1000071488   ROGERS MICHAEL                                       37,680.00       1                 348.20
332-03        1000071496   BRANCH DERIC                                        150,000.00       1               1,528.51
332-03        1000071512   CAMPBELL MONTE KEITH                                105,600.00       1               1,085.41
332-03        1000071520   SARTAIN WANDA GALE                                   50,625.00       1                 506.17
332-03        1000071538   WHYTE EVERTON                                        60,350.00       1                 644.10
332-03        1000071561   ROBERTS LARRY F                                     105,600.00       1                 985.76
332-03        1000071579   ALEXIEW EVERETT                                      35,000.00       1                 359.75
332-03        1000071587   HERNANDEZ EDGAR                                      52,000.00       1                 560.03
332-03        1000071595   REYNOLDS DENNIS V                                   123,200.00       1               1,173.27
332-03        1000071611   HEALY KENNETH                                        79,000.00       1                 649.92
332-03        1000071629   BELLO MICHAEL                                       360,000.00       1               2,800.05
332-03        1000071645   JOHNSON JOT                                          72,000.00       1                 658.62
332-03        1000071660   CROOKS GARY E                                        80,000.00       1                 694.68
332-03        1000071694   BULLOCK WILL                                         80,750.00       1                 769.01
332-03        1000071702   MARTINEZ VICTOR                                      99,750.00       1                 838.76
332-03        1000071710   JONES ROY LEE JR                                    188,000.00       1               1,788.95
332-03        1000071744   HICKS DARNEL E                                       65,000.00       1                 637.50
332-03        1000071751   BASCH SHARON D                                      129,750.00       1               1,211.20
332-03        1000071769   WASHINGTON JIM                                       17,500.00       1                 180.01
332-03        1000071777   MORROW WILLIAM W                                    110,000.00       1               1,037.18
332-03        1000071785   JAGODZINSKI HEATHER D                                50,400.00       1                 557.53
332-03        1000071793   JOYNT DANIEL L                                       79,200.00       1                 694.46
332-03        1000071801   PRINCE FREDERICK D                                  124,000.00       1               1,299.40
332-03        1000071835   STEPHENS GLORIA                                      52,875.00       1                 498.56
332-03        1000071850   STOLLSTEIMER SHANA D                                 90,400.00       1                 938.58
332-03        1000071876   CARNES DIANE                                        104,000.00       1                 941.63
332-03        1000071892   HOLMAN CLAY                                          24,500.00       1                 247.31
332-03        1000071900   HASSAN MAHMOOD U                                     84,000.00       1                 721.69
332-03        1000071918   SMITH ROBERT                                         64,000.00       1                 523.74
332-03        1000071926   HASSAN MAHMOOD U                                    104,000.00       1                 893.53
332-03        1000071942   SIAS CHRISTY                                         99,200.00       1               1,136.25
332-03        1000071959   SCHOONMAKER LOWELL                                  122,150.00       1               1,280.01
332-03        1000071983   DINGMAN KIRK                                         80,800.00       1                 830.50
332-03        1000071991   GLASPIE CARRIE                                      224,250.00       1               1,947.28
332-03        1000072007   GLASPIE CARRIE                                      114,750.00       1                 996.44
332-03        1000072015   FIELDS MARSHALL R                                    67,000.00       1                 538.62
332-03        1000072023   DUMEYER JOYCE L                                     155,200.00       1               1,362.00
332-03        1000072031   SKVAREK PAUL J JR                                   155,400.00       1               1,421.51
332-03        1000072056   SANSORES GUILLERMO R                                229,500.00       1               2,142.34
332-03        1000072064   ZAK NANCY A                                         125,000.00       1               1,085.44
332-03        1000072072   WILLIAMS JAMES FLOYD                                 68,850.00       1                 649.18
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   1000071231            79,844.82    43.9     01/01/2003      9.625           182,000.00      Y
   1000071249           292,515.27    84.9     02/01/2003     10.375           345,000.00      Y
   1000071256           136,997.47    68.6     01/01/2002      9.875           200,000.00      Y
   1000071264            34,952.32    50.0     01/01/2003     11.313            70,000.00      Y
   1000071280            76,344.39    90.0     01/01/2002     10.125            85,000.00      N
   1000071298            31,471.12    88.7     02/01/2002     11.750            35,500.00      Y
   1000071306            45,047.19    76.4     02/01/2003     10.625            59,000.00      N
   1000071314           366,938.87    75.0     02/01/2003      9.375           490,000.00      N
   1000071348            58,338.65    80.0     02/01/2003     11.125            73,000.00      N
   1000071363           118,827.53    85.0     01/01/2003     10.990           140,000.00      Y
   1000071389            59,367.27    70.0     02/01/2002     12.750            84,900.00      Y
   1000071405            59,148.05    75.0     01/01/2002     11.250            79,000.00      Y
   1000071413           262,764.56    80.0     01/01/2003     10.375           329,000.00      Y
   1000071421            71,326.98    70.0     02/01/2002     11.250           102,000.00      Y
   1000071439            49,443.57    75.0     02/01/2002     10.750            66,000.00      Y
   1000071447            33,262.05    90.0     02/01/2003     10.750            37,000.00      N
   1000071454           379,322.07    71.0     02/01/2003      8.625           535,000.00      N
   1000071462           121,494.55    80.0     02/01/2002     12.000           152,000.00      Y
   1000071488            37,635.10    80.0     02/01/2003     10.625            47,100.00      Y
   1000071496           149,866.28    75.0     02/01/2002     11.875           200,000.00      Y
   1000071512           105,508.22    80.0     02/01/2003     11.990           132,000.00      Y
   1000071520            50,577.32    75.0     02/01/2002     11.625            67,500.00      Y
   1000071538            60,184.75    85.0     02/01/2003     12.500            71,000.00      Y
   1000071561           105,438.80    80.0     02/01/2002     10.750           132,000.00      Y
   1000071579            34,969.58    47.2     02/01/2002     11.990            74,000.00      Y
   1000071587            51,960.75    80.0     02/01/2003     12.625            65,000.00      Y
   1000071595           122,836.07    80.0     02/01/2002     11.000           154,000.00      Y
   1000071611            78,476.01    71.8     02/01/2003      9.250           110,000.00      Y
   1000071629           359,140.58    80.0     02/01/2003      8.625           450,000.00      N
   1000071645            71,913.39    80.0     02/01/2003     10.500            90,000.00      Y
   1000071660            79,890.05    80.0     02/01/2003      9.875           100,000.00      Y
   1000071694            80,662.80    72.7     02/01/2002     11.000           111,000.00      Y
   1000071702            99,601.62    75.0     02/01/2002      9.500           133,000.00      Y
   1000071710           187,796.60    80.0     02/01/2003     10.990           235,000.00      Y
   1000071744            64,935.33    50.0     02/01/2002     11.375           130,000.00      Y
   1000071751           129,602.11    75.0     02/01/2003     10.750           173,000.00      Y
   1000071769            17,484.82    70.0     02/01/2002     12.000            25,000.00      N
   1000071777           109,877.99    71.4     02/01/2003     10.875           154,000.00      Y
   1000071785            50,365.04    80.0     02/01/2002     13.000            63,000.00      Y
   1000071793            79,093.21    90.0     02/01/2003      9.990            88,000.00      Y
   1000071801           123,897.04    80.0     02/01/2003     12.250           155,000.00      Y
   1000071835            52,816.33    90.0     02/01/2003     10.875            58,750.00      N
   1000071850            90,323.75    80.0     02/01/2002     12.125           113,000.00      Y
   1000071876           103,871.51    80.0     02/01/2002     10.375           130,000.00      N
   1000071892            24,477.54    70.0     02/01/2003     11.750            35,000.00      Y
   1000071900            83,357.08    68.2     02/01/2003      9.750           123,000.00      N
   1000071918            63,864.03    80.0     02/01/2003      9.190            80,000.00      N
   1000071926           103,853.23    77.0     02/01/2002      9.750           135,000.00      N
   1000071942            99,138.56    80.0     02/01/2003     13.500           124,000.00      Y
   1000071959           122,049.80    70.0     02/01/2003     12.250           174,500.00      Y
   1000071983            80,730.30    80.0     02/01/2003     11.990           101,000.00      Y
   1000071991           223,941.81    65.0     02/01/2003      9.875           345,000.00      N
   1000072007           114,592.29    64.1     02/01/2003      9.875           179,000.00      N
   1000072015            66,851.63    82.7     02/01/2003      8.990            81,000.00      Y
   1000072023           154,992.27    80.0     02/01/2002     10.000           194,000.00      N
   1000072031           155,213.09    70.0     02/01/2003     10.500           222,000.00      Y
   1000072056           229,238.46    90.0     02/01/2002     10.750           255,000.00      Y
   1000072064           124,770.01    44.6     02/01/2002      9.875           280,000.00      Y
   1000072072            68,619.78    85.0     02/01/2003     10.875            81,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 63
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-03        1000072098   MOTIRAM VERONICA                                    162,750.00       1               1,368.50
332-03        1000072106   IZURIETA CARLOS A                                   118,800.00       1               1,153.86
332-03        1000072114   JOHANSEN TERRANCE C                                  53,000.00       1                 534.99
332-03        1000072122   MOREAU-ROBLE HEATHER N                               42,000.00       1                 341.73
332-03        1000072130   STENCEL DAVID J                                      80,925.00       1                 816.87
332-03        1000072148   DAVIS DARLA                                         117,520.00       1               1,075.01
332-03        1000072155   HALE AARON T                                         60,000.00       1                 537.67
332-03        1000072163   NOBLE DAN                                           232,500.00       1               2,212.40
332-03        1000072205   SINGH ZORAWAR                                       336,000.00       1               2,701.12
332-03        1000072213   JORDAN MILDRED L                                     60,800.00       1                 516.80
332-03        1000072247   CRANFORD JACK B                                     182,000.00       1               1,731.86
332-03        1000072254   JABBARI KHOSROW                                     216,000.00       1               1,955.68
332-03        1000072288   ALVARADO ARMANDO G JR                                83,900.00       1                 735.67
332-03        1000072296   LAKE EDWARD RUSSELL                                 114,750.00       1                 985.88
332-03        1000072312   BAILEY DIANA C                                       56,000.00       1                 491.03
332-03        1000072320   HICKLAND GORDON C                                    89,250.00       1                 841.53
332-03        1000072338   MORRISON ROBERT T                                   101,500.00       1                 937.96
332-03        1000072346   DOYLE MYRON J                                        36,000.00       1                 315.66
332-03        1000072353   LEDESMA TOMAS                                       119,000.00       1               1,110.85
332-03        1000072361   CHHOEUNG CHOM                                        57,600.00       1                 570.41
332-03        1000072379   GARDNER KELLY C                                      46,350.00       1                 432.67
332-03        1000072387   VAOMU BEN L                                         152,000.00       1               1,461.91
332-03        1000072395   NEEDHAM JAMES M                                      62,000.00       1                 538.38
332-03        1000072403   RODNEY CASSANDRA M                                  134,400.00       1               1,369.54
332-03        1000072411   WILLIAMS LOUISE                                      65,000.00       1                 643.69
332-03        1000072437   COSENTINO CYRUS                                      63,000.00       1                 588.10
332-03        1000072445   DESAI SURENDRA A                                    113,250.00       1                 983.41
332-03        1000072452   SINGH AMLESH                                        115,960.00       1               1,093.38
332-03        1000072460   SNODGRASS NEAL L                                     77,000.00       1                 777.25
332-03        1000072486   POZARLIK ALLEN                                       57,200.00       1                 491.44
332-03        1000072502   JOHNSON ETTA                                         40,800.00       1                 365.61
332-03        1000072510   BARRY ROBERT S                                      160,000.00       1               1,584.47
332-03        1000072536   GILLIGAN STEPHEN                                     33,000.00       1                 311.16
332-03        1000072551   LIMPERT DAVID M                                     188,400.00       1               1,794.18
332-03        1000072569   GILBERT GARY                                        165,750.00       1               1,689.00
332-03        1000072585   THARPE K GERALD                                      31,500.00       1                 324.02
332-03        1000072593   THARPE K GERALD                                      35,700.00       1                 367.22
332-03        1000072601   THARPE K GERALD                                      35,700.00       1                 367.22
332-03        1000072635   ROOKARD LANORA                                       39,000.00       1                 397.42
332-03        1000072692   GUARINO JUDY                                         79,650.00       1                 818.68
332-03        1000072718   DISTEFANO CARMELO                                   178,500.00       1               1,632.81
332-03        1000072726   BROWN DONALD R                                      145,250.00       1               1,273.60
332-03        1000072742   SEILING CHERYLE                                      86,450.00       1                 815.13
332-03        1000072759   LEAN MATTHEW                                         55,800.00       1                 552.59
332-03        1000072767   THOMAS ANDRE                                         46,325.00       1                 480.97
332-03        1000072775   GONZALEZ NANCY MARTE                                 69,300.00       1                 706.17
332-03        1000072809   ROBINSON OSCAR H                                     35,200.00       1                 345.23
332-03        1000072825   LUKITSCH DAVID S                                     96,300.00       1                 880.90
332-03        1000072833   BARROSS DOLORES                                     100,000.00       1                 924.10
332-03        1000072841   HILL NINA P                                          56,250.00       1                 530.38
332-03        1000072858   AYALA GEORGE J                                      101,700.00       1               1,065.72
332-03        1000072866   CAMERON RONALD M                                     33,750.00       1                 343.92
332-03        1000072874   RAYMOND LISA A                                       38,400.00       1                 421.04
332-03        1000072882   GOURDINE CLARENCE                                   227,000.00       1               1,908.74
332-03        1000072890   GILL ROBERT L                                        52,000.00       1                 510.00
332-03        1000072908   RIDLEY JAMES A                                      127,200.00       1               1,139.85
332-03        1000072916   LANE KENNETH C                                       92,000.00       1                 732.00
332-03        1000072924   MURARESCU PETRU                                     127,500.00       1               1,178.23
332-03        1000072940   HARRIS JOHN D                                        80,000.00       1                 777.01
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   1000072098           162,507.90    75.0     02/01/2003       9.500           217,000.00      N
   1000072106           118,678.53    90.0     02/01/2002      11.250           132,000.00      Y
   1000072114            52,951.43    34.1     02/01/2003      11.750           155,000.00      Y
   1000072122            41,908.26    75.0     02/01/2003       9.125            56,000.00      N
   1000072130            80,850.84    75.0     02/01/2002      11.750           107,900.00      Y
   1000072148           117,377.63    80.0     02/01/2003      10.500           146,900.00      N
   1000072155            59,923.85    48.0     02/01/2003      10.250           125,000.00      Y
   1000072163           232,248.44    75.0     02/01/2002      10.990           310,000.00      Y
   1000072205           335,444.09    77.0     02/01/2003       8.990           436,000.00      N
   1000072213            60,711.90    80.0     02/01/2002       9.625            76,000.00      N
   1000072247           181,803.08    77.4     02/01/2003      10.990           235,000.00      Y
   1000072254           215,551.49    80.0     02/01/2002      10.375           270,000.00      N
   1000072288            83,767.35    77.6     02/01/2003       9.990           108,000.00      Y
   1000072296           114,588.08    81.9     02/01/2002       9.750           140,000.00      Y
   1000072312            55,924.88    62.2     02/01/2003       9.990            90,000.00      Y
   1000072320            89,151.00    85.0     02/01/2003      10.875           105,000.00      Y
   1000072338           101,381.17    68.1     02/01/2003      10.625           149,000.00      Y
   1000072346            35,951.72    41.3     02/01/2003       9.990            87,000.00      Y
   1000072353           118,818.35    85.0     02/01/2003      10.750           140,000.00      Y
   1000072361            57,544.24    80.0     02/01/2003      11.500            72,000.00      Y
   1000072379            46,297.17    90.0     02/01/2002      10.750            51,500.00      Y
   1000072387           151,840.30    80.0     02/01/2003      11.125           190,000.00      Y
   1000072395            61,914.79    80.0     02/01/2002       9.875            77,500.00      N
   1000072403           134,280.20    80.0     02/01/2002      11.875           168,000.00      Y
   1000072411            64,937.09    50.0     02/01/2003      11.500           130,000.00      Y
   1000072437            62,928.18    74.1     02/01/2002      10.750            85,000.00      N
   1000072445           113,094.35    75.0     02/01/2002       9.875           151,000.00      Y
   1000072452           115,831.36    80.0     02/01/2003      10.875           144,950.00      Y
   1000072460            76,905.46    70.0     02/01/2002      11.750           110,000.00      Y
   1000072486            57,146.40    80.0     03/01/2002       9.750            71,500.00      N
   1000072502            40,748.23    80.0     02/01/2002      10.250            51,000.00      N
   1000072510           159,897.23    80.0     03/01/2002      11.500           200,000.00      Y
   1000072536            32,950.94    24.2     02/01/2003      10.875           136,000.00      Y
   1000072551           188,265.02    84.9     03/01/2002      11.000           221,725.00      Y
   1000072569           165,602.24    85.0     02/01/2002      11.875           195,000.00      Y
   1000072585            31,472.67    70.0     02/01/2003      12.000            45,000.00      N
   1000072593            35,669.03    70.0     02/01/2003      12.000            51,000.00      N
   1000072601            35,669.03    70.0     02/01/2003      12.000            51,000.00      N
   1000072635            38,977.34    65.0     03/01/2003      11.875            60,000.00      Y
   1000072692            79,604.09    90.0     03/01/2003      11.990            88,500.00      Y
   1000072718           175,857.51    85.0     03/01/2003      10.500           210,000.00      Y
   1000072726           145,120.68    83.0     03/01/2002       9.990           175,000.00      Y
   1000072742            86,386.36    65.0     03/01/2003      10.875           133,000.00      Y
   1000072759            55,764.15    90.0     03/01/2003      11.500            62,000.00      Y
   1000072767            46,299.09    85.0     03/01/2003      12.125            54,500.00      Y
   1000072775            69,234.15    90.0     03/01/2002      11.875            77,000.00      N
   1000072809            35,176.77    66.4     03/01/2003      11.375            53,000.00      Y
   1000072825            96,168.21    90.0     03/01/2002      10.500           107,000.00      Y
   1000072833            99,922.29    80.0     03/01/2003      10.625           125,000.00      Y
   1000072841            56,208.17    75.0     03/01/2002      10.875            75,000.00      Y
   1000072858           101,644.66    90.0     03/01/2002      12.250           113,000.00      N
   1000072866            33,730.03    75.0     03/01/2003      11.875            45,000.00      N
   1000072874            38,381.82    80.0     03/01/2003      12.875            48,000.00      Y
   1000072882           226,775.80    78.2     03/01/2002       9.500           290,000.00      Y
   1000072890            51,965.67    70.2     03/01/2002      11.375            74,000.00      Y
   1000072908           127,092.84    80.0     03/01/2002      10.250           159,000.00      Y
   1000072916            91,844.11    80.0     03/01/2003       8.875           115,000.00      Y
   1000072924           127,400.92    85.0     03/01/2003      10.625           150,000.00      Y
   1000072940            79,945.73    74.7     03/01/2002      11.250           107,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 64
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-03        1000072957   ERROR DOUGLAS R                                     122,925.00       1               1,011.28
332-03        1000072981   GARCIA DIANE J                                       77,000.00       1                 704.35
332-03        1000073179   TINDELL KEVIN E                                     174,250.00       1               1,610.25
332-03        1000073187   SMITH JACQUELINE M                                  123,250.00       1               1,115.92
332-03        1000073195   FUCCI JOSEPH A JR                                    56,250.00       1                 562.41
332-03        1000073229   JIMENEZ PEDRO M                                      89,550.00       1                 886.81
332-03        1000073237   PALMER ROBERT                                        40,000.00       1                 325.46
332-03        1000073245   BERRYMAN CHARLOTTE W                                276,250.00       1               2,814.99
332-03        1000073252   KELLY JAY D                                          90,000.00       1                 823.27
332-03        1000073260   HAMILTON KEN                                        231,000.00       1               2,465.37
332-03        1000073278   LAPORA BRIAN LEE                                     99,000.00       1                 868.80
332-03        1000073294   DOW WALTER A                                         63,900.00       1                 614.58
332-03        1000073302   THOMAS HILARY                                        63,000.00       1                 648.03
332-03        1000073351   JAMES MANUAL                                         59,400.00       1                 543.36
332-03        1000073377   HERRINGTON LESTER C                                  83,700.00       1                 757.83
332-03        1000073385   SMITH VIRGIE J                                      185,500.00       1               1,610.79
332-03        1000073393   GRESHAM MARY ANN                                     74,800.00       1                 691.23
332-03        1000073401   BOWDEN EDDIE L                                       78,400.00       1                 644.98
332-03        1000073419   LINDQUIST AL                                         87,500.00       1                 816.80
332-03        1000073435   AMEEN A JOSEPH                                       92,250.00       1                 792.57
332-03        1000073450   MARTINEZ ROGER                                       96,750.00       1                 894.07
332-03        1000073468   WHETSTONE JUDY                                       89,600.00       1                 802.91
332-03        1000073476   DUNHAM CHARLES E                                     49,600.00       1                 439.87
332-03        1000073492   VADEBONCOEUR ROBERT                                 105,000.00       1               1,029.81
332-03        1000073518   BOONIE GLENN F                                       83,600.00       1                 702.96
332-03        1000073534   COATES WILLIAM M JR                                 301,000.00       1               3,038.33
332-03        1000073542   VIOLANTI DORIE                                       76,500.00       1                 636.29
332-03        1000073559   ROBERTS WENDELL L                                    85,000.00       1                 777.53
332-03        1000073575   BARNES ROSETTA                                      124,950.00       1               1,073.52
332-03        1000073591   MILES COLETTE A                                     300,000.00       1               2,411.71
332-03        1000073609   WILLIAMS WALTER G JR                                 54,000.00       1                 524.49
332-03        1000073617   KNAPP BRIAN                                         177,565.00       1               1,541.89
332-03        1000073625   DOHERTY EDWARD W                                    162,000.00       1               1,376.99
332-03        1000073633   ESCOBAR REYNALDO                                     55,250.00       1                 495.10
332-03        1000073658   EDWARDS CARRIE                                       72,000.00       1                 692.49
332-03        1000073674   PETCULESCU EUGEN M                                  105,600.00       1                 774.12
332-03        1000073682   DAY JERRY A                                         198,750.00       1               1,563.57
332-03        1000073690   WASHINGTON EVELYN                                    36,000.00       1                 356.51
332-03        1000073708   BOURNE CHRISTY L                                    221,600.00       1               1,803.02
332-03        1000073732   BRACKEN M SCOTT                                      65,200.00       1                 590.33
332-03        1000073740   MOVOLD VIVIAN                                        35,000.00       1                 300.71
332-03        1000073757   BARNHILL ALBERT G                                   130,000.00       1               1,128.86
332-03        1000073765   LEDBETTER BARBARA ANN                               196,000.00       1               1,978.45
332-03        1000073773   SYED JAMAL H                                        191,625.00       1               1,611.29
332-03        1000073781   WEISSBERG LEE A COLLINS                             136,000.00       1               1,143.57
332-03        1000073799   ENGLAND KEVIN S                                      54,400.00       1                 487.48
332-03        1000073807   BRISTOL NEIL S                                       76,425.00       1                 756.84
332-03        1000073823   BORZELLERE VIRGINIA                                  60,000.00       1                 521.01
332-03        1000073831   CROCKETT JAMES                                       56,000.00       1                 446.57
332-03        1000073849   LANDON PHYLLIS J                                     59,500.00       1                 516.67
332-03        1000073856   PTASHNE DEBORAH A                                   161,500.00       1               1,492.42
332-03        1000073864   REIGELUTH JOHN B JR                                 168,300.00       1               1,523.81
332-03        1000073872   CARLING MATTHEW D                                   100,500.00       1                 881.96
332-03        1000073880   GAMBOA JUDITH                                        77,000.00       1                 762.53
332-03        1000073906   SPARKS TERRY W                                       90,865.00       1                 865.33
332-03        1000073914   LEEPER SHANNON                                      168,750.00       1               1,719.57
332-03        1000073922   MATTHEWS BETTYE J                                   270,400.00       1               2,323.16
332-03        1000073930   SIMICICH SHARON                                      49,950.00       1                 499.42
332-03        1000073948   LEVERETT PERRY                                       80,800.00       1                 679.42
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   1000072957           122,797.05    75.0     03/01/2003       9.250           163,900.00      Y
   1000072981            76,938.53    55.0     03/01/2003      10.500           140,000.00      N
   1000073179           173,976.75    85.0     01/01/2002      10.625           205,000.00      Y
   1000073187           123,046.08    85.0     01/01/2002      10.375           145,000.00      Y
   1000073195            56,180.03    90.0     01/01/2003      11.625            62,500.00      Y
   1000073229            89,416.56    89.9     01/01/2002      11.500            99,501.00      N
   1000073237            39,891.90    74.0     01/01/2003       9.125            54,000.00      Y
   1000073245           275,920.06    85.0     01/01/2002      11.875           325,000.00      Y
   1000073252            89,855.03    90.0     01/01/2002      10.500           100,000.00      Y
   1000073260           230,758.53    70.0     01/01/2003      12.500           330,000.00      Y
   1000073278            98,822.60    90.0     01/01/2002      10.000           110,000.00      Y
   1000073294            63,810.06    90.0     01/01/2002      11.125            71,000.00      N
   1000073302            62,926.79    90.0     01/01/2002      12.000            70,000.00      N
   1000073351            59,304.30    90.0     01/01/2002      10.500            66,000.00      N
   1000073377            83,554.70    90.0     01/01/2002      10.375            93,000.00      N
   1000073385           185,158.70    63.9     01/01/2002       9.875           290,000.00      Y
   1000073393            74,682.71    85.0     02/01/2003      10.625            88,000.00      Y
   1000073401            78,235.52    80.0     01/01/2003       9.250            98,000.00      Y
   1000073419            87,366.43    70.0     01/01/2003      10.750           125,000.00      N
   1000073435            92,119.83    75.0     02/01/2003       9.750           123,000.00      N
   1000073450            96,598.28    90.0     01/01/2002      10.625           107,500.00      Y
   1000073468            89,447.75    80.0     02/01/2003      10.250           112,000.00      Y
   1000073476            49,535.35    80.0     02/01/2003      10.125            62,000.00      N
   1000073492           104,895.53    78.9     02/01/2003      11.375           133,000.00      Y
   1000073518            83,475.64    80.0     02/01/2002       9.500           104,500.00      Y
   1000073534           300,724.20    70.0     02/01/2003      11.750           430,000.00      Y
   1000073542            76,250.65    85.0     01/01/2003       9.375            90,000.00      Y
   1000073559            84,897.77    82.5     02/01/2002      10.500           103,000.00      Y
   1000073575           124,548.66    83.3     02/01/2002       9.750           150,000.00      Y
   1000073591           299,503.67    80.0     02/01/2002       8.990           375,000.00      Y
   1000073609            53,926.01    90.0     02/01/2003      11.250            60,000.00      Y
   1000073617           177,320.97    85.0     02/01/2003       9.875           208,900.00      Y
   1000073625           161,765.27    64.8     02/01/2003       9.625           250,000.00      Y
   1000073633            55,179.89    85.0     02/01/2002      10.250            65,000.00      Y
   1000073658            71,924.33    73.4     02/01/2003      11.125            98,000.00      Y
   1000073674           105,384.69    79.3     02/01/2003       7.990           133,000.00      Y
   1000073682           198,404.45    75.0     02/01/2002       8.750           265,000.00      Y
   1000073690            35,762.63    60.0     02/01/2002      11.500            60,000.00      Y
   1000073708           221,243.49    80.0     02/01/2003       9.125           277,000.00      Y
   1000073732            65,064.58    80.0     02/01/2003      10.375            81,500.00      N
   1000073740            34,950.60    17.5     02/01/2003       9.750           200,000.00      Y
   1000073757           129,759.64    47.7     02/01/2002       9.875           272,000.00      Y
   1000073765           195,777.31    80.0     02/01/2003      11.750           245,000.00      Y
   1000073773           191,339.98    75.0     02/01/2002       9.500           255,500.00      Y
   1000073781           135,797.70    80.0     02/01/2003       9.500           170,000.00      Y
   1000073799            54,328.41    80.0     02/01/2003      10.250            68,000.00      Y
   1000073807            76,351.00    75.0     02/01/2002      11.500           101,900.00      Y
   1000073823            59,889.61    88.2     02/01/2003       9.875            68,000.00      Y
   1000073831            55,905.59    69.1     02/01/2003       8.900            81,000.00      Y
   1000073849            59,418.23    85.0     02/01/2002       9.875            70,000.00      Y
   1000073856           161,310.92    85.0     02/01/2003      10.625           190,000.00      Y
   1000073864           167,862.17    85.0     02/01/2003      10.375           198,000.00      Y
   1000073872           100,365.51    75.0     02/01/2002      10.000           134,000.00      Y
   1000073880            76,900.12    70.0     02/01/2003      11.500           110,000.00      Y
   1000073906            90,714.51    79.0     02/01/2002      11.000           115,000.00      Y
   1000073914           168,599.57    75.0     02/01/2003      11.875           225,000.00      Y
   1000073922           270,018.43    80.0     02/01/2002       9.750           338,000.00      Y
   1000073930            49,902.36    90.0     02/01/2002      11.625            55,500.00      Y
   1000073948            80,679.79    80.0     02/01/2003       9.500           101,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 65
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-03        1000073955   MOSKUS AUBRY T                                      101,500.00       1                 881.38
332-03        1000073971   BRIDGES ROGER L                                     174,000.00       1               1,368.86
332-03        1000073989   MAGALONG AURELIO                                     64,400.00       1                 571.12
332-03        1000073997   MILLER DOLORES I                                     88,000.00       1                 871.46
332-03        1000074011   TUSSEY IRENE B                                       45,500.00       1                 481.20
332-03        1000074029   GROSS MAURA ELLEN                                   155,700.00       1               1,481.60
332-03        1000074037   MAGANA FRANCISCO                                    190,800.00       1               1,962.60
332-03        1000074045   ARENAS ISRAEL                                       136,000.00       1               1,451.48
332-03        1000074078   LIVINGSTON KENNETH N                                196,000.00       1               1,792.89
332-03        1000074086   DELEON RUBEN                                        110,250.00       1                 927.05
332-03        1000074094   WHITE BEATRICE                                       75,000.00       1                 563.45
332-03        1000074102   SMITH RANDY M                                       183,000.00       1               1,472.33
332-03        1000074128   KRUMWIEDE DEBORAH R                                 232,000.00       1               1,950.79
332-03        1000074136   YEE DAVID G                                         220,000.00       1               1,869.98
332-03        1000074144   GRISSETTE LINDA                                      43,200.00       1                 411.41
332-03        1000074151   SANCHEZ ALBERT                                       70,000.00       1                 595.00
332-03        1000074169   HARRIS MAMIE                                         35,000.00       1                 281.62
332-03        1000074185   HAISLETT CAROLE                                      64,800.00       1                 562.69
332-03        1000074193   EVANSON MARTIN GERALD                               127,950.00       1               1,254.89
332-03        1000074201   MELLER THOMAS E                                     105,000.00       1                 911.77
332-03        1000074227   BERLANGA JOSE B                                      76,000.00       1                 646.00
332-03        1000074235   ZARBAUGH STEVEN W                                    60,800.00       1                 561.86
332-03        1000074243   GRAY LINDA                                           28,125.00       1                 278.52
332-03        1000074250   ALLEN WILLIAM III                                    81,000.00       1                 703.37
332-03        1000074268   ELLIOTT JIMMY F                                      55,250.00       1                 479.77
332-03        1000074276   NORTH FRED V                                         49,500.00       1                 462.08
332-03        1000074284   TRINH THANH                                         147,200.00       1               1,131.85
332-03        1000074292   BERNARDI JOHN A                                     312,000.00       1               2,795.84
332-03        1000074300   RANGEL GABRIEL                                      113,750.00       1               1,181.01
332-03        1000074318   PETERSON MELODY                                      91,200.00       1                 783.55
332-03        1000074326   STENGER ARECIA ANNE                                 184,000.00       1               1,700.34
332-03        1000074334   RICHARDS G JEAN                                      65,000.00       1                 528.87
332-03        1000074342   OPALKA LESZEK                                       135,000.00       1               1,284.62
332-03        1000074359   CONTOS JAMES T                                      311,250.00       1               2,560.58
332-03        1000074367   BOYSAW JAMES                                         84,000.00       1                 675.89
332-03        1000074375   NATIVIDAD ADOLFO                                    337,500.00       1               3,150.50
332-03        1000074383   MILLINER YOLONDA E                                   80,000.00       1                 731.80
332-03        1000074391   ROGERS APRIL                                         62,400.00       1                 588.37
332-03        1000074409   DARLEY DAVID L                                      140,000.00       1               1,088.91
332-03        1000074425   THOMAS PHILIP M                                      72,250.00       1                 580.83
332-03        1000074433   GUERRA VITO N                                        46,900.00       1                 500.55
332-03        1000074441   LOZANO JAIME A                                      107,100.00       1               1,019.94
332-03        1000074458   CARR EDWARD L                                       180,000.00       1               1,384.05
332-03        1000074466   MICKELSON DELORES                                    58,950.00       1                 516.90
332-03        1000074474   BOYCE WALTER D                                      288,000.00       1               2,315.25
332-03        1000074482   MONFRE JOAN S                                       175,000.00       1               1,633.60
332-03        1000074490   SHOBERG BRUCE                                        45,815.00       1                 427.68
332-03        1000074508   BOYCE SCOTT                                         106,650.00       1               1,005.60
332-03        1000074524   KAMINSKY SAMANTHA JUDY                               66,000.00       1                 525.13
332-03        1000074532   SNYDER BRAD A                                       108,000.00       1                 947.78
332-03        1000074540   LOVELADY SHEILA A                                   165,600.00       1               1,575.80
332-03        1000074557   FLANNERY NOREEN F                                   139,200.00       1               1,378.49
332-03        1000074565   ARCHIBALD WINNIE MAE                                 69,750.00       1                 657.67
332-03        1000074573   MAASS LEATRICE V                                     29,625.00       1                 293.38
332-03        1000074607   PAYETTE JAMES E                                      72,000.00       1                 810.56
332-03        1000074615   JONES PONCE D                                       100,500.00       1                 966.59
332-03        1000074631   MICHAUD ALBERT E                                     78,400.00       1                 709.84
332-03        1000074664   CREAGH CURTIS C                                      93,600.00       1                 926.92
332-03        1000074680   ASMIS GEORGE                                        152,400.00       1               1,337.31
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   1000073955           101,360.50    70.0     02/01/2003       9.875           145,000.00      Y
   1000073971           173,697.47    60.0     02/01/2003       8.750           290,000.00      Y
   1000073989            64,316.06    70.0     02/01/2002      10.125            92,000.00      Y
   1000073997            87,885.86    80.0     02/01/2002      11.500           110,000.00      Y
   1000074011            45,328.61    65.0     02/01/2002      12.375            70,000.00      Y
   1000074029           155,531.52    90.0     02/01/2002      10.990           173,000.00      Y
   1000074037           190,608.29    90.0     02/01/2002      12.000           212,000.00      Y
   1000074045           135,894.47    80.0     02/01/2002      12.500           170,000.00      Y
   1000074078           195,684.33    80.0     02/01/2003      10.500           245,000.00      Y
   1000074086           110,041.09    90.0     03/01/2003       9.500           122,500.00      Y
   1000074094            74,602.09    44.1     02/01/2003       8.250           170,000.00      Y
   1000074102           182,697.80    73.2     02/01/2003       8.999           250,000.00      Y
   1000074128           231,654.91    80.0     02/01/2003       9.500           290,000.00      Y
   1000074136           219,681.27    80.0     02/01/2003       9.625           275,000.00      Y
   1000074144            43,153.35    80.0     02/01/2002      11.000            54,000.00      Y
   1000074151            69,898.57    79.5     02/01/2003       9.625            88,000.00      Y
   1000074169            34,942.21    51.4     02/01/2003       9.000            68,000.00      Y
   1000074185            64,551.67    90.0     02/01/2003       9.875            72,000.00      Y
   1000074193           127,822.60    86.4     02/01/2002      11.375           148,000.00      Y
   1000074201           104,855.69    77.7     03/01/2003       9.875           135,000.00      Y
   1000074227            75,844.41    80.0     02/01/2002       9.625            95,000.00      Y
   1000074235            60,728.79    80.0     03/01/2002      10.625            76,000.00      N
   1000074243            28,106.94    62.5     03/01/2003      11.500            45,000.00      N
   1000074250            80,737.43    75.0     02/01/2003       9.875           108,000.00      Y
   1000074268            55,174.05    65.0     02/01/2003       9.875            85,000.00      Y
   1000074276            49,462.55    90.0     03/01/2003      10.750            55,000.00      Y
   1000074284           146,930.55    80.0     02/01/2003       8.500           184,000.00      Y
   1000074292           311,737.20    74.9     03/01/2003      10.250           416,500.00      Y
   1000074300           113,686.36    65.0     03/01/2002      12.125           175,000.00      Y
   1000074318            91,114.55    80.0     03/01/2003       9.750           114,000.00      Y
   1000074326           183,784.59    80.0     02/01/2003      10.625           230,000.00      Y
   1000074334            64,895.41    61.9     03/01/2003       9.125           105,000.00      Y
   1000074342           134,853.93    90.0     03/01/2002      10.990           150,000.00      Y
   1000074359           310,926.03    77.8     03/01/2003       9.250           400,000.00      Y
   1000074367            83,861.30    80.0     03/01/2003       9.000           105,000.00      Y
   1000074375           337,244.74    90.0     03/01/2003      10.750           375,000.00      Y
   1000074383            79,936.12    80.0     03/01/2003      10.500           100,000.00      Y
   1000074391            62,354.05    80.0     03/01/2003      10.875            78,000.00      Y
   1000074409           139,834.09    80.0     03/01/2003       8.625           175,000.00      Y
   1000074425            72,170.59    85.0     03/01/2002       8.990            85,000.00      Y
   1000074433            46,875.86    70.0     03/01/2002      12.500            67,000.00      N
   1000074441           106,945.13    85.0     02/01/2002      11.000           126,000.00      Y
   1000074458           179,781.13    62.0     03/01/2002       8.500           290,000.00      Y
   1000074466            58,897.50    90.0     03/01/2002       9.990            65,500.00      Y
   1000074474           287,523.50    80.0     03/01/2002       8.990           360,000.00      Y
   1000074482           174,867.63    70.0     03/01/2002      10.750           250,000.00      Y
   1000074490            45,689.15    85.0     03/01/2003      10.750            53,900.00      Y
   1000074508           106,571.48    85.3     03/01/2003      10.875           125,000.00      Y
   1000074524            65,888.16    60.0     03/01/2003       8.875           110,000.00      Y
   1000074532           107,904.04    90.0     03/01/2003      10.000           120,000.00      Y
   1000074540           165,481.10    90.0     03/01/2003      10.990           184,000.00      Y
   1000074557           139,110.59    80.0     03/01/2002      11.500           174,000.00      Y
   1000074565            69,698.65    75.0     03/01/2003      10.875            93,000.00      N
   1000074573            29,596.31    75.0     03/01/2003      11.500            39,500.00      Y
   1000074607            71,968.71    60.0     03/01/2003      13.250           120,000.00      Y
   1000074615           100,429.94    75.0     03/01/2002      11.125           134,000.00      Y
   1000074631            78,335.71    80.0     03/01/2003      10.375            98,000.00      Y
   1000074664            93,509.37    80.0     03/01/2002      11.500           117,000.00      Y
   1000074680           152,063.30    80.0     03/01/2002       9.999           190,500.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 66
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-03        1000074698   SOLOMON NIGEL                                        65,600.00       1                 618.54
332-03        1000074714   NAGEL GARY FRED                                     127,500.00       1               1,025.90
332-03        1000074722   SANDERS LAUDIE K                                     75,650.00       1                 649.96
332-03        1000074730   ARPAIA DOMINIC M                                    247,000.00       1               1,965.25
332-03        1000074748   WILLIAMSON LESLIE A                                  57,600.00       1                 543.11
332-03        1000074755   PRESSLEY ROSA LEE                                    30,000.00       1                 288.54
332-03        1000074763   STARNES PHYLLIS                                      72,500.00       1                 544.67
332-03        1000074771   DESAI ANIL T                                        196,000.00       1               1,720.05
332-03        1000074789   JANCZY DARIUSZ W                                    127,200.00       1                 978.06
332-03        1000074797   JACKSON VALETTA B                                   109,000.00       1                 867.26
332-03        1000074813   GLOVER LEON                                          60,800.00       1                 550.49
332-03        1000074821   ALDERETE GRACIELA                                   108,800.00       1                 944.77
332-03        1000074839   DAVIS THERESE L                                     117,000.00       1               1,059.33
332-03        1000074847   DOWN JAMES P                                         50,400.00       1                 533.02
332-03        1000074854   CHAVES RONALD J                                     188,000.00       1               1,649.84
332-03        1000074888   BRATIC BORISLAV                                      60,300.00       1                 562.89
332-03        1000074896   KING PHILBERT                                        53,100.00       1                 541.09
332-03        1000074904   HAGEN PHILIP S                                       54,000.00       1                 545.09
332-03        1000074912   STOUGHTON RICHARD W JR                               17,550.00       1                 161.86
332-03        1000074920   ORTIZ EMILIO                                        193,500.00       1               1,680.26
332-03        1000074946   DIAZ ALBERT F                                       100,000.00       1                 733.07
332-03        1000074953   MAZIER CESAR O                                       81,000.00       1                 786.73
332-03        1000074961   ORMSBY DANIEL W                                     148,500.00       1               1,386.22
332-03        1000074979   MILLER JESSIE                                        73,350.00       1                 677.83
332-03        1000074987   REANEY ALEXANDER D                                  198,000.00       1               1,792.71
332-03        1000074995   ZORN JON K                                           83,400.00       1                 778.53
332-03        1000075000   REID JOHN F                                         188,000.00       1               1,754.95
332-03        1000075018   WATSON BRYAN D                                       25,200.00       1                 254.38
332-03        1000075026   WEST ANGELIA D                                       43,100.00       1                 447.49
332-03        1000075034   MILES WILLIE W                                       48,600.00       1                 440.03
332-03        1000075042   HICKS RICHARD C                                      89,250.00       1                 816.41
332-03        1000075067   CRUMLEY ERIC R                                      158,950.00       1               1,498.73
332-03        1000075075   JACOBSON JOYCE A                                    119,000.00       1               1,043.44
332-03        1000075083   MARSHALL MICHAEL                                     56,000.00       1                 486.28
332-03        1000075091   GILTNER ALAN E                                       74,700.00       1                 782.78
332-03        1000075117   THOMAS KEITH L                                      221,000.00       1               2,104.64
332-03        1000075125   PAYNE CHRISTOPHE D                                   27,900.00       1                 297.77
332-03        1000075133   WATTS LOUISE S                                       85,500.00       1                 854.87
332-03        1000075141   WRIGHT TEDDY                                         80,100.00       1                 725.24
332-03        1000075158   GREEN BRENDA                                         51,750.00       1                 435.15
332-03        1000075166   LINDQUIST NANCY A                                   185,000.00       1               1,538.74
332-03        1000075174   FRANKLIN EDWARD                                     181,200.00       1               1,657.51
332-03        1000075190   JACKSON ANDREW L JR                                 148,000.00       1               1,465.64
332-03        1000075216   GUALTIERI ANTHONY                                    37,840.00       1                 353.23
332-03        1000075224   JIMINEZ ELIZABETH                                   361,800.00       1               3,108.43
332-03        1000075232   WHITTEN BRIAN G                                     113,280.00       1                 993.28
332-03        1000080315   CAULEY ALMA L                                        83,300.00       1                 721.80
332-03        1000080380   JOHNSON VALLERIA D                                   75,000.00       1                 669.29
332-03        1000080448   BOTTOMS BERRY                                        88,650.00       1                 810.92
332-03        1000080547   AMEY THOMAS A                                        66,500.00       1                 551.91
332-03        1000080604   WILLIAMS ZANDER                                      28,500.00       1                 320.85
332-03        1000080729   LUCAS CYNTHIA L                                      56,000.00       1                 614.01
            ------------------------------------------------------------------------------              -----------------
                     350   Sale Total                                       39,165,346.00                     351,391.54

332-04        160492278    BOMPIEDI BENNY                                       38,000.00       1                 312.76
332-04        160519807    DAWSON CAROLE A                                     107,000.00       1                 852.11
332-04        160519914    HENDERSON ESTELLA                                   140,000.00       1                 992.26
332-04        160519997    ARMSTRONG ROBERT R                                  161,000.00       1               1,142.70
332-04        160520144    SEDIN RICHARD W                                     176,800.00       1               1,252.56
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   1000074698            65,551.70    80.0     03/01/2003      10.875            82,000.00      Y
   1000074714           127,289.48    79.9     03/01/2003       9.000           159,500.00      Y
   1000074722            75,543.19    85.0     03/01/2002       9.750            89,000.00      Y
   1000074730           246,722.02    74.8     03/01/2003       8.875           330,000.00      Y
   1000074748            57,557.59    80.0     03/01/2002      10.875            72,000.00      Y
   1000074755            29,979.07    57.6     03/01/2002      11.125            52,000.00      Y
   1000074763            72,360.35    76.3     03/01/2003       8.250            95,000.00      Y
   1000074771           195,825.84    80.0     03/01/2003      10.000           245,000.00      N
   1000074789           126,967.17    80.0     03/01/2003       8.500           159,000.00      Y
   1000074797           108,877.32    78.4     03/01/2003       8.875           139,000.00      Y
   1000074813            60,750.14    80.0     03/01/2002      10.375            76,000.00      Y
   1000074821           108,480.43    77.7     03/01/2003       9.875           140,000.00      Y
   1000074839           116,904.05    65.0     03/01/2002      10.375           180,000.00      Y
   1000074847            50,373.32    70.0     03/01/2003      12.375            72,000.00      N
   1000074854           187,832.96    80.0     03/01/2003      10.000           235,000.00      N
   1000074888            59,723.01    90.0     07/01/2000      10.750            67,000.00      N
   1000074896            52,822.23    90.0     06/01/2001      11.875            59,000.00      Y
   1000074904            51,244.70    90.0     07/01/2001      11.750            60,000.00      N
   1000074912            17,471.39    90.0     07/01/2002      10.600            19,500.00      N
   1000074920           192,776.07    90.0     09/01/2002       9.875           215,000.00      N
   1000074946            99,589.79    84.7     11/01/2002       7.990           118,000.00      Y
   1000074953            80,831.98    90.0     11/01/2002      11.250            90,000.00      N
   1000074961           148,156.95    90.0     11/01/2002      10.750           165,000.00      N
   1000074979            73,040.12    90.0     11/01/2001      10.625            81,500.00      N
   1000074987           197,504.38    90.0     11/01/2002      10.375           220,000.00      Y
   1000074995            83,156.39    79.4     11/01/2001      10.750           105,000.00      Y
   1000075000           187,565.68    80.0     11/01/2001      10.750           235,000.00      Y
   1000075018            25,153.09    90.0     11/01/2002      11.750            28,000.00      N
   1000075026            43,026.16    89.9     11/01/2002      12.125            47,900.00      N
   1000075034            48,478.34    90.0     11/01/2001      10.375            54,000.00      N
   1000075042            89,069.52    85.0     12/01/2001      10.500           105,000.00      Y
   1000075067           158,649.52    85.0     12/01/2002      10.875           187,000.00      Y
   1000075075           118,676.76    85.0     12/01/2002       9.990           140,000.00      Y
   1000075083            55,844.14    80.0     11/01/2001       9.875            70,000.00      Y
   1000075091            74,575.56    90.0     11/01/2001      12.250            83,000.00      N
   1000075117           220,432.94    85.0     10/01/2001      11.000           260,000.00      Y
   1000075125            27,846.84    90.0     11/01/2001      12.500            31,000.00      N
   1000075133            85,336.55    90.0     11/01/2001      11.625            95,000.00      N
   1000075141            79,933.61    90.0     12/01/2002      10.375            89,000.00      N
   1000075158            51,620.66    75.0     12/01/2001       9.500            69,000.00      Y
   1000075166           184,525.51    68.7     12/01/2002       9.375           269,000.00      Y
   1000075174           180,833.59    80.0     12/01/2002      10.500           226,500.00      Y
   1000075190           147,758.88    80.0     12/01/2001      11.500           185,000.00      Y
   1000075216            37,767.49    80.0     12/01/2001      10.750            47,300.00      N
   1000075224           360,849.08    90.0     12/01/2002       9.750           402,000.00      Y
   1000075232           113,002.85    80.0     12/01/2001       9.990           141,600.00      Y
   1000080315            82,650.62    85.0     01/22/2001       9.850            98,000.00      Y
   1000080380            74,416.73    75.0     12/01/2000      10.200           100,000.00      Y
   1000080448            88,007.22    90.0     12/01/2000      10.500            98,500.00      Y
   1000080547            65,937.93    70.0     01/20/2001       9.350            95,000.00      Y
   1000080604            28,392.80    45.2     01/06/2001      13.250            63,000.00      Y
   1000080729            55,817.21    80.0     04/01/2002      12.875            70,000.00      Y
---------------------------------------------               -------------------------------
          350        39,092,660.41   78.7                      10.251        50,726,083.00

   160492278             36,197.03    89.4     09/01/2000       9.250            42,500.00      Y
   160519807             99,316.82    84.9     04/01/2001       9.125           126,000.00      Y
   160519914            131,123.17    79.5     06/01/2001       7.625           176,000.00      Y
   160519997            150,935.96    78.5     06/01/2001       7.625           205,000.00      Y
   160520144            165,520.70    85.0     06/01/2001       7.625           208,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 67
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-04        160520151    CALCESE JOSEPH C                                    149,500.00       1               1,169.70
332-04        160520177    ROBACZEWSKI CATHERINE A                             108,000.00       1                 742.99
332-04        160520201    WILSON WILLIAM O                                     97,000.00       1                 777.00
332-04        160520227    VLAMING RICHARD G                                    95,000.00       1                 835.63
332-04        160520292    WILLIS JOSEPHINE C                                   82,000.00       1                 501.48
332-04        160520300    CHMIELNIAK GRZEGORZ                                 121,600.00       1                 962.33
332-04        160520318    GORDON GEORGE H                                      78,000.00       1                 618.28
332-04        160521969    PATE WILLIAM L                                       49,500.00       1                 402.97
332-04        160522033    SEGARRA NESTOR                                      146,000.00       1               1,079.75
332-04        160522058    ZAJAC LEONARD                                       100,000.00       1                 815.32
332-04        160522090    BOUDROS ARTHUR J                                    123,000.00       1                 913.29
332-04        160522363    KATITUS JAMES R                                     127,000.00       1               1,140.88
332-04        160524930    PENRICE KENNETH                                     123,000.00       1                 935.11
332-04        160525036    IRONSIDE CHRISTOPHE E                               109,500.00       1                 800.80
332-04        160535134    DEVINE JAMES H III                                   73,500.00       1                 592.64
332-04        160540357    MORTON GERALD G                                      76,000.00       1                 554.77
332-04        160540373    MOTE ROSANNE M                                       54,000.00       1                 396.38
332-04        160541330    DEMILIO JUDITH                                       93,000.00       1                 748.30
332-04        160541728    ECKLER JOSEPH W                                      95,000.00       1                 782.31
332-04        160548806    GORDON HARVEY                                        80,000.00       1                 587.69
332-04        1000060424   LARSEN LORIN DUANE                                   94,500.00       1                 677.01
332-04        1000060481   KROEGER JONI L                                       80,750.00       1                 716.11
332-04        1000060614   MASON MICHAEL L                                      44,000.00       1                 390.21
332-04        1000061604   STRAWN PAUL JR                                       64,025.00       1                 609.25
332-04        1000061620   SMITH BLAKE                                          90,000.00       1                 789.15
332-04        1000061893   BYERS MARK S                                        107,950.00       1                 878.32
332-04        1000062289   ALEXANDER CHARLES                                    64,255.15       1                 658.87
332-04        1000062404   BOESCHE STEVE                                       216,000.00       1               1,996.06
332-04        1000062529   BARZIZA CAROLYN                                      44,710.00       1                 447.03
332-04        1000062966   JACKSON WILLIAM L                                    32,000.00       1                 417.19
332-04        1000063063   FINN ROBERT K                                       124,000.00       1               1,008.91
332-04        1000063485   OLSEN STEPHEN M                                     114,000.00       1                 927.55
            ------------------------------------------------------------------------------              -----------------
                      37   Sale Total                                        3,679,590.15                      29,425.67

332-31        8000496714   HELTZEL MARK R                                      156,600.00       1               1,447.14
332-31        8000502396   HOWARD ELIZABETH D                                   40,300.00       1                 395.25
332-31        8000533599   BROWN STEVEN A                                       57,900.00       1                 567.86
332-31        8000544273   YAKESCH RUSSELL                                      48,900.00       1                 531.39
332-31        8000550866   FISHER FREDERICK B                                   59,200.00       1                 603.25
332-31        8000579378   PATRICK JAMES ROBERT JR                              38,900.00       1                 341.38
332-31        8000605322   YARBROUGH LOUISE                                     75,900.00       1                 758.88
332-31        8000613193   STROUTH EDWIN D                                      67,000.00       1                 682.73
332-31        8000615966   RICHTER MARK S                                      104,500.00       1                 995.18
332-31        8000619984   SMITH DONNA DENISE                                   85,900.00       1                 875.32
332-31        8000622509   GRAVES RICHARD R                                     58,400.00       1                 606.33
332-31        8000628191   MALEC KAREN                                          77,000.00       1                 844.26
332-31        8000629462   ARLINE DEBORAH G                                    337,500.00       1               3,246.01
332-31        8000637408   TIBURCIO IRENE                                      105,100.00       1                 990.98
332-31        8000639776   FRAGNITO CARMEN M                                    67,000.00       1                 509.25
332-31        8000640535   JONAS SANDRA                                         56,000.00       1                 507.03
332-31        8000646664   TRIVISKI PAUL J JR                                   78,000.00       1                 677.31
332-31        8000657620   PETTIGREW LEROY X                                    54,600.00       1                 588.02
332-31        8000658081   CORNELIUS BRENDA K                                   84,100.00       1                 769.30
332-31        8000667439   SANDRIDGE RAYMOND E                                 120,200.00       1               1,133.35
332-31        8000670581   BOYD PRISCILLA C                                     98,600.00       1               1,061.89
332-31        8000678816   BALENGER DEBRA J                                     50,400.00       1                 508.74
332-31        8000681240   DELEO RICHARD JR                                    129,000.00       1               1,120.17
332-31        8000688419   INGRAM TOMMY FRANK                                   22,600.00       1                 239.01
332-31        8000705361   SCHOENE MICHAEL W                                    27,000.00       1                 234.45
<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   160520151            142,200.51    84.9     06/01/2001       8.625           176,000.00      Y
   160520177             98,182.51    78.5     06/01/2001       7.625           137,500.00      Y
   160520201             90,649.77    84.3     05/01/2001       9.125           115,000.00      Y
   160520227             90,155.39    67.3     05/01/2001      10.125           141,000.00      Y
   160520292             58,305.59    63.0     06/01/2001       9.125           130,000.00      Y
   160520300            115,926.57    80.0     07/01/2000       8.750           152,000.00      Y
   160520318             74,480.51    74.2     07/01/2000       8.750           105,000.00      Y
   160521969             47,147.35    82.5     08/01/2000       9.125            60,000.00      Y
   160522033            137,064.92    80.2     08/01/2000       8.125           182,000.00      Y
   160522058             95,302.23    57.9     08/01/2000       9.125           172,500.00      Y
   160522090            115,956.29    84.8     08/01/2000       8.125           145,000.00      Y
   160522363            122,290.62    87.8     09/01/2000      10.250           144,500.00      Y
   160524930            116,241.75    84.8     08/01/2000       8.375           145,000.00      Y
   160525036            101,673.79    84.8     08/01/2000       8.125           129,000.00      Y
   160535134             70,102.85    54.4     09/01/2000       9.000           135,000.00      Y
   160540357             71,259.73    84.9     09/01/2000       8.000            89,500.00      Y
   160540373             50,912.83    69.2     09/01/2000       8.000            78,000.00      Y
   160541330             88,430.82    64.5     09/01/2000       9.000           144,000.00      Y
   160541728             90,708.34    89.6     09/01/2000       9.250           106,000.00      Y
   160548806             75,488.52    80.4     09/01/2000       8.000            99,500.00      Y
   1000060424            93,208.83    79.4     11/01/2000       7.750           119,000.00      Y
   1000060481            80,117.07    85.0     11/01/2000      10.125            95,000.00      Y
   1000060614            43,632.18    80.0     11/01/2001      10.125            55,000.00      Y
   1000061604            63,547.29    65.0     11/01/2000      10.990            98,500.00      Y
   1000061620            89,207.83    90.0     11/01/2000       9.990           100,000.00      Y
   1000061893           106,613.25    85.0     11/01/2000       9.125           127,000.00      Y
   1000062289            63,582.55    69.8     07/01/2000      12.000            92,000.00      N
   1000062404           214,080.80    80.0     08/01/2000      10.625           270,000.00      Y
   1000062529            44,199.03    82.8     09/01/2000      11.625            54,000.00      Y
   1000062966            31,779.67    64.0     10/01/2001      15.490            50,000.00      N
   1000063063           122,601.27    80.0     10/01/2000       9.125           155,000.00      Y
   1000063485           112,681.56    84.4     09/01/2000       9.125           135,000.00      Y
---------------------------------------------               -------------------------------
           37         3,500,825.90   79.5                       9.013         4,694,500.00

   8000496714           156,478.31    90.0     05/01/2002      10.625           174,000.00      Y
   8000502396            40,273.65    85.7     03/01/2002      11.375            47,000.00      Y
   8000533599            57,880.98    85.7     04/01/2002      11.375            67,500.00      Y
   8000544273            48,888.17    85.7     04/01/2002      12.750            57,000.00      Y
   8000550866            59,164.99    84.5     04/01/2002      11.875            70,000.00      Y
   8000579378            38,865.43    89.8     06/01/2002      10.000            43,300.00      Y
   8000605322            75,900.00    75.9     06/01/2002      11.625           100,000.00      N
   8000613193            66,960.39    85.8     06/01/2002      11.875            78,000.00      Y
   8000615966           104,500.00    83.6     05/01/2002      11.000           125,000.00      Y
   8000619984            85,849.21    85.9     05/01/2002      11.875           100,000.00      Y
   8000622509            58,367.34    85.8     05/01/2002      12.125            68,000.00      Y
   8000628191            76,963.58    80.6     05/01/2002      12.875            95,500.00      Y
   8000629462           337,382.90    75.0     05/01/2002      11.125           450,000.00      Y
   8000637408           105,022.63    80.8     06/01/2002      10.875           130,000.00      Y
   8000639776            66,958.35    46.5     05/01/2002       8.375           144,000.00      Y
   8000640535            55,954.08    88.8     05/01/2002      10.375            63,000.00      Y
   8000646664            77,928.84    69.6     05/01/2002       9.875           112,000.00      Y
   8000657620            54,600.00    80.8     06/01/2002      12.625            67,500.00      Y
   8000658081            84,032.86    85.8     05/01/2003      10.500            98,000.00      Y
   8000667439           120,200.00    85.8     06/01/2002      10.875           140,000.00      Y
   8000670581            98,550.67    80.8     05/01/2002      12.625           122,000.00      Y
   8000678816            50,369.37    90.0     06/01/2002      11.750            56,000.00      Y
   8000681240           128,882.30    65.8     06/01/2002       9.875           196,000.00      Y
   8000688419            22,594.05    80.7     05/01/2002      12.375            28,000.00      Y
   8000705361            26,987.74    90.0     05/01/2002       9.875            30,000.00      Y
</TABLE>
<PAGE>
<TABLE>
Alliance Funding                                         Sale Schedule B - Group 2                                         Page 68
A division of Superior Bank FSB        2000-2 Initial Pool of Adjustable Rate Mortgages - Settlement 6/29/2000
<CAPTION>

                                                                           Principal         Type of       Scheduled
                                                                           Balance at       Mortgaged       Payment
Pool ID        Account        Name                                        Origination       Property       Int & Prin
-------------------------------------------------------------------------------------------------------------------------
<C>         <C>            <C>                                            <C>                <C>           <C>
332-31        8000709363   CARNEVALE HELEN I                                    62,900.00       1                 604.96
            ------------------------------------------------------------------------------              -----------------
                      26   Sale Total                                        2,163,500.00                      20,839.44

                     1,940 Grand Total Group 2                             173,511,820.75                   1,679,423.85


<CAPTION>

                   Cut-off Date    Original       Next        Current        Property
                     Principal        LTV      Adjustment     Mortgage       Value at         Owner
    Account           Balance        Ratio        Date          Rate        Origination      Occupied
--------------------------------------------------------------------------------------------------------
<S>                <C>             <C>        <C>             <C>          <C>                <C>
   8000709363            62,856.15    41.9     06/01/2002      11.125           150,000.00      Y
---------------------------------------------               -------------------------------
           26         2,162,411.99   79.1                      11.135

           1,940    173,199,179.86   80.0                      11.185       217,664,365.00

</TABLE>


<PAGE>




                                    EXHIBIT I

                        REQUEST FOR RELEASE OF DOCUMENTS

                                                             _____________, 20__

To: [Indenture Trustee]

    [Custodian]

          Re:   Sale and Servicing Agreement, dated as of June 1, 2000 (the
                "Sale and Servicing Agreement"), among Superior Bank FSB, as
                Seller and Servicer, AFC Trust Series 2000-2, as Issuer, and
                LaSalle Bank National Association, as Indenture Trustee relating
                to AFC Mortgage Loan Asset Backed Notes, Series 2000-2

          In connection with the administration of the pool of Mortgage Loans
held by you as Indenture Trustee or by the Custodian as your agent for the
benefit of Noteholders pursuant to the Sale and Servicing Agreement, we request
the release, and acknowledge receipt, of the (Trustee's Mortgage File/[specify
document]) for the Mortgage Loan described below, for the reason indicated.

Mortgagor's Name, Address & Zip Code:

Mortgage Loan Number:

Reason for Requesting Documents (check one)

____ 1.  Mortgage Loan Paid in Full

            (Servicer hereby certifies that all amounts received in connection
            therewith have been credited to the Principal and Interest Account
            with respect to each Group and remitted to the Indenture Trustee for
            deposit into the related Note Distribution Account pursuant to the
            Sale and Servicing Agreement.)

____ 2.  Mortgage Loan Liquidated

            (Servicer hereby certifies that all proceeds of foreclosure,
            insurance or other liquidation have been finally received and
            credited to the Principal and Interest Account and remitted to the
            Indenture Trustee for deposit into the related Note Distribution
            Account pursuant to the Sale and Servicing Agreement.)

____ 3.  Mortgage Loan in Foreclosure

                                       -1-


<PAGE>



____ 4.  Mortgage Loan repurchased pursuant to Section 11.01 of the Sale and
         Servicing Agreement.

____ 5.  Mortgage Loan repurchased or substituted pursuant to Article II or
         III of the Sale and Servicing Agreement (Servicer hereby certifies that
         the repurchase price or Substitution Adjustment has been credited to
         the related Principal and Interest Account and remitted to the
         Indenture Trustee for deposit into the Note Distribution Account
         pursuant to the Sale and Servicing Agreement.)

____ 6.  Other (explain) _________________________________

         _________________________________________________

                  If box l or 2 above is checked, and if all or part of the
Trustee's Mortgage File was previously released to us, please release to us our
previous receipt on file with you, as well as any additional documents in your
possession relating to the above specified Mortgage Loan.

                  If box 3, 4, 5 or 6 above is checked, upon our return of all
of the above documents to you as Indenture Trustee, please acknowledge your
receipt by signing in the space indicated below, and returning this form.

                  Capitalized words and phrases used herein shall have the
respective meanings assigned to them in the Sale and Servicing Agreement.

                                        [SERVICER]______________________

                                        By: ____________________________
                                        Name:___________________________
                                        Title:__________________________

Documents returned to Indenture
 Trustee or Custodian:

______________________________
[Indenture Trustee][Custodian]



By:  __________________________

Date: _________________________



                                       -2-

<PAGE>



                                    EXHIBIT J

                                   [RESERVED]


<PAGE>



                                    EXHIBIT K

                            SPECIAL POWER OF ATTORNEY

            KNOW ALL MEN BY THESE PRESENTS, that I, __________________________,
of ____________________ (the "Seller"), do hereby constitute and appoint LaSalle
Bank National Association, as the true and lawful attorney, for the Seller and
in its name, place and stead, to record the assignments of mortgage with respect
to the Mortgage Loans pledged to LaSalle Bank National Association, as indenture
trustee (the "Indenture Trustee"), under that Indenture dated as of June 1, 2000
by and between the Issuer and the Indenture Trustee, and to do and perform all
other things and acts relating to such assignments of mortgage as may be
necessary to effectuate the transfer of such Mortgage Loans to the Indenture
Trustee, including the execution and delivery of new assignments of mortgage
where necessary to comply with applicable real estate recording laws at the time
of recordation.

            This power of attorney is irrevocable and is coupled with an
interest in the Mortgage Loans, and it may at all times be relied upon by any
person, firm or corporation dealing with the attorney named herein as remaining
in full force and effect, and such person, firm or corporation shall have no
liability to the Seller with respect thereto.

            WITNESS the following signature this ___ day of __________, 200_.


                                                 ____________________________

                                                 By:
                                                 Name:
                                                 Title:

STATE OF ________________
COUNTY OF ______________, to wit:

                  I, ___________________, a Notary Public in and for the
jurisdiction aforesaid, do hereby certify that ______________________, who
acknowledged himself to be the _______________ of _____________________, a
______________ corporation, personally appeared before me in the jurisdiction
aforesaid and that he as such __________________ executed the foregoing
instrument on behalf of said corporation for the purposes therein contained.

                  Witness my hand and official seal to this ____ day of
___________, 200_.

                                           _______________________ (SEAL)
                                           Notary Public

My Commission Expires:

<PAGE>



                                    EXHIBIT L

                                   [RESERVED]
<PAGE>




                                    EXHIBIT M

                           FORM OF LIQUIDATION REPORT

Customer Name:
Account Number:
Original Principal Balance:
Interest Rate
Interest Paid Thru

1.   Liquidation Proceeds

              Principal Prepayment         ________
              Property Sale Proceeds       ________
              Insurance Proceeds           ________
              Other (Itemize)              ________

              Total Proceeds                               $________

2.   Advances

              Servicing Advances           ________
              Monthly Advances             ________
              Excess Servicing Fee         ________
              Servicing Fees               ________

              Total Advances                               $________

3.   Net Liquidation Proceeds                              $________
     (Line 1 minus Line 2)

4.   Original Loan Amount                                  $________
     Principal Balance of the Mortgage
     Loan on date of liquidation                           $________

5.   Realized Loss, if any                                 $________
     (Line 4 minus Line 3 but not less than zero or
     greater than the outstanding principal balance
     as of the date of the final liquidation.)
     Loss Severity                                             _____%

6.   For Permanent Buydown Companion Loans (if any):
     Loss on related Permanent Buydown Companion Loan      $________



<PAGE>



7.   Original Appraised Value                              $________
     Most Recent Appraised Value                           $________
     Recent Appraisal Date



                                       -2-

<PAGE>




                                    EXHIBIT N

                           FORM OF DELINQUENCY REPORT

                     DELINQUENCY AND FORECLOSURE INFORMATION

<TABLE>
<CAPTION>

                                 REO              FORECLOSURES
                             -------------------------------------------
             OUTSTANDING     #                                  # OF                 # OF      OUTSTANDING     # OF      OUTSTANDING
INVESTOR     DOLLARS         ACCT      RANGES       AMOUNT      ACCTS.     PCT       ACCTS.     DOLLARS %      ACCTS       DOLLARS %
------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>
AFC Trust Series
2000-2                                      30 TO 59 DAYS
                                            60 TO 89 DAYS
                                            90 AND OVER
                                            TOTALS


</TABLE>

<PAGE>




                                    EXHIBIT O

                              NOTE INSURANCE POLICY

                              Provided Upon Request

<PAGE>




                                    EXHIBIT P

                                   [RESERVED]


<PAGE>




                                    EXHIBIT Q

                  FORM OF SERVICER'S MONTHLY REMITTANCE REPORT
                              TO INDENTURE TRUSTEE


<PAGE>


                                   EXHIBIT R

                   PROPOSED SUBSEQUENT MORTGAGE LOAN SCHEDULE


<PAGE>

<TABLE>

                                                                                                                  Page 1 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------

GROUP 1:  FIXED RATE LOANS AVAILABLE FOR SALE
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    801864042        801864042     HART SILAS E                                   NC            23,319.93    13.150   0.000
    803588490        803588490     OSLER BRIAN L                                  OH            11,000.00    12.500   0.000
    803627991        803627991     GONZALEZ EMILIO                                FL            12,700.00    12.900   0.000
    803740661        803740661     CONAWAY LARRY E                                SC            13,750.00    12.500   0.000
    803423037        803423037     HODGES KYLE                                    PA            14,650.00    11.250   0.000
    803424902        803424902     WRONSKI JAMES C                                PA            18,900.00    10.775   0.000
    803589696        803589696     DAVIS D W                                      AR            20,000.00    11.650   0.000
    803637982        803637982     YUHAS KATHARINE R                              IL            20,000.00    11.500   0.000
    803509975        803509975     PERRY DONNA M                                  MD            22,500.00    12.280   0.000
    803583053        803583053     SPAKE WILLIAM T                                WA            25,000.00    11.250   0.000
    803484492        803484492     PILAWA MARK                                    NY            25,500.00    13.100   0.000
    803464015        803464015     GEER DAIGLE PATRICIA                           LA            26,866.00    12.500   0.000
    803500131        803500131     PORTER RICKY J                                 CO            27,500.00    10.500   0.000
    803445279        803445279     TUOMEY THOMAS J                                FL            28,500.00    13.500   0.000
    803530195        803530195     JACKSON MARY P                                 MS            29,193.76    13.250   0.000
    803477439        803477439     BROWN JAMES                                    MO            29,200.00    14.400   0.000
    803675891        803675891     COXE PEYTON G                                  LA            29,400.00    15.250   0.000
    803500370        803500370     MCCARTHA MARK                                  SC            30,000.00    14.100   0.000
    803575968        803575968     RIMER PEARL M                                  IN            30,000.00    13.250   0.000
    803672179        803672179     MARTIN REBECCA J                               IN            30,000.00    11.000   0.000
    803499490        803499490     BOCHETTE WILBUR O                              SC            30,600.00    13.450   0.000
    803490663        803490663     RODRIGUEZ LUIS A                               CO            33,000.00    13.250   0.000
    803657378        803657378     BUDDECKE ROBERT P                              CO            33,500.00    11.125   0.000
    803202969        803202969     HAMMACK TERRY E                                IN            33,800.00    14.500   0.000
    803667013        803667013     PENNELL ROBERT G                               FL            34,000.00     8.325   0.000
    803607597        803607597     MERCIER CHRISTIAN J                            FL            34,825.00    11.750   0.000
    803709054        803709054     NEEDHAM CHRISTINE M                            FL            35,000.00     9.525   0.000
    803641299        803641299     TREASE LARRY G                                 FL            35,000.00    10.900   0.000
    803620814        803620814     CRESPIN MITCHELL A                             CO            35,000.00    12.500   0.000
   8000700255        8000700255    PIEPER JILL M                                  CO            36,000.00    12.670   0.000
    803619733        803619733     BICKUS JOSEPH H JR                             PA            37,000.00     9.500   0.000
    803642255        803642255     HERNANDEZ ES ZEFERINO                          CA            37,000.00    10.250   0.000
    803351774        803351774     MORGAN LUCILA                                  NM            38,250.00    12.000   0.000
    803653757        803653757     BANKS OLIVIA T                                 VA            40,000.00    14.500   0.000
    803678739        803678739     PERRY CLINTON MALCOLM                          FL            40,783.00    11.025   0.000
    803586296        803586296     WEBER CYNTHIA L                                OH            42,400.00    12.750   0.000
    803563527        803563527     COOK MICHAEL                                   IN            42,500.00    12.600   0.000
    803709419        803709419     RUTH RICHARD M                                 PA            42,800.00    10.250   0.000
    803677392        803677392     ROSE RICKY A                                   FL            44,000.00    10.250   0.000
    803343755        803343755     MAYES LINDA L                                  FL            44,200.00    14.600   0.000
    803612217        803612217     RICHMOND MIKE                                  OH            44,766.34    10.500   0.000
    803682558        803682558     KIMER TED                                      FL            45,000.00    10.625   0.000
    803308295        803308295     ROSE MYRON KIP                                 OH            46,391.93    14.200   0.000
    803585165        803585165     PERRY RICHARD L                                IN            47,200.00     8.650   0.000
    803564673        803564673     DULL MARTIN G                                  SC            48,000.00    11.000   0.000
    803705532        803705532     CASERTA CRYSTAL                                FL            48,750.00    10.887   0.000
    803727262        803727262     OLSEN CINDY JO                                 CT            50,000.00    10.125   0.000
    803601418        803601418     TRABACCHI DEAN                                 NY            50,000.00    13.000   0.000
    803616242        803616242     RICHARDS THOMAS R                              IL            50,000.00    12.250   0.000
    803648369        803648369     NGUYEN KATO                                    CA            50,000.00    10.500   0.000
   8000687940       8000687940     TATAR JOHN                                     MI            50,057.63     9.990   0.000
    803557891        803557891     HENDERSON LINDA DIANE                          AL            50,500.00    10.875   0.000
    803256676        803256676     MCMILLAN CECILY D                              SC            51,000.00    15.000   0.000
    803528421        803528421     BERRY LENA G                                   CA            54,000.00    11.750   0.000
    803705037        803705037     STEVENS GEORGE                                 KY            54,400.00    12.850   0.000
    803613165        803613165     MEDINAS MERRILL E                              CA            55,200.00    10.150   0.000
    803665827        803665827     FIRESTONE JUNE N                               PA            57,000.00     7.900   0.000
    803555234        803555234     HOLLOWAY STANLEY                               ID            57,600.00    11.500   0.000
    803688365        803688365     PHILLIPS DAVID                                 GA            58,650.00    12.250   0.000
    803410604        803410604     BORRELLI CHERYL L                              FL            60,775.00    11.250   0.000
    803625730        803625730     SZCZUBLEWSKI WALTER J                          NY            67,640.00    13.500   0.000
    803626506        803626506     KINCER LARRY RICKY                             VA            68,000.00    12.750   0.000
    803592278        803592278     NELSON DONALD W                                MN            72,157.33    11.500   0.000
    803692615        803692615     SCOTT LINDA L                                  FL            74,750.00    13.250   0.000
    803694801        803694801     THOMPSON THOMAS                                PA            78,750.00    11.000   0.000
    803653773        803653773     WALSH MARYANN HOYLAND                          MA            80,600.00    11.500   0.000
    803547124        803547124     COOKE CURT T                                   FL            82,800.00     9.650   0.000
    803517804        803517804     WURM WILLIAM D                                 MI            88,000.00     9.775   0.000
    803298405        803298405     ROBERTSON HENRY M N                            VA            89,224.41    11.990   0.000
    803598341        803598341     CASTELLINE REBEKAH                             PA           105,000.00     9.950   0.000
    803643063        803643063     HURLEY JEANINE M                               NY           110,185.00     9.900   0.000
    803615038        803615038     DAVIDSON ALLAN W                               TX           114,400.00    10.500   0.000
    803213156        803213156     SARNO JAMES E                                  NY           124,970.76    12.900   0.000
    803617232        803617232     REPP KEITH                                     NY           135,000.00    11.250   0.000


<CAPTION>


      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    801864042       80.0   07/26/1999   05/01/2000     0     00 00 00    010       F             0.00
    803588490       66.8   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
    803627991       79.9   06/16/2000   06/16/2000     0     00 00 00     15       F             0.00
    803740661       55.0   06/21/2000   06/21/2000     0     00 00 00     10       F             0.00
    803423037       79.8   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
    803424902       67.5   06/20/2000   06/12/2000     0     00 00 00     45       F             0.00
    803589696       57.8   06/19/2000   06/13/2000     0     00 00 00     10       F             0.00
    803637982       65.4   06/21/2000   06/21/2000     0     00 00 00    338       F             0.00
    803509975       79.4   06/20/2000   06/09/2000     0     00 00 00     15       F             0.00
    803583053       89.2   06/21/2000   07/01/2000     0     00 00 00     15       F             0.00
    803484492       85.0   06/16/2000   06/16/2000     0     00 00 00     15       F             0.00
    803464015       75.0   06/05/2000   06/05/2000     0     00 00 00     20       F             0.00
    803500131       78.2   06/21/2000   07/01/2000     0     00 00 00     15       F             0.00
    803445279       75.0   06/20/2000   06/20/2000     0     00 00 00     20       F             0.00
    803530195       80.0   05/26/2000   06/26/2000     0     00 00 00     25       F             0.00
    803477439       64.8   06/16/2000   06/01/2000     0     00 00 00     30       F             0.00
    803675891       70.0   06/20/2000   06/20/2000     0     00 00 00     25       F             0.00
    803500370       69.7   06/20/2000   06/20/2000     0     00 00 00     15       F             0.00
    803575968       50.0   06/21/2000   06/21/2000     0     00 00 00     25       F             0.00
    803672179       75.0   06/21/2000   06/21/2000     0     00 00 00     45       F             0.00
    803499490       85.0   06/14/2000   06/01/2000     0     00 00 00     20       F             0.00
    803490663       79.8   06/19/2000   07/01/2000     0     00 00 00     20       F             0.00
    803657378       63.4   06/22/2000   07/01/2000     0     00 00 00     45       F             0.00
    803202969       62.5   02/29/2000   05/01/2000     0     00 00 00     25       F             0.00
    803667013       43.9   06/20/2000   06/20/2000     0     00 00 00     15       F             0.00
    803607597       80.9   06/21/2000   06/21/2000     0     00 00 00     20       F             0.00
    803709054       59.3   06/20/2000   06/20/2000     0     00 00 00     20       F             0.00
    803641299       63.6   06/21/2000   06/21/2000     0     00 00 00     20       F             0.00
    803620814       90.0   06/21/2000   07/01/2000     0     00 00 00     45       F             0.00
   8000700255       74.4   06/19/2000   06/19/2000     0     00 00 00     15       F             0.00
    803619733       46.8   06/19/2000   06/19/2000     0     00 00 00     15       F             0.00
    803642255       80.2   06/21/2000   07/01/2000     0     00 00 00     20       F             0.00
    803351774       85.0   06/21/2000   07/01/2000     0     00 00 00     45       F             0.00
    803653757       71.4   06/20/2000   06/20/2000     0     00 00 00     20       F             0.00
    803678739       89.0   06/21/2000   06/21/2000     0     00 00 00     20       F             0.00
    803586296       78.5   06/21/2000   06/21/2000     0     00 00 00     45       F             0.00
    803563527       85.0   06/21/2000   06/21/2000     0     00 00 00     45       F             0.00
    803709419       80.0   06/19/2000   06/19/2000     0     00 00 00     30       F             0.00
    803677392       78.5   06/20/2000   06/20/2000     0     00 00 00     20       F             0.00
    803343755       65.0   06/19/2000   06/01/2000     0     00 00 00     45       F             0.00
    803612217       80.0   06/09/2000   08/09/2000     0     00 00 00    345       F             0.00
    803682558       81.5   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
    803308295       80.0   06/19/2000   05/01/2000     0     00 00 00     45       F             0.00
    803585165       80.0   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
    803564673       72.7   06/19/2000   06/19/2000     0     00 00 00     25       F             0.00
    803705532       75.0   06/21/2000   06/16/2000     0     00 00 00     20       F             0.00
    803727262       74.9   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
    803601418       84.2   06/21/2000   06/21/2000     0     00 00 00     20       F             0.00
    803616242       84.3   06/21/2000   06/21/2000     0     00 00 00     45       F             0.00
    803648369       59.2   06/21/2000   07/01/2000     0     00 00 00     20       F             0.00
   8000687940       80.8   06/14/2000   08/14/2000     0     00 00 00    325       F             0.00
    803557891       79.5   06/21/2000   06/21/2000     0     00 00 00     25       F             0.00
    803256676       75.0   06/20/2000   06/20/2000     0     00 00 00     30       F             0.00
    803528421       72.9   06/21/2000   07/01/2000     0     00 00 00     20       F             0.00
    803705037       85.0   06/19/2000   06/19/2000     0     00 00 00     30       F             0.00
    803613165       84.5   06/20/2000   07/01/2000     0     00 00 00     15       F             0.00
    803665827       71.2   06/20/2000   06/20/2000     0     00 00 00     45       F             0.00
    803555234       89.9   06/20/2000   07/01/2000     0     00 00 00     15       F             0.00
    803688365       85.0   06/21/2000   06/21/2000     0     00 00 00     30       F             0.00
    803410604       85.0   06/16/2000   06/16/2000     0     00 00 00     45       F             0.00
    803625730       80.0   06/16/2000   06/16/2000     0     00 00 00     45       F             0.00
    803626506       78.1   06/19/2000   06/19/2000     0     00 00 00     45       F             0.00
    803592278       84.9   06/21/2000   08/21/2000     0     00 00 00    325       F             0.00
    803692615       65.0   06/20/2000   06/20/2000     0     00 00 00     30       F             0.00
    803694801       75.0   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
    803653773       80.0   06/16/2000   06/16/2000     0     00 00 00     45       F             0.00
    803547124       84.4   06/15/2000   06/01/2000     0     00 00 00     45       F             0.00
    803517804       80.0   06/19/2000   06/19/2000     0     00 00 00     30       F             0.00
    803298405       85.0   06/19/2000   06/03/2000     0     00 00 00     45       F             0.00
    803598341       80.6   06/21/2000   06/05/2000     0     00 00 00     45       F             0.00
    803643063       75.9   06/19/2000   06/19/2000     0     00 00 00     20       F             0.00
    803615038       80.0   06/16/2000   07/01/2000     0     00 00 00     30       F             0.00
    803213156       67.8   06/20/2000   06/15/2000     0     00 00 00     45       F             0.00
    803617232       81.8   06/21/2000   06/21/2000     0     00 00 00     45       F             0.00
</TABLE>

<PAGE>

<TABLE>

                                                                                                                  Page 2 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803254952        803254952     HERNANDEZ AUGUSTO                              NJ           400,000.00    11.850   0.000
   8000740657        8000740657    REYES ESTHER M                                 TX            20,000.00    11.550   0.000
   8000631633        8000631633    HERNANDEZ SILVERIA                             AZ            27,961.00    12.860   0.000
   8000729254        8000729254    HIGGINS ROBERT                                 MI            29,982.10    11.460   0.000
   8000735525        8000735525    WALTERS KELLIE M                               PA            31,400.00    12.710   0.000
   8000713092        8000713092    VINES JUDITH                                   TX            36,251.38    11.710   0.000
   8000729700        8000729700    GARCIA YLDEFONSO                               TX            51,000.00    12.210   0.000
   8000750722        8000750722    GRIMES RONALD L                                IN            61,800.00    12.710   0.000
   8000702830        8000702830    FORTUNE CORTEZ                                 AL            79,956.76    11.860   0.000
   5100203164        5100203164    HOGAN VIRGINIA                                 FL            73,158.39    13.250   0.000
    803718394        803718394     LARSON LARRY D                                 WA            78,632.12    12.750   0.000
   5200060704        5200060704    PAULI THOMAS R                                 MI           137,599.19    10.900   0.000
    802537712        802537712     NAYLOR CHARLES                                 MO            46,700.00    12.250   0.000
    802593772        802593772     LUND DENNIS                                    RI           108,000.00    11.400   0.000
    802709592        802709592     BOWL INC BORDER                                MN           183,000.00    10.850   0.000
    802806299        802806299     CRISP PAUL                                     NC            26,650.00    13.250   0.000
    802831024        802831024     MESSER NELSON L                                SC            33,182.46    12.150   0.000
    802834788        802834788     CILIEN GERALDINE                               NJ            54,600.00    13.890   0.000
    802854216        802854216     ROSITER JOEL                                   OH            61,880.54    12.750   0.000
    802911610        802911610     PRESSLEY ADDIE M                               GA            31,569.28    14.600   0.000
    803007186        803007186     MARSHALL RICHARD E                             CA            85,946.15    13.450   0.000
    803028166        803028166     VISH CORP                                      NJ           620,000.00    10.950   0.000
    803034123        803034123     PARKER WILEY JR                                SC            21,000.00    14.250   0.000
    803034982        803034982     GEORGE MICHAEL                                 MD            97,487.76    15.600   0.000
    803035336        803035336     DILLARD PAUL                                   SC            63,669.70    12.850   0.000
    803040914        803040914     GRANDY TANYA                                   NC            22,291.87    12.250   0.000
    803048255        803048255     THOMAS SONIA MCDUFFIE                          NC            35,965.99    13.250   0.000
    803050442        803050442     SEBERT DOUGLAS L                               CA            43,734.60    13.250   0.000
    803068089        803068089     MORRIS JERRY DEAN                              FL            60,740.00    14.950   0.000
    803079920        803079920     WILLIAMS DORIS E                               NH            34,839.39    14.900   0.000
    803101369        803101369     GIORDANO RALPH                                 NJ            54,379.07    10.650   0.000
    803102433        803102433     NUSE ALBERT J                                  PA           149,749.77     8.950   0.000
    803104413        803104413     VALLEJOS RICHARD A                             CO            48,539.56    11.650   0.000
    803108752        803108752     THOMPSON MICHAEL R                             MA            37,801.13    13.550   0.000
    803125442        803125442     JACKSON CURTIS                                 GA            45,000.00    10.700   0.000
    803126184        803126184     PODVASNIK KEITH A                              PA            18,900.00    14.500   0.000
    803127901        803127901     VAUGHAN TERESA T                               NC            42,000.00    13.250   0.000
    803129402        803129402     WILLIAMS CAROLYN                               OH            49,600.00    12.600   0.000
    803132760        803132760     EVANS DENNIS L JR                              NC            42,000.00    12.500   0.000
    803138007        803138007     GANCARZ KARL F                                 OH            79,906.64     8.700   0.000
    803142272        803142272     WELLONS BURT C                                 NY           251,832.32    10.990   0.000
    803159102        803159102     CARON DONNA M                                  MA            24,995.01    13.600   0.000
    803162510        803162510     OWENS DAVID                                    MO            57,362.16    12.150   0.000
    803179217        803179217     WARNER MICHELLE S                              MI            14,625.00    12.250   0.000
    803180314        803180314     KORAC LLESH                                    FL            26,318.00    12.650   0.000
    803186055        803186055     DICECCA ELAINE M                               MA            29,851.14    14.100   0.000
    803194976        803194976     ROMERO NICOLAS                                 CA            25,144.37    12.550   0.000
    803198274        803198274     LEBLANC ROBERT N                               CT            27,253.58    14.500   0.000
    803206465        803206465     GLASS STEVEN L                                 VA            73,600.00    13.100   0.000
    803207331        803207331     MAYES WILLODEAN                                AL            28,000.00    14.750   0.000
    803211283        803211283     BUSKER CHARLES L                               DE            55,000.00    12.250   0.000
    803212505        803212505     JONES DAVID                                    OH            52,000.00    12.900   0.000
    803213008        803213008     BAUMAN DONALD W                                MI            59,479.38    13.850   0.000
    803215383        803215383     MORRISON LULA M                                MO            25,995.97    14.700   0.000
    803222165        803222165     ADAMS ISMAY                                    NY            54,962.69    11.250   0.000
    803228576        803228576     SUTTON LAUNE H                                 SC            27,000.00    12.775   0.000
    803230184        803230184     RIGGS JOYCE                                    NC            56,935.25    13.250   0.000
    803230366        803230366     DEPRIEST WILLIE D                              MS            40,800.00    13.850   0.000
    803236496        803236496     SHOEMAKER BARBARA A                            WV            25,000.00    13.100   0.000
    803237932        803237932     GLAZEBROOK DOUGLAS A                           NY            29,977.96    12.900   0.000
    803241173        803241173     KNIFFIN MICHAEL T                              NY            36,800.00    13.750   0.000
    803243245        803243245     CREATH DOLLIE                                  MS            33,148.97    12.850   0.000
    803247261        803247261     LONG WILLIAM S                                 PA            51,350.00    13.250   0.000
    803256221        803256221     RANDO ROBERT J                                 NY           164,470.48    10.600   0.000
    803257252        803257252     CLAY GEORGE F                                  PA            61,950.34    11.980   0.000
    803257831        803257831     ADKINS ROGER D                                 SC            36,000.00    13.500   0.000
    803258748        803258748     HOLLAND DAVID                                  PA            17,545.99    14.000   0.000
    803259084        803259084     MORRISON NEBRASKA                              SC            32,800.00    12.850   0.000
    803262054        803262054     SMITH DONALD                                   SC            39,200.00    13.750   0.000
    803263367        803263367     HERMAN ELLEN M                                 NC            19,227.73    11.625   0.000
    803272889        803272889     LUPIEN CYNTHIA M                               PA            25,500.00    14.000   0.000
    803274745        803274745     MOORE WILLIAM                                  FL            41,414.00    14.500   0.000
    803275304        803275304     RICHARDS JESSE E                               PA            67,000.00    11.125   0.000
    803276237        803276237     RICHARDSON DEREK A                             CA            26,470.00    13.100   0.000
    803276880        803276880     CLEMENTS VERA                                  WV            89,000.00    11.150   0.000
    803280650        803280650     BRAUNROTH JOHN A                               NV            50,533.92    13.600   0.000
    803281658        803281658     ANDERSEN JAMES                                 NH            25,945.10    14.700   0.000

<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803254952       72.7   06/20/2000   07/01/2000     0     00 00 00     93       F             0.00
   8000740657       66.6   06/19/2000   06/19/2000     0     00 00 00     10       F             0.00
   8000631633       84.4   06/20/2000   06/20/2000     0     00 00 00     20       F             0.00
   8000729254       50.0   06/21/2000   08/21/2000     0     00 00 00     325      F             0.00
   8000735525       89.8   06/21/2000   06/21/2000     0     00 00 00     15       F             0.00
   8000713092       80.8   06/16/2000   08/16/2000     0     00 00 00     325      F             0.00
   8000729700       51.0   06/20/2000   06/20/2000     0     00 00 00     30       F             0.00
   8000750722       85.8   06/21/2000   06/21/2000     0     00 00 00     25       F             0.00
   8000702830       74.0   06/19/2000   08/19/2000     0     00 00 00     325      F             0.00
   5100203164       75.2   06/21/2000   09/03/2000     0     79 00 00     405      F             0.00
    803718394       89.4   06/21/2000   09/03/2000     0     00 00 00     405      F             0.00
   5200060704       68.1   06/21/2000   09/01/2000     0     00 00 00     410      F             0.00
    802537712       84.9   09/30/1999   05/01/2000     1     00 00 00     045      F             0.00
    802593772       90.0   01/04/2000   06/06/2000     0     00 00 00     030      F             0.00
    802709592       75.0   06/08/2000   07/01/2000     0     00 00 00     093      F             0.00
    802806299       65.0   02/29/2000   05/01/2000     0     00 00 00     020      F             0.00
    802831024       75.0   02/16/2000   06/01/2000     0     00 00 00     015      F             0.00
    802834788       65.0   02/18/2000   05/26/2000     0     00 00 00     045      F             0.00
    802854216       77.0   12/02/1999   06/02/2000     0     00 00 00     030      F             0.00
    802911610       79.1   02/14/2000   06/01/2000     0     00 00 00     020      F             0.00
    803007186       80.0   04/11/2000   06/01/2000     0     00 00 00     030      F             0.00
    803028166       59.0   06/08/2000   07/01/2000     0     00 00 00     095      F             0.00
    803034123       70.0   05/30/2000   06/01/2000     0     00 00 00     010      F             0.00
    803034982       65.0   06/15/2000   06/01/2000     0     00 00 00     045      F             0.00
    803035336       70.0   02/29/2000   06/01/2000     0     00 00 00     030      F             0.00
    803040914       80.0   03/30/2000   06/01/2000     0     65 00 00     010      F             0.00
    803048255       80.0   03/01/2000   05/01/2000     0     00 00 00     025      F             0.00
    803050442       84.9   02/04/2000   05/01/2000     0     00 00 00     020      F             0.00
    803068089       80.9   04/13/2000   05/06/2000     1     00 00 00     030      F             0.00
    803079920       78.0   06/02/2000   06/01/2000     0     00 00 00     015      F             0.00
    803101369       80.0   05/18/2000   06/01/2000     0     00 00 00     045      F             0.00
    803102433       75.7   06/14/2000   05/24/2000     0     00 00 00     030      F             0.00
    803104413       89.8   02/28/2000   06/01/2000     0     00 00 00     020      F             0.00
    803108752       63.6   06/14/2000   06/03/2000     0     00 00 00     015      F             0.00
    803125442       90.0   02/29/2000   05/01/2000     0     00 00 00     020      F             0.00
    803126184       70.0   03/29/2000   05/01/2000     0     00 00 00     010      F             0.00
    803127901       80.0   06/19/2000   07/01/2000     0     00 00 00     025      F             0.00
    803129402       80.0   06/07/2000   06/07/2000     0     00 00 00     045      F             0.00
    803132760       80.0   06/01/2000   06/01/2000     0     00 00 00     025      F             0.00
    803138007       67.7   06/12/2000   06/20/2000     0     00 00 00     045      F             0.00
    803142272       81.9   03/15/2000   05/01/2000     0     00 00 00     045      F             0.00
    803159102       10.9   06/13/2000   06/01/2000     0     00 00 00     338      F             0.00
    803162510       70.0   06/06/2000   06/10/2000     0     00 00 00     030      F             0.00
    803179217       75.0   03/31/2000   06/01/2000     0     00 00 00     030      F             0.00
    803180314       85.0   06/01/2000   06/01/2000     0     00 00 00     015      F             0.00
    803186055       84.8   06/13/2000   06/01/2000     0     00 00 00     015      F             0.00
    803194976       89.9   06/06/2000   05/02/2000     0     00 00 00     015      F             0.00
    803198274       78.5   05/17/2000   07/01/2000     0     00 00 00     020      F             0.00
    803206465       80.0   05/31/2000   06/01/2000     0     65 00 00     045      F             0.00
    803207331       80.0   06/09/2000   06/01/2000     0     00 00 00     015      F             0.00
    803211283       89.0   05/30/2000   06/01/2000     0     00 00 00     015      F             0.00
    803212505       65.0   05/31/2000   06/01/2000     0     00 00 00     030      F             0.00
    803213008       85.0   06/07/2000   08/07/2000     0     00 00 00     325      F             0.00
    803215383       65.0   06/02/2000   05/05/2000     0     00 00 00     030      F             0.00
    803222165       40.4   05/25/2000   06/03/2000     0     00 00 00     030      F             0.00
    803228576       65.8   04/18/2000   06/01/2000     0     00 00 00     030      F             0.00
    803230184       85.9   06/15/2000   06/01/2000     0     00 00 00     030      F             0.00
    803230366       80.0   06/12/2000   06/12/2000     0     00 00 00     025      F             0.00
    803236496       67.5   06/06/2000   06/06/2000     0     00 00 00     025      F             0.00
    803237932       62.5   05/31/2000   06/18/2000     0     00 00 00     045      F             0.00
    803241173       80.0   06/09/2000   06/09/2000     0     00 00 00     030      F             0.00
    803243245       85.0   05/22/2000   06/22/2000     0     00 00 00     030      F             0.00
    803247261       65.0   06/05/2000   06/05/2000     0     00 00 00     030      F             0.00
    803256221       77.4   05/31/2000   05/27/2000     0     00 00 00     045      F             0.00
    803257252       84.9   06/15/2000   05/21/2000     0     00 00 00     030      F             0.00
    803257831       72.7   05/30/2000   06/01/2000     0     00 00 00     020      F             0.00
    803258748       85.9   06/05/2000   06/03/2000     0     00 00 00     015      F             0.00
    803259084       80.0   06/02/2000   06/02/2000     0     00 00 00     030      F             0.00
    803262054       80.0   06/06/2000   06/06/2000     0     00 00 00     030      F             0.00
    803263367       52.4   06/07/2000   07/07/2000     0     00 00 00     010      F             0.00
    803272889       60.7   04/11/2000   05/27/2000     1     00 00 00     020      F             0.00
    803274745       75.9   06/12/2000   06/12/2000     0     00 00 00     025      F             0.00
    803275304       74.4   05/30/2000   06/01/2000     0     00 00 00     045      F             0.00
    803276237       85.9   06/05/2000   06/01/2000     0     00 00 00     045      F             0.00
    803276880       80.9   06/20/2000   05/23/2000     0     00 00 00     045      F             0.00
    803280650       88.6   06/02/2000   06/01/2000     0     00 00 00     045      F             0.00
    803281658       78.8   06/02/2000   06/17/2000     0     00 00 00     015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 3 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803283258        803283258     BROOKS GARRY                                   NJ            34,927.04    13.650   0.000
    803283514        803283514     DIPPOLITO BARBARA A                            PA            11,478.16    13.700   0.000
    803284124        803284124     GAVIN PATRICIA                                 NC            24,990.78    10.850   0.000
    803286095        803286095     FLETCHER O'DONNELL                             FL            22,300.00    12.650   0.000
    803286160        803286160     KENDRICK CLEON                                 LA            35,750.00    13.750   0.000
    803287937        803287937     BURCH LOUIS C                                  MD           150,972.92    13.350   0.000
    803290055        803290055     CLAPPER WALTER                                 PA            26,000.00    10.650   0.000
    803290733        803290733     BURNS CHRISTINE A                              FL            69,280.00    13.100   0.000
    803291137        803291137     COMPANY LLC A.M.C M                            NJ           160,000.00    11.550   0.000
    803292101        803292101     BEAN DAVID J                                   IN           112,625.00    11.250   0.000
    803292119        803292119     IREY ALLAN E                                   VA           136,537.45    14.900   0.000
    803293794        803293794     NELSON DERREK M                                MD            43,200.00    12.000   0.000
    803294131        803294131     THOMAS ROBERTA D                               OH            17,793.53    13.000   0.000
    803295757        803295757     BENNETT ROBERT JACKSON                         NC            64,000.00    11.500   0.000
    803296334        803296334     SHAHIDI HORMOZ K                               CA           100,000.00    11.600   0.000
    803297886        803297886     PITTMAN WAYNE R                                PA            79,736.03    11.240   0.000
    803298033        803298033     TOWNSEND BRYAN ALLAN                           DE            48,000.00    12.000   0.000
    803298090        803298090     SMITH ADA                                      SC            36,465.00    13.600   0.000
    803300128        803300128     HARRIS BESSIE LOUISE                           NC            73,950.00    13.500   0.000
    803300813        803300813     SHEEHAN RICHARD A                              FL            37,300.00    11.750   0.000
    803301027        803301027     WALKER EUGENE E                                LA            29,500.00    13.100   0.000
    803303197        803303197     HALL WILLELLER                                 MI            26,250.00    10.500   0.000
    803305010        803305010     BARRETT CONRAD J                               NY           144,000.00    13.500   0.000
    803309277        803309277     HILBURN BELINDA KAY                            AL            20,923.23    14.900   0.000
    803310770        803310770     MICATROTTO MICHAEL T                           AZ            28,800.00    12.600   0.000
    803318187        803318187     SAVAGE LUCY NELL                               TN            50,400.00    11.500   0.000
    803321967        803321967     GALLANT CAROL A                                ME            16,900.00    13.000   0.000
    803323211        803323211     SMITH DAVID A                                  MI           292,429.23    12.750   0.000
    803323278        803323278     ANDERSON MARTHA L                              PA            64,000.00    14.450   0.000
    803323781        803323781     FAULKNER JEFFERY                               FL            41,700.00    13.250   0.000
    803324631        803324631     JOHNSON LINDA M                                PA            20,995.31    13.100   0.000
    803324920        803324920     MOSLEY RICHARD J                               CA            34,825.49    13.200   0.000
    803328046        803328046     TURNER STEPHEN ALLEN                           MD            42,500.00    12.750   0.000
    803328749        803328749     MCKENZIE AVISZELEEM                            PA            27,984.54    11.750   0.000
    803329218        803329218     WARD ARTHUR L                                  PA            22,800.00    11.500   0.000
    803331412        803331412     YOO HANKI                                      NJ            47,465.48    14.400   0.000
    803334648        803334648     JACKSON-AUST RAMONA                            CA            40,492.55    13.850   0.000
    803335017        803335017     HART LATRISA                                   NC            64,000.00    10.875   0.000
    803336452        803336452     SCHOENFELD GARY L                              WI            36,500.00    11.250   0.000
    803338904        803338904     WISE ERIC                                      IN            86,700.00    11.500   0.000
    803339639        803339639     BRYANT ROLAND JJ                               CA            97,000.00    12.000   0.000
    803340678        803340678     COPPAGE DELORES                                IL            50,000.00    14.650   0.000
    803345644        803345644     JOHNSON CHARLES P                              VA            33,686.81    12.700   0.000
    803347368        803347368     BAYNARD SUSAN E                                DE            51,000.00    11.750   0.000
    803347830        803347830     MIRANDA DANIEL                                 NY            38,250.00    12.600   0.000
    803350156        803350156     COX DEBORAH L                                  NY           245,973.64    13.150   0.000
    803353143        803353143     HARTLAUB WILLIAM A                             PA            43,650.00    12.500   0.000
    803353630        803353630     WILLIAMS ERIC GLENDELL                         NC            37,875.00    12.750   0.000
    803354414        803354414     DUNIEC BRIAN                                   AZ            25,500.00    12.750   0.000
    803357342        803357342     EDDS JAMES M                                   KY            51,700.00    11.250   0.000
    803358399        803358399     HOLMES ISAIAH                                  MD            45,000.00    10.750   0.000
    803358951        803358951     CRESPO REMEDIOS                                NJ            19,724.63    11.900   0.000
    803360825        803360825     BUNCH DAWN                                     FL            62,985.00    13.000   0.000
    803362102        803362102     GIBBS PAULINE                                  NY           244,000.00     9.750   0.000
    803363779        803363779     INVESTMENTS SILVER CREEK                       TX           770,250.00    11.150   0.000
    803364926        803364926     BRIGMAN WANDA L                                SC            34,000.00    12.500   0.000
    803365055        803365055     BONILLAS STEVEN D                              CA            20,212.00    13.600   0.000
    803367994        803367994     GELLER LORI                                    AZ            44,660.00    12.000   0.000
    803368026        803368026     RODRIGUEZ DIANNA D                             PA            22,662.64    12.500   0.000
    803368059        803368059     SIMPSON SABRINA L                              PA            56,000.00    13.750   0.000
    803372838        803372838     UMARU DAVISION                                 NY           125,375.00    13.450   0.000
    803373901        803373901     LEWIS JESSIE A                                 FL            32,300.00    11.750   0.000
    803374503        803374503     LAWSON JOHN F                                  PA            36,000.00     9.750   0.000
    803375773        803375773     BAILEY ALEXANDER                               PA            40,000.00    12.600   0.000
    803377381        803377381     MEADER EUGENIA M                               PA            28,535.01    11.000   0.000
    803378165        803378165     HAMBLETON AMANDA                               TX            60,266.51    11.750   0.000
    803378686        803378686     GILMORE LEESA R                                MN            23,941.16    15.000   0.000
    803380229        803380229     BUTLER PATSY ANN                               LA            33,750.00    13.000   0.000
    803381441        803381441     LE VASSEUR BRIAN K                             MN            28,681.00    13.850   0.000
    803382316        803382316     ABU DAHAB SABER HAMMAD                         FL           128,000.00    14.550   0.000
    803385467        803385467     NORDVIK SCOTT A                                MN           114,300.00    12.500   0.000
    803386267        803386267     KNIGHT JOANNE                                  MD            44,850.00    14.850   0.000
    803386762        803386762     STARNES DONNA K                                TN            40,376.46    10.750   0.000
    803386952        803386952     KING MARIA                                     NJ           124,000.00    10.350   0.000
    803386978        803386978     CRANE ANNETTE M                                IL           105,000.00    10.900   0.000
    803390111        803390111     JOO DON DONG                                   MD            37,450.00    13.250   0.000
    803391861        803391861     UTTERBACK TRAVIS                               MO            14,400.00    10.875   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803283258       88.8   06/06/2000   06/23/2000     0     00 00 00     020      F             0.00
    803283514       75.9   06/06/2000   06/19/2000     0     00 00 00     010      F             0.00
    803284124       66.6   06/20/2000   06/01/2000     0     00 00 00     030      F             0.00
    803286095       84.9   05/23/2000   05/01/2000     0     00 00 00     015      F             0.00
    803286160       65.0   05/19/2000   06/19/2000     0     00 00 00     030      F             0.00
    803287937       84.9   06/06/2000   05/27/2000     0     00 00 00     020      F             0.00
    803290055       30.2   05/31/2000   06/01/2000     0     00 00 00     020      F             0.00
    803290733       79.6   05/26/2000   05/26/2000     0     00 00 00     030      F             0.00
    803291137       58.8   05/31/2000   06/01/2000     0     00 00 00     095      F             0.00
    803292101       85.0   06/08/2000   06/08/2000     0     00 00 00     045      F             0.00
    803292119       89.9   06/06/2000   06/06/2000     0     00 00 00     020      F             0.00
    803293794       80.0   05/30/2000   06/01/2000     0     00 00 00     030      F             0.00
    803294131       65.0   06/05/2000   06/05/2000     0     00 00 00     045      F             0.00
    803295757       83.8   05/26/2000   06/01/2000     0     00 00 00     045      F             0.00
    803296334       56.5   06/06/2000   07/01/2000     0     00 00 00     338      F             0.00
    803297886       77.6   05/30/2000   06/19/2000     0     00 00 00     020      F             0.00
    803298033       73.8   06/05/2000   06/05/2000     0     00 00 00     025      F             0.00
    803298090       85.0   06/08/2000   06/08/2000     0     00 00 00     030      F             0.00
    803300128       85.0   05/30/2000   06/01/2000     0     65 00 00     045      F             0.00
    803300813       89.9   05/31/2000   06/01/2000     0     00 00 00     020      F             0.00
    803301027       65.5   05/30/2000   06/01/2000     0     00 00 00     015      F             0.00
    803303197       72.9   06/14/2000   06/14/2000     0     00 00 00     045      F             0.00
    803305010       80.0   05/31/2000   06/01/2000     0     00 00 00     030      F             0.00
    803309277       52.5   06/13/2000   05/19/2000     0     00 00 00     010      F             0.00
    803310770       88.3   05/30/2000   06/01/2000     0     00 00 00     045      F             0.00
    803318187       90.0   06/02/2000   05/19/2000     0     00 00 00     020      F             0.00
    803321967       38.4   06/05/2000   06/05/2000     0     00 00 00     030      F             0.00
    803323211       90.0   06/08/2000   05/20/2000     0     00 00 00     045      F             0.00
    803323278       80.0   06/06/2000   05/16/2000     0     00 00 00     045      F             0.00
    803323781       74.9   05/30/2000   06/01/2000     0     00 00 00     045      F             0.00
    803324631       70.0   05/25/2000   05/24/2000     0     00 00 00     045      F             0.00
    803324920       70.1   06/08/2000   07/01/2000     0     00 00 00     020      F             0.00
    803328046       85.0   05/30/2000   06/01/2000     0     00 00 00     025      F             0.00
    803328749       80.0   05/25/2000   07/25/2000     0     00 00 00     325      F             0.00
    803329218       80.0   05/31/2000   06/01/2000     0     65 00 00     045      F             0.00
    803331412       80.9   05/30/2000   05/10/2000     0     00 00 00     020      F             0.00
    803334648       84.1   04/25/2000   06/01/2000     0     00 00 00     020      F             0.00
    803335017       80.0   05/30/2000   06/01/2000     0     00 00 00     030      F             0.00
    803336452       88.0   06/05/2000   06/05/2000     0     00 00 00     015      F             0.00
    803338904       85.0   05/26/2000   05/26/2000     0     00 00 00     030      F             0.00
    803339639       84.9   06/08/2000   07/01/2000     0     00 00 00     020      F             0.00
    803340678       39.3   06/06/2000   06/01/2000     0     00 00 00     045      F             0.00
    803345644       75.0   06/16/2000   05/14/2000     0     00 00 00     015      F             0.00
    803347368       44.3   06/01/2000   06/01/2000     0     65 00 00     030      F             0.00
    803347830       85.0   06/06/2000   06/06/2000     0     00 00 00     045      F             0.00
    803350156       90.0   05/31/2000   07/15/2000     0     00 00 00     045      F             0.00
    803353143       88.3   05/31/2000   06/01/2000     0     00 00 00     030      F             0.00
    803353630       75.0   05/25/2000   05/25/2000     0     00 00 00     030      F             0.00
    803354414       85.0   06/15/2000   07/01/2000     0     00 00 00     025      F             0.00
    803357342       73.8   06/07/2000   06/07/2000     0     00 00 00     030      F             0.00
    803358399       90.0   06/12/2000   06/12/2000     0     00 00 00     045      F             0.00
    803358951       38.5   05/31/2000   07/09/2000     0     00 00 00     015      F             0.00
    803360825       85.0   05/31/2000   06/01/2000     0     00 00 00     030      F             0.00
    803362102       80.0   05/31/2000   06/01/2000     0     00 00 00     045      F             0.00
    803363779       61.6   05/31/2000   06/01/2000     0     00 00 00     097      F             0.00
    803364926       80.0   06/01/2000   06/01/2000     0     00 00 00     025      F             0.00
    803365055       85.0   06/16/2000   07/01/2000     0     00 00 00     020      F             0.00
    803367994       79.7   05/30/2000   06/01/2000     0     00 00 00     020      F             0.00
    803368026       85.0   05/25/2000   06/25/2000     0     65 00 00     030      F             0.00
    803368059       80.0   06/08/2000   06/08/2000     0     00 00 00     030      F             0.00
    803372838       85.0   05/24/2000   06/15/2000     0     00 00 00     045      F             0.00
    803373901       89.4   05/31/2000   06/02/2000     0     00 00 00     015      F             0.00
    803374503       60.0   05/26/2000   06/05/2000     0     00 00 00     015      F             0.00
    803375773       80.0   05/31/2000   06/01/2000     0     00 00 00     045      F             0.00
    803377381       65.0   06/01/2000   08/01/2000     0     00 00 00     325      F             0.00
    803378165       90.0   05/26/2000   08/01/2000     0     00 00 00     325      F             0.00
    803378686       84.9   06/01/2000   06/15/2000     0     00 00 00     045      F             0.00
    803380229       75.0   05/30/2000   06/01/2000     0     00 00 00     045      F             0.00
    803381441       85.9   06/01/2000   05/12/2000     0     00 00 00     045      F             0.00
    803382316       80.0   06/06/2000   05/12/2000     0     00 00 00     015      F             0.00
    803385467       90.0   06/02/2000   06/02/2000     0     00 00 00     030      F             0.00
    803386267       65.0   06/06/2000   06/15/2000     0     00 00 00     045      F             0.00
    803386762       63.4   05/26/2000   06/26/2000     0     00 00 00     045      F             0.00
    803386952       70.8   06/07/2000   07/01/2000     0     00 00 00     095      F             0.00
    803386978       89.6   06/19/2000   06/19/2000     0     00 00 00     045      F             0.00
    803390111       85.0   05/31/2000   06/01/2000     0     00 00 00     045      F             0.00
    803391861       68.9   05/30/2000   06/01/2000     0     00 00 00     030      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 4 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803392166        803392166     KILFOIL ROGER                                  NY            29,600.00    10.875   0.000
    803392224        803392224     KLIM RICHARD                                   PA            16,000.00    11.250   0.000
    803393487        803393487     SHARPE CAROLYN D                               NC            34,000.00    13.600   0.000
    803393834        803393834     BALDWIN RANDY R                                WY            24,000.00    13.600   0.000
    803393859        803393859     HEATER BARRY                                   NY           108,000.00    13.750   0.000
    803393875        803393875     SAMONS JAMES                                   AL            45,200.00    13.250   0.000
    803394113        803394113     CHINGMAN SARA A                                MI            17,000.00    12.250   0.000
    803394337        803394337     ADKINS CHARLENE                                SC            31,200.00    11.150   0.000
    803395748        803395748     MATTHEWS DANIELLE                              MI            56,000.00    14.000   0.000
    803395987        803395987     STEELE MICHAEL A                               FL            55,250.00    11.900   0.000
    803396126        803396126     BUSCHELMAN BEVERLY                             OH           124,787.40    13.150   0.000
    803398239        803398239     BISHOP MARY                                    WA            25,000.00    11.500   0.000
    803399427        803399427     CURL DEBORAH M                                 FL            50,800.00    11.775   0.000
    803400159        803400159     MCCONNELL KEVIN G                              CA           175,000.00    10.500   0.000
    803401074        803401074     YOUNG FLOYD E                                  IL           212,000.00    13.700   0.000
    803401249        803401249     FIELDER EVELYN B                               FL            30,000.00    13.250   0.000
    803405075        803405075     JAMES JOHN CARMINE                             NJ            32,000.00    14.650   0.000
    803405489        803405489     COY RUSSELL E                                  OH            32,000.00    12.000   0.000
    803406271        803406271     NOZICKA DELORES J                              MI            48,240.00    10.125   0.000
    803407238        803407238     BENNETT T C                                    VA            48,000.00    13.950   0.000
    803407691        803407691     STOVER BONNIE                                  OH            32,200.00    13.900   0.000
    803407758        803407758     CARMICHAEL JERRY                               MI            39,000.00    13.500   0.000
    803407816        803407816     PRINCE CHAD LEE                                MN            35,000.00    14.500   0.000
    803408277        803408277     MARDIS DANNY R                                 PA            43,249.00    10.875   0.000
    803408350        803408350     SADLER WILLIAM L                               CA            28,000.00    11.750   0.000
    803409622        803409622     SMITH MICHAEL F                                CA            43,000.00    13.750   0.000
    803409788        803409788     TUCKER GLORIA J                                PA            25,132.00    12.250   0.000
    803411784        803411784     BEARFACE RETA ANN                              AZ            14,000.00    11.250   0.000
    803411818        803411818     SHEPPERD LINDA BENDER                          KY            29,200.00    12.500   0.000
    803412006        803412006     SHARP RONALD RAY                               OR            23,213.00    13.350   0.000
    803412840        803412840     SPENCER TERESA                                 IN            20,000.00    14.400   0.000
    803414275        803414275     JONES JOYCE                                    KY            60,671.48    15.000   0.000
    803414655        803414655     TAYLOR KAY                                     AR           151,300.00    12.000   0.000
    803414747        803414747     MARSHALL CLARENCE                              MI            60,000.00     9.250   0.000
    803415330        803415330     VIELHABER CHARLES L                            FL            56,044.37    11.750   0.000
    803415983        803415983     VIELHABER CHARLES L                            FL            46,330.00    11.750   0.000
    803416015        803416015     HUNTER WILLIAM                                 FL            60,000.00    12.750   0.000
    803418011        803418011     GOFF CAROLYN S                                 OH            28,000.00    14.425   0.000
    803419118        803419118     HOOVER DOUGLAS C                               PA            89,250.00    10.960   0.000
    803420264        803420264     DONZOLA FRANK A                                NJ            66,600.00    13.250   0.000
    803420983        803420983     VON PEIN NANCY                                 CT            72,085.83    14.150   0.000
    803422641        803422641     MARILUNGO KENT J                               PA            28,800.00    11.500   0.000
    803422724        803422724     LALUZ MARIANA                                  CA            55,000.00    13.850   0.000
    803422849        803422849     VITELLI ARNOLD JR                              FL            32,500.00    10.500   0.000
    803423680        803423680     BRUNO JOHN                                     NY            70,000.00    12.250   0.000
    803424308        803424308     SCIARRA GERALD N                               CT           700,000.00    11.600   0.000
    803424597        803424597     BAXSTROM TERESA C                              IL            42,500.00    12.000   0.000
    803424738        803424738     THOMPSON-MEA PEGGY JEAN                        OR            47,347.00    13.000   0.000
    803425479        803425479     AGUIRRE MANUEL                                 NY            42,908.00    13.350   0.000
    803425537        803425537     BENSON JAMES L                                 WA            45,000.00    12.600   0.000
    803425735        803425735     MACGREGOR STEPHEN                              SC            21,450.00    12.250   0.000
    803426030        803426030     BARSZCZ JOHN                                   NY           399,852.65    10.850   0.000
    803426295        803426295     JUGO LIDIJA                                    SC            70,000.00    12.875   0.000
    803426303        803426303     ROLON JOSEFINA                                 CT            27,500.00    11.750   0.000
    803428804        803428804     FIGUEROA MADELINE                              NJ           115,200.00    13.600   0.000
    803428812        803428812     SKEENS EMMA JEAN                               SC            40,000.00    11.625   0.000
    803429547        803429547     WELLS JOHN R                                   OK            27,000.00    12.850   0.000
    803429679        803429679     HENDRICKS GUNTER                               OK            59,556.20    11.750   0.000
    803430164        803430164     NIX CHARLES D                                  IN            20,246.00    13.350   0.000
    803430206        803430206     STILL JOSEPH                                   PA            16,300.00    10.625   0.000
    803430529        803430529     BAUMGARTNER LOUANN                             MI            39,913.73    12.225   0.000
    803431253        803431253     MCBRATNEY SUSAN P                              FL            15,000.00    13.600   0.000
    803431576        803431576     TARANTINO THOMAS J                             NY           106,000.00    11.850   0.000
    803432608        803432608     SMITH JUNEROSE B                               IN            32,976.71    13.850   0.000
    803432913        803432913     HUNTER LINDA M                                 SC            12,000.00    14.000   0.000
    803433143        803433143     COLLENTINE THOMAS R                            FL            20,100.00    14.250   0.000
    803433424        803433424     HICKS MARJORIE R                               VA            46,400.00    13.500   0.000
    803434026        803434026     HOOKS CAROLYN F                                TN            19,125.00    12.750   0.000
    803435262        803435262     DOMINGUEZ ES AGUINELO                          NC            53,934.77    13.600   0.000
    803435585        803435585     BURKE SUSAN                                    MD            29,910.30    12.050   0.000
    803435809        803435809     HANGARTNER EUGENE A                            WI            30,000.00    12.250   0.000
    803435957        803435957     WOOD MIA M                                     IL            55,675.00    12.000   0.000
    803436104        803436104     TAYLOR KAY                                     AR            86,100.00    11.375   0.000
    803436583        803436583     WEINSTEIN JAMES L                              PA            45,800.00    10.875   0.000
    803436898        803436898     BERTUGLI CHRISTOPHE D                          PA            25,000.00    12.750   0.000
    803437284        803437284     ROMANOWICZ FRANK S                             NY            39,000.00    10.875   0.000
    803438001        803438001     MOSS COLEMAN C                                 FL            27,589.00    11.625   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803392166       78.5    5/30/00       6/1/00       0     00 00 00     020      F             0.00
    803392224       27.1     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803393487       85.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803393834       82.7     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803393859       80.0    5/23/00       6/1/00       0     00 00 00     045      F             0.00
    803393875       65.9     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803394113       68.0     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803394337       80.0     6/8/00       6/8/00       0     00 00 00     020      F             0.00
    803395748       80.0     6/2/00       7/1/00       0     00 00 00     030      F             0.00
    803395987       85.0    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803396126       80.0     6/7/00      5/24/00       0     00 00 00     045      F             0.00
    803398239       81.3    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803399427       80.0    5/30/00       6/1/00       0     00 00 00     025      F             0.00
    803400159       66.4     6/9/00       7/1/00       0     00 00 00     045      F             0.00
    803401074       84.8    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803401249       66.6     6/1/00       6/1/00       0     65 00 00     015      F             0.00
    803405075       32.0    5/10/00       6/1/00       0     00 00 00     045      F             0.00
    803405489       80.0    6/19/00      6/19/00       0     00 00 00     020      F             0.00
    803406271       40.2    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803407238       82.2     6/5/00      5/22/00       0     00 00 00     015      F             0.00
    803407691       70.0    5/31/00       6/1/00       0     65 00 00     045      F             0.00
    803407758       65.0    5/25/00      5/25/00       0     00 00 00     030      F             0.00
    803407816       79.8    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803408277       70.9    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803408350       89.7    6/13/00       7/1/00       0     00 00 00     020      F             0.00
    803409622       80.8    6/15/00       7/1/00       0     00 00 00     015      F             0.00
    803409788       85.0     6/9/00       6/9/00       0     00 00 00     020      F             0.00
    803411784       80.3    6/14/00       7/1/00       0     00 00 00     015      F             0.00
    803411818       80.0     6/6/00       6/6/00       0     00 00 00     020      F             0.00
    803412006       89.9    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803412840       68.9     6/2/00       6/2/00       0     00 00 00     010      F             0.00
    803414275       80.0     6/1/00      6/21/00       0     00 00 00     015      F             0.00
    803414655       85.0     6/9/00       7/1/00       0     00 00 00     045      F             0.00
    803414747       77.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803415330       75.0    5/26/00      6/26/00       0     00 00 00     045      F             0.00
    803415983       75.0    5/26/00      6/26/00       0     00 00 00     045      F             0.00
    803416015       80.0    5/26/00      5/26/00       0     00 00 00     030      F             0.00
    803418011       80.0    5/31/00      6/12/00       0     00 00 00     030      F             0.00
    803419118       85.0    6/14/00      6/16/00       0     00 00 00     045      F             0.00
    803420264       90.0     6/7/00       5/8/00       0     00 00 00     015      F             0.00
    803420983       84.9    5/26/00       7/3/00       0     00 00 00     010      F             0.00
    803422641       66.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803422724       77.7     6/5/00       6/1/00       0     00 00 00     020      F             0.00
    803422849       69.9     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803423680       76.9     6/5/00       6/5/00       0     00 00 00     015      F             0.00
    803424308       44.3    6/13/00       7/1/00       0     00 00 00     097      F             0.00
    803424597       85.0     6/7/00       6/7/00       0     00 00 00     030      F             0.00
    803424738       85.0    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803425479       89.9    5/31/00      6/11/00       0     00 00 00     020      F             0.00
    803425537       81.8    5/31/00       6/8/00       0     00 00 00     015      F             0.00
    803425735       65.0    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803426030       66.6    5/31/00       7/1/00       0     00 00 00     093      F             0.00
    803426295       78.9     6/5/00       6/5/00       0     00 00 00     020      F             0.00
    803426303       81.8     6/8/00       6/1/00       0     00 00 00     020      F             0.00
    803428804       80.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803428812       60.6    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803429547       79.4    5/30/00      5/26/00       0     00 00 00     015      F             0.00
    803429679       89.9     6/1/00       7/1/00       0     65 00 00     020      F             0.00
    803430164       85.9     6/9/00       7/1/00       0     00 00 00     020      F             0.00
    803430206       54.3    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803430529       58.3     6/7/00      5/25/00       0     00 00 00     020      F             0.00
    803431253       85.7    5/26/00      5/26/00       0     00 00 00     015      F             0.00
    803431576       47.3     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803432608       75.0    5/30/00       8/1/00       0     00 00 00     325      F             0.00
    803432913       40.0    5/31/00       6/1/00       0     00 00 00     010      F             0.00
    803433143       64.3    5/31/00       6/2/00       0     00 00 00     015      F             0.00
    803433424       80.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803434026       59.7    5/31/00       6/1/00       0     00 00 00     010      F             0.00
    803435262       80.0     6/2/00       7/2/00       0     65 00 00     030      F             0.00
    803435585       90.0    6/15/00       6/8/00       0     00 00 00     015      F             0.00
    803435809       86.6    5/30/00       6/1/00       0     00 00 00     020      F             0.00
    803435957       85.0    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803436104       70.0     6/2/00       7/1/00       0     00 00 00     045      F             0.00
    803436583       79.9    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803436898       78.1    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803437284       75.0    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803438001       85.9    6/14/00      6/14/00       0     00 00 00     015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 5 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803439231        803439231     PUCKETT ALFRED LEE                             SC            52,500.00    14.350   0.000
    803439728        803439728     SRIVASTAVA ARUN                                CA           118,000.00    12.250   0.000
    803439736        803439736     MILLINGTON DUANE D JR                          NY            42,383.89    11.500   0.000
    803439900        803439900     JENKINS JAMES G                                PA            36,000.00    11.375   0.000
    803440353        803440353     PILOT WILLIAM L                                SC            23,100.00    15.250   0.000
    803440767        803440767     VANCE ROBERT A                                 MN            19,453.23    11.750   0.000
    803440858        803440858     SCARBRO RANDALL WAYNE                          WV            29,600.00    13.000   0.000
    803441054        803441054     STILWELL DAVID                                 GA            51,030.00    12.250   0.000
    803442037        803442037     KRAMER THOMAS H                                WA            17,500.00    12.500   0.000
    803442565        803442565     DALTON DONALD M                                PA            55,000.00    11.250   0.000
    803443324        803443324     BURKE LYNDON                                   IL            19,057.00    13.350   0.000
    803444116        803444116     DOUGLAS CHARLES R                              FL            44,800.00    11.500   0.000
    803444652        803444652     OSGOOD GEORGE E                                VT            25,500.00    11.750   0.000
    803445121        803445121     ZYDEL WALTER F                                 AZ            17,800.00    11.750   0.000
    803446129        803446129     HERNANDEZ ALTAGRACIA                           NY           220,500.00    12.800   0.000
    803446152        803446152     GAYER SARAH LOU                                FL            46,800.00    12.150   0.000
    803446475        803446475     FRANKS DENNIS H                                MI            90,900.00    12.250   0.000
    803447465        803447465     MCCRAW PAUL EDWARD                             VA            17,850.00    14.750   0.000
    803449784        803449784     KAVANAGH JESSICA A                             MA           112,500.00    13.450   0.000
    803450022        803450022     CARMEL ISRAEL                                  NY            82,238.00    12.250   0.000
    803450170        803450170     HERNANDEZ ABEL                                 MA            35,785.00    14.200   0.000
    803450253        803450253     RAPP BENJAMIN F                                PA            25,388.00    12.850   0.000
    803451715        803451715     RICKMAN ARDENE A                               SD            60,000.00    12.600   0.000
    803451798        803451798     BENNETT LARRY G                                FL            42,840.00    13.000   0.000
    803452275        803452275     SAXTON CAROL                                   TX            52,700.00    12.500   0.000
    803453885        803453885     BEASLEY DANA L                                 FL            32,000.00    13.000   0.000
    803454263        803454263     ZENTAY STEPHEN C                               PA            45,602.44    11.750   0.000
    803454412        803454412     STOKES TRAVIS                                  IN            47,979.37    12.750   0.000
    803454446        803454446     CHAVEZ LOUIS C                                 CO            22,500.00    11.875   0.000
    803454875        803454875     TORRES ANGELA                                  NY            61,878.81    12.250   0.000
    803455054        803455054     GARLEY EUGENE                                  NJ            74,000.00    12.200   0.000
    803455591        803455591     THOMAS CASSANDRA R                             FL            72,000.00    13.250   0.000
    803455740        803455740     DALY GEORGE W                                  CA           160,000.00    11.600   0.000
    803455880        803455880     SAVAGE DALE J                                  IN            49,600.00    13.500   0.000
    803457142        803457142     GRANAURO ANGELO                                NY            24,567.00    13.350   0.000
    803458181        803458181     DODD DONALD C                                  GA            44,800.00    12.750   0.000
    803458678        803458678     PARTRIDGE ADA M                                FL            13,700.00    12.000   0.000
    803458686        803458686     YARBROUGH RUBY LEE                             MO            31,362.64    13.250   0.000
    803459262        803459262     CUMMINS GARY LYNN                              CO            16,250.00    14.100   0.000
    803459353        803459353     FOSTER KENNETH A                               UT            19,200.00    13.600   0.000
    803460773        803460773     HENDREN WILLA DEAN                             NC            24,000.00    13.250   0.000
    803460898        803460898     SCHNEIDER RICHARD S                            PA            50,097.15    11.750   0.000
    803461441        803461441     KELLY CHARLES                                  FL            59,000.00    11.850   0.000
    803461656        803461656     GARLETTS DAVID M                               WV            44,200.00    11.750   0.000
    803462043        803462043     SNODDY CELESTINE T                             CA            35,950.00    11.500   0.000
    803462100        803462100     PROVENCHER JACK R                              CA            64,000.00    12.950   0.000
    803462191        803462191     DUCUMMON PAMELA SUE                            AR            26,400.00    13.500   0.000
    803462415        803462415     TORONZI WILLIAM A                              FL            29,974.07    14.700   0.000
    803463876        803463876     HAIRSTON LAVERNE H                             VA            65,610.00    11.750   0.000
    803465699        803465699     LOVE JUDY C                                    PA            30,450.00    11.500   0.000
    803466580        803466580     EDWARDS MARJORIE DOREEN                        IN            37,000.00     9.775   0.000
    803467075        803467075     OCHSNER DENVER L                               LA            23,705.99    11.650   0.000
    803467638        803467638     HARRIS-RICE CAMARO                             IL            36,000.00    13.500   0.000
    803468123        803468123     MAYER DAVID                                    CA            61,591.00    12.000   0.000
    803468313        803468313     FERGUSON SCOTT B                               CO            36,240.00    11.000   0.000
    803468339        803468339     JENKINSON EDDIE V                              MN            66,100.00    12.000   0.000
    803468354        803468354     ROBINSON JOHN A                                CA            41,329.00    11.500   0.000
    803469444        803469444     CALICE MACKENZIE                               FL           123,250.00    13.100   0.000
    803469527        803469527     MCAULEY MARY L                                 AR           450,000.00    11.600   0.000
    803470376        803470376     JOHNSON REGINALD                               CA            35,000.00    11.375   0.000
    803470830        803470830     MERLE BRIAN LYNN                               FL            38,400.00    11.500   0.000
    803470905        803470905     LEBERFINGER DEBRA                              PA            44,800.00    10.900   0.000
    803471077        803471077     YORK RUTH A                                    MI            30,000.00    13.250   0.000
    803471267        803471267     ATHANASOPOUL DEMETRIOS                         NY            70,000.00    12.900   0.000
    803472166        803472166     ROMERO ROLANDO                                 MA            38,000.00    12.150   0.000
    803472489        803472489     BURTON-WILSO CARRIE                            PA            26,000.00    11.750   0.000
    803472794        803472794     SMITH ROBERT E                                 MD           157,250.00    12.850   0.000
    803473248        803473248     KATO DEBORAH                                   FL            29,561.35    13.000   0.000
    803473644        803473644     MILES BALDEMAR                                 UT            41,000.00    10.750   0.000
    803474311        803474311     MARONEY DANIEL E                               SC            43,500.00    15.250   0.000
    803474360        803474360     JACKSON JACQUELINE HAWKIN                      NY           103,500.00    12.850   0.000
    803474683        803474683     PASQUINE FRANCIS C                             NJ            25,900.00    11.750   0.000
    803474956        803474956     ZUNICH MICHAEL E                               CO            50,000.00    10.250   0.000
    803475078        803475078     FITT RICHARD                                   OH            66,000.00    10.000   0.000
    803476068        803476068     BROWN MONIQUE                                  MO            55,250.00    13.200   0.000
    803476217        803476217     TUCKER FRANK L                                 SC            35,000.00    12.500   0.000
    803476225        803476225     FLEETWOOD TU SHANNON                           MD            47,250.00    10.650   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803439231       75.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803439728       85.2    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803439736       85.0    5/26/00      6/26/00       0     00 00 00     045      F             0.00
    803439900       80.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803440353       70.0     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803440767       85.1    5/18/00       7/1/00       0     00 00 00     045      F             0.00
    803440858       80.0     6/6/00       6/6/00       0     00 00 00     025      F             0.00
    803441054       90.0     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803442037       88.3    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803442565       66.5    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803443324       84.8    5/31/00      5/16/00       0     00 00 00     020      F             0.00
    803444116       80.0    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803444652       86.8    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803445121       89.8     6/6/00       7/1/00       0     00 00 00     015      F             0.00
    803446129       84.8     6/8/00      5/22/00       0     00 00 00     045      F             0.00
    803446152       88.3     6/1/00       6/1/00       0     00 00 00     025      F             0.00
    803446475       90.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803447465       70.0    5/30/00       6/1/00       0     65 00 00     010      F             0.00
    803449784       75.0    5/31/00       6/1/00       0     00 00 00     095      F             0.00
    803450022       85.5    6/15/00      6/15/00       0     00 00 00     020      F             0.00
    803450170       85.1    6/20/00      5/22/00       0     00 00 00     020      F             0.00
    803450253       84.9    5/31/00      5/25/00       0     00 00 00     015      F             0.00
    803451715       80.0     6/5/00       6/1/00       0     00 00 00     030      F             0.00
    803451798       85.6     6/9/00       6/9/00       0     00 00 00     020      F             0.00
    803452275       78.6    6/16/00       7/1/00       0     00 00 00     030      F             0.00
    803453885       45.0    5/31/00       6/1/00       0     00 00 00     010      F             0.00
    803454263       84.9    5/19/00      6/19/00       0     00 00 00     010      F             0.00
    803454412       80.0     6/9/00       8/9/00       0     00 00 00     345      F             0.00
    803454446       75.0    5/30/00       6/1/00       0     65 00 00     020      F             0.00
    803454875       72.3    5/31/00      6/12/00       0     00 00 00     015      F             0.00
    803455054       69.5    6/14/00       6/3/00       0     00 00 00     045      F             0.00
    803455591       80.0     6/7/00       6/7/00       0     00 00 00     030      F             0.00
    803455740       60.6     6/8/00       7/1/00       0     00 00 00     045      F             0.00
    803455880       80.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803457142       80.9     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803458181       80.0     6/5/00       6/5/00       0     00 00 00     025      F             0.00
    803458678       89.9    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803458686       75.0     6/6/00       7/1/00       0     00 00 00     045      F             0.00
    803459262       84.8     6/5/00       7/1/00       0     00 00 00     015      F             0.00
    803459353       84.8     6/5/00       7/1/00       0     00 00 00     045      F             0.00
    803460773       80.0     6/9/00       6/9/00       0     00 00 00     010      F             0.00
    803460898       85.0     6/5/00       8/5/00       0     00 00 00     325      F             0.00
    803461441       78.6    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803461656       85.0    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803462043       89.9     6/2/00       7/1/00       0     00 00 00     020      F             0.00
    803462100       89.9     6/5/00       6/1/00       0     00 00 00     045      F             0.00
    803462191       80.0     6/7/00       7/1/00       0     00 00 00     030      F             0.00
    803462415       79.8     6/7/00      6/11/00       0     00 00 00     020      F             0.00
    803463876       90.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803465699       78.0     6/1/00       6/1/00       0     00 00 00     020      F             0.00
    803466580       69.8    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803467075       51.0    5/30/00       7/1/00       0     00 00 00     010      F             0.00
    803467638       80.0     6/8/00       6/8/00       0     00 00 00     030      F             0.00
    803468123       68.8    5/30/00       6/1/00       0     65 00 00     015      F             0.00
    803468313       84.8    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803468339       89.9    6/14/00       7/1/00       0     00 00 00     030      F             0.00
    803468354       88.2    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803469444       85.0     6/6/00       6/1/00       0     00 00 00     045      F             0.00
    803469527       61.4    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803470376       80.2    6/13/00       7/1/00       0     00 00 00     020      F             0.00
    803470830       76.8    5/26/00      5/26/00       0     00 00 00     020      F             0.00
    803470905       70.0    6/20/00      6/20/00       0     00 00 00     030      F             0.00
    803471077       61.2    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803471267       62.4     6/7/00       6/1/00       0     00 00 00     015      F             0.00
    803472166       75.0     6/8/00       6/1/00       0     00 00 00     045      F             0.00
    803472489       70.2    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803472794       85.0     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803473248       80.0    5/18/00      6/18/00       0     00 00 00     025      F             0.00
    803473644       66.5    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803474311       75.0    6/13/00      5/23/00       0     00 00 00     015      F             0.00
    803474360       90.0    5/31/00      6/10/00       0     00 00 00     020      F             0.00
    803474683       89.9     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803474956       64.5    6/20/00       7/1/00       0     00 00 00     015      F             0.00
    803475078       82.5    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803476068       85.0    5/23/00      5/23/00       0     00 00 00     030      F             0.00
    803476217       81.3    6/14/00      6/14/00       0     00 00 00     025      F             0.00
    803476225       75.0    5/30/00       6/1/00       0     00 00 00     045      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 6 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803476738        803476738     HALSEL GARRY                                   KY            15,503.00    12.000   0.000
    803477132        803477132     WILLIAMS GARY L                                IN            24,228.00    12.750   0.000
    803477793        803477793     MARSHALL KENT L                                ID            38,600.00    11.000   0.000
    803478825        803478825     WOODS WILLIAM                                  SC            21,000.00    14.900   0.000
    803479088        803479088     SANTIAGO CARMEN                                IL            28,000.00    12.250   0.000
    803479856        803479856     ANDERSON CHARLES L                             VA            77,400.00    12.250   0.000
    803480003        803480003     VIGER ROBERT D                                 CO            28,220.00    14.100   0.000
    803480524        803480524     WOODSON BETTYE P                               FL            50,150.00    12.625   0.000
    803482280        803482280     BRUNO RICHARD S                                CT           220,000.00    10.100   0.000
    803483403        803483403     RUIZ ERVING                                    NJ            76,000.00    13.750   0.000
    803484104        803484104     SOCCI MARIANO                                  CT           140,397.80    13.600   0.000
    803484468        803484468     HOGAN DONN W                                   WA           199,500.00    12.250   0.000
    803485036        803485036     BARBER MARK E                                  MI            34,914.20    15.150   0.000
    803485234        803485234     BURKHARDT TERESA M                             OH            36,000.00    12.250   0.000
    803485416        803485416     BRINLEE KWIN L                                 CO            53,700.00    12.250   0.000
    803485838        803485838     KING MARIE                                     MI            35,750.00    13.500   0.000
    803486091        803486091     MAZZOLLA ROSELLA                               PA            40,000.00    10.550   0.000
    803487313        803487313     FARVER RICHARD H                               ID            38,897.00    14.450   0.000
    803487412        803487412     BECKWITH RODNEY C                              FL            45,600.00    12.950   0.000
    803487503        803487503     ANDERSON SCOTT E                               OH            54,500.00    11.500   0.000
    803487735        803487735     SMIRES JERRY DAVID                             TX            28,000.00    13.500   0.000
    803488063        803488063     SOKALSKI JUDITH D                              MI            30,000.00    12.125   0.000
    803489228        803489228     THOMAS IRVIN                                   IL           127,500.00    11.750   0.000
    803490432        803490432     JUSTICE JOHN                                   OH            67,977.25    14.250   0.000
    803491133        803491133     GOODLOE JARRELL L                              GA            22,902.41    14.850   0.000
    803491166        803491166     RAWLINGS RICHARD K                             UT            33,400.00    12.750   0.000
    803491240        803491240     HOLMES MARGARET                                PA            42,500.00    11.250   0.000
    803491364        803491364     ALTON THOMAS                                   KY            29,207.22    14.100   0.000
    803492644        803492644     COOPER KELLY R                                 MI            20,150.00    13.100   0.000
    803492818        803492818     BERES KEVIN E                                  WI            56,000.00    13.500   0.000
    803493717        803493717     ORAMA MABEL                                    IL            60,000.00    12.025   0.000
    803493790        803493790     STRICKLAND IDELLA                              PA            24,282.35    12.350   0.000
    803494368        803494368     HILL VONCILE                                   OH            49,000.00    11.500   0.000
    803494988        803494988     CULPEPPER MACK L                               SC            15,000.00    11.750   0.000
    803495175        803495175     RUSANOVSCHI NICUSOR                            PA            67,000.00    11.850   0.000
    803495746        803495746     GOOD WILBUR L                                  IN            64,000.09    10.375   0.000
    803496041        803496041     MOYER JANET E                                  AL            29,000.00    10.250   0.000
    803496090        803496090     MICHAUD REAL J                                 CT            25,552.00    13.600   0.000
    803496561        803496561     UNDERWOOD DARYL W                              CA            29,000.00    11.000   0.000
    803497320        803497320     MONROE CARL E                                  PA            20,000.00    12.250   0.000
    803497999        803497999     THOMPSON TINA                                  CA            64,000.00    12.650   0.000
    803498195        803498195     MORAN PETER                                    CA            31,500.00    13.750   0.000
    803498229        803498229     TAYLOR PETER D                                 FL            47,500.00    11.000   0.000
    803498286        803498286     GREATHOUSE ANITA                               WV            44,000.00    13.250   0.000
    803498476        803498476     GERSTENBERG JOSEPH D                           PA            92,000.00     9.500   0.000
    803498906        803498906     PERMENTER TERRY L                              FL            16,578.45    14.750   0.000
    803499680        803499680     THRALL PHILLIP RICHARD                         MI            31,700.00     9.125   0.000
    803499763        803499763     TROUT BRIAN                                    MI            85,150.00    14.900   0.000
    803499854        803499854     FANT LOIS DIANE                                MD           229,500.00    12.000   0.000
    803501246        803501246     DIIORIO MARYANN                                RI            37,200.00    15.000   0.000
    803501303        803501303     COCHRAN WILLIAM D                              PA            40,800.00    10.875   0.000
    803501386        803501386     HOLLIDAY DORISELLE A                           VA           102,000.00    11.500   0.000
    803501857        803501857     JOHNSON CHRISTOPHE J                           PA            78,750.00    10.250   0.000
    803502061        803502061     KARANOVICH JOYCE                               IN            72,500.00    12.500   0.000
    803502301        803502301     CARIDI MARLYN A                                FL            25,000.00    11.250   0.000
    803503093        803503093     COLLAZO PABLO R                                CA            38,000.00    13.600   0.000
    803503374        803503374     MATTER JON W                                   PA            27,400.00    12.250   0.000
    803503507        803503507     THOMAS GREEN SALLY ANN                         IN            15,000.00    13.600   0.000
    803504190        803504190     POPIK ADAM L                                   CA            23,000.00    12.000   0.000
    803504497        803504497     ROBERTSON ELIZABETH A                          WV            28,400.00    13.500   0.000
    803504547        803504547     CALO GIUSEPPE                                  NY            55,900.00    14.500   0.000
    803504745        803504745     PATILLO JACQUETTA W                            VA            51,100.00    10.775   0.000
    803504794        803504794     PIETRASZEWSK MARK A                            IN            15,933.87    11.000   0.000
    803505148        803505148     EPISCOPO EDWARD J                              NJ            25,000.00    14.600   0.000
    803505205        803505205     RUTHERFORD BETTY M                             PA            38,090.18    13.350   0.000
    803506385        803506385     KECKI KRYSTYNA                                 CT            32,800.00    12.750   0.000
    803507409        803507409     WOODS SHONDELL                                 NY           244,600.00    13.250   0.000
    803507540        803507540     WATKINS OTTIS C                                DC            45,000.00    11.750   0.000
    803508647        803508647     DONALDSON ALBERTA J                            FL           123,900.00    13.000   0.000
    803509116        803509116     JACKS JONATHAN E                               FL            18,000.00    13.500   0.000
    803509157        803509157     PELLO ALFRED J                                 PA            66,000.00     9.750   0.000
    803509678        803509678     HARDEN JIMMIE L                                FL            11,700.00    12.725   0.000
    803509686        803509686     SCOPAS DENISE                                  NJ           115,706.08    12.650   0.000
    803510304        803510304     KINNAIRD ROBERT LEE                            LA            30,110.17    14.850   0.000
    803511476        803511476     BROWN RICHARD J                                MI            50,150.00    11.750   0.000
    803512532        803512532     JOHNSON GRAN SUZETTE                           OH            41,250.00    12.000   0.000
    803512672        803512672     RANSOM DONALD R                                WV            47,700.00    12.150   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803476738       84.9    6/16/00      6/16/00       0     00 00 00     015      F             0.00
    803477132       80.0    6/15/00       7/1/00       0     00 00 00     045      F             0.00
    803477793       79.6     6/5/00       7/1/00       0     00 00 00     045      F             0.00
    803478825       57.5    6/14/00      5/24/00       0     00 00 00     010      F             0.00
    803479088       79.8    5/30/00       6/1/00       0     00 00 00     328      F             0.00
    803479856       90.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803480003       85.0    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803480524       85.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803482280       65.6    5/31/00       6/1/00       0     00 00 00     095      F             0.00
    803483403       80.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803484104       84.9    5/31/00      6/16/00       0     00 00 00     045      F             0.00
    803484468       84.8     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803485036       65.0    5/26/00       7/1/00       0     00 00 00     030      F             0.00
    803485234       87.3    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803485416       89.8     6/6/00       7/1/00       0     00 00 00     020      F             0.00
    803485838       65.0    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803486091       79.3     6/6/00      5/19/00       0     00 00 00     045      F             0.00
    803487313       74.9    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803487412       80.0     6/6/00      5/23/00       0     00 00 00     015      F             0.00
    803487503       89.6    6/12/00       7/1/00       0     00 00 00     015      F             0.00
    803487735       80.0    6/12/00       7/1/00       0     00 00 00     030      F             0.00
    803488063       60.0    5/31/00       6/1/00       0     00 00 00     025      F             0.00
    803489228       85.0     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803490432       75.5    5/31/00       8/1/00       0     00 00 00     345      F             0.00
    803491133       83.6    5/26/00      6/16/00       0     00 00 00     010      F             0.00
    803491166       80.4    6/13/00       7/1/00       0     00 00 00     015      F             0.00
    803491240       85.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803491364       75.0     6/7/00       8/7/00       0     00 00 00     325      F             0.00
    803492644       84.9    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803492818       64.3    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803493717       25.0    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803493790       80.0    5/26/00      6/26/00       0     00 00 00     030      F             0.00
    803494368       70.0    5/26/00      5/26/00       0     00 00 00     045      F             0.00
    803494988       44.1     6/6/00       6/6/00       0     00 00 00     010      F             0.00
    803495175       70.8    5/30/00       6/1/00       0     00 00 00     020      F             0.00
    803495746       75.0    5/25/00      6/25/00       0     00 00 00     045      F             0.00
    803496041       69.0     6/7/00       6/7/00       0     00 00 00     030      F             0.00
    803496090       85.9    5/30/00       6/1/00       0     00 00 00     020      F             0.00
    803496561       73.1    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803497320       50.0    6/19/00      6/19/00       0     00 00 00     010      F             0.00
    803497999       84.9    6/12/00       6/6/00       0     00 00 00     045      F             0.00
    803498195       75.6    6/14/00       7/1/00       0     00 00 00     045      F             0.00
    803498229       84.8    6/13/00       7/1/00       0     00 00 00     015      F             0.00
    803498286       80.0    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803498476       80.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803498906       80.0    5/30/00      6/22/00       0     00 00 00     015      F             0.00
    803499680       58.7    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803499763       65.0    6/12/00       6/1/00       0     00 00 00     045      F             0.00
    803499854       90.0    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803501246       80.9     6/5/00       6/8/00       0     00 00 00     045      F             0.00
    803501303       80.0    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803501386       85.0    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803501857       75.0    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803502061       69.0    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803502301       40.1     6/7/00       6/7/00       0     00 00 00     045      F             0.00
    803503093       82.2     6/5/00       7/1/00       0     00 00 00     015      F             0.00
    803503374       89.9     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803503507       31.2     6/5/00       6/5/00       0     00 00 00     010      F             0.00
    803504190       81.8     6/9/00       7/1/00       0     00 00 00     015      F             0.00
    803504497       80.0    5/26/00      5/26/00       0     00 00 00     030      F             0.00
    803504547       74.7    6/13/00      5/26/00       0     00 00 00     020      F             0.00
    803504745       70.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803504794       89.9    5/26/00      6/26/00       0     00 00 00     015      F             0.00
    803505148       74.2    6/16/00      5/22/00       0     00 00 00     015      F             0.00
    803505205       85.0    5/24/00      6/24/00       0     00 00 00     030      F             0.00
    803506385       85.0    5/30/00       5/3/00       0     00 00 00     045      F             0.00
    803507409       75.9    5/30/00       5/5/00       0     00 00 00     045      F             0.00
    803507540       89.9     6/9/00       6/9/00       0     00 00 00     015      F             0.00
    803508647       80.9    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803509116       53.7     6/9/00       6/9/00       0     00 00 00     010      F             0.00
    803509157       42.3    6/19/00      6/19/00       0     00 00 00     328      F             0.00
    803509678       85.9    5/31/00      5/26/00       0     00 00 00     015      F             0.00
    803509686       61.3     6/5/00      6/17/00       0     00 00 00     045      F             0.00
    803510304       75.0    5/30/00       7/1/00       0     00 00 00     010      F             0.00
    803511476       85.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803512532       75.0    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803512672       90.0    6/20/00      5/22/00       0     00 00 00     045      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 7 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803512771        803512771     DIEDRICH CHERYL B                              MN            21,300.00    14.250   0.000
    803512862        803512862     CRITES SANDRA R                                MD            24,109.00    11.750   0.000
    803512995        803512995     GERE HENRY R                                   MI            18,000.00    11.750   0.000
    803513811        803513811     PITTMAN EDWIN BRIAN                            SC            37,200.00    11.000   0.000
    803513886        803513886     CLARK SIDNEY                                   GA            76,500.00    11.750   0.000
    803514645        803514645     MACHADO GABRIEL ENRIQUE                        FL            70,900.00    10.500   0.000
    803514652        803514652     HOLMAN SHARON D                                MO            43,200.00    10.875   0.000
    803514801        803514801     BUTLER GREGORY                                 MI            28,000.00    14.000   0.000
    803515485        803515485     COLLINSON LARRY                                NY            59,000.00    12.250   0.000
    803515741        803515741     DEMARCO JAMES L                                OR            60,000.00    10.750   0.000
    803515873        803515873     CHIERCHIA LOUIS                                NJ           336,156.72    12.750   0.000
    803517127        803517127     DOW FLORENCIA J                                NM            43,917.00    12.750   0.000
    803517176        803517176     DESJARDINS MICHAEL G                           CO            35,415.00    14.100   0.000
    803517309        803517309     STEED RONALD C                                 UT            40,000.00    12.000   0.000
    803517960        803517960     LEWIS GLADYS                                   OH            50,700.00    13.500   0.000
    803517978        803517978     MCCLURE SHAWN M                                IN            46,400.00    12.150   0.000
    803518117        803518117     PARIS TYRONE                                   MI           127,500.00    13.850   0.000
    803518760        803518760     PECORA EDWARD                                  CT            24,477.00    14.800   0.000
    803518943        803518943     LAY ROGER W                                    NC            77,850.00    13.000   0.000
    803520485        803520485     BUCK TAMMY                                     PA            63,200.00     9.525   0.000
    803520550        803520550     HUMPHREY EDDIE                                 NY            62,000.00    12.850   0.000
    803520667        803520667     GONZALEZ JUAN E                                NV           200,000.00    12.750   0.000
    803521194        803521194     SIDDIQUI ASHRAF J                              MN            46,500.00    12.750   0.000
    803522184        803522184     WALKER CRAIG S                                 NY            40,000.00    12.150   0.000
    803522572        803522572     PIGFORD LEE P                                  CA            28,878.00    12.000   0.000
    803522606        803522606     JEFFERSON DOMINIC R                            GA            83,200.00    12.600   0.000
    803522986        803522986     MCCARTHY THOMAS F                              MN            29,844.42    14.800   0.000
    803523018        803523018     SMITH CLINTON                                  CA            40,000.00    11.000   0.000
    803523596        803523596     HEIBER JONATHAN                                PA            26,400.00    10.875   0.000
    803523679        803523679     CHASE JANET M                                  NY            36,915.19    14.300   0.000
    803523901        803523901     PRICE ESTELLE W                                SC            26,250.00    10.375   0.000
    803523950        803523950     LOPEZ JUAN A                                   IL            33,500.00    13.100   0.000
    803524271        803524271     SANTANA MIQUEAS                                PA            26,250.00    11.880   0.000
    803524388        803524388     LEE DONNIE R                                   LA            26,450.00    12.000   0.000
    803524768        803524768     FERNANDEZ LAURA                                NY            46,000.00     9.750   0.000
    803525021        803525021     FENTON DAVID E                                 FL            36,000.00    14.100   0.000
    803525583        803525583     HARDEN ANGELA                                  AR            45,355.63    11.975   0.000
    803525641        803525641     REINHART MICHAEL                               NY           196,000.00    10.000   0.000
    803525880        803525880     ROMERO ALISANDRO                               CA            40,226.00    12.800   0.000
    803526540        803526540     MCCLENDON DEBRA                                IN           117,300.00    11.150   0.000
    803526888        803526888     IOLLI TRUST GINO A                             MA           195,000.00    11.950   0.000
    803527084        803527084     HARTLEY EVERETTE D                             NC            25,550.00    11.875   0.000
    803527167        803527167     DINGER MICHELLE                                IN            54,400.00    11.000   0.000
    803527530        803527530     SIMPSON TERRY                                  IN            45,000.00    12.100   0.000
    803527605        803527605     ISAACSON MARTIN J                              NY           122,611.00    13.400   0.000
    803527662        803527662     PEELISH RONALD J                               WV            91,518.00    11.250   0.000
    803527696        803527696     NAYLOR SANDRA POOLE                            DE           112,500.00    11.750   0.000
    803528124        803528124     HUGHES LINDA M                                 SC            33,750.00    14.850   0.000
    803528587        803528587     SPRAGUE TIMOTHY J                              CO            28,800.00    10.250   0.000
    803528611        803528611     SLEET TODD L                                   CA            30,000.00    12.250   0.000
    803528975        803528975     WILLIAMS OLA NELL                              AL            43,550.00    10.150   0.000
    803529056        803529056     WESLEY DALE                                    FL            10,000.00    14.400   0.000
    803529304        803529304     OGLESBY THOMAS C                               FL            12,262.87    13.225   0.000
    803529767        803529767     HARDY RONALD J                                 PA            45,050.00    13.850   0.000
    803530013        803530013     MORGAN STACIA                                  FL            21,800.00    14.600   0.000
    803530427        803530427     WAYNE MERLE O                                  IN            32,000.00    12.500   0.000
    803531268        803531268     GHANNOUM WANDA Y                               MI            49,300.00    12.250   0.000
    803531474        803531474     WEEDEN DAN R                                   CO            51,400.00    12.250   0.000
    803531482        803531482     BROWN BARBARA A                                IL            58,000.00    14.000   0.000
    803532050        803532050     YEAGLEY YOLANDA                                OH            34,000.00     9.025   0.000
    803532480        803532480     MAI TUYET                                      CA            96,000.00    12.250   0.000
    803532597        803532597     ROSENBLATT KATHY                               CA            98,000.00     9.750   0.000
    803532803        803532803     INTHAPHOSAN VIRA                               SC            97,123.41    12.500   0.000
    803532928        803532928     BORDEN ADAM                                    IN            55,200.00    11.850   0.000
    803533033        803533033     RINGWALL NILS                                  MO            55,250.00    13.250   0.000
    803533991        803533991     CHAPMAN EDWARD                                 MS            57,600.00    13.750   0.000
    803534353        803534353     BAILEY KELLY A                                 NY            85,000.00    11.850   0.000
    803534437        803534437     BOSWELL JOHN H                                 NH            52,500.00    13.700   0.000
    803534643        803534643     ATHERTON GEROLD L                              OH           130,000.00    11.500   0.000
    803535145        803535145     CLEARY HOMER E                                 OK           148,686.05    12.750   0.000
    803535236        803535236     PARKER SHERRY I                                AR            61,875.00    14.250   0.000
    803535244        803535244     LUEBKE GENEVIEVE                               MN            13,900.00    13.500   0.000
    803535434        803535434     GREEN GLORIA                                   AR            23,400.00    11.750   0.000
    803535459        803535459     CHALA H GEORGE                                 CA           102,235.00    12.550   0.000
    803535798        803535798     BRONSON DOUGLAS S                              MI            59,200.00    14.900   0.000
    803536184        803536184     JONES BARBARA A                                FL            18,000.00    12.225   0.000
    803536341        803536341     GROOTHOUSE GERALD J                            FL            27,954.63    13.400   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803512771       79.8    5/31/00      6/15/00       0     00 00 00     015      F             0.00
    803512862       90.0     6/6/00       6/6/00       0     00 00 00     020      F             0.00
    803512995       41.8    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803513811       80.0    5/25/00      5/25/00       0     78 00 00     030      F             0.00
    803513886       90.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803514645       67.5    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803514652       80.0    5/22/00       6/1/00       0     00 00 00     045      F             0.00
    803514801       80.0    6/15/00       7/1/00       0     00 00 00     030      F             0.00
    803515485       89.9     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803515741       55.2     6/1/00       7/1/00       0     00 00 00     045      F             0.00
    803515873       85.8    5/30/00       6/5/00       0     00 00 00     045      F             0.00
    803517127       83.7     6/1/00       6/1/00       0     00 00 00     020      F             0.00
    803517176       85.0     6/7/00       7/1/00       0     00 00 00     045      F             0.00
    803517309       60.1     6/5/00       7/1/00       0     00 00 00     328      F             0.00
    803517960       65.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803517978       80.0    6/16/00      6/16/00       0     00 00 00     025      F             0.00
    803518117       85.0    5/26/00      5/26/00       0     00 00 00     030      F             0.00
    803518760       83.9    5/31/00      5/19/00       0     00 00 00     045      F             0.00
    803518943       90.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803520485       80.0     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803520550       85.9    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803520667       84.1     6/2/00       7/1/00       0     00 00 00     020      F             0.00
    803521194       79.9     6/1/00       6/1/00       0     00 00 00     020      F             0.00
    803522184       74.2     6/9/00       6/1/00       0     00 00 00     015      F             0.00
    803522572       85.9    5/30/00       6/1/00       0     00 00 00     020      F             0.00
    803522606       80.0    6/19/00      6/19/00       0     00 00 00     030      F             0.00
    803522986       75.3     6/8/00       7/1/00       0     00 00 00     045      F             0.00
    803523018       75.7    6/12/00       7/1/00       0     00 00 00     020      F             0.00
    803523596       80.0     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803523679       69.1     6/7/00      6/22/00       0     00 00 00     045      F             0.00
    803523901       75.0    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803523950       27.9    5/31/00      5/19/00       0     00 00 00     015      F             0.00
    803524271       75.0    6/12/00       6/1/00       0     00 00 00     045      F             0.00
    803524388       80.1    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803524768       29.6    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803525021       80.0    5/30/00       6/1/00       0     00 00 00     010      F             0.00
    803525583       80.0     6/2/00      6/23/00       0     00 00 00     030      F             0.00
    803525641       80.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803525880       85.9     6/6/00       6/1/00       0     00 00 00     020      F             0.00
    803526540       85.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803526888       65.0    6/12/00       7/1/00       0     00 00 00     097      F             0.00
    803527084       70.0    6/19/00      6/19/00       0     00 00 00     010      F             0.00
    803527167       85.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803527530       75.0    6/13/00      6/13/00       0     00 00 00     328      F             0.00
    803527605       85.0    6/14/00      5/24/00       0     00 00 00     045      F             0.00
    803527662       80.9    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803527696       90.0    6/20/00      6/20/00       0     00 00 00     045      F             0.00
    803528124       75.0     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803528587       66.1    6/12/00       7/1/00       0     00 00 00     045      F             0.00
    803528611       84.6     6/2/00       7/1/00       0     00 00 00     020      F             0.00
    803528975       65.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803529056       71.1    5/31/00       5/1/00       0     00 00 00     015      F             0.00
    803529304       89.9    5/30/00      6/23/00       0     00 00 00     015      F             0.00
    803529767       85.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803530013       66.0     6/2/00       6/1/00       0     00 00 00     015      F             0.00
    803530427       80.0    6/12/00      6/12/00       0     00 00 00     025      F             0.00
    803531268       85.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803531474       84.7    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803531482       55.7    5/31/00       6/1/00       0     78 00 00     030      F             0.00
    803532050       51.5     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803532480       62.9    6/15/00       7/1/00       0     00 00 00     328      F             0.00
    803532597       80.5    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803532803       85.9     6/8/00       8/8/00       0     00 00 00     345      F             0.00
    803532928       80.0    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803533033       65.0    5/23/00       6/1/00       0     00 00 00     030      F             0.00
    803533991       80.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803534353       85.0     6/7/00       6/7/00       0     00 00 00     030      F             0.00
    803534437       70.0    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803534643       86.6    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803535145       85.0     6/1/00       8/1/00       0     00 00 00     325      F             0.00
    803535236       75.0     6/7/00       7/1/00       0     00 00 00     045      F             0.00
    803535244       79.8     6/9/00       6/9/00       0     00 00 00     045      F             0.00
    803535434       65.0    6/19/00       7/1/00       0     00 00 00     030      F             0.00
    803535459       75.9     6/6/00       6/1/00       0     00 00 00     015      F             0.00
    803535798       80.0    6/16/00       6/7/00       0     00 00 00     030      F             0.00
    803536184       80.9    5/31/00       6/1/00       0     00 00 00     010      F             0.00
    803536341       80.9     6/7/00       8/7/00       0     00 00 00     325      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 8 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803537141        803537141     CONNELL DONNIE R                               GA            16,245.00    12.480   0.000
    803537224        803537224     DOKTER ERIC J                                  MI            14,767.00    12.475   0.000
    803537257        803537257     RICHARDSON WILBERT E                           MI            80,000.00    11.900   0.000
    803537331        803537331     RADWANE MOSTAPHA                               NY            34,500.00    12.750   0.000
    803537380        803537380     FARLING KARANNE S                              CT            22,947.63    13.350   0.000
    803537745        803537745     DAVIS DEBORAH                                  DE            38,400.00    11.500   0.000
    803537851        803537851     WENDEL JAMES J                                 MN            27,000.00    10.750   0.000
    803537950        803537950     SEARS TERRY                                    MI            67,500.00    13.250   0.000
    803538461        803538461     WARREN DEBBIE                                  NC            78,041.55    11.500   0.000
    803538594        803538594     LAMB LARRY J                                   NY            24,500.00    13.100   0.000
    803538859        803538859     PLUMMER KENNETH F                              FL            23,000.00    13.500   0.000
    803539121        803539121     STOYKOVICH DONALD M                            AZ            69,928.41    11.250   0.000
    803539196        803539196     STALLSWORTH EDDIE                              KY            46,750.00    12.250   0.000
    803539527        803539527     KELLEHER JOAN                                  NJ            39,635.70    12.400   0.000
    803539907        803539907     GONZALEZ JOSE                                  CO            40,000.00    11.750   0.000
    803540152        803540152     DEAN BRUCE E                                   GA            29,540.82    12.500   0.000
    803540202        803540202     JEFFERY DIEDRA                                 FL            24,000.00    13.850   0.000
    803540210        803540210     WARREN JAMES F                                 AR            68,000.00    10.250   0.000
    803540285        803540285     HILE MICHAEL W                                 IN           147,683.00    11.750   0.000
    803540376        803540376     STRICKER MARK L                                MI            31,918.90    13.100   0.000
    803540400        803540400     MCCLANAHAN JASON E                             IN            21,069.00    11.750   0.000
    803540913        803540913     INC CRK                                        ME           170,000.00    11.600   0.000
    803541036        803541036     GAYHART DANFORD N                              VA            18,000.00    11.300   0.000
    803541218        803541218     HARVEY ERIC                                    NY            55,969.96    10.250   0.000
    803541895        803541895     SCOTT GLENDA                                   SC            45,000.00    12.750   0.000
    803541937        803541937     WILLIAMS SUSAN P                               NC            28,500.00    10.175   0.000
    803542026        803542026     DAVIS THELMA                                   FL            15,900.00    13.500   0.000
    803542083        803542083     HOLLIDAY MELISSA KAYE                          SC            38,250.00    12.650   0.000
    803542125        803542125     MCCAMMON D'ELLIS R                             OH            57,566.13    11.500   0.000
    803542463        803542463     ANDERSON JON WILHEMINA                         FL            35,917.08    10.900   0.000
    803542489        803542489     LANE CRAIG A                                   CA            30,400.00    12.750   0.000
    803542620        803542620     DOYLE ANNIE M                                  MI            40,000.00     9.525   0.000
    803542943        803542943     KOEBERLE JOANN                                 PA           128,500.00    12.600   0.000
    803543024        803543024     BERGER THOMAS HUDSON                           VA            63,450.00    11.400   0.000
    803543149        803543149     MESEKE RICHARD W                               MD            42,588.00    13.150   0.000
    803543289        803543289     SPEES LEE E                                    MI            27,200.00    13.850   0.000
    803543834        803543834     GIBSON MICHELE                                 IL            54,170.00    11.250   0.000
    803544295        803544295     ROSS CHARLES                                   MD            50,000.00     9.650   0.000
    803544378        803544378     RUSHLOW IVAN R                                 FL            91,950.00     8.700   0.000
    803544535        803544535     ROSS CHARLES                                   MD            76,000.00     9.150   0.000
    803544543        803544543     KING ARTHUR                                    MI            52,700.00    11.500   0.000
    803544626        803544626     BERTHOLD JOSEPH T                              NY           206,300.00    11.000   0.000
    803544907        803544907     RITTENHOUSE RANDY                              MI            34,000.00    12.250   0.000
    803545714        803545714     FISHER DONNA RIGSBY                            LA            54,180.00    11.400   0.000
    803545904        803545904     GREENWOOD ROBERT                               MI            62,900.00     8.400   0.000
    803546134        803546134     HOWELL MILLICENT A                             FL            45,000.00    13.000   0.000
    803546563        803546563     GREEN KELLY                                    TN            57,600.00    10.375   0.000
    803546621        803546621     BUTLER CAROLE A                                OH            42,400.00    12.750   0.000
    803546753        803546753     LESOSKI ELEANOR                                MI            35,100.00     9.625   0.000
    803546803        803546803     FARMER DAVID A                                 SC            36,000.00    14.800   0.000
    803547017        803547017     MANNING JAMES J                                FL            12,959.05    11.750   0.000
    803547231        803547231     ESPOSITO JOSEPH                                NY           236,000.00    13.990   0.000
    803547843        803547843     ALGERIO ROBERT                                 NY            41,413.82    14.200   0.000
    803548320        803548320     HELLER NEIL                                    NY            56,000.00    11.000   0.000
    803548536        803548536     HOLIMAN FRANKIE                                NY           159,300.00    10.400   0.000
    803548619        803548619     RICCIO DANIEL M                                CT            20,170.00    12.350   0.000
    803548676        803548676     WARREN ERNEST                                  CA            32,000.00    13.100   0.000
    803548759        803548759     COLLINS GORDON F                               CO           174,000.00    12.150   0.000
    803548833        803548833     VAN UITERT KEVIN J                             UT            21,866.15    12.000   0.000
    803548858        803548858     GARCIA FRANK E                                 CA            26,500.00    11.750   0.000
    803548874        803548874     WHITTEMORE TIMOTHY                             CA            71,000.00    10.750   0.000
    803548908        803548908     THOMPSON STANLEY G                             WA            39,700.00    12.250   0.000
    803548940        803548940     RODRIGUEZ BEATRICE                             MI            32,600.00     9.150   0.000
    803549138        803549138     RUSSO ANTHONY                                  NY            28,000.00     9.150   0.000
    803549922        803549922     BECKLEY KEVIN J                                PA            33,000.00    11.500   0.000
    803549948        803549948     HOPKINS RICHARD C                              FL            22,000.00    10.375   0.000
    803550169        803550169     SANDERS GREGORY                                MD           144,000.00     9.750   0.000
    803550276        803550276     RHODEN DONNA S                                 SC            52,781.08    13.500   0.000
    803550367        803550367     RICHARDSON BETTYE J                            MI            56,100.00    12.250   0.000
    803550391        803550391     KU MYUNG HEE                                   NV            48,400.00    11.500   0.000
    803550540        803550540     PARKER DANIEL E                                NY            30,724.50    14.100   0.000
    803550649        803550649     KNABE DEENA                                    MO            41,951.79    12.000   0.000
    803550698        803550698     RUSSELL CHERYL                                 NY            33,000.00    12.350   0.000
    803550946        803550946     GRIFFIN EDGAR JR                               FL            30,000.00     9.900   0.000
    803551704        803551704     MANKOWSKI CHESTER W                            CA            75,000.00    10.500   0.000
    803552181        803552181     ELLIS GEOFFREY                                 NC            48,750.00    13.000   0.000
    803552256        803552256     CHURCH VICTOR ALLEN                            VA            21,000.00    13.250   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803537141       69.2    6/16/00      5/24/00       0     00 00 00     010      F             0.00
    803537224       79.6    5/31/00      5/19/00       0     00 00 00     015      F             0.00
    803537257       80.0    6/20/00      6/20/00       0     00 00 00     045      F             0.00
    803537331       85.2     6/7/00       6/1/00       0     00 00 00     020      F             0.00
    803537380       74.5    5/31/00      6/16/00       0     00 00 00     015      F             0.00
    803537745       80.0    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803537851       71.1    6/16/00      6/16/00       0     00 00 00     020      F             0.00
    803537950       56.2    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803538461       85.0    5/25/00      6/25/00       0     00 00 00     045      F             0.00
    803538594       70.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803538859       79.6     6/9/00       6/9/00       0     00 00 00     010      F             0.00
    803539121       83.3    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803539196       85.0    6/16/00      6/16/00       0     00 00 00     025      F             0.00
    803539527       38.0    5/26/00      6/11/00       0     00 00 00     020      F             0.00
    803539907       82.6     6/1/00       6/1/00       0     00 00 00     020      F             0.00
    803540152       80.0    5/26/00      6/26/00       0     00 00 00     025      F             0.00
    803540202       80.0    6/19/00       6/1/00       0     00 00 00     010      F             0.00
    803540210       80.0     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803540285       85.0    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803540376       82.2    5/30/00       7/1/00       0     00 00 00     020      F             0.00
    803540400       85.0    6/16/00      6/16/00       0     00 00 00     015      F             0.00
    803540913       70.8    5/30/00       6/1/00       0     00 00 00     095      F             0.00
    803541036       85.0    6/16/00      6/16/00       0     00 00 00     020      F             0.00
    803541218       80.0    5/23/00      6/23/00       0     00 00 00     045      F             0.00
    803541895       90.0    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803541937       50.8    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803542026       79.9    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803542083       75.0    6/15/00       6/7/00       0     00 00 00     015      F             0.00
    803542125       80.0    5/12/00      7/12/00       0     00 00 00     325      F             0.00
    803542463       69.2     6/5/00       8/5/00       0     00 00 00     325      F             0.00
    803542489       75.8    6/13/00       7/1/00       0     00 00 00     020      F             0.00
    803542620       80.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803542943       77.8    5/26/00      5/26/00       0     00 00 00     045      F             0.00
    803543024       88.7     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803543149       89.6    6/14/00       6/6/00       0     00 00 00     020      F             0.00
    803543289       85.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803543834       85.9     6/8/00       6/8/00       0     00 00 00     045      F             0.00
    803544295       55.5    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803544378       79.9    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803544535       75.2     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803544543       85.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803544626       85.9    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803544907       85.0    6/15/00      6/15/00       0     00 00 00     025      F             0.00
    803545714       90.0     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803545904       69.8     6/9/00       6/9/00       0     00 00 00     045      F             0.00
    803546134       79.9     6/8/00       6/1/00       0     00 00 00     020      F             0.00
    803546563       80.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803546621       80.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803546753       55.7    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803546803       75.0     6/6/00       6/1/00       0     00 00 00     020      F             0.00
    803547017       81.5    5/26/00      6/26/00       0     00 00 00     015      F             0.00
    803547231       80.0    6/12/00       6/1/00       0     00 00 00     045      F             0.00
    803547843       75.5     6/9/00      6/26/00       0     00 00 00     020      F             0.00
    803548320       43.8     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803548536       90.0    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803548619       85.9    6/15/00       6/1/00       0     00 00 00     020      F             0.00
    803548676       82.2    5/26/00       6/1/00       0     00 00 00     045      F             0.00
    803548759       66.7     6/2/00       6/1/00       0     00 00 00     045      F             0.00
    803548833       89.9    5/31/00       7/1/00       0     00 00 00     015      F             0.00
    803548858       87.9     6/7/00       7/1/00       0     00 00 00     045      F             0.00
    803548874       80.2     6/6/00       6/1/00       0     00 00 00     020      F             0.00
    803548908       81.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803548940       52.5    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803549138       58.9    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803549922       84.8    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803549948       72.6    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803550169       80.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803550276       80.0    6/12/00       8/9/00       0     00 00 00     325      F             0.00
    803550367       85.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803550391       84.9    5/25/00      5/25/00       0     00 00 00     045      F             0.00
    803550540       69.9    5/31/00      6/20/00       0     00 00 00     020      F             0.00
    803550649       89.6    5/31/00      6/17/00       0     00 00 00     020      F             0.00
    803550698       75.5    6/20/00       6/3/00       0     00 00 00     015      F             0.00
    803550946       79.5     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803551704       78.9    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803552181       75.0     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803552256       60.0    6/19/00      6/19/00       0     00 00 00     015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                  Page 9 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803552470        803552470     GURULE MARGARET                                NM            30,000.00    11.350   0.000
    803552637        803552637     GROPELLI PAUL                                  FL            25,692.24    11.150   0.000
    803553064        803553064     SULLIVAN CRAIG                                 AL            38,000.00    12.500   0.000
    803553189        803553189     THOMSON DONALD R                               MN            56,900.00    10.750   0.000
    803553510        803553510     KEMP MICHAEL J                                 CO           127,414.00    11.125   0.000
    803553577        803553577     CORONA BRUNO                                   NY           287,000.00     9.300   0.000
    803554104        803554104     ZSOLZAI ANN L                                  MI            20,000.00    11.000   0.000
    803554146        803554146     OLSEN DONNA                                    MI            52,500.00     9.375   0.000
    803554229        803554229     CHURCH GARY M                                  FL            22,900.00    11.875   0.000
    803554773        803554773     JONES JOHNNIE A                                CA            34,900.00    11.250   0.000
    803554930        803554930     SMITH COVEY JEREMY                             CA            48,500.00    11.250   0.000
    803554989        803554989     LITTLE JIMMIE                                  IL            32,871.92    14.400   0.000
    803555168        803555168     RODRIGUEZ GEORGE                               CA            24,637.00     9.750   0.000
    803555192        803555192     BLOCK BRUCE L                                  CA            87,500.00    11.525   0.000
    803555267        803555267     ABELL DANIEL J                                 IN            42,500.00    10.400   0.000
    803555358        803555358     STOVER NERI                                    NY           100,000.00    12.600   0.000
    803555739        803555739     CRUZ LUIS                                      OH            61,174.37    12.850   0.000
    803555747        803555747     CLEWLEY TERRY G                                ME            39,200.00    11.750   0.000
    803556117        803556117     ECKERT SANDRA J                                FL            49,300.00    10.150   0.000
    803556216        803556216     POST DAVID ALLEN                               MN            25,900.00    12.250   0.000
    803556356        803556356     CHILDERS MICHAEL                               KY            27,200.00    10.900   0.000
    803556372        803556372     ROTHENBERGER JAY                               PA           117,520.00    12.990   0.000
    803556448        803556448     SHARMA DINESH                                  MD         1,160,250.00    11.750   0.000
    803556497        803556497     MECIUNAS JULIA M                               RI            31,600.00    12.600   0.000
    803556711        803556711     WEISMANTLE ROBERT G JR                         PA            10,400.00    13.500   0.000
    803556737        803556737     GREENBURG GERALD                               WV            25,214.35    12.000   0.000
    803556836        803556836     BRILLIANT JO ELLEN                             ME            59,100.00    10.150   0.000
    803557024        803557024     TAYLOR JOSHUA E                                LA            35,040.00    12.500   0.000
    803557230        803557230     WOOTEN WYNETTE R                               MI            15,000.00    11.150   0.000
    803557586        803557586     MADDEN GREGORY                                 FL            45,203.00    13.250   0.000
    803557610        803557610     PEPPER KENNETH II                              IL           106,200.00    11.500   0.000
    803557636        803557636     MACKEY MONIQUE                                 NY            33,600.00    13.400   0.000
    803557693        803557693     DAVENPORT GARY E                               FL           114,181.39     8.875   0.000
    803557776        803557776     AGUILAR LOUIS A                                LA            70,550.00    12.150   0.000
    803557966        803557966     BAILEY DOUGLAS L                               IN           105,000.00    10.000   0.000
    803558220        803558220     COYAN RODNEY G                                 CO            45,000.00    13.150   0.000
    803558576        803558576     GILLISPIE LARRY                                AL            22,500.00    14.000   0.000
    803558923        803558923     HAIL ALBERT                                    KY            30,000.00    12.500   0.000
    803559061        803559061     RALSTON WENDY LYNN                             TN            14,352.00    11.250   0.000
    803559186        803559186     WILLIAMS MICHAEL D                             IL            40,800.00    13.750   0.000
    803559731        803559731     SHAFFER KURT                                   PA            13,750.00    12.250   0.000
    803559756        803559756     MCCLINTON GWENDOLYN                            IL           143,600.00    12.850   0.000
    803560051        803560051     ECONOMOU THOMAS W                              NY            32,500.00    11.400   0.000
    803560135        803560135     PAQUE CLIMACO                                  NY           149,459.55     9.650   0.000
    803560564        803560564     BRITT EDWARD H                                 CO            63,750.00    12.000   0.000
    803561141        803561141     MACLIN DEMARTIFER                              FL            76,500.00    11.150   0.000
    803561208        803561208     DUNCAN DIXIE                                   KY            46,665.00    12.600   0.000
    803561836        803561836     KIVELA JON S                                   CA            52,000.00    12.350   0.000
    803561844        803561844     LUFF JAMES A                                   PA            63,000.00    10.750   0.000
    803561927        803561927     HONEYCUTT GEORGE LEE                           AL            59,500.00    13.350   0.000
    803561984        803561984     DICHIARA JOHN J                                NY            61,600.00    12.000   0.000
    803562008        803562008     SOULE RODNEY J                                 MI            65,500.00     8.650   0.000
    803562032        803562032     AMZYCKI LEE F                                  OH            57,600.00     9.525   0.000
    803562230        803562230     OSTEEN WENDY GAIL                              FL            27,000.00    12.100   0.000
    803562255        803562255     RENNER MICHAEL L                               AZ            67,000.00    13.600   0.000
    803562263        803562263     PLYMOUTH DOUGLAS E                             VA           120,000.00    12.500   0.000
    803562768        803562768     NEWMAN MICHELLE                                FL            68,000.00    11.375   0.000
    803562982        803562982     VIVIAN JOHN B                                  PA            57,800.00    10.900   0.000
    803562990        803562990     TINSLEY LILLIAN A                              FL            23,772.69    13.500   0.000
    803563048        803563048     CALCAGNI ERNEST                                NY           121,000.00    12.250   0.000
    803563089        803563089     BOSLEY JEREMY R                                MD            76,448.93    11.000   0.000
    803563840        803563840     KRYSAK JOSEPH C                                PA            16,000.00    11.750   0.000
    803563949        803563949     JOHNSON WILLIE                                 SC            52,453.00    11.900   0.000
    803564004        803564004     WATTS JOSEPH C                                 UT            64,800.00    12.990   0.000
    803564012        803564012     SAURIS ROSA                                    PA            24,640.00    12.850   0.000
    803564251        803564251     COX NETTIE REE                                 FL            30,500.00    10.800   0.000
    803564665        803564665     BELUE WAYMOND                                  SC            24,000.00    11.000   0.000
    803564707        803564707     AUMPAVA MALIWON                                NY            55,000.00    11.250   0.000
    803564988        803564988     MERKEL RICHARD A                               CO            80,000.00    11.750   0.000
    803565217        803565217     TURNER LON S                                   CO            45,000.00    13.250   0.000
    803565993        803565993     KRUK GLEN R                                    CO            54,000.00    11.750   0.000
    803566025        803566025     WARD PAUL M                                    LA            56,000.00    12.400   0.000
    803566371        803566371     POPLAR CALLIE M                                MI            54,400.00    10.000   0.000
    803567247        803567247     WALLS JANE                                     KY            17,200.00     9.750   0.000
    803567353        803567353     BECKHAM DONNA L                                CA            34,000.00    11.000   0.000
    803567890        803567890     PARKER FRANK J                                 CO            45,575.00    13.850   0.000
    803567999        803567999     ORZECHOWSKI DENIS L                            OH            18,750.00    12.250   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803552470       10.9     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803552637       84.7     6/7/00       7/7/00       0     00 00 00     015      F             0.00
    803553064       81.5     6/5/00       6/5/00       0     00 00 00     020      F             0.00
    803553189       73.4     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803553510       80.0    6/19/00       7/1/00       0     00 00 00     045      F             0.00
    803553577       85.6     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803554104       38.4    6/12/00      6/12/00       0     00 00 00     020      F             0.00
    803554146       70.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803554229       84.9    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803554773       90.0    6/13/00       7/1/00       0     00 00 00     020      F             0.00
    803554930       89.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803554989       33.0     6/6/00       7/1/00       0     00 00 00     045      F             0.00
    803555168       80.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803555192       75.9    6/19/00       7/1/00       0     00 00 00     045      F             0.00
    803555267       85.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803555358       73.9     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803555739       85.0    5/30/00       8/1/00       0     00 00 00     325      F             0.00
    803555747       78.4    6/13/00      6/13/00       0     00 00 00     025      F             0.00
    803556117       85.0     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803556216       51.9     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803556356       85.0    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803556372       60.2    6/15/00       6/3/00       0     00 00 00     030      F             0.00
    803556448       65.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803556497       39.5    6/16/00      5/24/00       0     00 00 00     020      F             0.00
    803556711       79.9     6/5/00       6/5/00       0     00 00 00     015      F             0.00
    803556737       80.0     6/6/00       8/6/00       0     00 00 00     325      F             0.00
    803556836       64.9    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803557024       80.0    5/30/00       6/1/00       0     00 00 00     025      F             0.00
    803557230       32.6    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803557586       65.9    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803557610       84.9     6/2/00       6/2/00       0     00 00 00     030      F             0.00
    803557636       81.3    6/15/00       6/1/00       0     00 00 00     020      F             0.00
    803557693       74.2     6/5/00       9/3/00       0     89 00 00     450      F         9,815.00
    803557776       85.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803557966       75.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803558220       74.2     6/7/00       7/1/00       0     00 00 00     015      F             0.00
    803558576       46.3     6/9/00       6/1/00       0     00 00 00     030      F             0.00
    803558923       75.0     6/6/00       6/6/00       0     00 00 00     025      F             0.00
    803559061       90.0    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803559186       80.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803559731       55.0     6/5/00       6/5/00       0     00 00 00     010      F             0.00
    803559756       84.9    5/26/00       6/1/00       0     00 00 00     030      F             0.00
    803560051       85.9     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803560135       69.9    5/31/00       7/1/00       0     00 00 00     020      F             0.00
    803560564       85.0    6/16/00       7/1/00       0     00 00 00     045      F             0.00
    803561141       85.0    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803561208       85.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803561836       83.0     6/5/00       6/1/00       0     00 00 00     020      F             0.00
    803561844       90.0     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803561927       85.0    6/14/00       6/1/00       0     00 00 00     015      F             0.00
    803561984       75.8     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803562008       69.5    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803562032       80.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803562230       42.1    6/13/00      6/13/00       0     00 00 00     328      F             0.00
    803562255       79.9     6/5/00       6/5/00       0     00 00 00     015      F             0.00
    803562263       75.0    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803562768       80.0     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803562982       85.0     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803562990       90.0    6/16/00      6/15/00       0     00 00 00     015      F             0.00
    803563048       62.9     6/2/00      5/17/00       0     00 00 00     020      F             0.00
    803563089       85.0    6/20/00      8/20/00       0     00 00 00     345      F             0.00
    803563840       90.0     6/7/00       6/7/00       0     00 00 00     010      F             0.00
    803563949       85.9     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803564004       84.0     6/8/00       6/1/00       0     00 00 00     045      F             0.00
    803564012       84.9    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803564251       46.9    6/19/00      6/19/00       0     00 00 00     010      F             0.00
    803564665       28.9     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803564707       89.8    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803564988       80.2    6/13/00       7/1/00       0     00 00 00     045      F             0.00
    803565217       69.2     6/6/00       7/1/00       0     00 00 00     015      F             0.00
    803565993       78.6    5/26/00       6/1/00       0     00 00 00     045      F             0.00
    803566025       80.0    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803566371       85.0    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803567247       80.1    6/15/00      6/15/00       0     00 00 00     015      F             0.00
    803567353       79.8    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803567890       84.4     6/6/00       7/1/00       0     00 00 00     045      F             0.00
    803567999       75.0    6/20/00      6/20/00       0     00 00 00     015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 10 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803568153        803568153     SELL LARRY S                                   WA            26,000.00    11.250   0.000
    803568427        803568427     LLERENA ELSA                                   FL           170,000.00    12.250   0.000
    803568500        803568500     IVAN JOHN                                      CA            31,750.00    13.800   0.000
    803569136        803569136     DANYLCZUK STEPHAN A                            FL            14,250.00    11.500   0.000
    803569243        803569243     RACHAN MICHAEL L                               IL            45,000.00    13.000   0.000
    803569425        803569425     JOHNSON-CROK BETTY                             MD            12,570.00    13.000   0.000
    803569714        803569714     CHILLIANIS WILLIAM G                           NY            39,500.00    12.525   0.000
    803569755        803569755     SHEPHARD JUANITA H                             OH            65,600.00    11.700   0.000
    803569888        803569888     SAUSSER WILLIAM R                              PA            28,500.00    10.750   0.000
    803569938        803569938     MALICK ANDREA B                                CT            35,000.00    11.250   0.000
    803570472        803570472     STROBHART BETTY                                MI            51,000.00    12.000   0.000
    803570696        803570696     BROWN VEOLA                                    FL            19,500.00    10.900   0.000
    803571439        803571439     IVEY EDWARD SCOTT                              FL            10,695.00    12.000   0.000
    803571520        803571520     LIGHTNER-LYO ELIZABETH A                       MI            45,500.00    10.900   0.000
    803571587        803571587     MOORE RICKEY G                                 IN            37,500.00    12.000   0.000
    803571611        803571611     THOMPSON PEARL                                 GA            46,000.00    12.000   0.000
    803571777        803571777     DZWONKOWSKI TROY M                             WI            81,000.00    11.500   0.000
    803571959        803571959     CARLIN STEVE W                                 IL            65,889.43    11.250   0.000
    803572353        803572353     FALK LYNN A                                    IN            51,000.00    12.100   0.000
    803572403        803572403     GARDNER JAMES                                  MS            67,150.00    12.400   0.000
    803572585        803572585     RIBBOT SALVADOR                                NY            36,671.00    12.450   0.000
    803572742        803572742     KLINGER NANCY                                  NJ            95,000.00    11.900   0.000
    803572759        803572759     PUCKITT STEVEN WAYNE                           TX            78,876.00    10.250   0.000
    803572767        803572767     BROWN ANTOINE L                                OH            46,750.00    12.850   0.000
    803572841        803572841     LALONDE LAWRENCE M                             MI            57,800.00    10.400   0.000
    803572866        803572866     TOKLE JESSICA L                                NY            29,000.00    12.350   0.000
    803573179        803573179     TRUGLIO ALEXANDER                              NJ           192,000.00    11.850   0.000
    803573419        803573419     HORSLEY BRENDA                                 IN            14,275.00    13.100   0.000
    803573435        803573435     JONES-HITT DEBORAH A                           OH            18,000.00    11.990   0.000
    803573534        803573534     BROWN DEBORAH S                                FL            34,800.00    13.100   0.000
    803573633        803573633     MCCARTHY PATRICIA                              NY           160,000.00     8.750   0.000
    803574383        803574383     NEBLOCK BRENT K                                WI            63,200.00    14.400   0.000
    803574730        803574730     HOUSTON KENNETH W                              IN            15,000.00    12.500   0.000
    803574839        803574839     HOPKINS JAMES D                                FL            12,450.70    10.400   0.000
    803574961        803574961     AARON MICHAEL L                                OR            32,550.00    12.500   0.000
    803575018        803575018     TRAN SON                                       TX            23,200.00    12.850   0.000
    803575059        803575059     MCGEE PATRICK                                  IL            18,000.00    12.250   0.000
    803575158        803575158     HASSELD WILLIAM T                              IN            65,000.00     9.875   0.000
    803575166        803575166     FREDIEU CLAYTON KURT                           LA            45,000.00    10.250   0.000
    803575257        803575257     HUMPHREY WILLIAM H                             WA            36,250.00    12.250   0.000
    803575349        803575349     CALDWELL ANTHONY K                             SC            33,150.00    13.900   0.000
    803575364        803575364     TOSELLA CINDY KAY                              FL            16,200.00    10.500   0.000
    803575604        803575604     RAMIREZ CLAUDIA                                CA            34,580.00    11.250   0.000
    803576032        803576032     EMBICK LYNN                                    PA            33,566.96     9.325   0.000
    803576370        803576370     WELCH VERNON                                   MI            57,600.00    12.650   0.000
    803576396        803576396     NOSAL ROBERT                                   MA            22,500.00    12.975   0.000
    803576578        803576578     UNGURIAN F ANTHONY                             PA            39,000.00    10.900   0.000
    803576610        803576610     WINDLESS SAMMY LEE                             VA            18,000.00    10.375   0.000
    803577188        803577188     SCHAFFER TIM                                   IN            56,000.00    11.375   0.000
    803577782        803577782     NAHODIL RICHARD F                              FL            18,708.00    11.400   0.000
    803578178        803578178     SCHWARTZ ALBERT J                              PA            75,592.00    11.500   0.000
    803578236        803578236     KITCHEN JOHN                                   AL            72,250.00    14.000   0.000
    803579135        803579135     MARCINKIEWIC DOROTHY                           IL           101,900.00    12.250   0.000
    803579184        803579184     NAJJAR MOHAMMED S                              SC            29,000.00    12.650   0.000
    803579440        803579440     CULETON THOMAS M                               NY            30,000.00    10.750   0.000
    803579523        803579523     BURCHETT VIRGINIA A                            VA            47,700.00     9.900   0.000
    803580208        803580208     THOMPSON RALPH A                               IN            68,000.00    13.000   0.000
    803580448        803580448     STEFANOVSKI VERICA                             IL            29,432.21    13.050   0.000
    803580661        803580661     THIELEN GAYNELLE H                             FL            28,000.00    10.025   0.000
    803580794        803580794     RHODEN JOSEPHINE                               FL            42,500.00    10.525   0.000
    803581032        803581032     MAAS CATHY A                                   FL            10,000.00    10.875   0.000
    803581115        803581115     MENGES WILLIAM A                               FL            59,500.00    11.375   0.000
    803581198        803581198     MURRELL RUTH ANN                               IN            14,500.00     9.625   0.000
    803581487        803581487     MORWAY CLINT E                                 VT           106,250.00    11.250   0.000
    803581545        803581545     ABRAHAM DELORES                                CT            64,000.00    10.250   0.000
    803581586        803581586     CRESPO CONSEULO                                PA            59,200.00     9.750   0.000
    803581628        803581628     SHEA MARTIN J                                  NY            29,000.00    12.250   0.000
    803581800        803581800     HEINBAUGH KEITH                                PA            84,000.00    10.900   0.000
    803582022        803582022     WILLOUGHBY JIM A                               IN            31,500.00    10.500   0.000
    803582030        803582030     CANNON EDWARD R                                SC            29,750.00    12.750   0.000
    803582055        803582055     VANDERPLUYM CORNELIUS J                        PA            47,250.00    10.900   0.000
    803582121        803582121     FENNELL TANYA MARIE                            NC            52,700.00    12.250   0.000
    803582444        803582444     RICHARDSON VALERIE D                           MD            14,100.00    11.750   0.000
    803582709        803582709     DEWITT HORACE                                  OK            24,631.21    13.925   0.000
    803582725        803582725     MILLER PETER J                                 FL            36,000.00    13.850   0.000
    803582881        803582881     ROBERTSON JERRY                                CO            25,000.00    11.500   0.000
    803582923        803582923     BROWN JAMES L                                  SC            73,474.29    13.750   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803568153       65.0    6/12/00       7/1/00       0     00 00 00     025      F             0.00
    803568427       85.0     6/6/00      5/24/00       0     00 00 00     045      F             0.00
    803568500       82.0    5/19/00       6/1/00       0     00 00 00     045      F             0.00
    803569136       90.0    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803569243       58.9     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803569425       89.9    6/15/00       6/1/00       0     00 00 00     045      F             0.00
    803569714       78.6    6/21/00       6/1/00       0     00 00 00     020      F             0.00
    803569755       80.0     6/9/00       6/1/00       0     00 00 00     045      F             0.00
    803569888       75.0    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803569938       89.4    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803570472       75.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803570696       57.3     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803571439       89.9     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803571520       65.0    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803571587       75.0     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803571611       89.8    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803571777       90.0    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803571959       89.9    5/30/00       7/1/00       0     00 00 00     015      F             0.00
    803572353       75.0    5/30/00       6/1/00       0     00 00 00     328      F             0.00
    803572403       85.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803572585       85.0     6/8/00      6/26/00       0     00 00 00     015      F             0.00
    803572742       25.8     6/5/00      5/24/00       0     00 00 00     020      F             0.00
    803572759       90.0    5/26/00       6/1/00       0     00 00 00     321      F             0.00
    803572767       85.0     6/8/00       6/8/00       0     00 00 00     030      F             0.00
    803572841       85.0    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803572866       79.9    5/30/00       6/1/00       0     00 00 00     015      F             0.00
    803573179       80.0    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803573419       85.1     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803573435       47.3    5/31/00       6/1/00       0     00 00 00     010      F             0.00
    803573534       85.1     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803573633       80.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803574383       80.0     6/9/00       6/5/00       0     00 00 00     045      F             0.00
    803574730       69.2     6/9/00       6/9/00       0     00 00 00     015      F             0.00
    803574839       21.5     6/5/00       7/5/00       0     00 00 00     030      F             0.00
    803574961       90.0    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803575018       80.0    5/25/00       6/1/00       0     00 00 00     030      F             0.00
    803575059       84.3     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803575158       49.2     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803575166       76.2     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803575257       89.9    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803575349       85.0    6/13/00       6/7/00       0     00 00 00     020      F             0.00
    803575364       77.2    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803575604       71.4    6/19/00       7/1/00       0     00 00 00     020      F             0.00
    803576032       65.8    5/31/00       8/1/00       0     00 00 00     325      F             0.00
    803576370       80.0    6/19/00       7/1/00       0     00 00 00     345      F             0.00
    803576396       78.5    6/16/00       6/1/00       0     00 00 00     015      F             0.00
    803576578       86.1    6/19/00      6/19/00       0     00 00 00     010      F             0.00
    803576610       60.0    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803577188       80.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803577782       84.9    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803578178       85.9     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803578236       85.0    6/15/00       6/1/00       0     00 00 00     030      F             0.00
    803579135       84.3     6/5/00       7/1/00       0     00 00 00     020      F             0.00
    803579184       67.4    6/12/00       6/1/00       0     00 00 00     045      F             0.00
    803579440       81.8    6/16/00       7/1/00       0     00 00 00     015      F             0.00
    803579523       90.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803580208       80.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803580448       85.9    5/31/00      6/24/00       0     00 00 00     015      F             0.00
    803580661       74.6    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803580794       72.6    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803581032       85.4    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803581115       83.8    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803581198       29.5    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803581487       85.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803581545       64.9    6/16/00      6/16/00       0     00 00 00     020      F             0.00
    803581586       80.0    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803581628       85.9     6/9/00       6/9/00       0     00 00 00     020      F             0.00
    803581800       75.0     6/9/00       6/9/00       0     00 00 00     045      F             0.00
    803582022       31.5    6/16/00      6/16/00       0     00 00 00     015      F             0.00
    803582030       85.0    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803582055       75.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803582121       85.0    5/26/00      5/26/00       0     00 00 00     030      F             0.00
    803582444       84.9     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803582709       75.0    5/24/00      6/18/00       0     00 00 00     010      F             0.00
    803582725       80.0    5/31/00       6/1/00       0     00 00 00     025      F             0.00
    803582881       58.5     6/5/00       7/1/00       0     00 00 00     015      F             0.00
    803582923       77.3    5/30/00      7/19/00       0     00 00 00     345      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 11 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803583301        803583301     MURESAN DAVID                                  WA            70,000.00    11.750   0.000
    803583350        803583350     PICKETT CARL F                                 CO            59,000.00    13.350   0.000
    803583426        803583426     LEAVITT RONALD LYNN                            CA            81,306.00    11.250   0.000
    803583541        803583541     MAURO FRANK T                                  NY            83,800.00    13.850   0.000
    803583723        803583723     JOHNSON WILLIAM A                              MD            93,138.00    14.400   0.000
    803583814        803583814     GUILIANO MICHAEL                               FL            31,500.00    14.250   0.000
    803584150        803584150     ANDERSON DENISE HODGE                          OH            52,291.76    12.000   0.000
    803584481        803584481     BONK ALFRED                                    PA            35,700.00    11.500   0.000
    803584911        803584911     LAUVER ALICE F                                 PA            59,969.87    12.150   0.000
    803585439        803585439     JEMISON ALDRICH                                MI            35,000.00    10.750   0.000
    803585538        803585538     STAJDUHAR JOHN R                               CO            33,132.00    14.000   0.000
    803585579        803585579     BYRD DANIEL C                                  MS            65,600.00    12.780   0.000
    803585702        803585702     LEACOX MAURY A                                 CO            21,560.00    12.000   0.000
    803586189        803586189     WATTS WILLIAM I                                IN            90,000.00    10.650   0.000
    803586601        803586601     PETTYJOHN H A                                  MO            12,886.41    12.000   0.000
    803586858        803586858     MONTGOMERY AUGUSTUS                            NJ           360,000.00    13.700   0.000
    803586957        803586957     SULLIVAN LARRY A                               CA            43,300.00    11.500   0.000
    803587260        803587260     KEENER KEVIN M                                 OH            93,500.00     9.650   0.000
    803587427        803587427     SCALAMONTI ANTHONY C                           PA            40,500.00    11.750   0.000
    803587518        803587518     QUINN TWASKIE                                  MS            56,100.00    12.250   0.000
    803587609        803587609     GRUEN STEVEN D                                 OH            66,000.00    11.250   0.000
    803587716        803587716     ROSSI ELENA                                    FL           160,000.00    13.600   0.000
    803587724        803587724     ZORNES MARY B                                  OH            38,972.37    10.750   0.000
    803587799        803587799     SCHULTZ WILLIAM T                              NY            46,700.00    12.875   0.000
    803588110        803588110     JONES DEBRA P                                  OH            46,200.00    11.750   0.000
    803588342        803588342     BELLAUS JOSEPH G                               NY            31,875.00    11.125   0.000
    803588409        803588409     MACKENZIE KAREN C                              FL            51,800.00    11.850   0.000
    803588698        803588698     HARPER KENNETH A                               PA           114,750.00    10.500   0.000
    803588805        803588805     WATSON TIMOTHY                                 TN            23,000.00    12.250   0.000
    803588854        803588854     BUSH THERESA M                                 FL            56,800.00    12.000   0.000
    803589191        803589191     TERRELL GWENDOLYN                              OH            30,000.00    11.750   0.000
    803589316        803589316     POUNDS PAUL E                                  IN            12,500.00    11.500   0.000
    803589381        803589381     DOTY JOHN D                                    MD            95,000.00    10.500   0.000
    803589456        803589456     BUTLER ROBIN L                                 CO            30,000.00    13.750   0.000
    803589472        803589472     HARDISTER KARA                                 IN            71,875.03    11.250   0.000
    803589480        803589480     ERICKSON JEFFREY R                             MN            30,000.00    11.250   0.000
    803589548        803589548     BABIARZ JOSEPH M                               CO            35,000.00    10.375   0.000
    803589654        803589654     NERI ENRIQUE                                   CO            11,500.00    11.125   0.000
    803589795        803589795     ARMON RICHARD A                                CA            55,748.87    12.990   0.000
    803589951        803589951     MAJSZAK GILBERT E                              FL            61,400.00    12.375   0.000
    803590538        803590538     NANCE ROBERT L                                 NY           169,000.00    10.900   0.000
    803590579        803590579     JOHNSON LOTTIE MASON                           VA            52,500.00     9.750   0.000
    803590983        803590983     GREEN LAWRENCE S                               MI            25,222.97    13.350   0.000
    803591049        803591049     CASELLE ACHILLE                                NJ            40,800.00    12.600   0.000
    803591163        803591163     WEST DAWN T                                    FL            31,550.00    12.500   0.000
    803591494        803591494     MCLEMORE KATHLEEN B                            GA           110,000.00     9.650   0.000
    803591502        803591502     THORNTON ROBERTA J                             FL            51,000.00     8.875   0.000
    803591866        803591866     GRAY LEWIS ARNITA LOUISE                       IN            35,000.00    10.500   0.000
    803592211        803592211     TORRANCE JERRY E                               FL            55,033.00    11.525   0.000
    803592328        803592328     WERNER AGNES H                                 MD            21,120.00    12.250   0.000
    803592336        803592336     AXELSON THOMAS M                               FL           107,790.00    13.100   0.000
    803592377        803592377     HARRIS RICHARD E                               NJ            38,000.00    14.000   0.000
    803592690        803592690     BUCHANAN EDDIE R                               KY            45,475.00    12.250   0.000
    803592708        803592708     BAUER LOUIS L                                  PA            37,700.00    12.250   0.000
    803592807        803592807     DICKSON ROGER                                  MD            36,000.00    10.250   0.000
    803592971        803592971     MEANS CECIL D                                  FL            27,000.00    11.150   0.000
    803593441        803593441     HOBBS DELPHINE LEE                             OH            68,000.00    12.400   0.000
    803593805        803593805     SIPPRELL STEPHEN T                             FL           140,000.00     7.900   0.000
    803594027        803594027     FOSTER ROBERT L                                PA           160,650.00    12.250   0.000
    803594258        803594258     JOHNSON CHARLES A JR                           GA            18,800.00    10.500   0.000
    803594274        803594274     OLDEN THOMAS M                                 MD           100,500.00    12.650   0.000
    803594357        803594357     LEE CHRISTOPHE M                               PA            32,000.00    12.750   0.000
    803594563        803594563     GERVAIS CHRISTOPHE                             NY            25,000.00    13.400   0.000
    803594787        803594787     STALEY ROB ROY                                 NC            14,750.00    12.500   0.000
    803595032        803595032     MARKERT DANIEL J                               PA            50,000.00    10.750   0.000
    803595149        803595149     MCKENNA SANDRA                                 CO            12,500.00     9.875   0.000
    803595297        803595297     ABEYTA CARLOS LOUIS                            CO            99,450.00    12.000   0.000
    803595305        803595305     PARKER ERICA N                                 FL            49,850.00    12.250   0.000
    803595636        803595636     MUSSARI ORESTEN N                              PA            19,400.00    10.875   0.000
    803595669        803595669     HUBBARD DEBRA                                  MO            24,000.00    12.750   0.000
    803596386        803596386     GRELLA SHIRLEY L                               CO            24,900.00    14.250   0.000
    803596519        803596519     BECERRA RUBEN                                  CA            33,100.00    11.350   0.000
    803596584        803596584     OLSON LYNN M                                   MN            25,000.00    12.325   0.000
    803596642        803596642     SOLLENBERGER GARY W                            IN           101,692.78    11.750   0.000
    803596816        803596816     GORESEN DOROTHY E                              NY           365,400.00    10.550   0.000
    803596915        803596915     GAEBELEIN MICHAEL R                            OH           101,700.00    11.000   0.000
    803596923        803596923     TOURVILLE JODY J                               MA            40,108.00    13.350   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803583301       84.8    6/12/00       7/1/00       0     00 00 00     045      F             0.00
    803583350       77.5     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803583426       90.0    6/15/00       7/1/00       0     00 00 00     045      F             0.00
    803583541       84.4    5/31/00      5/23/00       0     00 00 00     045      F             0.00
    803583723       80.9     6/7/00       6/6/00       0     00 00 00     045      F             0.00
    803583814       75.0    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803584150       75.0    5/25/00      7/25/00       0     00 00 00     325      F             0.00
    803584481       85.0    5/24/00      5/24/00       0     00 00 00     030      F             0.00
    803584911       79.4    5/31/00       8/1/00       0     00 00 00     345      F             0.00
    803585439       89.7    6/16/00      6/16/00       0     00 00 00     020      F             0.00
    803585538       74.9    6/19/00       7/1/00       0     00 00 00     020      F             0.00
    803585579       80.0    5/26/00       6/1/00       0     00 00 00     020      F             0.00
    803585702       84.9     6/7/00       7/1/00       0     00 00 00     045      F             0.00
    803586189       90.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803586601       87.8    5/23/00       8/1/00       0     00 00 00     410      F             0.00
    803586858       75.0    6/14/00       6/2/00       0     00 00 00     045      F             0.00
    803586957       84.6    6/16/00       7/1/00       0     00 00 00     015      F             0.00
    803587260       85.0     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803587427       84.6     6/7/00       6/7/00       0     00 00 00     010      F             0.00
    803587518       85.0     6/6/00       6/1/00       0     00 00 00     030      F             0.00
    803587609       79.0    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803587716       84.1     6/8/00       6/1/00       0     00 00 00     015      F             0.00
    803587724       63.9    6/13/00      8/13/00       0     00 00 00     345      F             0.00
    803587799       85.0     6/9/00       6/1/00       0     00 00 00     015      F             0.00
    803588110       70.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803588342       75.0     6/7/00       6/7/00       0     00 00 00     030      F             0.00
    803588409       64.9     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803588698       85.0    5/30/00       6/1/00       0     00 00 00     020      F             0.00
    803588805       57.5    5/30/00       6/1/00       0     00 00 00     010      F             0.00
    803588854       75.7     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803589191       49.3     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803589316       35.7    6/16/00      6/16/00       0     00 00 00     015      F             0.00
    803589381       80.5    6/16/00      6/14/00       0     00 00 00     015      F             0.00
    803589456       74.3    6/19/00       7/1/00       0     00 00 00     020      F             0.00
    803589472       80.0    5/26/00      7/26/00       0     00 00 00     325      F             0.00
    803589480       83.1    6/19/00      6/19/00       0     00 00 00     020      F             0.00
    803589548       45.8     6/9/00       7/1/00       0     00 00 00     045      F             0.00
    803589654       51.8    6/19/00       7/1/00       0     00 00 00     015      F             0.00
    803589795       80.0    5/31/00       7/1/00       0     00 00 00     020      F             0.00
    803589951       83.1    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803590538       84.5     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803590579       75.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803590983       83.3    6/20/00      6/27/00       0     00 00 00     010      F             0.00
    803591049       69.3    6/19/00       6/6/00       0     00 00 00     020      F             0.00
    803591163       84.9     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803591494       81.4    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803591502       67.1    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803591866       58.3     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803592211       85.9     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803592328       53.3    6/13/00      6/13/00       0     00 00 00     015      F             0.00
    803592336       80.9    6/20/00      6/14/00       0     00 00 00     045      F             0.00
    803592377       80.0     6/6/00       6/5/00       0     00 00 00     015      F             0.00
    803592690       85.0     6/2/00       6/2/00       0     00 00 00     015      F             0.00
    803592708       65.0    5/30/00       6/1/00       0     00 00 00     030      F             0.00
    803592807       80.0     6/1/00       6/1/00       0     00 00 00     030      F             0.00
    803592971       84.7     6/5/00       6/5/00       0     00 00 00     015      F             0.00
    803593441       79.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803593805       80.0     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803594027       85.0     6/8/00       6/8/00       0     00 00 00     045      F             0.00
    803594258       78.4    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803594274       64.8    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803594357       80.0    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803594563       89.9    6/21/00      5/23/00       0     00 00 00     015      F             0.00
    803594787       84.3    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803595032       81.6     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803595149       14.7     6/7/00       7/1/00       0     00 00 00     030      F             0.00
    803595297       85.0    6/19/00       7/1/00       0     00 00 00     030      F             0.00
    803595305       85.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803595636       76.5    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803595669       76.1    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803596386       80.0     6/7/00       7/1/00       0     00 00 00     045      F             0.00
    803596519       79.3     6/2/00       6/1/00       0     00 00 00     045      F             0.00
    803596584       22.7    6/15/00       6/2/00       0     00 00 00     015      F             0.00
    803596642       85.0    5/31/00       7/1/00       0     00 00 00     045      F             0.00
    803596816       85.9     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803596915       90.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803596923       89.9    6/16/00       6/1/00       0     00 00 00     020      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 12 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803597152        803597152     SELLERS STASON A                               PA            76,950.00    12.000   0.000
    803597947        803597947     BLACK PAUL S                                   FL            61,500.00     8.075   0.000
    803598101        803598101     SHARPE RONALD                                  MI            60,000.00    13.250   0.000
    803598184        803598184     HARRIS ESTELLA                                 WI            44,500.00     8.700   0.000
    803598226        803598226     OTWELL THOMAS LYNN                             LA            27,480.00    12.000   0.000
    803598424        803598424     MAJORS RICK A                                  IN            29,250.00    10.400   0.000
    803598481        803598481     ATKINSON BRENDA F                              SC            36,000.00    11.500   0.000
    803598549        803598549     MARCH TODD R                                   MI            67,150.00    14.250   0.000
    803599018        803599018     REED EMMA F                                    IN            42,950.00     9.500   0.000
    803599497        803599497     EITEL KENNY D                                  OH           170,000.00    12.850   0.000
    803599687        803599687     DAVIS ANNIE W                                  AL            37,800.00    12.000   0.000
    803599703        803599703     BARAJAS EDUARDO C                              CA            24,000.00    11.875   0.000
    803599778        803599778     WRIGHT RICHARD M                               IN            97,750.00    10.400   0.000
    803599919        803599919     MCCABE JOHN T                                  FL            17,734.00    10.775   0.000
    803600782        803600782     DASDORF DOUGLAS                                PA            48,000.00    12.250   0.000
    803600832        803600832     COOPER DOLORES ANN                             CO            43,500.00    11.750   0.000
    803600956        803600956     ROGERS SILAS                                   MI            34,500.00    12.500   0.000
    803600998        803600998     MCCANN ROBERT T                                RI           460,500.00    11.000   0.000
    803601434        803601434     DAUDIGAN PATRICK J                             FL            11,560.00    10.875   0.000
    803601442        803601442     KERBYSON SUE K                                 MI            32,700.00    13.400   0.000
    803601517        803601517     ADAMS HAROLD C                                 FL            37,500.00    12.725   0.000
    803601525        803601525     ALMENARES CARELIA                              FL            53,500.00     9.525   0.000
    803601616        803601616     SOBEK THADDEUS J                               PA           123,178.58     9.250   0.000
    803601657        803601657     MCROBIE HENRY L                                MD            93,000.00     8.625   0.000
    803601764        803601764     TUNACAO DIVINA                                 NY            43,160.98    11.000   0.000
    803601848        803601848     ROSS ROBIN A                                   PA           195,429.96     9.150   0.000
    803601962        803601962     LEE HENRIETTA                                  FL            64,600.00    11.750   0.000
    803602044        803602044     ANDRUS ROBERT L                                MI            64,800.00    11.250   0.000
    803602226        803602226     MCNALLY LISA A                                 PA            37,000.00    10.000   0.000
    803603182        803603182     WEIGHTMAN MARY FIRTH                           IN            20,000.00    13.000   0.000
    803603570        803603570     MULLEN STEPHEN J                               CO            62,900.00    12.000   0.000
    803603620        803603620     GUTTORMSON ERIC J                              CO            61,000.00    11.750   0.000
    803603810        803603810     WATSON MICHAEL                                 MI            76,500.00    13.600   0.000
    803603851        803603851     SHELDON CHERYL JEANNE                          PA            52,000.00     9.300   0.000
    803604057        803604057     OAKES GARY D                                   MD            72,000.00    12.150   0.000
    803604354        803604354     SIMPSON PATRICIA J                             OH            37,500.00    11.375   0.000
    803604388        803604388     BUTCHER CYNTHIA A                              OH            96,000.00    12.650   0.000
    803604495        803604495     MAIN DAWN                                      PA            68,000.00    11.900   0.000
    803604917        803604917     DELGADO MARIA FATIMA                           MA            25,000.00    14.700   0.000
    803604933        803604933     WILLIAMS THOMAS D                              FL           123,503.00    13.500   0.000
    803605625        803605625     CARTER D BRIAN                                 IL            45,000.00    11.850   0.000
    803605930        803605930     BARKER SHARON R                                KY            21,155.00    11.750   0.000
    803606219        803606219     SMITH SARAH                                    CT            25,000.00    11.075   0.000
    803606813        803606813     MACE MARVIN H                                  PA            54,400.00    11.850   0.000
    803606870        803606870     SHANNON LINDA S                                OR            96,530.71    12.500   0.000
    803606896        803606896     TRADER DENISE                                  WV            84,939.78    10.750   0.000
    803607126        803607126     MELENDEZ JOSEPH L                              OH            68,000.00    12.600   0.000
    803607159        803607159     DECKER WILLIAM S                               FL            16,000.00    11.625   0.000
    803607357        803607357     WILLIAMSON JAMES W                             MI            77,963.27    12.500   0.000
    803607753        803607753     PAWLOWSKI EDMUND S                             MA            50,000.00    12.100   0.000
    803607878        803607878     GIARDINA MICHAEL                               NY           134,000.00    11.400   0.000
    803608546        803608546     MOSS JAMES O                                   NC            33,600.00    12.250   0.000
    803608561        803608561     FILIATRAULT DAVID                              FL            22,800.00    11.750   0.000
    803608744        803608744     JUDD DAVID B                                   OR           165,000.00    11.250   0.000
    803609296        803609296     LAMPKIN JAMES M                                DC            71,250.00    12.250   0.000
    803609353        803609353     WHITE JAMES L                                  WA            91,000.00    12.850   0.000
    803609502        803609502     HOUGE DEBRA LEE                                ME           100,000.00    12.600   0.000
    803609601        803609601     FARDULIS LAUREN C                              CO           125,000.00    11.500   0.000
    803609692        803609692     DOTY DONALD D                                  CA           172,100.00    12.100   0.000
    803609718        803609718     KIRBY TIMOTHY                                  MT            65,000.00    11.625   0.000
    803610005        803610005     BROWN KAREN L                                  FL            76,000.00     9.450   0.000
    803610146        803610146     PERENICH GREGORY J                             FL            39,500.00    13.850   0.000
    803610708        803610708     MCFARLAND LINDA                                OK            45,050.00    11.250   0.000
    803610732        803610732     MARQUEZ ANTONIO WILFRED                        NM            51,815.49    11.250   0.000
    803610757        803610757     DYER ROBERT J                                  CA            55,957.00    12.900   0.000
    803610765        803610765     WILLIAMS RICK D                                AR            25,000.00    12.000   0.000
    803610880        803610880     HOLMAN MICHAEL E                               WA            24,993.18    11.500   0.000
    803611029        803611029     MONTAGUE JAMES                                 MI            27,300.00    15.550   0.000
    803611367        803611367     SERAFIN AUDREY A                               PA            65,000.00     9.800   0.000
    803612126        803612126     KEOWN DONNIE R                                 IL            22,689.00    13.350   0.000
    803612209        803612209     COCKE CURTIS E                                 VA            41,500.00    11.900   0.000
    803612225        803612225     DAUGHERTY DAVID W                              VA            68,000.00    11.400   0.000
    803612274        803612274     SMITH HUGH L                                   OH            43,000.00     9.500   0.000
    803612639        803612639     WALDRAFF DONALD                                NY            79,650.00    11.500   0.000
    803612878        803612878     RISSINGER JODI L                               PA            32,000.00    13.500   0.000
    803613488        803613488     NAHORY LOUIS J                                 PA            37,030.52    12.000   0.000
    803613603        803613603     FLOWERS FRANKLIN D                             FL            20,000.00    14.250   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803597152       90.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803597947       50.1    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803598101       75.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803598184       69.5    5/26/00      5/26/00       0     00 00 00     045      F             0.00
    803598226       90.0    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803598424       75.0    5/31/00       6/1/00       0     00 00 00     010      F             0.00
    803598481       88.0    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803598549       81.8    6/12/00       6/5/00       0     00 00 00     045      F             0.00
    803599018       76.3    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803599497       85.0    6/19/00      6/19/00       0     00 00 00     030      F             0.00
    803599687       90.0    5/31/00       6/1/00       0     00 00 00     025      F             0.00
    803599703       85.9    6/13/00       7/1/00       0     00 00 00     015      F             0.00
    803599778       84.2    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803599919       90.0    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803600782       80.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803600832       43.2     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803600956       75.0     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803600998       80.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803601434       83.5    6/16/00      6/16/00       0     00 00 00     010      F             0.00
    803601442       78.8    6/15/00      6/13/00       0     00 00 00     045      F             0.00
    803601517       82.3    6/13/00       6/1/00       0     00 00 00     045      F             0.00
    803601525       64.4    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803601616       80.0    6/12/00      7/12/00       0     00 00 00     020      F             0.00
    803601657       69.9    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803601764       75.5    5/25/00      6/25/00       0     00 00 00     338      F             0.00
    803601848       80.0    6/12/00      8/12/00       0     00 00 00     325      F             0.00
    803601962       85.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803602044       90.0    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803602226       79.3    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803603182       62.7    5/30/00       6/1/00       0     00 00 00     045      F             0.00
    803603570       89.7    6/13/00       7/1/00       0     00 00 00     020      F             0.00
    803603620       75.7    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803603810       85.0    6/20/00      6/20/00       0     00 00 00     030      F             0.00
    803603851       77.1     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803604057       84.7    6/14/00       6/1/00       0     00 00 00     045      F             0.00
    803604354       75.0     6/1/00       6/1/00       0     00 00 00     020      F             0.00
    803604388       76.1     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803604495       80.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803604917       84.5    6/16/00       6/3/00       0     00 00 00     045      F             0.00
    803604933       80.0    6/19/00       6/8/00       0     00 00 00     045      F             0.00
    803605625       75.6    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803605930       85.0     6/9/00       6/9/00       0     00 00 00     020      F             0.00
    803606219       17.0     6/6/00       6/5/00       0     00 00 00     020      F             0.00
    803606813       78.8    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803606870       92.0    5/30/00       8/4/00       0     79 00 00     405      F             0.00
    803606896       85.0     6/9/00       8/9/00       0     00 00 00     325      F             0.00
    803607126       85.0    5/26/00      5/26/00       0     00 00 00     045      F             0.00
    803607159       77.2     6/5/00       6/5/00       0     00 00 00     020      F             0.00
    803607357       89.2    5/30/00       8/4/00       0     79 00 00     405      F             0.00
    803607753       85.8    6/13/00       7/1/00       0     00 00 00     015      F             0.00
    803607878       60.9    6/12/00       6/5/00       0     00 00 00     045      F             0.00
    803608546       80.0     6/5/00       6/5/00       0     00 00 00     020      F             0.00
    803608561       84.3     6/1/00       6/1/00       0     00 00 00     015      F             0.00
    803608744       89.2    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803609296       75.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803609353       79.9     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803609502       74.8     6/6/00       6/6/00       0     00 00 00     020      F             0.00
    803609601       85.0    5/23/00       6/1/00       0     00 00 00     045      F             0.00
    803609692       77.1    6/20/00       6/1/00       0     00 00 00     045      F             0.00
    803609718       79.7    6/14/00       7/1/00       0     00 00 00     015      F             0.00
    803610005       80.0     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803610146       81.9    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803610708       85.0    6/19/00       7/1/00       0     00 00 00     045      F             0.00
    803610732       83.8    5/31/00       7/1/00       0     00 00 00     030      F             0.00
    803610757       89.9     6/8/00      6/10/00       0     00 00 00     020      F             0.00
    803610765       75.7     6/9/00       6/1/00       0     00 00 00     020      F             0.00
    803610880       88.6    6/12/00       9/1/00       0     00 00 00     345      F             0.00
    803611029       65.0     6/9/00       6/2/00       0     00 00 00     045      F             0.00
    803611367       48.1     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803612126       89.2    6/16/00       6/1/00       0     00 00 00     015      F             0.00
    803612209       83.0     6/7/00       6/7/00       0     00 00 00     025      F             0.00
    803612225       85.0    6/19/00      6/19/00       0     00 00 00     030      F             0.00
    803612274       66.1     6/6/00       6/6/00       0     00 00 00     030      F             0.00
    803612639       90.0     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803612878       77.3    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803613488       94.2    5/31/00       8/4/00       0     79 00 00     405      F             0.00
    803613603       80.6     6/7/00       6/7/00       0     00 00 00     010      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 13 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803613868        803613868     OEHLKE WAYNE M                                 MO            43,112.22    12.000   0.000
    803614569        803614569     TAPP WILLIAM A                                 KY            28,500.00    13.100   0.000
    803614601        803614601     FERNANDEZ TERESITA D                           FL            28,900.00    10.775   0.000
    803615079        803615079     SHORT JAMES A                                  WV            36,000.00    12.750   0.000
    803615350        803615350     BEDFORD RUBIE R                                MI            40,500.00    11.750   0.000
    803615566        803615566     CANDELARIA MARTA I                             OH            50,400.00    11.600   0.000
    803615715        803615715     HIGGINS DEBORAH T                              AL            28,147.00    13.150   0.000
    803615780        803615780     ARRINGTON BONNIE MAE                           OH            49,500.00     9.175   0.000
    803616713        803616713     WILSON HAROLD H                                MD           110,500.00     9.400   0.000
    803617463        803617463     NORMAN MYRIAM                                  FL            18,785.00    11.375   0.000
    803617471        803617471     DANIELS MICHAEL W                              FL            58,650.00    11.025   0.000
    803617547        803617547     MISCHLER CARL L                                IN            15,950.00    11.250   0.000
    803618164        803618164     ANDERSON KEVIN                                 MI            64,800.00    10.150   0.000
    803618552        803618552     PARKER DALE                                    TN            58,500.00     9.400   0.000
    803618594        803618594     AUBREY DANA CLUM                               FL            46,500.00    10.200   0.000
    803618677        803618677     FOSTER JOSEPH J                                FL            13,438.00    11.125   0.000
    803618701        803618701     KRAMER WILLIAM D                               PA            62,700.00     9.700   0.000
    803619055        803619055     GOOLSBY MYRTICE O                              GA            20,000.00    11.475   0.000
    803619634        803619634     LINDMAN CAROL                                  FL            25,000.00    11.000   0.000
    803619709        803619709     KOUGH RUSSELL W                                FL            62,000.00     8.575   0.000
    803619790        803619790     WASLOWICZ DAWN                                 FL            59,200.00    12.400   0.000
    803620459        803620459     TESTA LORETA                                   FL            42,900.00    11.750   0.000
    803620731        803620731     MCGOWAN DWAYNE                                 VA            55,250.00    11.750   0.000
    803620921        803620921     WILLIAMS CHARLES R                             MO           102,759.57    10.500   0.000
    803621044        803621044     BONNEY DAVID W                                 MI            54,445.27     9.500   0.000
    803621101        803621101     BROOKS HOWARD A                                PA            25,838.66     9.375   0.000
    803621200        803621200     DOBEL LISABETH C                               CO            19,887.00    12.000   0.000
    803621226        803621226     VITALE VICKI H                                 FL            14,288.00    12.750   0.000
    803621853        803621853     KING STELLA                                    GA            79,188.00    12.650   0.000
    803621903        803621903     KANIHO KALANI S                                CO            19,838.00    13.600   0.000
    803623453        803623453     DUSTIN MICHAEL                                 CT            50,000.00    11.250   0.000
    803623503        803623503     ALFORD BOBBY J                                 FL            28,000.00    11.900   0.000
    803623941        803623941     FOURNIER MARY N                                NY            35,000.00    11.750   0.000
    803624261        803624261     DOGUE MARCIA I                                 CO            42,800.00    12.000   0.000
    803624493        803624493     DEHART RUSSELL FRANK                           CO            37,000.00    11.500   0.000
    803625284        803625284     ADKINS MICHAEL E                               MI            39,000.00    14.700   0.000
    803625466        803625466     MANNO ANTHONY V                                NJ            44,059.00    12.850   0.000
    803626423        803626423     THIES JOSEPH A                                 MN            53,000.00    11.125   0.000
    803626480        803626480     RANDLE JACQUELINE                              TN            68,000.00    12.350   0.000
    803626589        803626589     MORROW RICHARD E                               FL            67,000.00    10.275   0.000
    803626670        803626670     GODFREY TAMMY L                                OH            25,000.00     9.875   0.000
    803627223        803627223     FOOCE VICKIE                                   FL            11,850.00    13.100   0.000
    803627363        803627363     RUTAN BEN W                                    AZ            82,700.00    11.000   0.000
    803627637        803627637     JUSTILIEN MORALES                              FL            61,330.89     8.875   0.000
    803627785        803627785     KORTH JAMES F                                  WI            40,000.00    12.750   0.000
    803627793        803627793     WILLIARD DANA                                  TN           122,825.00    12.850   0.000
    803628023        803628023     COTTRILL EDITH M                               OH            35,200.00     9.275   0.000
    803628072        803628072     BRADLEY JAMES                                  MI            18,000.00    11.875   0.000
    803628171        803628171     THORNTON JAY                                   TN           100,800.00    12.650   0.000
    803628643        803628643     BASILONE JOSEPH W                              FL            22,400.00    13.250   0.000
    803628999        803628999     AYRES RANDALL W                                CA            38,000.00    11.750   0.000
    803629203        803629203     MURPHY SHANNON D                               FL            19,000.00    12.250   0.000
    803629302        803629302     UNDERWOOD CHARLES E                            NY            24,753.00    11.250   0.000
    803629385        803629385     BROWN HENRIETTA                                IL            71,400.00    12.600   0.000
    803629435        803629435     SMITH RANDY G                                  CA            40,000.00    11.500   0.000
    803629484        803629484     MOWRY DELBERT E                                PA            60,824.89     9.250   0.000
    803629922        803629922     MAHAN WARREN F                                 AZ            50,000.00    12.000   0.000
    803629948        803629948     MINTER LEWIS                                   VA            12,000.00    10.875   0.000
    803630128        803630128     PARKER ROBERT L                                OH            72,772.65    13.250   0.000
    803630581        803630581     GUERRERO ELIAS M                               CA            40,000.00    11.500   0.000
    803630698        803630698     CORDANI JOSEPH D                               NY            79,665.00    10.650   0.000
    803630714        803630714     CREIGHTON DENNIS BRUCE                         MD            13,830.00    13.875   0.000
    803631225        803631225     GRADY CAROLYN J                                AZ            44,000.00    10.750   0.000
    803631795        803631795     SHAFER JOEL THOMAS                             PA            31,200.00    10.500   0.000
    803632371        803632371     TOMSIC MARK                                    SC            29,250.00    14.500   0.000
    803632470        803632470     LEBLANC BRYAN L                                ME            75,000.00    11.650   0.000
    803632561        803632561     DONAHUE THOMAS DANIEL                          NC           105,767.00    12.600   0.000
    803632769        803632769     VALKO VICTORIA LEAH                            MI           143,500.00     9.875   0.000
    803633007        803633007     ROCHE PAUL S                                   PA            95,300.00     9.400   0.000
    803633304        803633304     RAINS LAWRENCE G                               MI            25,000.00    11.500   0.000
    803633411        803633411     TAYLOR MARIE                                   PA            44,926.20     9.375   0.000
    803633577        803633577     ANDREW ANTHONY WAYNE                           MD           141,850.00     8.900   0.000
    803633734        803633734     WADYKA VIRGINIA H                              FL            49,500.00    11.250   0.000
    803634674        803634674     LYON PETER J                                   CT           152,051.58    14.250   0.000
    803634948        803634948     BEAVER KATHY D                                 NC            77,902.00     7.950   0.000
    803634971        803634971     O'CONNOR MARY ELLEN                            PA           122,956.30    10.650   0.000
    803634989        803634989     MOORE BARRY C                                  ID            29,600.00    12.600   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803613868       92.1    5/31/00       8/1/00       0     00 00 00     410      F             0.00
    803614569       81.0    6/12/00      6/12/00       0     00 00 00     020      F             0.00
    803614601       85.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803615079       80.0    6/20/00      5/26/00       0     00 00 00     045      F             0.00
    803615350       83.6     6/5/00       6/5/00       0     00 00 00     020      F             0.00
    803615566       80.0    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803615715       85.0     6/6/00       6/1/00       0     00 00 00     015      F             0.00
    803615780       55.0     6/6/00       6/6/00       0     00 00 00     045      F             0.00
    803616713       85.0     6/9/00       6/9/00       0     00 00 00     045      F             0.00
    803617463       90.0    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803617471       85.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
    803617547       84.8     6/5/00       6/5/00       0     00 00 00     020      F             0.00
    803618164       90.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803618552       90.0     6/7/00       6/7/00       0     00 00 00     020      F             0.00
    803618594       51.6     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803618677       90.0    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803618701       85.8     6/1/00       6/1/00       0     00 00 00     020      F             0.00
    803619055       58.8    6/20/00       6/3/00       0     00 00 00     015      F             0.00
    803619634       17.2     6/9/00       6/9/00       0     00 00 00     015      F             0.00
    803619709       60.7     6/9/00       6/9/00       0     00 00 00     020      F             0.00
    803619790       80.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803620459       84.9     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803620731       85.2    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803620921       89.7    5/31/00       8/4/00       0     79 00 00     405      F             0.00
    803621044       69.6    5/31/00      8/15/00       0     00 00 00     479      F             0.00
    803621101       99.6    5/31/00       8/4/00       0     79 00 00     477      F             0.00
    803621200       84.8    6/12/00       7/1/00       0     00 00 00     015      F             0.00
    803621226       75.9     6/9/00       6/9/00       0     00 00 00     015      F             0.00
    803621853       65.9     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803621903       84.9    6/12/00       7/1/00       0     00 00 00     020      F             0.00
    803623453       78.3     6/7/00       6/7/00       0     00 00 00     045      F             0.00
    803623503       80.0     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803623941       47.6    6/12/00      6/12/00       0     00 00 00     030      F             0.00
    803624261       89.9     6/7/00       7/1/00       0     00 00 00     020      F             0.00
    803624493       89.1    6/12/00       7/1/00       0     00 00 00     015      F             0.00
    803625284       83.9    6/16/00       6/5/00       0     00 00 00     020      F             0.00
    803625466       84.8    6/16/00       6/5/00       0     00 00 00     020      F             0.00
    803626423       79.7    5/31/00       6/1/00       0     00 00 00     015      F             0.00
    803626480       76.4    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803626589       83.7    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803626670       34.7    6/19/00      6/19/00       0     00 00 00     015      F             0.00
    803627223       84.8    5/31/00       6/1/00       0     00 00 00     020      F             0.00
    803627363       75.3    6/19/00       7/1/00       0     00 00 00     020      F             0.00
    803627637       81.8    6/13/00       9/1/00       0     76 00 00     430      F         5,776.00
    803627785       80.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803627793       85.0     6/2/00       6/2/00       0     00 00 00     030      F             0.00
    803628023       80.0    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803628072       75.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803628171       80.0     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803628643       65.8    6/19/00       7/1/00       0     00 00 00     030      F             0.00
    803628999       89.1    6/13/00       7/1/00       0     00 00 00     045      F             0.00
    803629203       63.3    6/16/00      6/16/00       0     00 00 00     010      F             0.00
    803629302       75.3     6/2/00       6/2/00       0     00 00 00     015      F             0.00
    803629385       85.0    6/13/00      6/13/00       0     00 00 00     045      F             0.00
    803629435       87.2     6/8/00       7/1/00       0     00 00 00     015      F             0.00
    803629484       78.7    6/12/00      8/12/00       0     00 00 00     325      F             0.00
    803629922       77.7     6/5/00       6/1/00       0     00 00 00     045      F             0.00
    803629948       63.1    6/12/00      6/12/00       0     00 00 00     010      F             0.00
    803630128       80.0     6/5/00       8/5/00       0     00 00 00     325      F             0.00
    803630581       86.0    6/15/00       7/1/00       0     00 00 00     020      F             0.00
    803630698       90.0    6/19/00      6/19/00       0     00 00 00     020      F             0.00
    803630714       85.6    6/13/00       6/1/00       0     00 00 00     045      F             0.00
    803631225       79.9    6/19/00       7/1/00       0     00 00 00     045      F             0.00
    803631795       89.8    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803632371       68.0    6/19/00      6/19/00       0     00 00 00     025      F             0.00
    803632470       75.0    6/19/00      6/25/00       0     00 00 00     328      F             0.00
    803632561       85.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803632769       70.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803633007       80.9     6/7/00       6/7/00       0     00 00 00     030      F             0.00
    803633304       66.9    6/12/00      6/12/00       0     00 00 00     020      F             0.00
    803633411       75.0    6/19/00      8/19/00       0     00 00 00     325      F             0.00
    803633577       85.9    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803633734       90.0    5/31/00       6/1/00       0     00 00 00     045      F             0.00
    803634674       69.1    5/31/00       8/4/00       0     79 00 00     405      F             0.00
    803634948       76.3    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803634971       85.0    5/31/00       8/1/00       0     00 00 00     325      F             0.00
    803634989       84.9    6/12/00       7/1/00       0     00 00 00     045      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 14 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803635556        803635556     DYESS GEORGE H                                 MS            47,250.00    14.250   0.000
    803636083        803636083     DAHMES RONALD M                                MN           123,600.00    11.750   0.000
    803636125        803636125     ALIU AGIM                                      CT            47,000.00    10.880   0.000
    803636349        803636349     ABBOTT GREG N                                  IN            24,000.00    12.250   0.000
    803636448        803636448     COOPER SWANEY L                                OH            49,500.00    10.625   0.000
    803636943        803636943     DISHMAN MICHAEL D                              IN           149,500.00    12.550   0.000
    803637065        803637065     UNDERWOOD CHARLES E                            NY            22,430.00    10.750   0.000
    803638360        803638360     DUNN MELVIN E                                  AR            22,100.00    12.250   0.000
    803638576        803638576     SELDON DONALD E                                MI            66,600.00    12.600   0.000
    803639400        803639400     PERRY LEVI                                     NC            33,500.00     9.900   0.000
    803639475        803639475     CLARK EDWARD                                   NY            32,000.00    13.625   0.000
    803640549        803640549     MORABITO J0HN A                                PA            47,555.00    11.400   0.000
    803641125        803641125     TAYLOR ANTHONY BRUCE                           SC            82,875.00    13.750   0.000
    803641240        803641240     SHEPPARD JAMES H                               VA            60,000.00     8.400   0.000
    803641349        803641349     PACANOWSKI LEWIS A                             NY            45,000.00    10.650   0.000
    803642065        803642065     BOOTH KRISTOPHER                               NY            28,500.00    12.250   0.000
    803643311        803643311     DEBAUN GARY L                                  IN            65,500.00    10.600   0.000
    803643733        803643733     BARLOW TONY M                                  GA           123,250.00    11.000   0.000
    803644566        803644566     JOHNSON LAWRENCE N                             FL            36,000.00    10.425   0.000
    803644798        803644798     BECK BRETT A                                   CO            66,900.00    14.750   0.000
    803644822        803644822     SIDDIQUI EHSAN A                               FL            22,364.00    11.150   0.000
    803644996        803644996     KROMAREK VINCENT L                             MT            28,500.00    11.750   0.000
    803645340        803645340     YASENCHAK JOHN                                 PA            67,067.57    10.650   0.000
    803645621        803645621     BITTEL JAMES F                                 PA            79,000.00     8.525   0.000
    803645720        803645720     JASPER DAVID C                                 GA            35,000.00    11.500   0.000
    803645944        803645944     GAGNON JANE                                    ME            63,300.00    11.250   0.000
    803647312        803647312     FALCONE VINCENT                                NY           216,000.00     8.750   0.000
    803647502        803647502     NUGENT THOMAS E                                OH            68,250.00    13.000   0.000
    803647874        803647874     HOWARD STEVE D                                 AR            79,200.00    13.850   0.000
    803649037        803649037     BALLARD ROSALIND D                             MI            24,300.00    13.500   0.000
    803649110        803649110     BAILEY CHERYL R                                FL            12,000.00    13.100   0.000
    803649565        803649565     JOHNS MICHAEL J                                MN            62,934.00    12.600   0.000
    803649805        803649805     FITZPATRICK BRIAN T                            MI            21,110.00    13.350   0.000
    803650878        803650878     SOBERAL MADELINE                               PA            31,500.00    11.500   0.000
    803650886        803650886     LOTITO RICHARD                                 NY            65,000.00     9.750   0.000
    803650936        803650936     STONE ANGELA M                                 ME            59,500.00    11.000   0.000
    803651116        803651116     JAMES EYVONNE D                                MD            38,875.00    11.250   0.000
    803651439        803651439     GLEASON DARRELL                                FL            25,000.00    10.875   0.000
    803651942        803651942     PEDERSON ANDREW J                              FL            18,000.00    11.000   0.000
    803652171        803652171     CHANEY MAY                                     CO            21,500.00    11.750   0.000
    803652312        803652312     ALBERT GERALDINE                               PA            45,000.00    10.500   0.000
    803653682        803653682     SAWCHUK RICHARD E                              FL            47,600.00    12.125   0.000
    803653724        803653724     GORDON FLORA GILBERT                           FL            44,000.00     8.900   0.000
    803654169        803654169     ROY NINON                                      FL            40,000.00    10.875   0.000
    803654185        803654185     CLARK JETHRO                                   FL            60,742.00    13.000   0.000
    803654250        803654250     THOMAS SHIRLEY                                 AL            31,025.00    12.600   0.000
    803654920        803654920     PIETRO CURTIS P                                MD           108,526.00     8.875   0.000
    803655000        803655000     WOJCIECHOWSK BERNARD ANTH                      VA            40,000.00    10.500   0.000
    803655125        803655125     BERANEK CHRISTINA L                            WI            80,000.00    12.750   0.000
    803655687        803655687     THOMAS DEBRA JEAN                              FL            48,400.00     9.750   0.000
    803655695        803655695     TEMPLETON ROGER ALLEN                          CO            22,500.00    11.000   0.000
    803655828        803655828     EFIRD LANCE LEE                                TX            72,990.00    10.000   0.000
    803656065        803656065     PRESSEY JIMMY                                  NY            58,000.00    11.250   0.000
    803656461        803656461     DIAKUN EUGENE                                  NY           192,000.00    10.500   0.000
    803656644        803656644     WILLIAMS BARBARA JEAN                          WA            31,800.00    14.250   0.000
    803656875        803656875     ROBINSON WILLIAM RUSSELL                       VA           128,985.00     9.900   0.000
    803657113        803657113     JONES JOHN W                                   FL           122,500.00     8.075   0.000
    803657345        803657345     DELFIN PACIFICO                                CA            87,000.00    10.750   0.000
    803658186        803658186     PEPPER REGINA LYNN                             DE            30,774.76    10.050   0.000
    803658723        803658723     MALLORY PATRICIA A                             OH            52,507.43    12.850   0.000
    803658921        803658921     PLANTE JAMES M                                 NY            36,550.00    12.250   0.000
    803659358        803659358     WYATT KENNETH D                                CO            93,500.00    12.750   0.000
    803659820        803659820     BEADLING BRUCE W                               OH            85,000.00     9.650   0.000
    803659945        803659945     BRADAC FRED                                    IL            53,700.00    12.750   0.000
    803662741        803662741     VORE JERRY                                     IN            33,250.00    11.750   0.000
    803663293        803663293     SOLAU MARC                                     FL            30,000.00    11.000   0.000
    803664499        803664499     RUTHERFORD BETTY JOE                           IN            43,710.00    11.250   0.000
    803665546        803665546     PORTER BRENDA                                  NY           145,700.00     9.275   0.000
    803665819        803665819     MAJOR ELLIOT DAVID                             FL            51,500.00    12.650   0.000
    803665884        803665884     AVGERINOS ANDREAS V                            OH           153,688.18    13.000   0.000
    803665991        803665991     MAYBERRY GRANT E                               MD            67,834.64    10.500   0.000
    803666676        803666676     COLLETTE EDWARD O                              SC            80,100.00    11.750   0.000
    803666833        803666833     DEBENEDICTIS VINCENT                           MD           223,574.00    10.150   0.000
    803666858        803666858     STONE PATRICK                                  SC            32,000.00    11.750   0.000
    803667336        803667336     THOMPSON JUANITA                               FL            23,000.00    11.150   0.000
    803667823        803667823     KENNEDY JACQUELINE                             SC            52,800.00    12.750   0.000
    803668151        803668151     ST JULIEN FLORENCE M                           FL            22,000.00    10.500   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803635556       75.0    6/19/00      6/19/00       0     00 00 00     015      F             0.00
    803636083       84.9    6/16/00      6/16/00       0     00 00 00     020      F             0.00
    803636125       73.7     6/8/00       6/9/00       0     00 00 00     020      F             0.00
    803636349       80.0    5/25/00      5/25/00       0     00 00 00     020      F             0.00
    803636448       77.3    6/20/00      6/20/00       0     00 00 00     030      F             0.00
    803636943       65.0     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803637065       85.0     6/7/00       6/7/00       0     00 00 00     015      F             0.00
    803638360       85.0    6/12/00       7/1/00       0     00 00 00     015      F             0.00
    803638576       90.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803639400       89.1     6/6/00       6/6/00       0     00 00 00     015      F             0.00
    803639475       84.6    6/14/00       6/5/00       0     00 00 00     015      F             0.00
    803640549       89.8    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803641125       65.0     6/7/00       6/7/00       0     00 00 00     045      F             0.00
    803641240       76.6     6/5/00       6/5/00       0     00 00 00     030      F             0.00
    803641349       75.0    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803642065       85.9    6/16/00      6/16/00       0     00 00 00     020      F             0.00
    803643311       59.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803643733       85.0     6/9/00       6/9/00       0     00 00 00     045      F             0.00
    803644566       89.7    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803644798       84.9     6/6/00       6/1/00       0     00 00 00     020      F             0.00
    803644822       90.0     6/5/00       6/5/00       0     00 00 00     010      F             0.00
    803644996       89.9    6/16/00       7/1/00       0     00 00 00     045      F             0.00
    803645340       85.0    6/16/00      7/16/00       0     00 00 00     045      F             0.00
    803645621       65.8    6/16/00      6/16/00       0     00 00 00     015      F             0.00
    803645720       86.9    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803645944       65.9     6/9/00       6/9/00       0     00 00 00     328      F             0.00
    803647312       80.0    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803647502       65.0     6/5/00       6/5/00       0     00 00 00     045      F             0.00
    803647874       90.0    6/14/00       6/6/00       0     00 00 00     030      F             0.00
    803649037       79.9    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803649110       81.9    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803649565       85.0    6/14/00       7/1/00       0     00 00 00     015      F             0.00
    803649805       90.0    5/31/00      6/13/00       0     00 00 00     020      F             0.00
    803650878       90.0     6/2/00       6/2/00       0     00 00 00     030      F             0.00
    803650886       69.9    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803650936       79.9    6/15/00      6/15/00       0     00 00 00     030      F             0.00
    803651116       79.8     6/6/00       6/6/00       0     00 00 00     020      F             0.00
    803651439       85.6    6/20/00      6/20/00       0     00 00 00     010      F             0.00
    803651942       83.6    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803652171       90.0    6/16/00       7/1/00       0     00 00 00     045      F             0.00
    803652312       85.0    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803653682       85.0    6/19/00      6/19/00       0     00 00 00     025      F             0.00
    803653724       68.7    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803654169       84.4    6/16/00      6/16/00       0     00 00 00     015      F             0.00
    803654185       80.9    6/13/00      6/13/00       0     00 00 00     030      F             0.00
    803654250       85.0    6/19/00      6/19/00       0     00 00 00     020      F             0.00
    803654920       80.9     6/1/00       6/1/00       0     00 00 00     045      F             0.00
    803655000       75.2     6/7/00       6/7/00       0     00 00 00     045      F             0.00
    803655125       79.2    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803655687       80.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803655695       39.5     6/7/00       7/1/00       0     00 00 00     015      F             0.00
    803655828       90.0    6/13/00       7/1/00       0     00 00 00     324      F             0.00
    803656065       84.9    6/12/00      6/12/00       0     00 00 00     020      F             0.00
    803656461       59.0    6/14/00      6/14/00       0     00 00 00     015      F             0.00
    803656644       80.0    6/19/00       7/1/00       0     00 00 00     045      F             0.00
    803656875       85.9    6/13/00      6/13/00       0     00 00 00     020      F             0.00
    803657113       70.0    6/15/00      6/15/00       0     00 00 00     020      F             0.00
    803657345       84.8     6/8/00       7/1/00       0     00 00 00     020      F             0.00
    803658186       73.0    6/12/00       6/9/00       0     00 00 00     015      F             0.00
    803658723       85.0    6/14/00      8/14/00       0     00 00 00     325      F             0.00
    803658921       81.2    6/21/00      6/21/00       0     00 00 00     030      F             0.00
    803659358       89.5    6/12/00       7/1/00       0     00 00 00     045      F             0.00
    803659820       57.0    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803659945       79.9    6/20/00      6/20/00       0     00 00 00     045      F             0.00
    803662741       84.3    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803663293       66.9    6/12/00      6/12/00       0     00 00 00     015      F             0.00
    803664499       90.0    6/15/00      6/15/00       0     00 00 00     015      F             0.00
    803665546       80.9     6/7/00       6/7/00       0     00 00 00     045      F             0.00
    803665819       60.5     6/9/00       6/9/00       0     00 00 00     030      F             0.00
    803665884       75.0    6/12/00      8/12/00       0     00 00 00     325      F             0.00
    803665991       90.0    6/19/00      8/19/00       0     00 00 00     325      F             0.00
    803666676       89.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
    803666833       85.9     6/8/00       6/8/00       0     00 00 00     045      F             0.00
    803666858       84.3    6/19/00      6/19/00       0     00 00 00     020      F             0.00
    803667336       57.5    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803667823       80.0    6/20/00      6/20/00       0     00 00 00     045      F             0.00
    803668151       33.8    6/14/00      6/14/00       0     00 00 00     015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 15 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
    803668342        803668342     PERRY HANK                                     AR            38,000.00    13.000   0.000
    803670587        803670587     LEVIS JEROME J                                 CO            98,124.00    13.500   0.000
    803672856        803672856     BLEDSOE MORRIS                                 MI            96,000.00    13.500   0.000
    803673334        803673334     BRICKEY JERRY R                                WV            62,000.00     9.750   0.000
    803673540        803673540     JONES STEVEN R                                 IN            26,567.00    13.500   0.000
    803673565        803673565     ADAMS RONALD G                                 GA           247,760.33     9.875   0.000
    803675164        803675164     BROOKS MARCIA M                                PA            48,000.00     9.875   0.000
    803676899        803676899     ISAKU MERGIM                                   CT           179,440.00    12.675   0.000
    803677897        803677897     GARRISON LORENE                                CO            32,500.00    11.125   0.000
    803678408        803678408     BARNES FRANCIS L                               MD           117,590.00     8.500   0.000
    803679760        803679760     KRAMER WILLIAM D                               PA            49,000.00     9.100   0.000
    803679877        803679877     ISHAK HADARA                                   GA            85,000.00    11.250   0.000
    803682491        803682491     O'KEEFE ELLEN                                  NY            50,000.00    11.750   0.000
    803688555        803688555     STEWART ROBERT E                               FL            71,685.35    11.000   0.000
    803690015        803690015     MCCALL CATHERINE DAVIS                         FL            32,700.00    13.150   0.000
    803691492        803691492     MITUNIEWICZ STANLEY                            FL            62,050.00    10.400   0.000
    803692797        803692797     INGRAM DOLORES A                               PA            39,650.00    12.900   0.000
    803694231        803694231     RICHARDSON ROLAND KEMP JR                      FL            38,000.00    10.875   0.000
    803694850        803694850     WILLIAMS DANIEL A                              MI           211,367.77    11.250   0.000
    803695931        803695931     HERRELL KIM R                                  OH            59,200.00    12.750   0.000
    803696350        803696350     SMITH WILLIAM                                  PA           108,000.00     9.100   0.000
    803701762        803701762     BUCZYNSKI DAVID P                              FL            30,000.00    13.250   0.000
    803702083        803702083     RIEDEL JOHN                                    MO            27,451.27    11.000   0.000
    803702349        803702349     ROSS JANICE M                                  MI           113,976.17    11.900   0.000
    803702513        803702513     PETRLIK MARK J                                 MD           172,000.00    10.000   0.000
    803706662        803706662     FITCH DEREK C                                  CO            80,289.00    11.750   0.000
    803709393        803709393     CAMPBELL KEVIN H                               MA            35,600.00    10.800   0.000
    803711365        803711365     LAFLER LAVERNE C                               NY            50,000.00    10.875   0.000
    803712744        803712744     TEIMOORI SIMIN                                 MD           162,500.00    10.650   0.000
    803713049        803713049     DIXON JAMES W                                  IN            15,190.00    11.750   0.000
    803715234        803715234     JOHNSON LOWERY E                               FL            52,000.00     7.800   0.000
    803717891        803717891     DRINKARD LOUISE B                              VA            50,000.00     8.500   0.000
   1000070274        1000070274    CAMPBELL CURTIS P JR                           WA           359,131.85     8.375   0.000
   1000070340        1000070340    BRUNSON JOE                                    GA            49,512.30    11.125   0.000
   1000070498        1000070498    HEGGIE PATRICIA ANN                            NC            59,659.95    11.375   0.000
   1000070639        1000070639    PETTY MELODY S                                 NC            62,744.56    10.990   0.000
   1000070894        1000070894    TIMBERLAKE MARILYN LOUISE                      OH            21,812.61    11.500   0.000
   1000071173        1000071173    PATRICK NANCY ANN                              MI            31,923.01    10.000   0.000
   1000071819        1000071819    WOODHALL ARLENE S                              FL            31,420.38    11.625   0.000
   1000072080        1000072080    HUMMEL ALICE                                   RI            91,889.33    10.500   0.000
   1000073005        1000073005    EISINGER ANNE W                                FL            55,804.81    10.375   0.000
   1000073310        1000073310    WHEELER SAMUEL                                 CT            63,861.78    10.575   0.000
   1000075257        1000075257    ADAMS RALPH V                                  CA            48,610.71     9.750   0.000
   1000075265        1000075265    SOTO LUCILA A                                  CA           224,437.56     8.625   0.000
   1000075273        1000075273    MCMILLAN JEFFERY L                             WA           139,530.94     8.990   0.000
   1000075281        1000075281    BAKKEN DUANE E                                 AZ            38,489.92     9.375   0.000
   1000075372        1000075372    ANDREWS HOUSTON L                              CA            78,400.34     9.625   0.000
   1000080836        1000080836    BUFFA ANNA                                     NY            39,404.31    11.500   0.000
   1000080976        1000080976    GREEN HAZEL                                    NY           118,505.79    10.990   0.000
   5100102846        5100102846    MANSEAU CURTIS S                               CT            61,751.52    10.750   0.000
   5100165769        5100165769    ROBINSON CHRISTOPHE J                          CT            66,165.45    11.400   0.000
   5100179240        5100179240    JULIAN GEORGE M                                MD            45,262.65    13.000   0.000
   5100202927        5100202927    MCDOUGALL CLAIR L                              AZ           258,346.93    12.500   0.000
   5100202935        5100202935    BABCOCK JAMES J                                MI            60,370.54    11.000   0.000
   5100202943        5100202943    LYNCH THOMAS J                                 CT           168,936.88     9.500   0.000
   5100202950        5100202950    YOUNG KEVIN R                                  MI            29,780.62    14.750   0.000
   5100202992        5100202992    HODGES BARBARA                                 PA            34,252.80    14.250   0.000
   5100203024        5100203024    OWENS DONALD L                                 TN            66,725.34    11.000   0.000
   5100203032        5100203032    DORSETT THOMAS A                               MI            38,964.42    11.000   0.000
   5100203040        5100203040    MAINO MARY V                                   MI            27,481.98    12.400   0.000
   5100203057        5100203057    PARKER CLAYTON                                 MI           106,068.11    14.500   0.000
   5100203073        5100203073    MOIX ERIC                                      AR            73,293.07    10.750   0.000
   5200060621        5200060621    STRZELECKI ROBERT E                            VA           195,121.83     9.875   0.000
   5200060670        5200060670    BRASFIELD BILLY T                              MS            97,966.12    14.250   0.000
   5200060712        5200060712    BLACKLEDGE WINFRED L                           FL            77,330.51     9.950   0.000
   5200060738        5200060738    BRUCE KEITH                                    PA            63,232.33    10.000   0.000
   5200060779        5200060779    CHAMBERLIN S PENNY                             TN           150,248.04    14.250   0.000
   5200060787        5200060787    KING DOREEN ANNIE                              CA            92,146.98    12.000   0.000
   5700304230        5700304230    KIRKLAND TIMOTHY A                             FL            52,950.01    12.250   0.000
   5700317281        5700317281    TAYLOR JAMES A                                 FL            23,055.26    11.750   0.000
   8000459084        8000459084    GRIGGS BOWMAN L                                CO            49,551.51     9.900   0.000
   8000590078        8000590078    CRAYTON SARAH MAXINE                           AL            29,700.00    12.750   0.000
   8000597164        8000597164    MONTES VICTOR                                  CA            20,933.14    12.760   0.000
   8000608896        8000608896    SONJU MICHAEL R                                ND            11,100.00    12.260   0.000
   8000632144        8000632144    HERNANDEZ MAYRA                                PA            15,926.68    12.760   0.000
   8000632391        8000632391    ROBINSON JESSIE REE                            MS            28,703.36    13.710   0.000
   8000640626        8000640626    JONES MARY ELIZABETH                           AL            15,100.00    13.450   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803668342       54.2    6/19/00      6/19/00       0     00 00 00     030      F             0.00
    803670587       69.9    6/19/00       7/1/00       0     00 00 00     045      F             0.00
    803672856       80.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803673334       72.9    6/12/00      6/12/00       0     00 00 00     045      F             0.00
    803673540       79.9     6/9/00       6/9/00       0     00 00 00     020      F             0.00
    803673565       74.0    6/16/00       9/3/00       0     79 00 00     477      F             0.00
    803675164       80.0    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803676899       69.9    6/16/00       6/7/00       0     00 00 00     045      F             0.00
    803677897       65.0    6/20/00       7/1/00       0     00 00 00     025      F             0.00
    803678408       69.9    6/19/00      6/19/00       0     00 00 00     030      F             0.00
    803679760       67.1     6/8/00       6/8/00       0     00 00 00     015      F             0.00
    803679877       77.7    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803682491       85.8    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803688555       90.0    6/19/00      8/19/00       0     00 00 00     325      F             0.00
    803690015       77.0    6/16/00      6/16/00       0     00 00 00     045      F             0.00
    803691492       85.0    6/16/00      6/16/00       0     00 00 00     030      F             0.00
    803692797       65.0    6/15/00      6/15/00       0     00 00 00     030      F             0.00
    803694231       52.0    6/20/00      6/20/00       0     00 00 00     025      F             0.00
    803694850       88.8    6/19/00       9/3/00       0     79 00 00     405      F             0.00
    803695931       80.0    6/19/00      6/19/00       0     00 00 00     015      F             0.00
    803696350       65.4    6/19/00      6/19/00       0     00 00 00     015      F             0.00
    803701762       62.5    6/19/00      6/19/00       0     00 00 00     015      F             0.00
    803702083       84.5    6/19/00       9/3/00       0     79 00 00     405      F             0.00
    803702349       72.3    6/19/00       9/3/00       0     79 00 00     405      F             0.00
    803702513       73.1    6/14/00      6/14/00       0     00 00 00     045      F             0.00
    803706662       89.9    6/19/00      6/19/00       0     00 00 00     045      F             0.00
    803709393       85.9    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803711365       75.8    6/14/00      6/14/00       0     00 00 00     020      F             0.00
    803712744       85.8    6/19/00      6/19/00       0     00 00 00     015      F             0.00
    803713049       85.5    6/20/00      6/20/00       0     00 00 00     020      F             0.00
    803715234       80.0    6/19/00      6/19/00       0     00 00 00     020      F             0.00
    803717891       78.1    6/19/00      6/19/00       0     00 00 00     020      F             0.00
   1000070274       60.0     3/3/00       5/1/00       0     00 00 00     030      F             0.00
   1000070340       80.0     3/3/00       5/1/00       0     00 00 00     045      F             0.00
   1000070498       72.0     3/3/00       6/1/00       0     00 00 00     030      F             0.00
   1000070639       85.0     3/3/00       5/1/00       0     00 00 00     030      F             0.00
   1000070894       55.0     3/3/00       5/1/00       0     00 00 00     015      F             0.00
   1000071173       51.6     3/3/00       6/1/00       0     00 00 00     045      F             0.00
   1000071819       85.0     3/3/00       5/1/00       0     00 00 00     030      F             0.00
   1000072080       80.0     3/3/00       5/1/00       0     65 00 00     045      F             0.00
   1000073005       80.0    3/29/00       5/1/00       0     00 00 00     030      F             0.00
   1000073310       80.0    3/29/00       6/1/00       0     78 00 00     045      F             0.00
   1000075257       75.0    5/15/00       6/1/00       0     00 00 00     045      F             0.00
   1000075265       84.6    5/15/00       6/1/00       0     00 00 00     030      F             0.00
   1000075273       70.0    5/15/00       6/1/00       0     00 00 00     030      F             0.00
   1000075281       65.0    5/15/00       7/1/00       0     00 00 00     030      F             0.00
   1000075372       73.3    5/15/00       6/1/00       0     00 00 00     015      F             0.00
   1000080836       77.6    4/15/00       5/1/00       0     00 00 00     020      F             0.00
   1000080976       70.0    4/15/00       5/1/00       0     00 00 00     030      F             0.00
   5100102846       58.5    5/31/00       8/1/00       0     00 00 00     410      F             0.00
   5100165769       82.5    5/30/00       8/4/00       0     79 00 00     405      F             0.00
   5100179240       87.1    5/30/00       8/4/00       0     79 00 00     405      F             0.00
   5100202927       88.3    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5100202935       76.4    5/30/00       8/4/00       0     79 00 00     405      F             0.00
   5100202943       56.7    5/31/00       8/4/00       0     79 00 00     477      F             0.00
   5100202950       82.3    5/30/00       8/1/00       0     00 00 00     410      F             0.00
   5100202992       93.9    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5100203024       77.7    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5100203032       83.5    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5100203040       92.1    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5100203057       86.2    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5100203073       46.5    5/31/00       8/4/00       0     79 00 00     405      F             0.00
   5200060621       55.8     6/7/00       9/1/00       0     00 00 00     479      F             0.00
   5200060670       66.6     6/7/00       9/1/00       0     00 00 00     410      F             0.00
   5200060712       78.9    6/12/00       9/1/00       0     76 00 00     479      F             0.00
   5200060738       89.5    6/14/00       9/1/00       0     89 00 00     430      F         6,420.00
   5200060779       66.8    6/16/00       9/1/00       0     00 00 00     410      F             0.00
   5200060787       73.7    6/19/00       9/1/00       0     89 00 00     430      F         5,077.00
   5700304230       79.6     6/7/00       9/3/00       0     89 00 00     450      F         3,556.00
   5700317281       38.5    5/30/00       8/4/00       0     89 00 00     450      F         1,589.00
   8000459084       72.5    1/31/00       5/1/00       0     00 00 00     010      F             0.00
   8000590078       84.8    5/31/00       6/1/00       0     00 00 00     020      F             0.00
   8000597164       87.1    5/31/00       7/1/00       0     00 00 00     030      F             0.00
   8000608896       85.7    5/31/00       6/1/00       0     00 00 00     025      F             0.00
   8000632144       72.7    5/31/00       7/1/00       0     00 00 00     030      F             0.00
   8000632391       80.8     6/9/00       8/9/00       0     00 00 00     325      F             0.00
   8000640626       65.6    5/31/00       6/1/00       0     00 00 00     015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 16 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2
<CAPTION>

      Orig             LSAMS                                                                     Current      Note
     Account          Accounts     Name                                         State           Principal     Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>          <C>           <C>      <C>
   8000641814        8000641814    BARROSO MARISELA D                             CA            22,000.00    12.260   0.000
   8000644206        8000644206    TERRY DAVID R                                  OK            61,953.31    10.490   0.000
   8000657844        8000657844    VELASCO GABRIEL                                IL           144,500.00    11.110   0.000
   8000658909        8000658909    COROB PAMELA M                                 PA            24,000.00    12.750   0.000
   8000660913        8000660913    COOPER THOMAS R                                AL            48,483.36    13.960   0.000
   8000666472        8000666472    CHISHOLM SHERON E                              MI            17,000.00    13.950   0.000
   8000671258        8000671258    ROTHERY WILLIAM F                              PA            97,407.85     9.500   0.000
   8000679087        8000679087    FLORES SHERRY L                                CO            76,956.79    11.710   0.000
   8000679392        8000679392    PIZANO IGNACIO I                               CA           125,905.54    10.510   0.000
   8000681505        8000681505    VON STOCKHAU WALTER E                          CA            17,100.00    12.710   0.000
   8000685431        8000685431    BALDERRAMA MANUELA                             AZ             9,147.36    12.260   0.000
   8000686678        8000686678    DAVIS GRETCHEN M J                             OK            23,300.00    13.410   0.000
   8000687395        8000687395    FISHER FRED                                    NY           234,751.76    10.960   0.000
   8000687932        8000687932    TATAR JOHN                                     MI            69,441.38     9.990   0.000
   8000688567        8000688567    BERRY NATHAN                                   LA            47,200.00    11.860   0.000
   8000688716        8000688716    JONES KEVIN W                                  MO            26,700.00    10.910   0.000
   8000689847        8000689847    ROSADO GLADYS                                  OH            10,714.60    11.010   0.000
   8000690910        8000690910    STINSON MAURICE                                AL            68,740.86    13.710   0.000
   8000691934        8000691934    FRAZIER DOYLE RAY                              TX            60,000.00    12.100   0.000
   8000693393        8000693393    VALCIN CHARLES                                 TX            57,592.80    11.460   0.000
   8000693708        8000693708    LISZAK JANICE                                  NJ            33,874.04    12.710   0.000
   8000694326        8000694326    RAMIREZ ADRIAN R                               TX           107,194.50     9.240   0.000
   8000694474        8000694474    CLARK JOHN ROBERT                              TX           155,980.00    11.210   0.000
   8000695836        8000695836    MAHONEY JOHN J                                 NY           124,449.39    12.960   0.000
   8000697337        8000697337    BROWN RALPH                                    PA            35,981.73    12.110   0.000
   8000698962        8000698962    MEJIAS ERNESTO                                 MA            40,900.00    11.650   0.000
   8000700701        8000700701    DELGADO WILSON M                               VA            21,412.00    12.260   0.000
   8000700883        8000700883    BRADLEY MAMIE                                  AL            56,592.40    12.700   0.000
   8000703929        8000703929    WHEELER KATHY D                                OH            62,445.29     9.840   0.000
   8000704216        8000704216    ISAAC JANICE                                   CA            46,513.58    12.460   0.000
   8000704380        8000704380    MORALES FRANCISCO                              PA            30,883.77    10.860   0.000
   8000705783        8000705783    ACOSTA CESAR                                   CA            24,691.97    13.710   0.000
   8000706500        8000706500    CORDERO ANTHONY                                NJ           148,407.83    11.300   0.000
   8000706526        8000706526    WETMORE STEPHEN B                              IL            47,000.00    11.760   0.000
   8000707508        8000707508    CRAWFORD MICHAEL G                             IL            59,160.32    14.100   0.000
   8000708795        8000708795    PARISI JOSEPH C                                NJ            34,953.92    10.610   0.000
   8000709991        8000709991    STANLEY ILIANA M                               FL            19,700.00    12.860   0.000
   8000710866        8000710866    FAULK KATHERINE W                              AL            84,875.03     9.996   0.000
   8000711617        8000711617    CLENDENNIN TIMOTHY E JR                        MI            65,449.97    13.460   0.000
   8000712565        8000712565    DORTCH ERIC                                    IL            11,571.13    11.860   0.000
   8000712821        8000712821    MOORE MICHAEL BOYD                             NC            29,000.00    13.460   0.000
   8000714983        8000714983    WARNER KENNETH                                 PA            38,000.00    13.710   0.000
   8000716616        8000716616    WILSON JULIE A                                 MI            24,800.00    10.360   0.000
   8000717028        8000717028    HICKS TEHERAN J                                AL            36,400.00    14.740   0.000
   8000717762        8000717762    REID STANLEY                                   MD            32,336.92    10.190   0.000
   8000719222        8000719222    LANZA JOHN J                                   FL            18,800.00    12.260   0.000
   8000720543        8000720543    ANDREWS JOHN MARTIN                            VA            28,000.00    11.610   0.000
   8000721459        8000721459    BLACK JULIUS                                   TX            25,000.00    12.260   0.000
   8000721749        8000721749    ALEJO VINCENT                                  AZ            70,358.85    13.960   0.000
   8000721830        8000721830    MILLER PRINCE L                                FL            18,200.00    14.210   0.000
   8000722580        8000722580    BELLE CLARA                                    NY           135,000.00     9.980   0.000
   8000723786        8000723786    GONZALEZ CARLOS                                TX            54,393.00    12.500   0.000
   8000724271        8000724271    ARMSTRONG ROBERT A                             WV            30,300.00    13.850   0.000
   8000725245        8000725245    CARRILLO NARCISO                               CA            27,200.00    11.360   0.000
   8000725534        8000725534    TOWERS CATHERINE A                             CA            24,975.01     9.250   0.000
   8000727258        8000727258    HARDING CHARLES EUGENE II                      TX            57,192.00    12.460   0.000
   8000727621        8000727621    PIETRAK DOUGLAS                                NY            80,452.66    11.520   0.000
   8000727886        8000727886    BUSEY FRED H                                   AR            11,600.00    13.460   0.000
   8000729122        8000729122    AMOROSO LARUE A                                PA            84,940.63    10.810   0.000
   8000729296        8000729296    FRANCZYK EDWARD J                              IL            44,966.24    13.550   0.000
   8000730096        8000730096    SMITH WAYNE A                                  PA            16,094.62    14.250   0.000
   8000730435        8000730435    HERNANDEZ YVONNE                               TX           127,984.00     9.740   0.000
   8000731391        8000731391    GIBSON HERBERT                                 TX            33,595.00    13.460   0.000
   8000732225        8000732225    CHICK DONNA LEE                                NH            30,871.52    12.510   0.000
   8000733314        8000733314    RAMSEY PAT E                                   VA            36,600.00    11.860   0.000
   8000734031        8000734031    PRICE JASON D                                  IL           140,278.10     9.875   0.000
   8000734791        8000734791    MATFIELD RAVALON                               TX           168,778.90    13.000   0.000
   8000739220        8000739220    MOORE MILDRED                                  KY            46,000.00     9.610   0.000
   8000739386        8000739386    CLAUNCH CARLA RAE                              IN            58,400.00    11.260   0.000
   8000744774        8000744774    ERVIN WILLIAM H                                PA            56,427.63    10.760   0.000
   8000746258        8000746258    RIVERA JUSTINO A                               NJ           273,240.00     9.000   0.000
   8000747876        8000747876    GUZMAN ALFONSO                                 PA            26,895.27    10.140   0.000
   8000751852        8000751852    MULLEN THOMAS J                                IL            45,000.00    10.990   0.000
   8000751886        8000751886    EXANTUS JEANNE                                 NY           204,778.64     8.900   0.000
   8000757578        8000757578    SEYMOUR DONALD R                               AL            63,000.00    10.240   0.000
   8000762230        8000762230    SHARP CLEVE J                                  TX            47,866.65     9.500   0.000
----------------------------------------------------------------------------------------------------------
Loans in Servicing tagged for sale                                              1,228       74,844,109.66


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
   8000641814       68.0    5/30/00       6/1/00       0     00 00 00     015      F             0.00
   8000644206       76.5    6/19/00      8/19/00       0     00 00 00     325      F             0.00
   8000657844       85.0    6/14/00      6/14/00       0     00 00 00     030      F             0.00
   8000658909       75.0    5/30/00       6/1/00       0     00 00 00     010      F             0.00
   8000660913       80.8    6/14/00      8/14/00       0     00 00 00     325      F             0.00
   8000666472       90.0    6/14/00      6/14/00       0     00 00 00     010      F             0.00
   8000671258       81.2    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000679087       66.3    5/30/00       8/1/00       0     00 00 00     325      F             0.00
   8000679392       90.0    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000681505       73.3    5/30/00       6/1/00       0     00 00 00     010      F             0.00
   8000685431       89.9    6/19/00      6/19/00       0     00 00 00     010      F             0.00
   8000686678       89.9    5/31/00       6/1/00       0     00 00 00     025      F             0.00
   8000687395       72.6     6/7/00       7/7/00       0     00 00 00     030      F             0.00
   8000687932       80.8    5/23/00      7/23/00       0     00 00 00     325      F             0.00
   8000688567       85.8    6/13/00      6/13/00       0     00 00 00     030      F             0.00
   8000688716       80.9    5/31/00       6/1/00       0     00 00 00     030      F             0.00
   8000689847       90.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
   8000690910       80.9     6/1/00       8/1/00       0     00 00 00     325      F             0.00
   8000691934       75.0    6/13/00      6/13/00       0     00 00 00     030      F             0.00
   8000693393       79.9    5/31/00       6/1/00       0     00 00 00     030      F             0.00
   8000693708       65.7     6/7/00       8/7/00       0     00 00 00     325      F             0.00
   8000694326       79.9    5/30/00       6/1/00       0     00 00 00     030      F             0.00
   8000694474       79.9    5/30/00       6/1/00       0     00 00 00     030      F             0.00
   8000695836       85.8    6/16/00      8/16/00       0     00 00 00     325      F             0.00
   8000697337       85.7    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000698962       90.0    5/30/00       6/1/00       0     00 00 00     015      F             0.00
   8000700701       87.1    6/12/00      6/12/00       0     00 00 00     030      F             0.00
   8000700883       85.9    6/12/00      8/12/00       0     00 00 00     325      F             0.00
   8000703929       85.0     6/1/00       8/1/00       0     00 00 00     325      F             0.00
   8000704216       72.2    6/12/00      8/12/00       0     00 00 00     325      F             0.00
   8000704380       88.5    5/26/00      6/26/00       0     00 00 00     025      F             0.00
   8000705783       80.0    5/30/00       7/1/00       0     00 00 00     025      F             0.00
   8000706500       90.0    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000706526       80.4    6/14/00      6/14/00       0     00 00 00     025      F             0.00
   8000707508       75.8    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000708795       32.4    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000709991       85.8    5/30/00       6/1/00       0     00 00 00     010      F             0.00
   8000710866       85.0     6/7/00       8/7/00       0     00 00 00     325      F             0.00
   8000711617       80.8    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000712565       84.9    5/24/00      6/24/00       0     00 00 00     015      F             0.00
   8000712821       72.5     6/5/00       6/5/00       0     00 00 00     025      F             0.00
   8000714983       85.7     6/6/00       6/6/00       0     00 00 00     020      F             0.00
   8000716616       66.4    6/12/00      6/12/00       0     00 00 00     025      F             0.00
   8000717028       65.0    6/14/00      6/14/00       0     00 00 00     025      F             0.00
   8000717762       52.5     6/1/00       8/1/00       0     00 00 00     325      F             0.00
   8000719222       88.8    5/31/00       6/1/00       0     00 00 00     015      F             0.00
   8000720543       80.7     6/7/00       6/7/00       0     00 00 00     025      F             0.00
   8000721459       53.1    5/31/00       6/1/00       0     00 00 00     010      F             0.00
   8000721749       80.9    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000721830       75.0    5/26/00      5/26/00       0     00 00 00     010      F             0.00
   8000722580       72.9    5/31/00       6/1/00       0     00 00 00     030      F             0.00
   8000723786       79.9    5/30/00       6/1/00       0     00 00 00     025      F             0.00
   8000724271       75.7    6/13/00      6/13/00       0     00 00 00     015      F             0.00
   8000725245       87.0    5/31/00       6/1/00       0     00 00 00     030      F             0.00
   8000725534       13.1    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000727258       79.9    6/14/00      6/14/00       0     00 00 00     015      F             0.00
   8000727621       77.4    5/30/00       8/1/00       0     00 00 00     325      F             0.00
   8000727886       80.8    6/13/00      6/13/00       0     00 00 00     015      F             0.00
   8000729122       80.1    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000729296       89.9    6/15/00      8/15/00       0     00 00 00     325      F             0.00
   8000730096       74.8    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000730435       79.9    6/19/00      6/19/00       0     00 00 00     030      F             0.00
   8000731391       79.9    5/31/00       6/1/00       0     00 00 00     020      F             0.00
   8000732225       89.9    6/19/00      8/19/00       0     00 00 00     325      F             0.00
   8000733314       89.9    5/31/00       6/1/00       0     00 00 00     025      F             0.00
   8000734031       90.0     6/8/00       8/8/00       0     00 00 00     325      F             0.00
   8000734791       79.9    5/31/00       6/1/00       0     00 00 00     030      F             0.00
   8000739220       83.6    6/13/00      6/13/00       0     00 00 00     025      F             0.00
   8000739386       87.1    6/19/00      6/19/00       0     00 00 00     025      F             0.00
   8000744774       89.6    5/30/00       8/1/00       0     00 00 00     325      F             0.00
   8000746258       75.9    5/31/00       6/1/00       0     00 00 00     328      F             0.00
   8000747876       90.0     6/1/00       7/1/00       0     00 00 00     030      F             0.00
   8000751852       85.7    6/12/00      6/12/00       0     00 00 00     020      F             0.00
   8000751886       72.9    5/31/00       8/1/00       0     00 00 00     325      F             0.00
   8000757578       74.1     6/6/00       6/6/00       0     00 00 00     030      F             0.00
   8000762230       82.7    6/16/00      8/16/00       0     00 00 00     325      F             0.00
---------------------------------------                                                 -------------
Loans in Servicing tagged for sale                                                          32,233.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 17 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
                  Total                                                                    267,605,633.82
                  Initial Pool                                                             161,461,730.42
                                                                                           --------------
                  Needed in sub transfers                                                  106,143,903.40
                                                                                            31,299,793.74     short

   1000073021        1000073021    BUTLER WILLIAM J                               FL            49,836.96     9.875   0.000
    803414648        803414648     VERA CARACE                                    NJ            25,971.51    13.400   0.000
    803366319        803366319     GARCIA MIGUEL                                  NJ            27,987.38    12.750   0.000
    802816876        802816876     GOMEZ JULIO                                    CA            39,933.01    13.200   0.000
    802479790        802479790     GARRIS MICHAEL                                 NC            61,975.94    13.750   0.000
    802845735        802845735     MARSHALL RODGER GLEN                           UT            21,190.00    12.800   0.000
    803142421        803142421     SAMUEL RICHARD KEVIN                           CO            37,644.70    10.600   0.000
    803050392        803050392     SCOTT JOHN JAMES                               CA            52,395.89    14.200   0.000
    803243419        803243419     SHIRAZI LINDA L                                OR            52,500.00    12.250   0.000
    803060938        803060938     WINKELMANN TINA L                              CT            60,000.00    11.900   0.000
    803240985        803240985     HOLCER PATRICK W                               FL            81,900.00    13.750   0.000
    803096999        803096999     DAY DAVID J                                    NY           117,900.00    11.900   0.000
    803272525        803272525     JOHNSON FONDA KAYE                             OH            44,200.00    12.600   0.000
    803599760        803599760     HO BECKY WAI                                   MA            50,000.00    10.750   0.000
    803583228        803583228     ERICKSON PAUL                                  CO           130,250.00    12.350   0.000
    803638477        803638477     CLARK JOHN C                                   WA            20,000.00    12.750   0.000
    803634492        803634492     WATSON TOMASITA                                CO            21,240.00    14.500   0.000
    803522671        803522671     EMERSON JANICE L                               CO            39,986.51    14.150   0.000
    803724491        803724491     PARKER GENE E                                  VA            80,640.00    11.000   0.000
    803589233        803589233     TERRY ETHEL M                                  WA            83,705.21    10.150   0.000
    803522929        803522929     SHARP DEBORAH D                                UT            14,300.00    15.400   0.000
    803658418        803658418     MYERS EDWIN M                                  PA            14,870.00    13.100   0.000
    803609783        803609783     SLAUGHTER LINDELL G                            NY            16,000.00    10.150   0.000
    803685221        803685221     FRIOLI JOHN F                                  FL            22,000.00    12.500   0.000
    803658855        803658855     BECCLES ANGELA                                 MD            22,470.00    14.625   0.000
    803580026        803580026     GEORGE ANDREW                                  PA            22,750.00    10.500   0.000
    803613702        803613702     FERRANTE ALDO                                  NY            26,000.00    12.000   0.000
    803630623        803630623     MCGUIN JERRY N                                 CO            27,500.00    13.400   0.000
    803725548        803725548     CREWS MARCUS B                                 VA            28,000.00    10.250   0.000
    803375260        803375260     COOPER DELORES                                 PA            28,600.00    14.000   0.000
    803620947        803620947     GOOD CHRIS                                     IN            32,800.00    11.375   0.000
    803624394        803624394     BEAUCHAMP LEO J                                CO            33,500.00    12.250   0.000
    803699719        803699719     GEMBERLING GARY A                              PA            34,000.00    10.625   0.000
    803592732        803592732     LAMARK PHYLLIS                                 PA            35,200.00    12.100   0.000
    803528348        803528348     SMITH SONJA                                    NC            36,000.00    12.750   0.000
    803647379        803647379     PALMER RANAE GOURLEY                           UT            36,800.00    11.000   0.000
    803622943        803622943     FELDMAN BRIAN I                                NJ            41,600.00    12.350   0.000
    803639202        803639202     MORSE RENEE                                    FL            44,750.00    15.200   0.000
    802038307        802038307     OPPERUD BEVERLY                                CO            45,792.11    13.400   0.000
    803385822        803385822     HOLMES JANICE L                                NY            46,200.00    13.400   0.000
    803549963        803549963     PIERRE WAYNE                                   NY            48,500.00    11.000   0.000
    803455831        803455831     LAFFERTY KEITH B                               CO            49,988.57    13.000   0.000
    803079367        803079367     HICKS DOUGLAS                                  GA            50,982.33    13.850   0.000
    803579614        803579614     OSBORNE ROBERT                                 TX            53,125.00    12.000   0.000
    803561901        803561901     MARSHALL JAMES R                               PA            56,950.00    12.250   0.000
    803456672        803456672     BOSLER SCOTT W                                 NJ            58,400.00    14.125   0.000
    803060060        803060060     MATTHEWS HOWARD                                GA            59,000.00    12.100   0.000
    803469451        803469451     VAN MATRE JULIA RIDLEY                         FL            60,000.00    11.625   0.000
    803666148        803666148     OHARE STEVEN E                                 CO            63,400.00    13.000   0.000
    803661750        803661750     RUKASIN CARY                                   CA            63,500.00    11.750   0.000
    803566629        803566629     DURHAM EDWARD A                                CA            65,000.00    13.250   0.000
    803642610        803642610     MULLINS ANITA CAROL                            FL            66,800.00    14.550   0.000
    801704628        801704628     SMITH ALISSA                                   NC            69,075.57    10.550   0.000
    803509280        803509280     SANTOS PETER V                                 NJ            70,000.00    13.450   0.000
    803468271        803468271     DENGLER GEORGE T                               CO            71,390.00    14.650   0.000
    803650688        803650688     LEACH JOHN P                                   CA            72,500.00    12.000   0.000
    803515675        803515675     COLES WALLACE S                                VA            76,000.00    10.125   0.000
    803259803        803259803     NIELSEN ROBB A                                 CO            77,300.00    12.750   0.000
    803572601        803572601     MITCHELL LETCHER C                             AL            83,489.00    14.650   0.000
    803681485        803681485     WOLTHORN MARTHA M                              PA            85,000.00     8.500   0.000
    803432046        803432046     KALMANOWITZ STEWART                            NY           120,000.00    12.275   0.000
    803672013        803672013     REYNOLDS BETH                                  NJ           122,500.00    12.900   0.000
    803484856        803484856     GOSHKARIAN MELISSA ANN                         AZ           127,700.00    13.130   0.000
    803330869        803330869     BURLE JOSEF                                    NY           149,962.88    12.650   0.000
    803634641        803634641     WISE JAMES ROSS                                MD            60,250.00     7.650   0.000
    803396662        803396662     FEIWUS HOWARD                                  NY            53,290.73    12.250   0.000
    803254762        803254762     WILLIAMS RICHARD KEITH                         CA            32,817.00    13.600   0.000
    802926659        802926659     CABRAL RANDY                                   CA            33,823.94    13.400   0.000
    803387877        803387877     YOUNESS BRYAN A                                MN            35,582.61    12.700   0.000
    803373984        803373984     HIGA THOMAS S                                  CA            40,000.00    13.500   0.000
   1000073039        1000073039    SAHALEH FIROOZ                                 CA           101,634.86    12.250   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
   1000073021       43.4    10/6/99       5/1/00       0     00 00 00     45       F             0.00
    803414648       89.7    5/11/00      5/26/00       0     00 00 00     45       F             0.00
    803366319       80.1     5/1/00      6/20/00       0     65 00 00     45       F             0.00
    802816876       84.9    2/22/00       5/1/00       0     00 00 00     45       F             0.00
    802479790       80.0    3/20/00       5/1/00       0     00 00 00     45       F             0.00
    802845735       89.9    1/12/00       5/1/00       0     78 00 00     45       F             0.00
    803142421       68.5     3/1/00       7/1/00       0     00 00 00     45       F             0.00
    803050392       85.0    2/14/00       6/1/00       0     00 00 00     45       F             0.00
    803243419       80.0    3/17/00       6/1/00       0     65 00 00     45       F             0.00
    803060938       78.5    2/25/00       6/1/00       0     00 00 00     45       F             0.00
    803240985       75.8    3/31/00       6/1/00       0     00 00 00     45       F             0.00
    803096999       85.0    3/31/00       6/1/00       0     00 00 00     45       F             0.00
    803272525       85.0    5/26/00      5/26/00       0     00 00 00     45       F             0.00
    803599760       64.6    6/23/00      6/23/00       0     00 00 00     338      F             0.00
    803583228       74.9    6/23/00       7/1/00       0     00 00 00     338      F             0.00
    803638477       62.9    6/23/00       7/1/00       0     00 00 00     345      F             0.00
    803634492       80.0    6/23/00       7/1/00       0     00 00 00     345      F             0.00
    803522671       85.0    6/22/00       8/1/00       0     00 00 00     345      F             0.00
    803724491       90.0    6/23/00      6/23/00       0     00 00 00     345      F             0.00
    803589233       66.4    6/14/00       9/1/00       0     00 00 00     345      F             0.00
    803522929       80.0    6/20/00       6/1/00       0     00 00 00     45       F             0.00
    803658418       85.9    6/21/00      6/21/00       0     00 00 00     45       F             0.00
    803609783       80.0    6/21/00      6/21/00       0     00 00 00     45       F             0.00
    803685221       29.7    6/23/00      6/23/00       0     00 00 00     45       F             0.00
    803658855       80.8    6/22/00      6/19/00       0     00 00 00     45       F             0.00
    803580026       65.0    6/21/00      6/21/00       0     00 00 00     45       F             0.00
    803613702       82.1    6/20/00       6/8/00       0     00 00 00     45       F             0.00
    803630623       84.9    6/20/00       7/1/00       0     00 00 00     45       F             0.00
    803725548       89.6    6/23/00      6/23/00       0     00 00 00     45       F             0.00
    803375260       65.0    5/23/00      5/17/00       0     00 00 00     45       F             0.00
    803620947       78.0    6/22/00      6/19/00       0     00 00 00     45       F             0.00
    803624394       90.0    6/21/00       7/1/00       0     00 00 00     45       F             0.00
    803699719       18.8    6/21/00      6/21/00       0     00 00 00     45       F             0.00
    803592732       80.0     6/9/00       6/9/00       0     00 00 00     45       F             0.00
    803528348       68.5    6/26/00       7/1/00       0     00 00 00     45       F             0.00
    803647379       76.0    6/23/00       7/1/00       0     00 00 00     45       F             0.00
    803622943       73.5    6/21/00      6/12/00       0     00 00 00     45       F             0.00
    803639202       74.5    6/23/00       7/1/00       0     00 00 00     45       F             0.00
    802038307       50.2    7/30/99      6/21/00       0     00 00 00     45       F             0.00
    803385822       55.0     6/2/00      5/20/00       0     00 00 00     45       F             0.00
    803549963       90.0    6/14/00      6/14/00       0     00 00 00     45       F             0.00
    803455831       58.1    6/20/00       6/2/00       0     00 00 00     45       F             0.00
    803079367       75.0     4/4/00       6/1/00       0     00 00 00     45       F             0.00
    803579614       85.0    6/21/00       7/1/00       0     00 00 00     45       F             0.00
    803561901       85.0    6/21/00      6/21/00       0     00 00 00     45       F             0.00
    803456672       80.0     6/7/00       6/1/00       0     00 00 00     45       F             0.00
    803060060       78.7     4/6/00       6/1/00       0     00 00 00     45       F             0.00
    803469451       80.0    6/22/00      6/21/00       0     00 00 00     45       F             0.00
    803666148       79.1    6/21/00      6/16/00       0     00 00 00     45       F             0.00
    803661750       84.7    6/23/00       7/1/00       0     00 00 00     45       F             0.00
    803566629       77.1    6/22/00       7/1/00       0     00 00 00     45       F             0.00
    803642610       80.0    6/19/00       6/1/00       0     00 00 00     45       F             0.00
    801704628       80.0    10/5/99       5/1/00       0     78 00 00     45       F             0.00
    803509280       85.5    6/21/00       6/1/00       0     00 00 00     45       F             0.00
    803468271       80.0    6/21/00       6/1/00       0     00 00 00     45       F             0.00
    803650688       62.8    6/22/00       7/1/00       0     00 00 00     45       F             0.00
    803515675       73.7    6/23/00      6/23/00       0     00 00 00     45       F             0.00
    803259803       84.9    6/16/00       7/1/00       0     00 00 00     45       F             0.00
    803572601       80.0    6/26/00      6/19/00       0     00 00 00     45       F             0.00
    803681485       69.5    6/21/00      6/21/00       0     00 00 00     45       F             0.00
    803432046       64.2    6/19/00       6/7/00       0     00 00 00     45       F             0.00
    803672013       79.8    6/21/00       6/7/00       0     00 00 00     45       F             0.00
    803484856       89.9    6/16/00       6/1/00       0     00 00 00     45       F             0.00
    803330869       77.2    6/22/00       6/6/00       0     00 00 00     45       F             0.00
    803634641       44.3    5/31/00       6/1/00       0     00 00 00     10       F             0.00
    803396662       75.0     5/4/00      6/19/00       0     00 00 00     15       F             0.00
    803254762       89.6    4/28/00       6/1/00       0     00 00 00     20       F             0.00
    802926659       59.1    2/24/00       6/1/00       0     65 00 00     20       F             0.00
    803387877       89.7     5/4/00      6/28/00       0     00 00 00     20       F             0.00
    803373984       71.1     5/9/00       6/1/00       0     00 00 00     20       F             0.00
   1000073039       85.0    10/29/99      5/1/00       0     00 00 00     20       F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 18 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803053149        803053149     SUMRULD CARL E                                 CO             9,993.27    11.850   0.000
    802897082        802897082     HOFER DAVID H                                  CO            15,329.80    14.000   0.000
    802987271        802987271     KUKUCHKA FRANK                                 UT            16,600.00    13.400   0.000
    803097518        803097518     RUBIN BRUCE A                                  FL            16,919.97    12.850   0.000
    802500546        802500546     CROMWELL NICHOLAS CLARK                        LA            18,084.13    13.400   0.000
    802786145        802786145     GROOM BRIAN LIND                               CO            20,000.00    14.250   0.000
    802769356        802769356     ESCARENO ROGELIO                               MN            21,363.78    11.250   0.000
    802698597        802698597     LAVORE FRANK P                                 NY            23,326.28    13.500   0.000
    803315266        803315266     KHAN ALLAHDAD                                  NY            43,931.52    13.100   0.000
    803065853        803065853     HALL RICKY A                                   CA            47,663.42    12.000   0.000
    803242817        803242817     COSTABILE DOUG J                               NY            55,000.00    11.875   0.000
    803217108        803217108     COUREY JOSEPH E                                FL            10,594.21    11.875   0.000
    803149855        803149855     BAKER PETER L                                  MA            12,136.04    11.500   0.000
    802852426        802852426     WILLIAMS ROLAND                                IN            20,284.47    11.400   0.000
    803037175        803037175     SKIFF DONALD E                                 NY            34,873.15    14.990   0.000
    802982660        802982660     MARIE LOPEZ JACQUELINE                         CO            42,000.00    12.750   0.000
    802979724        802979724     LAVELL KIT                                     CA            70,250.00    11.850   0.000
   8000474919        8000474919    SANCHEZ SANT ELOY                              WA            21,600.00    13.710   0.000
    803606243        803606243     COSTA EDWIN                                    MA           260,000.00    10.750   0.000
    803450105        803450105     WILLIS KEITH                                   MA           450,000.00    10.100   0.000
    803075522        803075522     CATALANO SEBASTIAN J                           MA           109,530.76    11.400   0.000
    803426261        803426261     HOLDINGS LTD ROYAL SAPPHI                      TX           234,255.00    10.600   0.000
    803368497        803368497     BAJEK GREGORY                                  NJ           400,000.00    10.600   0.000
    803645761        803645761     CONKLIN DAVID M                                PA            15,800.00    11.750   0.000
    803647437        803647437     BRUNSKI BORIS                                  CT            17,080.00    13.350   0.000
    803372440        803372440     GAUNT KATHY S                                  MI            20,000.00    12.000   0.000
    803594464        803594464     KELLY JEFFERY J                                SC            24,050.00    13.000   0.000
    803415959        803415959     HUTCHINS LONNIE A                              SC            24,650.00    13.450   0.000
    803470715        803470715     GLOVER GERALD                                  IN            27,530.00    12.250   0.000
    803671577        803671577     COWHER BRIDGET A                               PA            12,400.00    11.750   0.000
    803666973        803666973     ERVIN JULIA                                    FL            18,000.00     9.875   0.000
    803461292        803461292     BRAGG THEODORE                                 VA            19,954.98    10.750   0.000
    803556026        803556026     PUROL JOHN G                                   MI            20,000.00    12.500   0.000
    803633130        803633130     MARTIN CONNIE                                  SC            20,000.00    12.600   0.000
    803487875        803487875     HEIMER MATT A                                  FL            22,000.00    12.250   0.000
    803454727        803454727     STOKES CYNTHIA M                               VA            23,000.00    12.000   0.000
    803718881        803718881     RAGLAND KEITH D                                VA            24,000.00     9.750   0.000
    803604073        803604073     DION THOMAS H                                  CT            24,000.00    11.500   0.000
    803531599        803531599     WILLIAMSON PAUL                                FL            24,180.00    13.100   0.000
    803542323        803542323     HOLTZ KIMBERLY A                               CO            24,300.00    12.500   0.000
    803553916        803553916     RUOCCO CHRISTOPHE                              NY            24,908.46    12.990   0.000
    803364637        803364637     DAW JOHN C                                     CO            28,000.00    13.600   0.000
    802452300        802452300     WILLIS HOWARD                                  FL            29,711.13    10.650   0.000
    803591130        803591130     PEPPACENO PATRICIA                             NY            30,000.00    11.500   0.000
    803502962        803502962     HEPLER RONALD E                                PA            30,700.00    12.950   0.000
    803704618        803704618     MONSMAN JEANNETTE L                            PA            32,000.00     8.250   0.000
    803277177        803277177     HINES RICHARD H                                VA            32,110.00    12.000   0.000
    803629930        803629930     MYERS SCOTT D                                  NJ            39,000.00    13.650   0.000
    803566926        803566926     LAMB MARK A                                    NY            40,000.00    11.550   0.000
    803439579        803439579     WILCOX CECELIA                                 NY            60,000.00    12.600   0.000
    803603653        803603653     CASILLAS PHILIP A                              CA            79,000.00    10.000   0.000
    803511153        803511153     GUJRAL VARUN                                   NY            92,000.00    12.250   0.000
    803614023        803614023     CRUZ FAVIA L                                   CA            20,151.00    13.100   0.000
    803711324        803711324     ATKINS WENDY                                   FL            21,000.00    13.100   0.000
    803432160        803432160     MITCHELL SUSAN R                               CO            21,500.00    11.750   0.000
    803657428        803657428     PADILLA LUTE A                                 CA            25,000.00    15.350   0.000
    803487354        803487354     CAMPBELL BARBARA RAEFORD                       NC            26,162.00    14.250   0.000
    803481688        803481688     KIRBY MICHAEL D                                OK            26,600.00    15.500   0.000
    803427442        803427442     ESTRADA-ELIA ROSA                              CA            29,000.00    12.500   0.000
    803712702        803712702     DIAZ JOSE A                                    CO            32,000.00    12.000   0.000
    803284165        803284165     WILLIS ROSIE B                                 MS            33,718.22    13.990   0.000
    803298538        803298538     HOWELL DAVID L                                 MS            33,922.42    13.600   0.000
    803487214        803487214     HECKMAN THOMAS J                               NY            34,100.00    14.250   0.000
    803667047        803667047     GARRETT MARK                                   AR            40,000.00    12.250   0.000
    803672658        803672658     SCHREIBER KIM S                                NY            40,000.00    11.125   0.000
    803561620        803561620     HALL RANDALL W                                 FL            40,000.00    10.500   0.000
    803620723        803620723     CARTER CAROLYN JEAN                            AL            40,800.00    11.500   0.000
    803310127        803310127     LIPPE MARC W                                   MI            43,964.49    13.650   0.000
    803490226        803490226     FRILOT MICHAEL G                               CO            44,400.00    11.500   0.000
    803626373        803626373     GLOWASKI ANDREA M                              PA            52,275.00    12.250   0.000
    803316397        803316397     TAYLOR ARINA                                   MI            52,800.00    11.750   0.000
    803601277        803601277     MCCABE BRIAN                                   NJ            58,000.00    11.000   0.000
    803561042        803561042     COSSETTE EDWARD                                MA            60,100.00    12.500   0.000
    803498310        803498310     RAMSEY DANIEL R                                WV            64,400.00    11.350   0.000
    803323088        803323088     VILLAMAR EFREN                                 MD            70,743.73    10.690   0.000
    803671916        803671916     DOELGER LORETTA                                NY            74,900.00    12.990   0.000
    803460989        803460989     NIZZARI SUZANNE                                FL            75,440.33    13.800   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803053149       61.3    2/18/00       6/1/00       0     00 00 00     15        F            0.00
    802897082       70.1    1/12/00       6/1/00       0     00 00 00     15        F            0.00
    802987271       81.5    1/27/00       5/1/00       0     00 78 00     15        F            0.00
    803097518       84.9    2/29/00       6/1/00       0     00 00 00     15        F            0.00
    802500546       84.9    1/19/00       5/1/00       0     00 00 00     15        F            0.00
    802786145       76.4    1/20/00       5/1/00       0     00 00 00     15        F            0.00
    802769356       67.7    1/25/00       6/1/00       0     00 00 00     15        F            0.00
    802698597       80.7    1/28/00       5/1/00       0     00 00 00     15        F            0.00
    803315266       84.9    3/31/00       6/1/00       0     00 00 00     15        F            0.00
    803065853       83.2    2/17/00       6/1/00       0     00 00 00     15        F            0.00
    803242817       66.1    4/28/00       6/1/00       0     00 00 00     15        F            0.00
    803217108       80.9    2/29/00       5/1/00       0     00 00 00     20        F            0.00
    803149855       82.9    3/24/00       7/1/00       0     00 00 00     20        F            0.00
    802852426       89.9    1/31/00       6/1/00       0     00 00 00     20        F            0.00
    803037175       83.1    1/28/00       6/1/00       0     00 00 00     20        F            0.00
    802982660       83.9    1/14/00       5/1/00       0     65 00 00     20        F            0.00
    802979724       84.1    1/31/00       5/1/00       0     00 00 00     20        F            0.00
   8000474919       76.2    1/31/00       6/1/00       0     00 00 00     30        F            0.00
    803606243       68.4    6/21/00       7/1/00       0     00 00 00     93        F            0.00
    803450105       64.2    6/22/00       7/1/00       0     00 00 00     93        F            0.00
    803075522       69.6    4/28/00       7/1/00       0     00 00 00     95        F            0.00
    803426261       70.0    6/20/00       7/1/00       0     00 00 00     95        F            0.00
    803368497       72.0    6/20/00       7/1/00       0     00 00 00     95        F            0.00
    803645761       88.5    6/21/00      6/21/00       0     00 00 00     10        F            0.00
    803647437       85.0    6/22/00       6/9/00       0     00 00 00     10        F            0.00
    803372440       40.0    6/21/00      6/21/00       0     00 00 00     10        F            0.00
    803594464       79.9    6/20/00      6/20/00       0     00 00 00     10        F            0.00
    803415959       85.0    6/19/00       6/5/00       0     00 00 00     10        F            0.00
    803470715       85.0    6/19/00      6/19/00       0     00 00 00     10        F            0.00
    803671577       89.9    6/23/00      6/23/00       0     00 00 00     15        F            0.00
    803666973       69.7    6/20/00      6/20/00       0     00 00 00     15        F            0.00
    803461292       50.8    6/23/00      6/19/00       0     00 00 00     15        F            0.00
    803556026       86.9    5/31/00       6/1/00       0     00 00 00     15        F            0.00
    803633130       41.6    6/15/00      6/12/00       0     00 00 00     15        F            0.00
    803487875       90.0    6/19/00       7/1/00       0     00 00 00     15        F            0.00
    803454727       44.2    6/21/00      6/21/00       0     00 00 00     15        F            0.00
    803718881       63.5    6/21/00      6/21/00       0     00 00 00     15        F            0.00
    803604073       89.7    6/23/00      6/23/00       0     00 00 00     15        F            0.00
    803531599       84.9    6/21/00      6/21/00       0     00 00 00     15        F            0.00
    803542323       83.0    6/21/00      6/21/00       0     00 00 00     15        F            0.00
    803553916       59.5    6/22/00      6/13/00       0     00 00 00     15        F            0.00
    803364637       80.0    6/26/00       7/1/00       0     00 00 00     15        F            0.00
    802452300       85.0    9/22/99      6/22/00       0     00 00 00     15        F            0.00
    803591130       40.4    6/23/00      6/23/00       0     00 00 00     15        F            0.00
    803502962       87.0    6/22/00       6/5/00       0     00 00 00     15        F            0.00
    803704618       78.0    6/21/00      6/21/00       0     00 00 00     15        F            0.00
    803277177       89.9    6/21/00      6/21/00       0     00 00 00     15        F            0.00
    803629930       83.4    6/16/00       6/1/00       0     00 00 00     15        F            0.00
    803566926       66.6    6/21/00      5/22/00       0     00 00 00     15        F            0.00
    803439579       80.0    6/16/00      6/16/00       0     00 00 00     15        F            0.00
    803603653       67.3    6/22/00       7/1/00       0     00 00 00     15        F            0.00
    803511153       79.8    6/23/00      6/12/00       0     00 00 00     15        F            0.00
    803614023       85.0    6/22/00       7/1/00       0     00 00 00     20        F            0.00
    803711324       85.1    6/23/00      6/23/00       0     00 00 00     20        F            0.00
    803432160       79.1    6/20/00       7/1/00       0     00 00 00     20        F            0.00
    803657428       77.5    6/16/00      6/13/00       0     00 00 00     20        F            0.00
    803487354       64.9    6/23/00      6/23/00       0     00 00 00     20        F            0.00
    803481688       70.0    6/23/00      6/19/00       0     00 00 00     20        F            0.00
    803427442       47.9    6/26/00       7/1/00       0     00 00 00     20        F            0.00
    803712702       89.9    6/21/00       7/1/00       0     00 00 00     20        F            0.00
    803284165       75.0    5/11/00       6/1/00       0     00 00 00     20        F            0.00
    803298538       70.0    5/26/00       6/1/00       0     00 00 00     20        F            0.00
    803487214       77.9    6/14/00      6/14/00       0     00 00 00     20        F            0.00
    803667047       86.9    6/21/00      6/15/00       0     00 00 00     20        F            0.00
    803672658       66.2    6/21/00      6/21/00       0     00 00 00     20        F            0.00
    803561620       82.7    6/26/00       7/1/00       0     00 00 00     20        F            0.00
    803620723       80.0    6/23/00      6/23/00       0     00 00 00     20        F            0.00
    803310127       83.9    6/23/00      5/28/00       0     00 00 00     20        F            0.00
    803490226       84.8    6/23/00       7/1/00       0     00 00 00     20        F            0.00
    803626373       85.0    6/21/00      6/21/00       0     00 00 00     20        F            0.00
    803316397       80.0     6/1/00       6/1/00       0     00 00 00     20        F            0.00
    803601277       79.2    6/22/00      5/24/00       0     00 00 00     20        F            0.00
    803561042       89.9    6/20/00      5/22/00       0     00 00 00     20        F            0.00
    803498310       70.0    6/23/00      6/23/00       0     00 00 00     20        F            0.00
    803323088       85.4    5/10/00      5/26/00       0     00 00 00     20        F            0.00
    803671916       85.0    6/23/00      6/12/00       0     00 00 00     20        F            0.00
    803460989       84.4    6/14/00       6/9/00       0     00 00 00     20        F            0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 19 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803609429        803609429     THOMPSON KENNETH C                             AL            84,960.00     9.775   0.000
    802261669        802261669     MOCK LAWANDA B                                 GA            34,185.13    10.700   0.000
    803307966        803307966     COLLINS HELEN L                                MI            34,965.48    12.000   0.000
    803592161        803592161     WASILAUSKY SYLVIA J                            WA            37,500.00    13.350   0.000
    803567858        803567858     RABORN DENNIS VAN                              LA            38,695.00    11.650   0.000
    803459304        803459304     BOTTENSEK PATRICIA M                           WI            42,000.00    13.000   0.000
    803609726        803609726     FULCHER WILLIAM M                              NC            48,875.00    12.250   0.000
    803623727        803623727     CRUZ MARGARET I                                IN            24,500.00    12.500   0.000
    803673789        803673789     SPENCER RUBY P                                 MO            28,000.00    14.650   0.000
    803412105        803412105     SANFORD SHIRLEY                                PA            29,749.00    11.750   0.000
    803532357        803532357     SANDOVAL FABRICIO                              NJ            30,196.00    12.600   0.000
    803625185        803625185     NURSE ELAINE                                   PA            36,400.00    10.000   0.000
    803403567        803403567     TRESTER RONALD L                               OH            37,500.00    12.500   0.000
    803733427        803733427     JESS KENNETH E                                 MD            38,250.00    10.500   0.000
    803635614        803635614     DALLIN BARBARA                                 PA            44,200.00    13.250   0.000
    803653252        803653252     JOHNSON DAVID                                  PA            45,050.00    11.500   0.000
    803346154        803346154     WALKER TERENCE                                 OH            45,200.00    13.500   0.000
    803621622        803621622     FERNANDES THOMAS                               PA            48,800.00    12.650   0.000
    803244680        803244680     RUFFIN ERNEST                                  MS            49,824.00    13.100   0.000
    803701226        803701226     YATES BENJAMIN                                 IN            51,000.00    12.850   0.000
    803616291        803616291     INGRAM ANDREW                                  FL            51,000.00    12.850   0.000
    803632884        803632884     TAYLOR LEVOY E                                 PA            54,400.00     9.750   0.000
    803579408        803579408     OSBORNE CHRISTOPHE M                           TX            56,525.00    12.600   0.000
    801282781        801282781     SWANIGAN LENORA                                TN            57,712.97    10.800   0.000
    802647792        802647792     WALLACE RONALD                                 FL            58,620.71    13.500   0.000
    803371699        803371699     BOWEN STEVEN                                   TN            59,500.00    12.500   0.000
    803593417        803593417     PEELE CYNTHIA K                                FL            59,500.00    12.000   0.000
    803630466        803630466     HANITON EILEEN                                 IN            63,750.00    12.000   0.000
    803563295        803563295     LEMON RUBY J                                   VA            65,000.00    10.875   0.000
    803517002        803517002     THOMPSON GREGG                                 OK            72,000.00    14.125   0.000
    803586791        803586791     PACE KEITH                                     MI            76,500.00    12.250   0.000
    803653088        803653088     HUFFMAN ALAN M                                 AZ            78,300.00    11.500   0.000
    803413210        803413210     BERDUE ROBERT                                  NY            81,237.98    14.900   0.000
    803469162        803469162     SHELTON SHILOH W                               IN           101,999.51    13.350   0.000
    803601129        803601129     SIMPSON PAULA M                                MI           127,500.00    11.250   0.000
    803690239        803690239     BARTLEBAUGH DONALD L                           MD            21,932.60     8.750   0.000
    803651421        803651421     JOHNSON SCOTT W                                FL            23,770.00    11.500   0.000
    803298413        803298413     DUNAWAY JOEY D                                 MS            24,910.98    13.100   0.000
    803677186        803677186     SNODGRASS RONALD J                             WA            35,000.00    12.000   0.000
    803460799        803460799     ORSO BERTHA                                    FL            63,977.62    13.750   0.000
    803528165        803528165     MILLER SHARON L                                IN            67,457.80    11.250   0.000
    803490812        803490812     MAYNARD EARL                                   PA            86,197.44    11.375   0.000
    801034265         801034265    BORTZEL MICHAEL J                              PA           108,691.80    12.700   0.000
    801763707         801763707    CLARK CHRISTINE                                SC            59,621.00    12.750   0.000
    802014480         802014480    ROGERS ROBERT                                  OH            65,450.00    13.700   0.000
    802194639         802194639    SHAYESTEH IRAJ                                 CA            35,991.77    13.000   0.000
    802807503         802807503    TONSAGER BRIAN S                               MN            42,579.96    11.400   0.000
    802887380         802887380    THOMPKINS TOMMY                                GA            50,763.79    12.875   0.000
    803202027         803202027    SINKO BOBBIE                                   MI            55,250.00    14.900   0.000
    800180507         800180507    PADULA CRISTOFORO                              PA            40,826.33    11.750   0.000
    800290611         800290611    ROBINSON UNDRACUS LAMAR                        SC            54,911.48    13.000   0.000
    800551244         800551244    TAYLOR PHILLIP WAYNE                           TN            25,755.16    12.625   0.000
    801075946         801075946    ROMAIN JEMMA S                                 NY           156,987.32    12.150   0.000
    801159781         801159781    BAKER NATALIE EUDORA                           FL            51,986.99    13.150   0.000
    801418146         801418146    PORTER JERRY                                   NC            70,711.12    12.550   0.000
    801559154         801559154    INGRAM WILLIAM F                               NH            24,638.97    13.850   0.000
    801577917         801577917    LAPLANTE PENNY A                               NH            85,807.16    10.450   0.000
    801807447         801807447    GONZALEZ ARMANDO                               CT            64,215.43    12.240   0.000
    801825779         801825779    BELL LAYPLOS                                   OH            38,647.45    10.500   0.000
    802084830         802084830    GARCIA JOSEPHINE F                             FL            12,124.84    12.500   0.000
    802195388         802195388    BROWN LARRY                                    IN            70,800.00    13.350   0.000
    802261966         802261966    LEWIS FRANK F JR                               GA           122,500.00    12.900   0.000
    802335422         802335422    DURRETT VIRGINIA                               KY            28,700.00    15.050   0.000
    802337287         802337287    SWIFT SHERRY M                                 GA            27,700.46    13.750   0.000
    802365635         802365635    ROBINSON LONNIELL                              NY            26,047.14    10.900   0.000
    802422667         802422667    HORDGE DEBBIE                                  SC            41,611.59    12.900   0.000
    802431957         802431957    LOPEZ TINA                                     IL            59,200.00    12.750   0.000
    802494757         802494757    BYLER PAUL                                     OH            60,770.06    11.650   0.000
    802686451         802686451    ALEXANDER STEVEN G                             MS            25,589.10    13.400   0.000
    803043306         803043306    JACKSON DARREN J                               AL            60,350.00    12.750   0.000
    803105238         803105238    OSINSKI DEBORAH                                IL            20,200.00    13.000   0.000
    803109669         803109669    DILLMAN PAUL V                                 GA            28,500.00    12.650   0.000
    803116904         803116904    MYATT CALVIN COLLINS                           NC            32,900.00    14.500   0.000
   1000060788        1000060788    TROUTMAN REBA ALLENE                           KY            78,687.62     9.990   0.000
   5100005908        5100005908    SPELLER MOSES                                  MA            38,797.71    15.125   0.000
   5500005011        5500005011    RICKER GEORGETT E                              FL            23,849.47     9.750   0.000
   5600008501        5600008501    GEORGE DAVID C                                 MN            64,088.93     9.250   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
    803609429       80.0    6/23/00      6/23/00       0     00 00 00     20       F             0.00
    802261669       85.0     1/7/00       6/1/00       0     00 00 00     25       F             0.00
    803307966       68.6     4/5/00       6/5/00       0     00 00 00     25       F             0.00
    803592161       75.0    6/21/00       7/1/00       0     00 00 00     25       F             0.00
    803567858       85.9    6/19/00      6/19/00       0     00 00 00     25       F             0.00
    803459304       80.7    6/21/00      6/21/00       0     00 00 00     25       F             0.00
    803609726       85.0    6/23/00      6/23/00       0     00 00 00     25       F             0.00
    803623727       70.0    6/13/00      6/13/00       0     00 00 00     30       F             0.00
    803673789       80.0    6/22/00       7/1/00       0     00 00 00     30       F             0.00
    803412105       85.0     5/5/00       6/5/00       0     00 00 00     30       F             0.00
    803532357       84.9    6/16/00      6/16/00       0     00 00 00     30       F             0.00
    803625185       70.0    6/23/00      6/23/00       0     00 00 00     30       F             0.00
    803403567       75.0     5/8/00       6/1/00       0     00 00 00     30       F             0.00
    803733427       85.0    6/23/00      6/23/00       0     00 00 00     30       F             0.00
    803635614       65.0    6/23/00      6/23/00       0     00 00 00     30       F             0.00
    803653252       85.0    6/16/00      6/16/00       0     00 00 00     30       F             0.00
    803346154       80.0    6/16/00      6/16/00       0     00 00 00     30       F             0.00
    803621622       80.0    6/20/00       7/1/00       0     00 00 00     30       F             0.00
    803244680       80.3    6/13/00      6/13/00       0     00 00 00     30       F             0.00
    803701226       85.0    6/16/00      6/16/00       0     00 00 00     30       F             0.00
    803616291       85.0    6/20/00      6/20/00       0     00 00 00     30       F             0.00
    803632884       80.0    6/21/00      6/21/00       0     00 00 00     30       F             0.00
    803579408       85.0    6/21/00       7/1/00       0     00 00 00     30       F             0.00
    801282781       90.0    12/21/98      6/1/00       0     00 00 00     30       F             0.00
    802647792       80.0    11/17/99      6/4/00       0     00 00 00     30       F             0.00
    803371699       85.0    6/21/00      6/21/00       0     00 00 00     30       F             0.00
    803593417       85.0    6/21/00      6/21/00       0     00 00 00     30       F             0.00
    803630466       75.0    6/20/00      6/20/00       0     00 00 00     30       F             0.00
    803563295       79.2    6/21/00      6/21/00       0     00 00 00     30       F             0.00
    803517002       78.2    6/15/00       6/1/00       0     00 00 00     30       F             0.00
    803586791       90.0    6/21/00      6/21/00       0     00 00 00     30       F             0.00
    803653088       90.0    6/23/00       7/1/00       0     00 00 00     30       F             0.00
    803413210       65.0    6/13/00       6/1/00       0     00 00 00     30       F             0.00
    803469162       85.0     5/9/00       6/9/00       0     00 00 00     30       F             0.00
    803601129       85.0    6/14/00      6/14/00       0     00 00 00     30       F             0.00
    803690239       59.4    6/14/00      8/14/00       0     00 00 00     325      F             0.00
    803651421       84.9    6/21/00      6/21/00       0     00 00 00     325      F             0.00
    803298413       60.9    4/17/00       7/1/00       0     00 00 00     325      F             0.00
    803677186       84.5    6/23/00       7/1/00       0     00 00 00     325      F             0.00
    803460799       80.0     5/1/00       7/1/00       0     00 00 00     325      F             0.00
    803528165       90.0    5/24/00      7/24/00       0     00 00 00     325      F             0.00
    803490812       75.0    6/19/00      8/19/00       0     00 00 00     325      F             0.00
    801034265       80.0    1/21/99       5/1/00       3     00 00 00     045      F             0.00
    801763707       75.0    4/27/99       6/1/00       2     66 00 00     045      F             0.00
    802014480       85.0     7/8/99       4/1/00       2     00 00 00     045      F             0.00
    802194639       80.0    10/19/99      6/1/00       1     00 00 00     045      F             0.00
    802807503       90.0    12/27/99     6/27/00       2     00 00 00     045      F             0.00
    802887380       80.0    1/12/00       3/1/00       0     00 00 00     045      F             0.00
    803202027       65.0     4/6/00      3/27/00       0     00 00 00     045      F             0.00
    800180507       60.0     7/8/97      4/19/00       3     00 00 00     015      F             0.00
    800290611       85.0    8/12/97       5/1/00       4     00 00 00     020      F             0.00
    800551244       97.4    3/24/98       5/1/00       0     66 00 00     400      F             0.00
    801075946       85.0    9/29/98      5/26/00       4     00 00 00     030      F             0.00
    801159781       80.0    10/1/98       6/1/00       2     00 00 00     030      F             0.00
    801418146       85.0    12/31/98     5/10/00       3     00 00 00     030      F             0.00
    801559154       74.8     4/1/99      5/26/00       3     00 00 00     020      F             0.00
    801577917       80.0    2/11/99       5/1/00       2     00 00 00     030      F             0.00
    801807447       84.4    8/30/99      5/23/00       2     78 65 00     020      F             0.00
    801825779       78.4    6/11/99      7/11/00       1     66 00 00     030      F             0.00
    802084830       79.0    8/30/99      5/25/00       4     00 00 00     015      F             0.00
    802195388       84.9    10/13/99     5/13/00       3     00 00 00     020      F             0.00
    802261966       70.0    8/20/99      1/23/00       2     66 66 78     030      F             0.00
    802335422       70.0    11/4/99       3/1/00       1     00 00 00     025      F             0.00
    802337287       80.0    10/29/99     5/13/00       4     00 00 00     015      F             0.00
    802365635       79.9    10/20/99     5/25/00       3     00 00 00     015      F             0.00
    802422667       85.0    10/8/99      4/28/00       4     78 00 00     015      F             0.00
    802431957       80.0    9/29/99       4/1/00       2     00 00 00     030      F             0.00
    802494757       80.0    10/6/99       5/6/00       0     00 00 00     030      F             0.00
    802686451       80.9    12/3/99       5/3/00       1     00 00 00     020      F             0.00
    803043306       85.0    2/15/00       3/4/00       0     78 00 00     020      F             0.00
    803105238       74.9     3/1/00       3/1/00       0     00 00 00     015      F             0.00
    803109669       89.6    2/25/00      3/25/00       0     00 00 00     015      F             0.00
    803116904       70.0    3/24/00      3/24/00       0     00 00 00     015      F             0.00
   1000060788       90.0    10/29/98     5/28/00       4     00 00 00     020      F             0.00
   5100005908       99.9    1/12/98       6/1/00       1     00 00 00     400      F             0.00
   5500005011       65.9    10/30/98     5/16/00       4     89 00 00     450      F         1,795.36
   5600008501       61.8    11/20/98     5/19/00       3     89 00 00     450      F         4,796.05
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 20 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
   8000610645        8000610645    CUMPIAN JESSE                                  OH            15,000.00    13.750   0.000
   8000727399        8000727399    ALVARENGA ANDRES U                             NY           120,418.80    10.960   0.000
   8000722622        8000722622    MESSER ROBERT H                                UT           211,807.96    12.710   0.000
    803456649        803456649     FOWLER C ABBY                                  MD            29,280.29    14.950   0.000
    803649508        803649508     CAPOBIANCO THOMAS J                            MA           175,405.11    11.990   0.000
    803474840        803474840     THOMPSON ROBERT W                              CA            28,025.00    12.750   0.000
    802560664        802560664     MOORE ADRIANNE DIANE                           CA            50,492.20    13.000   0.000
   8000711625        8000711625    SMALL CHARLES A                                TN            12,500.00    14.210   0.000
   8000713548        8000713548    GOMEZ DEBRA L                                  CO            10,300.00    15.500   0.000
   8000764319        8000764319    MADURA-CLARK AUDRA T                           IL            32,000.00    12.860   0.000
   8000740459        8000740459    GUEVARA MARK A                                 TX            65,591.80    11.460   0.000
   8000773922        8000773922    HARRELL RUSSELL DALE                           MO            48,000.00    13.460   0.000
----------------------------------------------------------------------------------------------------------
Loans in Servicing not yet tagged for sale                                        237       12,650,155.30

Total in Servicing tagged and not yet tagged for sale                                       87,494,264.96
Needed:                                                                                     18,649,638.44     short



    803627215           n/a        CLARK THOMAS                                   TN            70,550.00    12.750  0.000
    803555010           n/a        WIGAND RANDALL S                               IN            38,500.00    14.250  0.000
    803396027           n/a        PIERCE JOE                                     WV            32,800.00    12.000  0.000
    803601475           n/a        ALLEN RONALD H                                 IN            37,500.00    14.100  0.000
    803657196           n/a        TOLLIVER JR CHARLES                            FL            68,000.00     9.900  0.000
    803376102           n/a        MCKINNEY JAMES                                 IN            36,000.00    12.250  0.000
    803590504           n/a        PHILLIPS TIFFANY                               OH            73,950.00    12.850  0.000
    803639418           n/a        HUDSON VINCENT                                 IN            78,750.00    11.125  0.000
    803451970           n/a        BENTON LADDIE J                                NC            70,550.00    12.250  0.000
   5200060654           n/a        LEDSON BENNA L                                 FL           112,300.00     9.950  0.000
    803577279           n/a        PAPPADAKIS GEORGE EMMANUEL                     VA            66,500.00    11.750  0.000
    803610518           n/a        ADAMS ANDREW M                                 IN            40,000.00    13.000  0.000
    803623719           n/a        MCNEIL THEODORE                                IN            40,000.00    10.375  0.000
    803673805           n/a        HOLBROOK SHAWN                                 MD            95,250.00    12.500  0.000
    803658707           n/a        BLOSSOM JOHN P                                 IN            21,200.00    12.000  0.000
    803701481           n/a        CLAHERTY JOHN J                                PA            40,000.00     9.300  0.000
    803492511           n/a        LAWSON PAUL                                    KY            32,300.00    11.875  0.000
    803637560           n/a        LAUGHERY THOMAS D                              WA            74,000.00    10.500  0.000
    803595370           n/a        ROHLFING HARRY                                 PA           188,000.00    12.250  0.000
    803633932           n/a        HARRIS ARTHUR V                                IN            35,920.00    11.000  0.000
    803682137           n/a        WEBER DANIEL R                                 IN            35,600.00    13.000  0.000
    803701150           n/a        HAYES WILLIAM H                                IN            45,750.00    12.500  0.000
    803679083           n/a        KOVACH DOUGLAS C                               OH            66,600.00    11.250  0.000
    803704972           n/a        SANDERS THOMAS PUGH                            MD            60,000.00    10.500  0.000
    803731579           n/a        LAING JAMES W                                  VA           157,500.00     9.750  0.000
    803486364           n/a        PROPERTY ASSOC LLC NORTH COAST                 NY           154,000.00    10.100  0.000
    803655968           n/a        HOCKENBERRY NEIL                               OH            20,391.00    12.000  0.000
   8000775836           n/a        MOULTON NANCYANNE T.                           VT            76,000.00     9.990  0.000
   8000781024           n/a        MCCOY DENISE                                   AR            27,324.00    12.460  0.000
    803406719           n/a        GARVIN GLORIA WILLIAMS                         SC            23,450.00    16.350  0.000
    803662956           n/a        MASSERIA JOHN P                                OH            61,500.00    10.750  0.000
    803668250           n/a        GUILLERMO PASQUAL E                            IN            14,400.00    10.500  0.000
    803590850           n/a        OGLE SETH S                                    MO            40,000.00    12.500  0.000
    803370618           n/a        ROLLISON J FRANK                               CA            50,250.00    12.990  0.000
    803499755           n/a        DIETRICH MARIANNE S                            PA            58,435.00    13.500  0.000
    803661552           n/a        STEPHENS WENDY D                               GA            27,200.00    12.000  0.000
    803557289           n/a        RIVERA OSCAR                                   NY            21,600.00    10.375  0.000
    803614049           n/a        RANCK CHARLES B                                FL            35,000.00    11.000  0.000
    803621648           n/a        GARRETT DEBORAH BATTER                         CA            34,000.00    10.850  0.000
    803621911           n/a        BRUNS KENNETH G                                CA            35,000.00    11.600  0.000
    803698232           n/a        MARGARITIS CHRISTOS                            NY           107,000.00    12.750  0.000
    803518810           n/a        CALHOUN PATRICIA                               KY            17,686.00    11.750  0.000
    803658210           n/a        TURNER MARK A                                  IN            11,400.00    11.750  0.000
   8000713290           n/a        WOODRUFF CRAIG                                 CA            15,000.00    11.960  0.000
    803523422           n/a        GRIFFIN ANDRE                                  GA            71,400.00    12.000  0.000
    803594662           n/a        TUCKER FRED R                                  VA            58,500.00    11.400  0.000
    803698992           n/a        TRAN TUAN                                      TX           117,600.00    11.000  0.000
    803702174           n/a        SINGER SAMUEL J                                MA            60,000.00    10.500  0.000
    803706670           n/a        STARKEY MICHAEL L                              TX            41,200.00    10.500  0.000
    803358019           n/a        PURCELL RICHARD G                              IN            52,200.00    11.750  0.000
    803564905           n/a        BAILEY RUSSELL                                 IN            93,415.00    12.600  0.000
    803730274           n/a        BOOKER WAYNE                                   OH            46,500.00    11.750  0.000
    803655778           n/a        BOLLING MITZI CAROL                            TX            65,250.00    11.375  0.000
    803726397           n/a        WINSTON WILLIAM H                              VA           117,000.00    10.000  0.000
    803729086           n/a        BLACK SONYA J                                  NC            89,429.00     9.990  0.000
    803527597           n/a        MILLS JEFFERY                                  KY            20,800.00    12.250  0.000
    803569110           n/a        MORRISSEY JEFFERY A                            PA            21,500.00    13.650  0.000
    803615962           n/a        RAINES PAUL T                                  NC            16,500.00    12.500  0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>          <C>            <C>   <C>         <C>       <C>           <C>
   8000610645       57.6    3/20/00      3/20/00       0     00 00 00     015      F             0.00
   8000727399       68.8    6/20/00      8/20/00       0     00 00 00     325      F             0.00
   8000722622       80.8    6/20/00      8/19/00       0     00 00 00     325      F             0.00
    803456649       79.4    6/20/00      5/21/00       0     00 00 00     328      F             0.00
    803649508       80.0    6/16/00       7/1/00       0     00 00 00     328      F             0.00
    803474840       95.0    6/23/00       7/1/00       0     00 00 00     830      F             0.00
    802560664       89.8    11/19/99     7/16/00       0     00 00 00     20       F             0.00
   8000711625       74.4    6/21/00      6/21/00       0     00 00 00     10       F             0.00
   8000713548       69.9    6/23/00      6/23/00       0     00 00 00     15       F             0.00
   8000764319       64.5    6/23/00      6/23/00       0     00 00 00     15       F             0.00
   8000740459       79.9    6/21/00      6/21/00       0     00 00 00     25       F             0.00
   8000773922       80.0    6/23/00      6/23/00       0     00 00 00     30       F             0.00
---------------------------------------                                                 --------------
Loans in Servicing not yet tagged for sale                                                   6,591.41

Total in Servicing tagged and not yet tagged for sale
Needed:



    803627215      85.00    6/14/00        n/a        n/a       n/a       030      F             0.00
    803555010      70.00    6/16/00        n/a        n/a       n/a       020      F             0.00
    803396027      80.00    6/16/00        n/a        n/a       n/a       025      F             0.00
    803601475      75.00    6/16/00        n/a        n/a       n/a       025      F             0.00
    803657196      80.00    6/16/00        n/a        n/a       n/a       030      F             0.00
    803376102      80.00    6/19/00        n/a        n/a       n/a       020      F             0.00
    803590504      85.00    6/19/00        n/a        n/a       n/a       030      F             0.00
    803639418      75.00    6/19/00        n/a        n/a       n/a       030      F             0.00
    803451970      85.00    6/19/00        n/a        n/a       n/a       325      F             0.00
   5200060654      74.86    6/19/00        n/a        n/a       n/a       430      F             0.00
    803577279      70.00    6/20/00        n/a        n/a       n/a       030      F             0.00
    803610518      80.00    6/20/00        n/a        n/a       n/a       030      F             0.00
    803623719      76.92    6/20/00        n/a        n/a       n/a       045      F             0.00
    803673805      75.00    6/20/00        n/a        n/a       n/a       045      F             0.00
    803658707      80.00    6/21/00        n/a        n/a       n/a       010      F             0.00
    803701481      55.55    6/21/00        n/a        n/a       n/a       010      F             0.00
    803492511      85.00    6/21/00        n/a        n/a       n/a       015      F             0.00
    803637560      67.27    6/21/00        n/a        n/a       n/a       015      F             0.00
    803595370      80.16    6/21/00        n/a        n/a       n/a       020      F             0.00
    803633932      80.00    6/21/00        n/a        n/a       n/a       030      F             0.00
    803682137      80.00    6/21/00        n/a        n/a       n/a       030      F             0.00
    803701150      70.38    6/21/00        n/a        n/a       n/a       030      F             0.00
    803679083      90.00    6/21/00        n/a        n/a       n/a       045      F             0.00
    803704972      51.28    6/21/00        n/a        n/a       n/a       045      F             0.00
    803731579      90.00    6/21/00        n/a        n/a       n/a       045      F             0.00
    803486364      70.00    6/21/00        n/a        n/a       n/a       093      F             0.00
    803655968      89.99    6/21/00        n/a        n/a       n/a       325      F             0.00
   8000775836      80.00    6/21/00        n/a        n/a       n/a       325      F             0.00
   8000781024      75.90    6/21/00        n/a        n/a       n/a       325      F             0.00
    803406719      70.00    6/22/00        n/a        n/a       n/a       010      F             0.00
    803662956      75.00    6/22/00        n/a        n/a       n/a       015      F             0.00
    803668250      80.00    6/22/00        n/a        n/a       n/a       015      F             0.00
    803590850      80.00    6/22/00        n/a        n/a       n/a       025      F             0.00
    803370618      85.00    6/22/00        n/a        n/a       n/a       045      F             0.00
    803499755      65.00    6/22/00        n/a        n/a       n/a       045      F             0.00
    803661552      85.00    6/23/00        n/a        n/a       n/a       010      F             0.00
    803557289      75.00    6/23/00        n/a        n/a       n/a       015      F             0.00
    803614049      70.00    6/23/00        n/a        n/a       n/a       015      F             0.00
    803621648      80.16    6/23/00        n/a        n/a       n/a       015      F             0.00
    803621911      92.88    6/23/00        n/a        n/a       n/a       015      F             0.00
    803698232      84.88    6/23/00        n/a        n/a       n/a       015      F             0.00
    803518810      85.06    6/23/00        n/a        n/a       n/a       020      F             0.00
    803658210      84.96    6/23/00        n/a        n/a       n/a       020      F             0.00
   8000713290      53.94    6/23/00        n/a        n/a       n/a       020      F             0.00
    803523422      85.00    6/23/00        n/a        n/a       n/a       030      F             0.00
    803594662      90.00    6/23/00        n/a        n/a       n/a       030      F             0.00
    803698992      80.00    6/23/00        n/a        n/a       n/a       030      F             0.00
    803702174      28.57    6/23/00        n/a        n/a       n/a       030      F             0.00
    803706670      80.00    6/23/00        n/a        n/a       n/a       030      F             0.00
    803358019      90.00    6/23/00        n/a        n/a       n/a       045      F             0.00
    803564905      85.00    6/23/00        n/a        n/a       n/a       045      F             0.00
    803730274      75.00    6/23/00        n/a        n/a       n/a       045      F             0.00
    803655778      76.76    6/23/00        n/a        n/a       n/a       324      F             0.00
    803726397      90.00    6/23/00        n/a        n/a       n/a       345      F             0.00
    803729086      85.98    6/23/00        n/a        n/a       n/a       345      F             0.00
    803527597      80.00    6/26/00        n/a        n/a       n/a       010      F             0.00
    803569110      67.18    6/26/00        n/a        n/a       n/a       010      F             0.00
    803615962      55.00    6/26/00        n/a        n/a       n/a       010      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 20 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803627397           n/a        CROSS MARTIN O                                 OH            38,000.00    13.100  0.000
    803646702           n/a        HIGHT MARK H                                   FL            35,296.00    11.775  0.000
    803697200           n/a        MAMANI PORFIRIO R                              PA            28,220.00    10.750  0.000
    803298009           n/a        WARREN WALLACE K                               VA            38,000.00    11.500  0.000
    803481076           n/a        SCHWARZ DEAN A                                 IN            25,600.00    12.500  0.000
    803527274           n/a        GOODWINE GWENDOLYN                             PA            27,000.00    11.500  0.000
    803529627           n/a        LUCAS BRADLEY                                  IN            23,920.00    12.250  0.000
    803597442           n/a        RODRIGUEZ ROQUE C                              NY            84,248.00    12.350  0.000
    803615749           n/a        LAMAR ETHEL M                                  FL            22,500.00    14.250  0.000
    803623107           n/a        MILHORN HARLAN L                               FL            25,000.00    14.000  0.000
    803631076           n/a        MILLS GEORGE R                                 IN            14,800.00    11.750  0.000
    803661149           n/a        LLERENA JOSE L.                                FL            15,000.00    10.250  0.000
    803692391           n/a        ROSAMOND ANTHONY                               FL            50,000.00    10.750  0.000
    803694991           n/a        LOFTON SCOTT P                                 FL            61,500.00     8.925  0.000
    803739978           n/a        MUGLIA JOHN R                                  MD            32,000.00     8.400  0.000
   8000684368           n/a        SALINAS LETICIA                                IL            18,000.00    10.860  0.000
    803262419           n/a        EMMER ILENE                                    MI            37,800.00    10.600  0.000
    803448737           n/a        LICATA JR FRANK J                              FL            24,000.00    12.000  0.000
    803492370           n/a        SMITH ALBERT THOMAS                            OK            26,000.00    12.500  0.000
    803513985           n/a        CARON JOHN                                     NJ            29,000.00    10.375  0.000
    803582212           n/a        GARRETT ROBIN B                                WA            77,500.00    11.225  0.000
    803620376           n/a        GATEWOOD WANDA                                 KY            15,675.00    11.750  0.000
    803630045           n/a        LINDQUIST DONNA J                              FL            27,450.00    12.375  0.000
    803642289           n/a        BARNES EDITH                                   PA            26,100.00    11.250  0.000
    803646421           n/a        DE GROOT SANDRA GAIL                           MI            25,000.00    11.000  0.000
    803649813           n/a        ASHLEY JARED                                   IN            39,200.00    11.900  0.000
    803664317           n/a        LUND OLGA                                      NY            29,000.00    12.500  0.000
    803666601           n/a        JAIME GLORIA M                                 IL            58,500.00    12.600  0.000
    803712850           n/a        GALLOWAY CURTIS                                IL            42,800.00    10.025  0.000
    803716539           n/a        MEGGINSON CAROLYN A                            VA            56,000.00     9.400  0.000
    803724194           n/a        SPADARO LOUIS                                  NY            75,000.00    11.250  0.000
    803733161           n/a        HALL DAVID S                                   FL            44,000.00    11.425  0.000
   8000689490           n/a        THRASHER YOLANDA                               AL            45,000.00    12.750  0.000
    803443696           n/a        REED MICHAEL L                                 OH            36,125.00    13.500  0.000
    803562628           n/a        BELCHER PEARL P                                FL            36,000.00    13.000  0.000
    803672534           n/a        SHELTON MARTIN L                               NC            39,600.00    13.500  0.000
   8000725211           n/a        ALFONSO JORGE E                                NM            23,800.00    12.260  0.000
    803311646           n/a        ADAMS DAVID W                                  PA            50,000.00    13.850  0.000
    803356419           n/a        SHERRY SUSAN                                   CT           104,000.00    14.200  0.000
    803396191           n/a        LAVOIE DONALD JOSEPH                           CT            75,000.00     9.750  0.000
    803478460           n/a        BRICKETT CLARENCE                              CT            69,651.00    13.000  0.000
    803496082           n/a        ANDERSON STANFORD                              AR            54,400.00    12.750  0.000
    803546423           n/a        VEATCH JOSEPH                                  IN            34,000.00    12.850  0.000
    803584291           n/a        CLAY YOLANDA D                                 MI            68,000.00    13.000  0.000
    803614734           n/a        JENKINS MAURICE                                MI            56,000.00    12.500  0.000
    803648385           n/a        HOLOWCHAK STELLA                               PA            30,000.00    11.400  0.000
    803657261           n/a        MCTAGUE BENEDETTA A                            FL            58,500.00    11.525  0.000
    803699776           n/a        MCGRAW FRANK C                                 OH            64,350.00    13.250  0.000
    803717065           n/a        REVERON WENDY                                  PA            45,000.00    11.500  0.000
    803731298           n/a        WATTERS JOHN C                                 PA            89,000.00    10.500  0.000
    803734391           n/a        LOTT GEORGE J                                  FL            94,900.00    13.250  0.000
   8000704851           n/a        MIRANDA MIGUEL                                 NJ           107,300.00    11.250  0.000
    803463975           n/a        SANDERS LESTER H                               IL            32,300.00    14.000  0.000
    803477645           n/a        KAUCHER JO ANN                                 IL            85,700.00    13.000  0.000
    803480300           n/a        CHRISTENSEN DEBRA                              CO            27,500.00    15.400  0.000
    803490325           n/a        DIAZ EDUARDO                                   CA            54,000.00    13.990  0.000
    803603034           n/a        ROMERO DEMIAN                                  CA            60,300.00    13.100  0.000
    803603919           n/a        FORTUNE THELMA SALE                            VA            25,000.00    11.800  0.000
    803619212           n/a        RIDGWAY ANGELA D                               MI           115,600.00    11.250  0.000
    803621218           n/a        CAMPBELL JAMES L                               IN           130,000.00    13.510  0.000
    803642792           n/a        JENKS STEVEN R                                 NY            36,000.00    11.025  0.000
    803654946           n/a        WILDER GLORASTINE                              MO            28,000.00    11.000  0.000
    803656750           n/a        LEPAK, SR LOUIS V                              OK            78,800.00    11.900  0.000
    803679679           n/a        POWERS JOHN A.                                 MI            88,000.00    12.750  0.000
    803695626           n/a        DI QUATTRO SALVATORE                           NY            50,700.00    12.000  0.000
    803701531           n/a        JENKINS WAYNE                                  MI            70,000.00    12.050  0.000
    803721224           n/a        SCHMIDT ROBERT C                               FL           132,700.00    10.750  0.000
    803731074           n/a        MELVIN LOUISE A                                DE            80,000.00     7.650  0.000
    803733138           n/a        SMITH DONALD L                                 PA            89,000.00     9.650  0.000
    803740976           n/a        LOBIONDO JOSEPH A                              DE           138,000.00    10.750  0.000
    803744887           n/a        ROBINSON DOUGLAS F                             MD           148,750.00     9.150  0.000
    803559095           n/a        BURDINE THOMAS L                               KY            28,000.00    12.500  0.000
    803604297           n/a        JONES ARNETTA                                  PA            39,600.00    11.750  0.000
   8000710288           n/a        CREAGER BRUCE A.                               OH            55,000.00    12.460  0.000
   8000715477           n/a        POWERS RONALD E                                WA            28,000.00    12.900  0.000
   8000761752           n/a        KLISIEWICZ ANDRZEJ                             IL            45,000.00    12.490  0.000
    803718626           n/a        SISK SANDRA L                                  IN            36,000.00    11.650  0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>    <C>            <C>         <C>      <C>        <C>      <C>           <C>
    803627397      83.25    6/26/00        n/a        n/a       n/a       010      F             0.00
    803646702      85.00    6/26/00        n/a        n/a       n/a       010      F             0.00
    803697200      80.98    6/26/00        n/a        n/a       n/a       010      F             0.00
    803298009      55.88    6/26/00        n/a        n/a       n/a       015      F             0.00
    803481076      80.00    6/26/00        n/a        n/a       n/a       015      F             0.00
    803527274      41.53    6/26/00        n/a        n/a       n/a       015      F             0.00
    803529627      80.00    6/26/00        n/a        n/a       n/a       015      F             0.00
    803597442      80.85    6/26/00        n/a        n/a       n/a       015      F             0.00
    803615749      76.63    6/26/00        n/a        n/a       n/a       015      F             0.00
    803623107      76.90    6/26/00        n/a        n/a       n/a       015      F             0.00
    803631076      89.92    6/26/00        n/a        n/a       n/a       015      F             0.00
    803661149      57.59    6/26/00        n/a        n/a       n/a       015      F             0.00
    803692391      77.63    6/26/00        n/a        n/a       n/a       015      F             0.00
    803694991      40.46    6/26/00        n/a        n/a       n/a       015      F             0.00
    803739978      77.57    6/26/00        n/a        n/a       n/a       015      F             0.00
   8000684368      57.53    6/26/00        n/a        n/a       n/a       015      F             0.00
    803262419      62.17    6/26/00        n/a        n/a       n/a       020      F             0.00
    803448737      85.00    6/26/00        n/a        n/a       n/a       020      F             0.00
    803492370      71.41    6/26/00        n/a        n/a       n/a       020      F             0.00
    803513985      79.54    6/26/00        n/a        n/a       n/a       020      F             0.00
    803582212      71.49    6/26/00        n/a        n/a       n/a       020      F             0.00
    803620376      90.00    6/26/00        n/a        n/a       n/a       020      F             0.00
    803630045      85.29    6/26/00        n/a        n/a       n/a       020      F             0.00
    803642289      90.00    6/26/00        n/a        n/a       n/a       020      F             0.00
    803646421      27.77    6/26/00        n/a        n/a       n/a       020      F             0.00
    803649813      80.00    6/26/00        n/a        n/a       n/a       020      F             0.00
    803664317      85.02    6/26/00        n/a        n/a       n/a       020      F             0.00
    803666601      84.49    6/26/00        n/a        n/a       n/a       020      F             0.00
    803712850      80.00    6/26/00        n/a        n/a       n/a       020      F             0.00
    803716539      87.50    6/26/00        n/a        n/a       n/a       020      F             0.00
    803724194      72.63    6/26/00        n/a        n/a       n/a       020      F             0.00
    803733161      84.49    6/26/00        n/a        n/a       n/a       020      F             0.00
   8000689490      84.90    6/26/00        n/a        n/a       n/a       020      F             0.00
    803443696      85.00    6/26/00        n/a        n/a       n/a       025      F             0.00
    803562628      58.06    6/26/00        n/a        n/a       n/a       025      F             0.00
    803672534      60.00    6/26/00        n/a        n/a       n/a       025      F             0.00
   8000725211      90.00    6/26/00        n/a        n/a       n/a       025      F             0.00
    803311646      80.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803356419      80.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803396191      65.21    6/26/00        n/a        n/a       n/a       030      F             0.00
    803478460      80.99    6/26/00        n/a        n/a       n/a       030      F             0.00
    803496082      85.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803546423      85.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803584291      80.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803614734      80.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803648385      47.61    6/26/00        n/a        n/a       n/a       030      F             0.00
    803657261      90.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803699776      65.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803717065      90.00    6/26/00        n/a        n/a       n/a       030      F             0.00
    803731298      84.76    6/26/00        n/a        n/a       n/a       030      F             0.00
    803734391      65.00    6/26/00        n/a        n/a       n/a       030      F             0.00
   8000704851      85.84    6/26/00        n/a        n/a       n/a       030      F             0.00
    803463975      79.95    6/26/00        n/a        n/a       n/a       045      F             0.00
    803477645      78.06    6/26/00        n/a        n/a       n/a       045      F             0.00
    803480300      80.90    6/26/00        n/a        n/a       n/a       045      F             0.00
    803490325      74.68    6/26/00        n/a        n/a       n/a       045      F             0.00
    803603034      90.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803603919      75.88    6/26/00        n/a        n/a       n/a       045      F             0.00
    803619212      85.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803621218      65.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803642792      72.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803654946      70.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803656750      82.94    6/26/00        n/a        n/a       n/a       045      F             0.00
    803679679      80.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803695626      89.98    6/26/00        n/a        n/a       n/a       045      F             0.00
    803701531      79.54    6/26/00        n/a        n/a       n/a       045      F             0.00
    803721224      49.14    6/26/00        n/a        n/a       n/a       045      F             0.00
    803731074      68.96    6/26/00        n/a        n/a       n/a       045      F             0.00
    803733138      84.76    6/26/00        n/a        n/a       n/a       045      F             0.00
    803740976      85.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803744887      85.00    6/26/00        n/a        n/a       n/a       045      F             0.00
    803559095      80.00    6/26/00        n/a        n/a       n/a       325      F             0.00
    803604297      90.00    6/26/00        n/a        n/a       n/a       325      F             0.00
   8000710288      80.88    6/26/00        n/a        n/a       n/a       325      F             0.00
   8000715477      69.16    6/26/00        n/a        n/a       n/a       325      F             0.00
   8000761752      83.70    6/26/00        n/a        n/a       n/a       325      F             0.00
    803718626      66.58    6/26/00        n/a        n/a       n/a       328      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 22 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803670876           n/a        MCDERMOTT SHERRY L                             PA            30,500.00    11.650  0.000
    803724327           n/a        DANIELS JULIANN M                              WI            95,200.00    11.250  0.000
   5100096758           n/a        CRAIG HEATHER M                                MO           228,000.00    12.750  0.000
   5100203172           n/a        WEAVER GLORIA                                  PA            65,400.00    11.500  0.000
----------------------------------------------------------------------------------------------------------
Loans Funded and not yet in Servicing                                             139        7,792,235.00

Total Group 1 Loans Funded and Available                                        1,604       95,286,499.96
Needed:                                                                                     10,857,403.44     Short

GROUP 1:  FIXED RATE LOANS SET TO CLOSE
    803725852           n/a        ETCHAMENDY MARIA                               CA            18,000.00    14.300   0.000
    803545615           n/a        HICKS JR ROBERT RUSSELL                        CA            69,000.00    11.250   0.000
    803714476           n/a        LARSON RICHARD                                 CA            29,250.00    10.250   0.000
    803474709           n/a        NANTZ JAMES P                                  NC            44,000.00    12.000   0.000
    803630912           n/a        MARTINEZ ISMAEL                                CA            40,000.00    11.250   0.000
    803651215           n/a        SMITH JANICE F                                 IN            25,000.00    10.875   0.000
    803652163           n/a        HOAGLAND DANIEL                                CA            45,000.00    13.600   0.000
    803539212           n/a        NYGREN G. KIRK                                 NM            45,000.00    10.750   0.000
    803699875           n/a        TAMPA BRUCE                                    FL            21,500.00    13.500   0.000
    803760552           n/a        ABRAGAN WARLITO                                IL           225,000.00    13.000   0.000
    803609700           n/a        BOLTS LORITA                                   CA            40,000.00    13.500   0.000
    803663772           n/a        ROGERS BRUCE                                   MN            20,000.00    12.250   0.000
    803696186           n/a        YANGA NELIA                                    CA            47,675.00    13.650   0.000
   8000754096           n/a        NARANJO DIANE                                  CA            42,000.00    10.610   0.000
    803681022           n/a        BOEHKE JOANNA                                  OH            10,000.00    13.100   0.000
    803531243           n/a        ANDERSON WILLIAM L                             PA            11,000.00    12.250   0.000
    803611649           n/a        MANGUS GROVA L                                 WV            10,500.00     9.875   0.000
    803715861           n/a        PONTE MARIA M                                  MA            23,000.00    10.225   0.000
    803509710           n/a        GUCCIO LAWRENCE A                              NY            20,000.00    10.875   0.000
    803693969           n/a        JACKSON DAVID M                                AL            15,200.00     9.500   0.000
   8000738487           n/a        GOMEZ FRANCISCO                                TX            15,000.00    11.610   0.000
    803677053           n/a        BISHOP YVONNE                                  NY            60,000.00    11.000   0.000
   8000726615           n/a        YANEZ PEDRO                                    TX            28,000.00    13.700   0.000
   8000752579           n/a        PRATT RHODA                                    OR            55,000.00    11.460   0.000
    803539972           n/a        MCGINNES BERNARD                               NJ            35,000.00    11.750   0.000
    803715473           n/a        WILLIAMS WILLIAM M                             FL            15,000.00    12.000   0.000
    803683556           n/a        WIGFALL ARMENTIA V                             SC            20,000.00    14.050   0.000
    803747088           n/a        SCHEPPELMAN TAMARA K                           FL           100,000.00    12.500   0.000
    803784149           n/a        HORNEY VICTOR ALLEN                            NC            23,500.00    12.500   0.000
   8000763345           n/a        GONZALEZ MARIA VALDEZ                          TX            20,000.00    11.650   0.000
    803696269           n/a        RUSHING SR ROY                                 SC            44,600.00    11.150   0.000
    803745728           n/a        GRAY JR HERMAN B                               MI           147,800.00    10.250   0.000
    803685445           n/a        MCBURNEY JEFFERY K.                            MI            82,000.00    12.500   0.000
    803733633           n/a        MULLINS LARRY I                                IN            47,000.00     9.625   0.000
    803595693           n/a        COVINGTON DEBORA                               MI            35,000.00    13.000   0.000
    803529155           n/a        GUILFORD ANTHONY L                             OH            20,000.00    10.500   0.000
    803689041           n/a        ALEXANDER SONJA M                              FL            31,000.00    11.150   0.000
    803516558           n/a        MANZELLA LOUIS J                               FL            85,000.00    12.750   0.000
    803704246           n/a        EMMONS JR WARD                                 MI            25,000.00    10.750   0.000
    803452184           n/a        PAPPAJOHN MATTHEW S                            PA            30,000.00    11.500   0.000
    803707454           n/a        EUELL RAYMOND                                  DC            62,500.00    12.750   0.000
    803550094           n/a        MARGHELLA ANNE MARIE                           NY            60,000.00    11.000   0.000
   8000766470           n/a        MASSEY ESTER LEE                               MD            44,000.00     9.990   0.000
   8000717002           n/a        YOUMANS BLANCHE                                NJ            50,000.00    10.960   0.000
    803415215           n/a        CAMPBELL SANDRA                                FL            22,400.00    11.500   0.000
    803449594           n/a        SHAPIRO MICHAEL L                              CT            25,000.00    12.350   0.000
    803775030           n/a        TURNER BEVERLY L                               OR            34,200.00    10.750   0.000
    803408533           n/a        SMITH CONSUELO                                 OH            21,500.00    12.900   0.000
    803718469           n/a        HARRIS MICHAEL                                 FL            28,000.00    12.850   0.000
    803604446           n/a        HOLCOMB WANDA                                  GA            43,550.00    13.250   0.000
    803657220           n/a        JOHNSON CHRISTOPHER                            FL            35,000.00    11.750   0.000
    803543875           n/a        GEMMILL LISA                                   TN            28,000.00    11.750   0.000
    803482249           n/a        SULLIVAN MICHAEL                               NY           210,300.00    10.500   0.000
   8000764327           n/a        PARRIS JR. R.C.                                FL            40,000.00    10.360   0.000
    803500016           n/a        HERNANDEZ REFUGIA                              OH            30,000.00    13.750   0.000
    803732361           n/a        BOENING PATRICK L                              CO            20,000.00    12.250   0.000
    803739705           n/a        O'BRIEN JR JAMES W                             MA            26,000.00     9.500   0.000
    803660489           n/a        TAYLOR JR JOHN L                               OH            23,000.00    11.500   0.000
    803552645           n/a        SWIGER CAROL A                                 WV            27,000.00    12.750   0.000
    803670686           n/a        BURNEY ADDIE                                   FL            34,800.00    10.375   0.000
    803637842           n/a        MAHONEY JON P                                  FL            48,000.00     8.700   0.000
    803688290           n/a        JONES TRACY                                    IL            63,000.00    14.650   0.000
    803596006           n/a        SMITH MARK                                     ME            42,250.00    12.500   0.000
    803672633           n/a        PEARSON JEFFREY                                PA            48,000.00    11.250   0.000
    803355759           n/a        ASSOCIATES NORTH COURT                         CT           725,000.00     9.950   0.000
   8000752660           n/a        FREIMAN MARK                                   IL            30,000.00    12.190   0.000
    803648005           n/a        BOWERS THOMAS N                                MI            54,000.00     9.025   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>            <C>        <C>       <C>       <C>      <C>           <C>
    803670876      89.61    6/26/00        n/a        n/a       n/a       345      F             0.00
    803724327      78.67    6/26/00        n/a        n/a       n/a       405      F             0.00
   5100096758      89.76    6/26/00        n/a        n/a       n/a       405      F             0.00
   5100203172      90.83    6/26/00        n/a        n/a       n/a       410      F             0.00
---------------------------------------                                                 --------------
Loans Funded and not yet in Servicing                                                            0.00

Total Group 1 Loans Funded and Available
Needed:

GROUP 1:  FIXED RATE LOANS SET TO CLOSE
    803725852        0.0      n/a          n/a        n/a       n/a       020      F             0.00
    803545615        0.0      n/a          n/a        n/a       n/a       045      F             0.00
    803714476        0.0      n/a          n/a        n/a       n/a       015      F             0.00
    803474709        0.0      n/a          n/a        n/a       n/a       020      F             0.00
    803630912        0.0      n/a          n/a        n/a       n/a       020      F             0.00
    803651215        0.0      n/a          n/a        n/a       n/a       045      F             0.00
    803652163        0.0      n/a          n/a        n/a       n/a       045      F             0.00
    803539212        0.0      n/a          n/a        n/a       n/a       020      F             0.00
    803699875        0.0      n/a          n/a        n/a       n/a       010      F             0.00
    803760552        0.0      n/a          n/a        n/a       n/a       030      F             0.00
    803609700        0.0      n/a          n/a        n/a       n/a       045      F             0.00
    803663772        0.0      n/a          n/a        n/a       n/a       045      F             0.00
    803696186        0.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000754096        9.0      n/a          n/a        n/a       n/a       015      F             0.00
    803681022       17.9      n/a          n/a        n/a       n/a       045      F             0.00
    803531243       22.7      n/a          n/a        n/a       n/a       010      F             0.00
    803611649       25.0      n/a          n/a        n/a       n/a       010      F             0.00
    803715861       25.6      n/a          n/a        n/a       n/a       020      F             0.00
    803509710       27.5      n/a          n/a        n/a       n/a       010      F             0.00
    803693969       30.2      n/a          n/a        n/a       n/a       010      F             0.00
   8000738487       33.3      n/a          n/a        n/a       n/a       010      F             0.00
    803677053       35.1      n/a          n/a        n/a       n/a       015      F             0.00
   8000726615       35.9      n/a          n/a        n/a       n/a       015      F             0.00
   8000752579       36.7      n/a          n/a        n/a       n/a       325      F             0.00
    803539972       36.8      n/a          n/a        n/a       n/a       015      F             0.00
    803715473       37.5      n/a          n/a        n/a       n/a       015      F             0.00
    803683556       38.5      n/a          n/a        n/a       n/a       015      F             0.00
    803747088       42.3      n/a          n/a        n/a       n/a       338      F             0.00
    803784149       44.3      n/a          n/a        n/a       n/a       010      F             0.00
   8000763345       44.4      n/a          n/a        n/a       n/a       010      F             0.00
    803696269       44.6      n/a          n/a        n/a       n/a       015      F             0.00
    803745728       44.8      n/a          n/a        n/a       n/a       405      F             0.00
    803685445       46.6      n/a          n/a        n/a       n/a       030      F             0.00
    803733633       47.0      n/a          n/a        n/a       n/a       010      F             0.00
    803595693       47.3      n/a          n/a        n/a       n/a       030      F             0.00
    803529155       47.6      n/a          n/a        n/a       n/a       010      F             0.00
    803689041       47.7      n/a          n/a        n/a       n/a       010      F             0.00
    803516558       48.9      n/a          n/a        n/a       n/a       015      F             0.00
    803704246       49.0      n/a          n/a        n/a       n/a       010      F             0.00
    803452184       49.3      n/a          n/a        n/a       n/a       015      F             0.00
    803707454       50.4      n/a          n/a        n/a       n/a       045      F             0.00
    803550094       50.7      n/a          n/a        n/a       n/a       020      F             0.00
   8000766470       51.8      n/a          n/a        n/a       n/a       015      F             0.00
   8000717002       52.1      n/a          n/a        n/a       n/a       025      F             0.00
    803415215       52.1      n/a          n/a        n/a       n/a       010      F             0.00
    803449594       52.1      n/a          n/a        n/a       n/a       020      F             0.00
    803775030       52.4      n/a          n/a        n/a       n/a       405      F             0.00
    803408533       53.8      n/a          n/a        n/a       n/a       030      F             0.00
    803718469       53.8      n/a          n/a        n/a       n/a       015      F             0.00
    803604446       54.4      n/a          n/a        n/a       n/a       030      F             0.00
    803657220       54.7      n/a          n/a        n/a       n/a       325      F             0.00
    803543875       54.9      n/a          n/a        n/a       n/a       015      F             0.00
    803482249       56.1      n/a          n/a        n/a       n/a       093      F             0.00
   8000764327       57.1      n/a          n/a        n/a       n/a       015      F             0.00
    803500016       57.7      n/a          n/a        n/a       n/a       030      F             0.00
    803732361       57.9      n/a          n/a        n/a       n/a       045      F             0.00
    803739705       58.8      n/a          n/a        n/a       n/a       015      F             0.00
    803660489       59.0      n/a          n/a        n/a       n/a       015      F             0.00
    803552645       60.0      n/a          n/a        n/a       n/a       025      F             0.00
    803670686       60.0      n/a          n/a        n/a       n/a       015      F             0.00
    803637842       60.0      n/a          n/a        n/a       n/a       030      F             0.00
    803688290       60.0      n/a          n/a        n/a       n/a       045      F             0.00
    803596006       60.4      n/a          n/a        n/a       n/a       025      F             0.00
    803672633       60.4      n/a          n/a        n/a       n/a       030      F             0.00
    803355759       60.4      n/a          n/a        n/a       n/a       097      F             0.00
   8000752660       60.6      n/a          n/a        n/a       n/a       020      F             0.00
    803648005       60.7      n/a          n/a        n/a       n/a       045      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 23 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
   8000770415           n/a        CLOUDY ARTHUR                                  TX            36,000.00    11.500   0.000
   8000748197           n/a        COREY RAYMOND F.                               PA            21,500.00    14.500   0.000
   8000757388           n/a        RAMIREZ PETE                                   TX            36,000.00    14.740   0.000
    803733922           n/a        BATTLE ARRIE M                                 FL            50,000.00    10.550   0.000
    803617596           n/a        MCNICOL MICHAEL J                              WI            55,000.00    14.650   0.000
    803570860           n/a        HOMES, INC STRICTLY MOBILE                     ME           220,000.00     9.950   0.000
   8000740426           n/a        CRAWFORD JAMES B                               CA           230,152.50    11.710   0.000
    803426139           n/a        LAMBERT JAMES H                                IN            65,000.00    13.750   0.000
    803785567           n/a        BUTLER RENEE A                                 CO            40,000.00    11.650   0.000
   8000760812           n/a        WEH DOUGLAS                                    NJ            90,000.00    11.000   0.000
    803589753           n/a        MENDOZA ANGEL L                                FL            53,000.00    10.500   0.000
    803714591           n/a        RODRIGUEZ TONIANN                              CA            40,600.00    10.500   0.000
   8000729593           n/a        FRANKLIN BETHALA B                             PA            56,400.00    11.000   0.000
    803537182           n/a        PURNELL GLENDA                                 IL            40,900.00    13.250   0.000
    803652858           n/a        HORTON JOHN                                    MN            50,000.00    13.250   0.000
    803605500           n/a        SWART MARY                                     NY            68,250.00    11.375   0.000
    803709682           n/a        BROWN, JR. DONICE                              FL            37,700.00    13.250   0.000
    803767532           n/a        WARE BARBARA JEAN                              FL            37,050.00    13.250   0.000
    803423581           n/a        TOWNSELL LUCIAN                                KY            44,850.00    13.000   0.000
    803493535           n/a        DRUPP SHELLEY E                                PA            13,000.00    12.000   0.000
    803637131           n/a        ANDREWS LEILA                                  OH            35,750.00    12.650   0.000
    803527019           n/a        VANDERMOERE SCOTT                              MI            66,300.00    14.900   0.000
    803582196           n/a        FERNANDES WENDY                                IN            52,000.00    13.250   0.000
    803675537           n/a        BROWN CURTIS                                   MI            45,500.00    14.900   0.000
    803681519           n/a        AQUINO RUBEN                                   FL            48,750.00    13.000   0.000
    803513654           n/a        CONNER KIM L                                   IN            37,050.00    13.500   0.000
    803587963           n/a        BROWN GEORGENE                                 NY           165,750.00    13.000   0.000
    803682541           n/a        JOHNSON VERA M                                 IN            59,800.00    14.700   0.000
    803570142           n/a        PAULEY SEAN                                    OH            37,050.00    10.750   0.000
    803612118           n/a        PRATT ERIC R                                   MN            37,700.00    13.000   0.000
    803630037           n/a        DIXON ANNIE R                                  IN            39,000.00    11.500   0.000
    803646116           n/a        KENNEDY THELMA JELENE                          IN            19,500.00    11.750   0.000
    803713718           n/a        WARD BILLY P                                   FL            25,000.00    10.375   0.000
   8000736010           n/a        TENNER MARGARET D.                             AR            32,950.00    13.000   0.000
    803650316           n/a        POWELL MIKE                                    PA            17,817.00    13.700   0.000
    803696319           n/a        DIAZ RUTH                                      NY           150,457.00    14.750   0.000
   8000736374           n/a        ALLEN EDWARD                                   NY           125,400.00    10.500   0.000
    803628049           n/a        BYFORD WILLIAM F                               WI            46,500.00    11.250   0.000
    803275320           n/a        LESPERANCE GERALD                              RI           120,000.00    10.350   0.000
    803774843           n/a        WHITE JODI                                     VA            25,400.00    10.750   0.000
    803507870           n/a        PRICE GARY L                                   PA            51,000.00     9.900   0.000
    803687789           n/a        MCCARTNEY STEVEN A                             WV            82,000.00     9.750   0.000
    803779818           n/a        FITZPATRICK KENNETH J                          NY            70,000.00    13.200   0.000
    803746023           n/a        FISHER LESA MECHELLE                           VA            38,000.00     8.525   0.000
    803631993           n/a        ROBINSON CATHERINE M                           PA            68,000.00    10.500   0.000
    803651900           n/a        PIDO ELMER N                                   CA            50,000.00     9.750   0.000
   8000798994           n/a        PUTMAN CARMAN H                                LA           125,000.00    11.260   0.000
    803715093           n/a        MASONE LORRAINE M                              NY            95,000.00     8.950   0.000
    803750033           n/a        INGNERS BRUCE JAMES                            CO            65,000.00    13.250   0.000
    803668904           n/a        HAWRILUK GREGORY                               NJ            50,000.00    10.250   0.000
   8000771041           n/a        SMITH STANLEY                                  TX            30,000.00    15.000   0.000
    803600295           n/a        CHAMBERLAIN DAVID P                            PA            30,000.00    11.680   0.000
    803696129           n/a        STILES JACK F.                                 FL            21,000.00    10.125   0.000
    803686468           n/a        LEWIS JOHNNIE A                                SC            32,000.00    13.850   0.000
    803768076           n/a        BRADFORD KIMERLEE J                            MN            72,100.00    11.250   0.000
    803555440           n/a        SHIPP STANLEY                                  PA            30,000.00    13.400   0.000
    803674910           n/a        CANTY HILDA                                    SC            29,000.00    11.750   0.000
    803782226           n/a        ANDERSON TINA M                                MD            87,487.00     7.900   0.000
    803486372           n/a        COLEMAN HAROLD                                 SC            40,600.00    14.250   0.000
    803702620           n/a        MEZU DR ROSE U                                 MD            86,800.00    10.375   0.000
    803574789           n/a        CARTER CHRISTINE                               SC            21,700.00    11.375   0.000
    803655745           n/a        HUTSON JR MARION J                             MD            45,850.00    13.400   0.000
    803730787           n/a        HILL JAMES R                                   SC            25,550.00    14.500   0.000
    803774033           n/a        ST JOHN JERRY DEAN                             MI            50,400.00     9.150   0.000
   8000783897           n/a        NOEL HEATHER                                   IL            35,000.00    11.860   0.000
    803350362           n/a        AGOSTINI MARY JEAN                             CT           126,000.00    10.350   0.000
    803628700           n/a        CLAUSE SHIRLEY J                               PA           287,000.00    10.600   0.000
    803276963           n/a        LESPERANCE GERALD                              RI           162,000.00    10.350   0.000
    803655281           n/a        SCHWARTZ JONATHAN C                            NY            45,000.00    12.000   0.000
   8000702699           n/a        ESTRADA CHRISTOPHER                            NJ            26,000.00    13.700   0.000
    803680594           n/a        REYNAL MICHAEL A.                              FL           200,000.00    10.875   0.000
    803621168           n/a        VATALERO KEVIN M                               NY           152,000.00    12.900   0.000
    803574847           n/a        PEREZ BENJAMIN                                 NC            39,800.00    12.250   0.000
    803654615           n/a        LEE ALLEN                                      ID            35,000.00    13.000   0.000
    803696616           n/a        RUSH ANGELA C                                  IN            57,600.00    12.250   0.000
    803727825           n/a        CAMMARDELLA FRANCO                                          124,000.00     9.050   0.000
   8000799422           n/a        CLEAVES JOANNE                                 IL            63,500.00    11.210   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>       <C>          <C>        <C>       <C>       <C>      <C>           <C>
   8000770415       61.0      n/a          n/a        n/a       n/a       010      F             0.00
   8000748197       61.4      n/a          n/a        n/a       n/a       010      F             0.00
   8000757388       62.1      n/a          n/a        n/a       n/a       025      F             0.00
    803733922       62.5      n/a          n/a        n/a       n/a       015      F             0.00
    803617596       62.5      n/a          n/a        n/a       n/a       045      F             0.00
    803570860       62.5      n/a          n/a        n/a       n/a       095      F             0.00
   8000740426       63.1      n/a          n/a        n/a       n/a       325      F             0.00
    803426139       63.1      n/a          n/a        n/a       n/a       030      F             0.00
    803785567       63.3      n/a          n/a        n/a       n/a       020      F             0.00
   8000760812       63.4      n/a          n/a        n/a       n/a       025      F             0.00
    803589753       63.5      n/a          n/a        n/a       n/a       020      F             0.00
    803714591       64.1      n/a          n/a        n/a       n/a       015      F             0.00
   8000729593       64.8      n/a          n/a        n/a       n/a       025      F             0.00
    803537182       64.9      n/a          n/a        n/a       n/a       030      F             0.00
    803652858       64.9      n/a          n/a        n/a       n/a       030      F             0.00
    803605500       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803709682       65.0      n/a          n/a        n/a       n/a       030      F             0.00
    803767532       65.0      n/a          n/a        n/a       n/a       030      F             0.00
    803423581       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803493535       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803637131       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803527019       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803582196       65.0      n/a          n/a        n/a       n/a       030      F             0.00
    803675537       65.0      n/a          n/a        n/a       n/a       030      F             0.00
    803681519       65.0      n/a          n/a        n/a       n/a       030      F             0.00
    803513654       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803587963       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803682541       65.0      n/a          n/a        n/a       n/a       030      F             0.00
    803570142       65.0      n/a          n/a        n/a       n/a       345      F             0.00
    803612118       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803630037       65.0      n/a          n/a        n/a       n/a       045      F             0.00
    803646116       65.0      n/a          n/a        n/a       n/a       010      F             0.00
    803713718       65.8      n/a          n/a        n/a       n/a       020      F             0.00
   8000736010       65.9      n/a          n/a        n/a       n/a       325      F             0.00
    803650316       66.0      n/a          n/a        n/a       n/a       030      F             0.00
    803696319       66.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000736374       66.0      n/a          n/a        n/a       n/a       030      F             0.00
    803628049       66.4      n/a          n/a        n/a       n/a       025      F             0.00
    803275320       66.7      n/a          n/a        n/a       n/a       093      F             0.00
    803774843       67.0      n/a          n/a        n/a       n/a       405      F             0.00
    803507870       67.1      n/a          n/a        n/a       n/a       020      F             0.00
    803687789       67.2      n/a          n/a        n/a       n/a       045      F             0.00
    803779818       67.3      n/a          n/a        n/a       n/a       045      F             0.00
    803746023       67.9      n/a          n/a        n/a       n/a       015      F             0.00
    803631993       68.0      n/a          n/a        n/a       n/a       030      F             0.00
    803651900       68.6      n/a          n/a        n/a       n/a       045      F             0.00
   8000798994       68.7      n/a          n/a        n/a       n/a       025      F             0.00
    803715093       68.8      n/a          n/a        n/a       n/a       045      F             0.00
    803750033       68.8      n/a          n/a        n/a       n/a       045      F             0.00
    803668904       69.0      n/a          n/a        n/a       n/a       015      F             0.00
   8000771041       69.1      n/a          n/a        n/a       n/a       010      F             0.00
    803600295       69.2      n/a          n/a        n/a       n/a       045      F             0.00
    803696129       69.3      n/a          n/a        n/a       n/a       020      F             0.00
    803686468       69.6      n/a          n/a        n/a       n/a       020      F             0.00
    803768076       69.6      n/a          n/a        n/a       n/a       410      F             0.00
    803555440       69.8      n/a          n/a        n/a       n/a       045      F             0.00
    803674910       69.9      n/a          n/a        n/a       n/a       020      F             0.00
    803782226       70.0      n/a          n/a        n/a       n/a       020      F             0.00
    803486372       70.0      n/a          n/a        n/a       n/a       015      F             0.00
    803702620       70.0      n/a          n/a        n/a       n/a       015      F             0.00
    803574789       70.0      n/a          n/a        n/a       n/a       010      F             0.00
    803655745       70.0      n/a          n/a        n/a       n/a       015      F             0.00
    803730787       70.0      n/a          n/a        n/a       n/a       025      F             0.00
    803774033       70.0      n/a          n/a        n/a       n/a       030      F             0.00
   8000783897       70.0      n/a          n/a        n/a       n/a       045      F             0.00
    803350362       70.0      n/a          n/a        n/a       n/a       095      F             0.00
    803628700       70.0      n/a          n/a        n/a       n/a       095      F             0.00
    803276963       70.4      n/a          n/a        n/a       n/a       095      F             0.00
    803655281       71.0      n/a          n/a        n/a       n/a       020      F             0.00
   8000702699       71.2      n/a          n/a        n/a       n/a       025      F             0.00
    803680594       71.3      n/a          n/a        n/a       n/a       045      F             0.00
    803621168       71.5      n/a          n/a        n/a       n/a       045      F             0.00
    803574847       71.6      n/a          n/a        n/a       n/a       020      F             0.00
    803654615       71.9      n/a          n/a        n/a       n/a       015      F             0.00
    803696616       72.0      n/a          n/a        n/a       n/a       045      F             0.00
    803727825       72.1      n/a          n/a        n/a       n/a       030      F             0.00
   8000799422       72.2      n/a          n/a        n/a       n/a       015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 24 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803474832           n/a        O'BAYLEY MARGARET D                            CO            13,900.00    12.500   0.000
    803725498           n/a        LYNN BRUCE M.                                  CO            21,500.00    12.600   0.000
   5100203065           n/a        WHITESIDE SALLIE A                             MI            58,400.00    11.750   0.000
    803494830           n/a        LATCHISON MICHELLE                             MO            64,000.00    13.750   0.000
   8000788334           n/a        CASTILLO FRANCISCO                             CA            52,000.00    12.460   0.000
   8000740814           n/a        BAYNARD BRUCE H                                FL            43,000.00    12.900   0.000
   8000731045           n/a        GUNNER JR JEFF                                 TX            41,000.00     9.990   0.000
    803656149           n/a        ALLEN BRIAN S                                  PA            19,500.00    10.500   0.000
    803599943           n/a        PAVER JOSEPH                                   OH           115,391.00    11.150   0.000
    803628213           n/a        PAPAGEORGE KENT                                OH            50,000.00    11.900   0.000
   8000755127           n/a        HASSELL LINDA DIANE                            MI            20,000.00    13.790   0.000
    803667294           n/a        OLIVA CANESSA TAMMY                            WA            35,000.00    12.600   0.000
    803750660           n/a        BALDIVIESO RUBEN                               NJ            60,000.00    13.500   0.000
   8000741937           n/a        HARP RANDY                                     AL            15,000.00    13.900   0.000
   8000731789           n/a        BRILLANTES ALFONSO V                           CA            75,000.00    12.990   0.000
   8000757776           n/a        BAIRD JIMMIE LEE                               KS            33,900.00    10.990   0.000
   8000750110           n/a        SARACENO WILLIAM E                             FL            25,000.00    14.460   0.000
    803687417           n/a        HAPPENY GARY                                   MA            35,000.00    14.350   0.000
   8000684780           n/a        AYALA HECTOR A                                 MN            18,000.00    12.260   0.000
    803725431           n/a        DELHAGEN SHAWN                                 PA            20,000.00    11.550   0.000
    803570126           n/a        SERPICO THOMAS R                               NY            30,600.00    12.250   0.000
    803737048           n/a        FORZIANO ROBERT                                FL            24,750.00    11.125   0.000
    803642057           n/a        BASKER TIMOTHY A                               IN            35,000.00     9.150   0.000
    803506161           n/a        BOYDSTON LARRY                                 OH            48,700.00    13.350   0.000
    803602994           n/a        AMANDA ANTWINE CATHERINE                       NC            15,204.00    10.625   0.000
    803468255           n/a        MORRIS KENNETH LEO                             CA           217,500.00    13.750   0.000
    803515121           n/a        CHESTOVICH MICHAEL                             LA            42,750.00    14.100   0.000
    803657089           n/a        WALDROP HEATHER                                LA            25,875.00    13.850   0.000
   8000737778           n/a        GLASS LYNN WESTON                              FL            33,750.00    11.960   0.000
    803769470           n/a        DRAKE DONALD                                   TN            42,000.00    11.375   0.000
    803542158           n/a        CREEL JAMES M                                  LA            37,500.00    14.100   0.000
    803671650           n/a        KHICHI NARENDA S                               NJ           345,000.00     9.500   0.000
    803709765           n/a        IANNUZZI MARYBETH                              MA            39,500.00    13.750   0.000
    803747708           n/a        HERRING WALTER                                 NY           157,500.00    12.400   0.000
    803708130           n/a        DUNCAN ODIS S                                  GA            43,500.00    12.350   0.000
    803729730           n/a        HAND DERRICK L                                 AL            31,500.00    12.525   0.000
    803729102           n/a        FEBES, JR CHARLES E.                           SC            63,000.00    14.250   0.000
    803580778           n/a        HAMMOND JEFFREY S                              MI            58,500.00    11.600   0.000
    803694074           n/a        GRIMES HENRY                                   FL            53,250.00    14.150   0.000
    803698299           n/a        PETERMAN MICHAEL  L                            MI            30,000.00    14.100   0.000
    803620525           n/a        ENDERS RICHARD H                               MI            71,250.00     8.325   0.000
    803676766           n/a        GRAHAM WILLIE C                                FL            42,000.00    12.150   0.000
   8000791676           n/a        CHEVRES AWILDA J                               NJ           112,500.00    10.610   0.000
   8000731953           n/a        LIVERS CATHERINE                               IN            31,500.00    12.960   0.000
    803677251           n/a        BATES DEBORA WILBORNE                          VA            27,000.00    13.850   0.000
    803517457           n/a        MOSIER MARLEN                                  KS            48,000.00    12.500   0.000
    803661818           n/a        BUTTON JEFFERY A                               OH            44,250.00    12.500   0.000
    803718832           n/a        STONE BARBARA                                  PA            56,250.00    10.930   0.000
    803322627           n/a        WHITE PATRICIA ANN                             SC            19,500.00    14.600   0.000
    803592617           n/a        MARTIN JOSEPH R                                IN            51,000.00    12.125   0.000
    803681717           n/a        ALEXANDER JANIE I                              IA            37,500.00    13.250   0.000
    803636737           n/a        PECULIC STEVEN A                               NY            55,000.00    11.900   0.000
    803632314           n/a        BEDGER JAN E                                   PA            29,000.00    10.500   0.000
    803604669           n/a        ABBUHL DOUGLAS                                 FL            13,130.00    13.850   0.000
   8000751910           n/a        SILGUERO CARL R.                               TX            17,000.00    14.460   0.000
    803563022           n/a        BAGWELL PAT LINDA                              SC            42,500.00    11.500   0.000
   8000775612           n/a        MAUS JAIME                                     TX            49,335.00    11.960   0.000
    803676949           n/a        BRADSHAW RANDY                                 MI            58,500.00     9.025   0.000
    803642099           n/a        HASAN RODNEY                                   MD            29,656.00    11.000   0.000
   8000764038           n/a        THOMEN ALTHEA M.                               AZ            30,000.00    13.900   0.000
   8000744105           n/a        RAMIREZ MARY                                                 26,000.00    13.700   0.000
    803750850           n/a        DAY JAMES E                                    CA           240,000.00    13.100   0.000
   8000787138           n/a        WHITE BARBARA D                                NJ            50,000.00    11.420   0.000
    803626449           n/a        ROACH STEVEN J                                 DE            60,000.00    11.750   0.000
    803568765           n/a        WILLIFORD MONICA                               MI            20,000.00    11.850   0.000
    803727700           n/a        PRICE LUCY A                                   CA            55,500.00    12.750   0.000
    803688159           n/a        ENDICOTT ELMO                                  OH           110,000.00     8.550   0.000
    803468305           n/a        MAGALLANES JESUS                               CA            62,000.00    10.750   0.000
   8000648611           n/a        SIVER PETRA                                    MI           190,000.00     9.250   0.000
   8000781313           n/a        SIVER PETRA K.                                 MI           190,000.00     9.250   0.000
    803701804           n/a        HEINCIG ROY R                                  IL            20,000.00    13.500   0.000
    803700392           n/a        DUVAL GISELE                                   MN            92,000.00    12.750   0.000
    803778794           n/a        MATURANA ORLANDO                               FL            57,000.00    11.500   0.000
    803706142           n/a        SIGGERS GREGORY                                OH            18,400.00    11.750   0.000
   8000700032           n/a        BRADFORD BEVERLY A                             TX           122,940.00     9.250   0.000
    803710367           n/a        MANCZ ANDREW J                                 NC            85,000.00     9.650   0.000
    803574078           n/a        COSIO JR ROBERT                                AZ            25,000.00    13.500   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>      <C>           <C>        <C>      <C>        <C>      <C>           <C>
    803474832       72.3      n/a          n/a        n/a       n/a       015      F             0.00
    803725498       72.4      n/a          n/a        n/a       n/a       045      F             0.00
   5100203065       72.6      n/a          n/a        n/a       n/a       405      F             0.00
    803494830       72.7      n/a          n/a        n/a       n/a       325      F             0.00
   8000788334       72.9      n/a          n/a        n/a       n/a       328      F             0.00
   8000740814       73.1      n/a          n/a        n/a       n/a       325      F             0.00
   8000731045       73.2      n/a          n/a        n/a       n/a       015      F             0.00
    803656149       73.5      n/a          n/a        n/a       n/a       015      F             0.00
    803599943       73.5      n/a          n/a        n/a       n/a       345      F             0.00
    803628213       73.5      n/a          n/a        n/a       n/a       015      F             0.00
   8000755127       73.7      n/a          n/a        n/a       n/a       025      F             0.00
    803667294       73.8      n/a          n/a        n/a       n/a       045      F             0.00
    803750660       73.8      n/a          n/a        n/a       n/a       015      F             0.00
   8000741937       74.0      n/a          n/a        n/a       n/a       015      F             0.00
   8000731789       74.1      n/a          n/a        n/a       n/a       020      F             0.00
   8000757776       74.3      n/a          n/a        n/a       n/a       015      F             0.00
   8000750110       74.3      n/a          n/a        n/a       n/a       020      F             0.00
    803687417       74.4      n/a          n/a        n/a       n/a       015      F             0.00
   8000684780       74.7      n/a          n/a        n/a       n/a       325      F             0.00
    803725431       74.8      n/a          n/a        n/a       n/a       015      F             0.00
    803570126       74.9      n/a          n/a        n/a       n/a       015      F             0.00
    803737048       74.9      n/a          n/a        n/a       n/a       010      F             0.00
    803642057       74.9      n/a          n/a        n/a       n/a       015      F             0.00
    803506161       74.9      n/a          n/a        n/a       n/a       025      F             0.00
    803602994       75.0      n/a          n/a        n/a       n/a       015      F             0.00
    803468255       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803515121       75.0      n/a          n/a        n/a       n/a       015      F             0.00
    803657089       75.0      n/a          n/a        n/a       n/a       015      F             0.00
   8000737778       75.0      n/a          n/a        n/a       n/a       015      F             0.00
    803769470       75.0      n/a          n/a        n/a       n/a       020      F             0.00
    803542158       75.0      n/a          n/a        n/a       n/a       025      F             0.00
    803671650       75.0      n/a          n/a        n/a       n/a       045      F             0.00
    803709765       75.0      n/a          n/a        n/a       n/a       045      F             0.00
    803747708       75.0      n/a          n/a        n/a       n/a       045      F             0.00
    803708130       75.0      n/a          n/a        n/a       n/a       010      F             0.00
    803729730       75.0      n/a          n/a        n/a       n/a       015      F             0.00
    803729102       75.0      n/a          n/a        n/a       n/a       020      F             0.00
    803580778       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803694074       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803698299       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803620525       75.0      n/a          n/a        n/a       n/a       045      F             0.00
    803676766       75.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000791676       75.0      n/a          n/a        n/a       n/a       328      F             0.00
   8000731953       75.0      n/a          n/a        n/a       n/a       345      F             0.00
    803677251       75.0      n/a          n/a        n/a       n/a       020      F             0.00
    803517457       75.0      n/a          n/a        n/a       n/a       025      F             0.00
    803661818       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803718832       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803322627       75.0      n/a          n/a        n/a       n/a       010      F             0.00
    803592617       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803681717       75.0      n/a          n/a        n/a       n/a       030      F             0.00
    803636737       75.1      n/a          n/a        n/a       n/a       020      F             0.00
    803632314       75.4      n/a          n/a        n/a       n/a       010      F             0.00
    803604669       75.6      n/a          n/a        n/a       n/a       015      F             0.00
   8000751910       75.6      n/a          n/a        n/a       n/a       015      F             0.00
    803563022       75.9      n/a          n/a        n/a       n/a       020      F             0.00
   8000775612       75.9      n/a          n/a        n/a       n/a       328      F             0.00
    803676949       76.0      n/a          n/a        n/a       n/a       045      F             0.00
    803642099       76.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000764038       76.3      n/a          n/a        n/a       n/a       015      F             0.00
   8000744105       76.5      n/a          n/a        n/a       n/a       015      F             0.00
    803750850       76.7      n/a          n/a        n/a       n/a       045      F             0.00
   8000787138       76.9      n/a          n/a        n/a       n/a       015      F             0.00
    803626449       76.9      n/a          n/a        n/a       n/a       045      F             0.00
    803568765       76.9      n/a          n/a        n/a       n/a       045      F             0.00
    803727700       77.3      n/a          n/a        n/a       n/a       338      F             0.00
    803688159       77.5      n/a          n/a        n/a       n/a       030      F             0.00
    803468305       77.5      n/a          n/a        n/a       n/a       030      F             0.00
   8000648611       77.6      n/a          n/a        n/a       n/a       328      F             0.00
   8000781313       77.6      n/a          n/a        n/a       n/a       328      F             0.00
    803701804       77.7      n/a          n/a        n/a       n/a       045      F             0.00
    803700392       78.0      n/a          n/a        n/a       n/a       045      F             0.00
    803778794       78.1      n/a          n/a        n/a       n/a       045      F             0.00
    803706142       78.2      n/a          n/a        n/a       n/a       015      F             0.00
   8000700032       78.3      n/a          n/a        n/a       n/a       030      F             0.00
    803710367       78.6      n/a          n/a        n/a       n/a       015      F             0.00
    803574078       78.7      n/a          n/a        n/a       n/a       015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 25 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803599240           n/a        HIGGINS ROY H                                  IN            52,000.00    10.375   0.000
    803633247           n/a        KEEFER JAMES E                                 PA            15,000.00    10.875   0.000
    803568922           n/a        NUNEZ RAFAEL                                   NY           260,700.00     8.825   0.000
    803572775           n/a        AYERS KEITH R                                  PA            62,500.00    10.625   0.000
    803680578           n/a        MILLER JAMES D                                 FL            72,000.00    12.100   0.000
    803450444           n/a        PEARSON TONI G                                 LA            56,250.00    11.000   0.000
    803599604           n/a        FIELDS THOMAS H                                GA            43,200.00    12.000   0.000
   8000739451           n/a        ROSADO EDUARDO E                               VA            37,000.00    13.460   0.000
    803738459           n/a        GIBBS ROBERT L                                 NY            65,275.00    12.850   0.000
   8000750326           n/a        BRADFORD HARRY A.                              CA            16,600.00    10.990   0.000
    803674647           n/a        VANDEN HEUVEL JOHN                             CA            55,000.00    11.875   0.000
    803671643           n/a        MOCHAN BONNIE                                  PA            55,000.00    10.080   0.000
    803718709           n/a        JARJOURA JOSEPH J                              MA            59,000.00     9.750   0.000
   8000715162           n/a        BEARDEN DOUGLAS C.                             SC            75,000.00    10.440   0.000
    803721539           n/a        ROGERS MICHAEL R                               CO            59,000.00    11.250   0.000
    803634799           n/a        GAUTHIER SR CLAUDE                             NY            16,500.00    11.250   0.000
    803665462           n/a        MUELLER DENNIS W.                              FL            23,500.00     9.750   0.000
    803672971           n/a        STENZ LINDA                                    NY            45,000.00     9.650   0.000
    803584333           n/a        DELEON MICHAEL D                               IL           100,000.00    13.350   0.000
    803593474           n/a        ALVERIO MIGUEL                                 IL            29,450.00    11.750   0.000
    803636281           n/a        RICHARDS MICHAEL                               NY            30,500.00    12.125   0.000
    803650563           n/a        IACANO TONY                                    OH            15,300.00    13.100   0.000
    803773282           n/a        BARTA VIOREL                                   OH            37,000.00    13.400   0.000
   8000743784           n/a        GAVIA ELEAZAR G.                               TX            67,991.00     9.990   0.000
   8000699887           n/a        WILLIAMS ARQUILLA                              TX            28,796.00    10.590   0.000
    803688589           n/a        LEROY MICHAEL C                                CT            62,100.00    13.500   0.000
    803682103           n/a        WILLIAMS ROBERT                                WI            91,900.00    12.400   0.000
   8000770423           n/a        RUNYON GAIL E                                  TX            93,588.30    10.710   0.000
   8000757032           n/a        FUENTES JOSE A                                 TX            69,591.00     8.490   0.000
   8000751191           n/a        BENJAMIN DEANNA                                TX             9,998.75    14.460   0.000
   8000742711           n/a        GUZMAN PAT                                     TX            81,989.75    14.500   0.000
   8000775182           n/a        BROWN JERRIE L                                 TX            71,191.00    11.360   0.000
   8000757016           n/a        SANCHEZ JAMES J.                               TX            60,792.40    12.210   0.000
   8000786627           n/a        PHILPOTT RICKY E                               TX           254,208.00    10.250   0.000
    803547496           n/a        BUSH TERRY LEE                                 AR            36,257.00    13.500   0.000
    803620624           n/a        NEWBERY JEFFREY A                              NY            86,597.00    13.000   0.000
    803567668           n/a        MILTON TIMOTHY P                               FL            40,000.00    12.250   0.000
    803572502           n/a        WILTZ JOHN L                                   LA            45,600.00    14.600   0.000
    803635317           n/a        LITTLEFIELD DONNIE                             AL            31,200.00    12.500   0.000
    803644160           n/a        KING DENNIS ALLEN                              NC            34,000.00    11.400   0.000
    803587765           n/a        GALLOSO JUAN CARLOS                            FL            67,200.00    13.000   0.000
    803601590           n/a        ASSELIN PAUL A                                 WI            85,600.00    14.100   0.000
    803630474           n/a        BURRELL ALLYSON J                              IL            62,400.00    13.000   0.000
    803637198           n/a        PICKELSIMER DON                                FL            58,400.00    12.400   0.000
    803570407           n/a        HOLBERT JOHN A                                 PA           127,200.00    11.400   0.000
    803625292           n/a        GRANDINETTI KRISTEN M                          NY            60,000.00    12.750   0.000
    803642123           n/a        BAUER BRIAN J                                  OH            75,200.00    12.750   0.000
    803708247           n/a        CAMPBELL KENNETH G                             PA            56,800.00    11.500   0.000
    803628379           n/a        JENNINGS HUBERT O                              NY           112,000.00    12.250   0.000
    803484971           n/a        BURTON GERRY WAYNE                             LA            29,200.00    13.990   0.000
    803382563           n/a        SWAIN VERNESSA C                               NC            49,600.00    13.000   0.000
    803503804           n/a        BROWN BARBARA MILES                            LA            40,000.00    13.000   0.000
    803373638           n/a        CORT SHEILA                                    NJ           199,874.00    11.400   0.000
    803695071           n/a        GREER RONALD L                                 MI            92,000.00    13.750   0.000
    803735687           n/a        SILKET SR CHARLES G                            OH            76,400.00     9.950   0.000
    803748847           n/a        FLORES JOY                                     MI            43,200.00    14.650   0.000
    803753581           n/a        ALTER NINA P                                   AR            96,000.00    13.000   0.000
    803765759           n/a        BOLES ALMA                                     IN            40,800.00    12.100   0.000
    803443522           n/a        WADLINGTON SHARON J                            SC           106,400.00    13.500   0.000
    803594720           n/a        LEVOCH MICHAEL                                 NJ           116,000.00    12.600   0.000
    803658525           n/a        MULLINS KEVIN J.                               OH            53,600.00    10.375   0.000
    803717347           n/a        WORRIX ROGER L                                 MI            70,400.00    12.100   0.000
    803601608           n/a        BOONE WILLIAM DARRETT                          FL            36,000.00    13.725   0.000
    803658616           n/a        NEITZ ALLEN R                                  FL            56,000.00    11.800   0.000
    803539899           n/a        SHADDIX JULIE M                                FL            33,600.00    13.100   0.000
    803587187           n/a        FARNSWORTH LARRY E                             MI            56,800.00     9.275   0.000
    803590892           n/a        MC QUEEN CALVIN                                NC            16,000.00    11.000   0.000
    803677707           n/a        DOWDY WILLIAM K                                IL            30,400.00    13.000   0.000
    803706464           n/a        WISE ANGELA L.                                 AR            46,400.00    13.000   0.000
    803719129           n/a        GRANT PAMELA                                   SC           137,600.00    13.750   0.000
    803756113           n/a        SCOTT KATIE M                                  OH            67,200.00    10.000   0.000
    803505544           n/a        CARR JACQUELINE                                OH            64,000.00    13.250   0.000
    803644731           n/a        MILLER LARRY B                                 MO            64,000.00    12.750   0.000
    803714765           n/a        WALLING THOMAS                                 MI            63,200.00    14.400   0.000
    803748805           n/a        RAUTZHAN BRIAN L                               PA            92,000.00    11.340   0.000
    803775881           n/a        JOHNSON III VERNON L                           MD           176,000.00     7.900   0.000
    803716638           n/a        JENNINGS STEPHEN R                             FL            22,400.00    11.125   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>       <C>          <C>        <C>      <C>        <C>      <C>           <C>
    803599240       78.8      n/a          n/a        n/a       n/a       030      F             0.00
    803633247       78.8      n/a          n/a        n/a       n/a       015      F             0.00
    803568922       79.0      n/a          n/a        n/a       n/a       045      F             0.00
    803572775       79.1      n/a          n/a        n/a       n/a       030      F             0.00
    803680578       79.1      n/a          n/a        n/a       n/a       030      F             0.00
    803450444       79.2      n/a          n/a        n/a       n/a       015      F             0.00
    803599604       79.3      n/a          n/a        n/a       n/a       020      F             0.00
   8000739451       79.4      n/a          n/a        n/a       n/a       325      F             0.00
    803738459       79.6      n/a          n/a        n/a       n/a       338      F             0.00
   8000750326       79.7      n/a          n/a        n/a       n/a       020      F             0.00
    803674647       79.7      n/a          n/a        n/a       n/a       020      F             0.00
    803671643       79.7      n/a          n/a        n/a       n/a       045      F             0.00
    803718709       79.8      n/a          n/a        n/a       n/a       020      F             0.00
   8000715162       79.8      n/a          n/a        n/a       n/a       325      F             0.00
    803721539       79.8      n/a          n/a        n/a       n/a       015      F             0.00
    803634799       79.9      n/a          n/a        n/a       n/a       020      F             0.00
    803665462       79.9      n/a          n/a        n/a       n/a       045      F             0.00
    803672971       79.9      n/a          n/a        n/a       n/a       045      F             0.00
    803584333       79.9      n/a          n/a        n/a       n/a       045      F             0.00
    803593474       79.9      n/a          n/a        n/a       n/a       328      F             0.00
    803636281       80.0      n/a          n/a        n/a       n/a       015      F             0.00
    803650563       80.0      n/a          n/a        n/a       n/a       015      F             0.00
    803773282       80.0      n/a          n/a        n/a       n/a       020      F             0.00
   8000743784       80.0      n/a          n/a        n/a       n/a       025      F             0.00
   8000699887       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803688589       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803682103       80.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000770423       80.0      n/a          n/a        n/a       n/a       025      F             0.00
   8000757032       80.0      n/a          n/a        n/a       n/a       025      F             0.00
   8000751191       80.0      n/a          n/a        n/a       n/a       015      F             0.00
   8000742711       80.0      n/a          n/a        n/a       n/a       025      F             0.00
   8000775182       80.0      n/a          n/a        n/a       n/a       025      F             0.00
   8000757016       80.0      n/a          n/a        n/a       n/a       030      F             0.00
   8000786627       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803547496       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803620624       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803567668       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803572502       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803635317       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803644160       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803587765       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803601590       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803630474       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803637198       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803570407       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803625292       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803642123       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803708247       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803628379       80.0      n/a          n/a        n/a       n/a       015      F             0.00
    803484971       80.0      n/a          n/a        n/a       n/a       020      F             0.00
    803382563       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803503804       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803373638       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803695071       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803735687       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803748847       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803753581       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803765759       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803443522       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803594720       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803658525       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803717347       80.0      n/a          n/a        n/a       n/a       345      F             0.00
    803601608       80.0      n/a          n/a        n/a       n/a       020      F             0.00
    803658616       80.0      n/a          n/a        n/a       n/a       020      F             0.00
    803539899       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803587187       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803590892       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803677707       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803706464       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803719129       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803756113       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803505544       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803644731       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803714765       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803748805       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803775881       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803716638       80.0      n/a          n/a        n/a       n/a       015      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 26 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803265503           n/a        PRICE CARROLL E                                SC            42,320.00    14.850   0.000
    803706589           n/a        ALLEN RONDA M                                  IN            48,000.00    12.850   0.000
    803346527           n/a        CRAIG WILLIAM T                                IN           121,600.00    10.500   0.000
    803753706           n/a        PATTERSON JOHN                                 FL            44,000.00     9.400   0.000
    803768159           n/a        MOORE GEORGIA BELLE                            FL            56,000.00     8.400   0.000
    803355320           n/a        YOUNG CARIDAD A                                PA            35,328.00    14.250   0.000
    803686674           n/a        ULYSSE SERGE                                   NY           156,000.00    14.250   0.000
    803738343           n/a        POMPEY ROBERTA                                 PA            48,000.00     8.750   0.000
    803577626           n/a        POTTS JAMES R                                  PA            28,800.00    11.300   0.000
    803639541           n/a        BROWN THOMAS E                                 IN           101,600.00    13.000   0.000
    803640507           n/a        MARTINEZ STELLA                                NM            87,600.00    12.375   0.000
    803586114           n/a        TUTTLE JOHN                                    OH            28,000.00    10.625   0.000
    803634005           n/a        FINCH CHIQUITA                                 OH            72,000.00    13.000   0.000
    803678168           n/a        METZ LEROY G                                   WV            28,000.00     9.875   0.000
    803331867           n/a        CHAVEZ JORGE L                                 NJ            80,000.00    11.650   0.000
    803570787           n/a        SALYER RUSSELL J                               IN            26,000.00    13.500   0.000
    803661628           n/a        WILSON LEAH                                    NY           371,000.00     9.750   0.000
   8000705437           n/a        LITTLE ERNEST                                  OK            48,500.00    13.500   0.000
   8000689094           n/a        SOBERON VIDAL                                  CA            61,000.00    12.240   0.000
   8000791692           n/a        AGUIAR MARIA                                   FL           105,170.00    10.900   0.000
   8000727209           n/a        VILLEGAS JR GUADALUPE                          CA            46,944.00    13.460   0.000
    803574060           n/a        FITZSIMONS LISA                                NY            40,200.00    11.750   0.000
   8000752736           n/a        PROY JERREL                                    OH            61,552.00    12.460   0.000
    803669936           n/a        DAISE LARRY ONEAL                              SC            66,410.00    11.000   0.000
    803731777           n/a        GEORGE MADELINE                                CT            21,550.00    13.200   0.000
    803691997           n/a        AKRIGHT NOREEN                                 MI            72,890.00    11.900   0.000
    803640184           n/a        SHARABI STEVE                                  NY           149,900.00    11.500   0.000
    803591213           n/a        SCHLEE KENNETH A                               MI            74,519.00    11.900   0.000
    803714153           n/a        METZLER ROBERT P                               FL           114,555.00    13.150   0.000
    803780964           n/a        FISH II WILLIAM J                              NC           109,336.00     8.900   0.000
    803663509           n/a        DAVIS TINY R                                   MD            17,250.00    12.250   0.000
    803595495           n/a        HARVEY DAVID                                   IN            44,800.00    10.650   0.000
    803780915           n/a        ALVARADO JORGE                                 FL           143,000.00    12.850   0.000
   5100203230           n/a        CHRISMAN SUSIE                                 MI            92,000.00    10.500   0.000
   8000767981           n/a        WULF TINA M.                                   IL            25,000.00    13.900   0.000
    803681683           n/a        LITTLE YVONNE E.                               FL            10,122.00    12.000   0.000
    803687532           n/a        SAULISBERRY FLORENCE                           CA            94,500.00    10.750   0.000
    803766211           n/a        MCDANIEL BECKY J                               UT            15,000.00    11.500   0.000
    803674852           n/a        MURDOCCA LINDA L                               FL            28,000.00    13.725   0.000
    803627603           n/a        CARPENTER ALDEN C                              MI            20,000.00    13.850   0.000
    803414598           n/a        CORVIN III JAMES K                             PA            54,000.00    11.000   0.000
    803708841           n/a        LEONARD HELEN L                                PA            76,500.00     9.950   0.000
    803496066           n/a        PELLETT MATTHEW                                KY            83,215.00    13.350   0.000
    803749811           n/a        TEBBE DAVID H                                  IL            85,000.00    12.600   0.000
    803605799           n/a        BROOKS DAVID PATRICK                           FL            23,000.00    12.250   0.000
    803588292           n/a        MCGUIRK MARY K                                 MD            44,600.00    11.500   0.000
   8000707557           n/a        KELLY HERSCHEL M.                              FL            90,000.00    11.990   0.000
    803739853           n/a        CANTER LAURIE ANN                              MD            33,000.00    10.050   0.000
   8000792195           n/a        BOVA JR CHARLES F                              CT           156,000.00    10.260   0.000
   8000767023           n/a        FIORE MICHELLE L.                              IL            23,600.00    13.900   0.000
    803777325           n/a        BACKUS BERNARD M                               FL            42,400.00     0.000   0.000
    803514348           n/a        ANDERSON JIMMIE E                              CA            46,750.00    13.600   0.000
    803791474           n/a        ROSS PHILLIP E.                                SC            14,833.00    12.000   0.000
    803518166           n/a        HATOUM WASSIM                                  FL            24,200.00    10.750   0.000
    803659929           n/a        GROSS DELORES J                                CA            32,000.00    11.750   0.000
    803421106           n/a        WEST WILLIAM                                   GA            71,700.00    10.750   0.000
    803704485           n/a        HENSON JOE B                                   FL            17,278.00    10.525   0.000
    803632116           n/a        ROBILOTTA MICHAEL                              NY            53,800.00    13.650   0.000
    803753227           n/a        JORDAN GLADYS                                  MO            50,100.00    12.100   0.000
    803467729           n/a        GUSTER SARAH                                   MO            55,200.00    13.200   0.000
    803767003           n/a        JACKSON JOHN HOWARD                            VA            77,300.00    11.850   0.000
   5100161040           n/a        ROBERTS KENNETH R                              MI            25,300.00    11.500   0.000
    803747005           n/a        STRUNTZ WILLIAM J                              MD            89,200.00    10.125   0.000
    803649128           n/a        NILES KAREN L                                  FL            15,000.00    12.600   0.000
    803641786           n/a        PATTERSON KAREN M                              PA            33,900.00    11.250   0.000
    803713866           n/a        JAGSHI ALI                                     IL            33,000.00    13.500   0.000
    803625938           n/a        WILSON ADRIANE A                               WI           105,800.00    10.900   0.000
    803720747           n/a        SIBETO BETH                                    PA            17,900.00    11.000   0.000
    803638352           n/a        MIMIAGA EDUARDO ANTONIO                        CO            41,000.00    12.850   0.000
    803579994           n/a        DILLEHAY ROBERT                                IN            18,075.00    12.250   0.000
    803638634           n/a        SULLIVAN EDWARD N                              PA            21,850.00    13.850   0.000
    803640911           n/a        CABELLO ELMER J                                NY           136,000.00    13.250   0.000
    803459239           n/a        CARPENTER ROBERT W                             IN            21,100.00    11.500   0.000
    803717511           n/a        LIBERTY NANCY C                                IN            57,800.00    11.500   0.000
    803478262           n/a        TURNER PATRICIA A                              NY            76,500.00    12.600   0.000
    803586775           n/a        FARR KENNETH L                                 SC            65,450.00    13.200   0.000
    803635671           n/a        HUGHES STANLEY F                               OH            55,250.00    12.600   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>       <C>          <C>        <C>      <C>        <C>      <C>           <C>
    803265503       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803706589       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803346527       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803753706       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803768159       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803355320       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803686674       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803738343       80.0      n/a          n/a        n/a       n/a       025      F             0.00
    803577626       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803639541       80.0      n/a          n/a        n/a       n/a       030      F             0.00
    803640507       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803586114       80.0      n/a          n/a        n/a       n/a       345      F             0.00
    803634005       80.0      n/a          n/a        n/a       n/a       345      F             0.00
    803678168       80.0      n/a          n/a        n/a       n/a       015      F             0.00
    803331867       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803570787       80.0      n/a          n/a        n/a       n/a       045      F             0.00
    803661628       80.8      n/a          n/a        n/a       n/a       045      F             0.00
   8000705437       80.9      n/a          n/a        n/a       n/a       025      F             0.00
   8000689094       80.9      n/a          n/a        n/a       n/a       025      F             0.00
   8000791692       80.9      n/a          n/a        n/a       n/a       025      F             0.00
   8000727209       80.9      n/a          n/a        n/a       n/a       325      F             0.00
    803574060       81.0      n/a          n/a        n/a       n/a       328      F             0.00
   8000752736       81.0      n/a          n/a        n/a       n/a       325      F             0.00
    803669936       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803731777       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803691997       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803640184       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803591213       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803714153       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803780964       81.0      n/a          n/a        n/a       n/a       045      F             0.00
    803663509       81.1      n/a          n/a        n/a       n/a       045      F             0.00
    803595495       81.5      n/a          n/a        n/a       n/a       015      F             0.00
    803780915       81.7      n/a          n/a        n/a       n/a       030      F             0.00
   5100203230       81.8      n/a          n/a        n/a       n/a       405      F             0.00
   8000767981       81.9      n/a          n/a        n/a       n/a       025      F             0.00
    803681683       82.1      n/a          n/a        n/a       n/a       020      F             0.00
    803687532       82.2      n/a          n/a        n/a       n/a       321      F             0.00
    803766211       82.3      n/a          n/a        n/a       n/a       015      F             0.00
    803674852       82.5      n/a          n/a        n/a       n/a       020      F             0.00
    803627603       82.7      n/a          n/a        n/a       n/a       020      F             0.00
    803414598       83.1      n/a          n/a        n/a       n/a       020      F             0.00
    803708841       83.2      n/a          n/a        n/a       n/a       030      F             0.00
    803496066       83.2      n/a          n/a        n/a       n/a       030      F             0.00
    803749811       83.3      n/a          n/a        n/a       n/a       045      F             0.00
    803605799       83.7      n/a          n/a        n/a       n/a       010      F             0.00
    803588292       83.8      n/a          n/a        n/a       n/a       020      F             0.00
   8000707557       84.0      n/a          n/a        n/a       n/a       025      F             0.00
    803739853       84.3      n/a          n/a        n/a       n/a       015      F             0.00
   8000792195       84.3      n/a          n/a        n/a       n/a       325      F             0.00
   8000767023       84.3      n/a          n/a        n/a       n/a       325      F             0.00
    803777325       84.6      n/a          n/a        n/a       n/a       020      F             0.00
    803514348       84.7      n/a          n/a        n/a       n/a       045      F             0.00
    803791474       84.7      n/a          n/a        n/a       n/a       010      F             0.00
    803518166       84.8      n/a          n/a        n/a       n/a       015      F             0.00
    803659929       84.8      n/a          n/a        n/a       n/a       045      F             0.00
    803421106       84.9      n/a          n/a        n/a       n/a       030      F             0.00
    803704485       84.9      n/a          n/a        n/a       n/a       015      F             0.00
    803632116       84.9      n/a          n/a        n/a       n/a       045      F             0.00
    803753227       84.9      n/a          n/a        n/a       n/a       030      F             0.00
    803467729       84.9      n/a          n/a        n/a       n/a       030      F             0.00
    803767003       84.9      n/a          n/a        n/a       n/a       030      F             0.00
   5100161040       84.9      n/a          n/a        n/a       n/a       405      F             0.00
    803747005       85.0      n/a          n/a        n/a       n/a       325      F             0.00
    803649128       85.0      n/a          n/a        n/a       n/a       015      F             0.00
    803641786       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803713866       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803625938       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803720747       85.0      n/a          n/a        n/a       n/a       015      F             0.00
    803638352       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803579994       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803638634       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803640911       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803459239       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803717511       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803478262       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803586775       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803635671       85.0      n/a          n/a        n/a       n/a       045      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 27 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803561414           n/a        REED CHERYL                                    MO            49,300.00    12.400   0.000
    803638030           n/a        HUGGINS DOYLE L                                SC            29,750.00    13.000   0.000
    803658376           n/a        BARGHOUT ALEXANDRA                             FL            85,000.00    13.200   0.000
    803663525           n/a        LAVENDER JOAN H                                NC            51,000.00    11.900   0.000
    803695741           n/a        BURZYNSKI THOMAS                               OH            28,900.00    11.250   0.000
    803708957           n/a        SHAW LEMMIE                                    FL            63,750.00    13.600   0.000
    803726439           n/a        BROWN JOHN H                                   MI            57,800.00     9.975   0.000
    803777036           n/a        SMITH FRANK T                                  FL            68,000.00    11.800   0.000
    803563105           n/a        REINISCH KAREN A                               IN           313,650.00    12.600   0.000
    803572528           n/a        POPE STEVEN J                                  OH           110,500.00    11.750   0.000
    803579887           n/a        HEARNE TRAVIS DALE                             IN            55,250.00    12.000   0.000
    803695238           n/a        SIMMONS ERICKA                                 NY           229,500.00    13.100   0.000
    803727403           n/a        PADILLA RICHARD A                              FL            72,250.00     9.900   0.000
    803704386           n/a        ULSHAFER NELSON E                              PA            55,250.00     9.900   0.000
    803642495           n/a        SHABAZZ RAUSHANAH                              IN            39,950.00    11.750   0.000
    803734797           n/a        LYNN THOMAS W                                  CO           147,050.00    12.000   0.000
    803684729           n/a        CONDON DAVID E                                 CA            62,000.00    11.250   0.000
    803706456           n/a        BARNES ALLIE B                                 FL            39,100.00    11.000   0.000
    803697317           n/a        MORTON JULIE A                                 IN            17,142.00    12.500   0.000
    803602069           n/a        CHAMBLISS JR JIMMY JOE                         TN            48,450.00    12.000   0.000
    803584499           n/a        BROWN PATRICIA                                 TN            34,850.00    11.500   0.000
    803621531           n/a        WILLIS KENNETH                                 GA            80,750.00    11.400   0.000
    803680016           n/a        HALL MICHAEL R                                 MI            66,300.00    12.850   0.000
    803693795           n/a        BUSH JR FREDERICK T                            PA           136,000.00    10.150   0.000
    803545052           n/a        MACLEE JASON                                   UT            33,706.00    13.350   0.000
    803655851           n/a        HARKNESS WARD E                                WV            56,950.00    11.750   0.000
    803680438           n/a        SIMMONS RUBY M                                 OH            72,250.00    10.150   0.000
    803686567           n/a        WALTERS DAMION L                               OH            68,000.00    10.400   0.000
    803714435           n/a        HANSIS JEFFREY DEAN                            CO            34,400.00    11.750   0.000
    803730548           n/a        JOHNSON ALVERETTE                              IN            24,990.00    12.600   0.000
    803670314           n/a        OTERO NORMA                                    TX            39,100.00    11.750   0.000
    803681253           n/a        TALLADY DALE                                   MI           106,250.00    12.150   0.000
   8000744030           n/a        ESPARZA ARMANDO                                CA           123,250.00    10.990   0.000
   8000785801           n/a        ZORRILLA KATHLEEN G                            NJ           103,700.00    12.710   0.000
    803535467           n/a        MANNERS CHRISTOPHER                            WA            20,967.00    13.350   0.000
    803366517           n/a        BOYETT JOHN                                    FL            46,750.00    11.500   0.000
    803651561           n/a        CONARTY TYRONE C                               IN            27,410.00    11.500   0.000
    803676386           n/a        CULLEN ANITA DORIS                             LA            41,650.00    11.650   0.000
    803689660           n/a        KIMBLE LAURIE                                  LA            42,500.00    12.250   0.000
    803459916           n/a        BARRETT HENRY J                                LA            26,350.00    12.850   0.000
    803606441           n/a        MITCHELL ANNIE E                               VA            80,750.00    10.400   0.000
    803651082           n/a        BANNISTER DEBORAH A                            OH            63,750.00    10.400   0.000
    803740562           n/a        WIGGINS FRANKIE                                SC            73,950.00    11.500   0.000
    803690320           n/a        JAMES CHERRY                                   AL            51,000.00    12.990   0.000
    803523406           n/a        DAVIS CATRINA                                  AL            27,200.00    12.250   0.000
    803617604           n/a        HINKLE MICHAEL R                               MI            29,599.00    12.600   0.000
    803751338           n/a        WOODS ANTHONY                                  TN           114,665.00    11.500   0.000
    803676717           n/a        COX GILBERT E                                  IN            44,200.00    11.250   0.000
    803578491           n/a        DENNY STEVEN A                                 OH            49,300.00    13.100   0.000
    803715283           n/a        HENRIQUEZ JOSE R                               VA            54,000.00    12.250   0.000
    803624113           n/a        DE LA GARZA JOHN                               CO            63,750.00    13.150   0.000
   8000666373           n/a        FINNERAN JOHN P                                PA            12,800.00    12.110   0.000
    803463280           n/a        ALONZO GEORGE L                                RI            84,000.00    10.750   0.000
    803719558           n/a        LUDWIG LANNIE R                                OH            72,000.00    12.000   0.000
   8000753502           n/a        WHIPKEY SHERRY L.                              OH            52,300.00    13.210   0.000
   8000741242           n/a        MEDINA TERESA G                                UT            89,700.00     9.990   0.000
   8000799323           n/a        EURE JR THOMAS A                               VA            92,300.00    12.125   0.000
   8000746688           n/a        PERALTA DE JESUS REGINALDO                     CA           201,865.00    10.700   0.000
   8000753403           n/a        CARRENO RAUL                                   CA           148,607.00     9.500   0.000
    803546639           n/a        WILLIAMS DAVID                                 MO            45,900.00    11.900   0.000
    803755255           n/a        PAYNE DOUGLAS A                                MD           111,750.00     9.900   0.000
    803571447           n/a        BOZEMAN LIZZIE M                               OH            61,900.00    10.650   0.000
    803682715           n/a        PROFITT BERYL                                  NY            25,200.00    11.400   0.000
    803644418           n/a        YOUNG DIANE H                                  PA            20,568.00    13.100   0.000
    803687995           n/a        JEWELL BETH                                    NY            43,700.00    13.900   0.000
    803543206           n/a        BEAVER III JAMES I                             PA            18,300.00    11.400   0.000
    803708924           n/a        WILSON EDNA R                                  FL            15,000.00    11.125   0.000
    803634385           n/a        GOMEZ FERNANDO N                               WA            37,000.00    11.250   0.000
    803753813           n/a        GILDER AUBREY                                  CO            63,250.00    12.650   0.000
    803782267           n/a        VAN RHEE DAVID                                 MI           180,600.00    10.750   0.000
    803647726           n/a        ERPESTAD STEVEN D                              MN            32,000.00    11.500   0.000
    803756725           n/a        MCNICKLE STEVEN W                              FL           122,000.00    11.275   0.000
    803736461           n/a        HERSEY JOHN F                                  FL           101,200.00    10.900   0.000
    803663343           n/a        RUCKI JR DON                                   NJ            40,000.00    13.150   0.000
    803740505           n/a        RUBENSTEIN CHERYL A                            MA            40,000.00    11.750   0.000
    803420397           n/a        RODRIGUEZ BLANCA                               NY           280,000.00    11.250   0.000
   8000761216           n/a        MONTERREY MIGUEL                               FL            24,500.00    11.260   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>       <C>          <C>        <C>      <C>        <C>      <C>           <C>
    803561414       85.0      n/a          n/a        n/a       n/a       325      F             0.00
    803638030       85.0      n/a          n/a        n/a       n/a       015      F             0.00
    803658376       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803663525       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803695741       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803708957       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803726439       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803777036       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803563105       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803572528       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803579887       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803695238       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803727403       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803704386       85.0      n/a          n/a        n/a       n/a       325      F             0.00
    803642495       85.0      n/a          n/a        n/a       n/a       345      F             0.00
    803734797       85.0      n/a          n/a        n/a       n/a       345      F             0.00
    803684729       85.0      n/a          n/a        n/a       n/a       015      F             0.00
    803706456       85.0      n/a          n/a        n/a       n/a       015      F             0.00
    803697317       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803602069       85.0      n/a          n/a        n/a       n/a       025      F             0.00
    803584499       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803621531       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803680016       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803693795       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803545052       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803655851       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803680438       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803686567       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803714435       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803730548       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803670314       85.0      n/a          n/a        n/a       n/a       325      F             0.00
    803681253       85.0      n/a          n/a        n/a       n/a       325      F             0.00
   8000744030       85.0      n/a          n/a        n/a       n/a       325      F             0.00
   8000785801       85.0      n/a          n/a        n/a       n/a       325      F             0.00
    803535467       85.0      n/a          n/a        n/a       n/a       345      F             0.00
    803366517       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803651561       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803676386       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803689660       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803459916       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803606441       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803651082       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803740562       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803690320       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803523406       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803617604       85.0      n/a          n/a        n/a       n/a       020      F             0.00
    803751338       85.0      n/a          n/a        n/a       n/a       030      F             0.00
    803676717       85.0      n/a          n/a        n/a       n/a       045      F             0.00
    803578491       85.0      n/a          n/a        n/a       n/a       325      F             0.00
    803715283       85.1      n/a          n/a        n/a       n/a       015      F             0.00
    803624113       85.1      n/a          n/a        n/a       n/a       045      F             0.00
   8000666373       85.3      n/a          n/a        n/a       n/a       325      F             0.00
    803463280       85.7      n/a          n/a        n/a       n/a       045      F             0.00
    803719558       85.7      n/a          n/a        n/a       n/a       345      F             0.00
   8000753502       85.7      n/a          n/a        n/a       n/a       325      F             0.00
   8000741242       85.8      n/a          n/a        n/a       n/a       325      F             0.00
   8000799323       85.9      n/a          n/a        n/a       n/a       030      F             0.00
   8000746688       85.9      n/a          n/a        n/a       n/a       325      F             0.00
   8000753403       85.9      n/a          n/a        n/a       n/a       325      F             0.00
    803546639       86.0      n/a          n/a        n/a       n/a       025      F             0.00
    803755255       86.0      n/a          n/a        n/a       n/a       045      F             0.00
    803571447       86.0      n/a          n/a        n/a       n/a       345      F             0.00
    803682715       86.0      n/a          n/a        n/a       n/a       020      F             0.00
    803644418       86.0      n/a          n/a        n/a       n/a       020      F             0.00
    803687995       86.0      n/a          n/a        n/a       n/a       020      F             0.00
    803543206       86.0      n/a          n/a        n/a       n/a       020      F             0.00
    803708924       86.0      n/a          n/a        n/a       n/a       015      F             0.00
    803634385       86.1      n/a          n/a        n/a       n/a       015      F             0.00
    803753813       86.8      n/a          n/a        n/a       n/a       045      F             0.00
    803782267       86.8      n/a          n/a        n/a       n/a       405      F             0.00
    803647726       86.9      n/a          n/a        n/a       n/a       020      F             0.00
    803756725       87.0      n/a          n/a        n/a       n/a       020      F             0.00
    803736461       87.2      n/a          n/a        n/a       n/a       345      F             0.00
    803663343       87.3      n/a          n/a        n/a       n/a       045      F             0.00
    803740505       87.3      n/a          n/a        n/a       n/a       015      F             0.00
    803420397       87.5      n/a          n/a        n/a       n/a       045      F             0.00
   8000761216       87.6      n/a          n/a        n/a       n/a       325      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 28 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803655240           n/a        DILTZ ALBERTA                                  MO            58,000.00    11.250   0.000
    803705516           n/a        BARBARA NANCY J                                FL            76,650.00    10.275   0.000
    803630656           n/a        DEBAGGIS NICHOLAS A                            AZ            30,000.00    12.000   0.000
    803659598           n/a        BROWN MALCOLM GERNARD                          GA            48,600.00    11.150   0.000
   8000778160           n/a        HINSLEY DOREEN L                               CO            51,600.00    13.300   0.000
    803651751           n/a        CARVER STEVEN                                  IN            11,000.00    11.250   0.000
    803537075           n/a        VAZQUEZ ROBERT J                               NY            33,900.00    13.400   0.000
    803651108           n/a        SCHMIDT TIMOTHY J                              FL            32,750.00    12.750   0.000
    803750769           n/a        KYLE PAUL D                                    PA            26,900.00    12.460   0.000
    803635127           n/a        MICHAS JAMES                                   ID            50,900.00    11.250   0.000
    803667849           n/a        CARROZZA BARBARA                               FL            25,700.00    10.775   0.000
    803746429           n/a        FRIEND FELIX R                                 PA            26,000.00     9.900   0.000
    803572379           n/a        PARDEE DON G                                   WA            58,000.00    12.500   0.000
    803556380           n/a        SODERBERG ROSE A.                              FL            28,600.00    11.750   0.000
    803580885           n/a        WICKS TINA M                                   IN            99,000.00    10.150   0.000
    803739887           n/a        WALSH MARK W                                   MA            54,590.00    11.750   0.000
    803640440           n/a        CULLEN CATHERINE A                             NY            47,000.00    11.750   0.000
    803748003           n/a        KESLER SIMON                                   NY            71,000.00    11.500   0.000
    803546365           n/a        FARTHING MICHAEL                               CA            38,800.00    11.500   0.000
    803728328           n/a        SCHILLACI THOMAS                               FL            18,300.00    12.475   0.000
    803703792           n/a        LOVE HARRIET                                   MD            15,600.00    12.000   0.000
    803716828           n/a        SANDERS JIMMIE TRUMAN                          KY            17,178.00    11.150   0.000
    803738491           n/a        BATSON EDWARD R                                FL            29,700.00    11.250   0.000
    803755065           n/a        MATTEO ANDREW J                                RI            35,400.00    11.650   0.000
    803751759           n/a        PATE SANDRA A                                  WI            31,600.00    11.750   0.000
    803667880           n/a        NEAL DAVID S                                   CA            82,100.00    11.750   0.000
   8000764764           n/a        MANCINI JOSEPH S.                              NY            36,300.00    12.510   0.000
    803635812           n/a        TROTTER DAVID                                  NH            28,200.00    11.750   0.000
    803500693           n/a        KAHL JUDY MARIE                                MN            19,100.00    12.750   0.000
   8000759145           n/a        SOTO ARMANDO                                   IN            40,000.00    10.760   0.000
    803692367           n/a        BOST ANTHONY W.                                FL            31,800.00    10.675   0.000
    803694413           n/a        WOODS NANCY J                                  CO            41,300.00    11.750   0.000
   8000759053           n/a        NAVARRO JOSE L                                 CA            25,900.00    12.260   0.000
    803549674           n/a        DONNELLY TIMOTHY                               MN            69,000.00    11.500   0.000
    803772367           n/a        VINCENT CHARLENE Y                             FL            12,850.00    12.500   0.000
    803772573           n/a        MITCHELL ARTHUR                                MD            45,000.00    11.150   0.000
    803654151           n/a        COOK LINDA H                                   VA            57,600.00    11.750   0.000
    803508266           n/a        HOSKINS SHERRY                                 AR            25,200.00    11.500   0.000
    803656438           n/a        WOOLSON ROBERT J                               PA            18,300.00    12.950   0.000
    803703289           n/a        SWEDISH RICHARD                                FL            22,220.00    11.050   0.000
    803583202           n/a        JOHNSON TOMMY RAY                              FL            71,100.00    11.175   0.000
    803692698           n/a        PARSONS ROBERT C                               OH            94,500.00    11.000   0.000
    803731108           n/a        CHISHOLM CHARLIE                               SC            77,400.00    11.000   0.000
    803745785           n/a        MCCLELLAND KEVIN O                             FL           193,500.00     9.650   0.000
   8000722929           n/a        MENDEZ MARIO S.                                CA           292,500.00     8.750   0.000
    803681329           n/a        OLIVER CAROL A                                 NC            99,000.00     8.700   0.000
    803723816           n/a        DOTSON CHARLOTT D                              NC           175,505.00     8.700   0.000
   8000754575           n/a        EREKSON JUDITH A.                              FL           117,900.00    10.510   0.000
    803607993           n/a        FARR DAVID L                                   PA            42,750.00    11.500   0.000
   8000743347           n/a        HORTA RUBEN                                    MD            13,216.00    12.260   0.000
    803508571           n/a        FAIRCLOUGH CURT                                OH            27,900.00    11.250   0.000
    803616317           n/a        BERRANG PAUL G                                 PA            25,076.00    11.750   0.000
    803728898           n/a        WATERHAWK DON T E                              FL            20,585.00    11.875   0.000
    803759257           n/a        MILLS, JR TERRY  LEE                           FL            63,900.00    11.125   0.000
   8000733215           n/a        MORENO JESUS                                   AZ            77,400.00    10.110   0.000
    803644053           n/a        DEGASE DEBRA                                   MI            81,900.00    10.900   0.000
    803676253           n/a        FELDER TERRI L.                                SC           107,100.00    12.250   0.000
    803717826           n/a        BLAKE JR EMORY H                               DE           131,400.00    11.500   0.000
    803784578           n/a        DESMORE KEYSIA M                               FL            69,300.00     9.825   0.000
    803499227           n/a        DURAN FELIX                                    NY           270,000.00     9.800   0.000
    803523158           n/a        MILLER DENNIS E                                IN            38,800.00    10.900   0.000
   8000763659           n/a        WIPPERLING DEBRA                               IA            27,900.00    12.300   0.000
    803529585           n/a        SIMBECK GARY WAYNE                             AL            56,700.00    12.000   0.000
    803580380           n/a        RODRIGUEZ PHILLIP J                            IN           171,900.00    10.900   0.000
   8000727548           n/a        VAUGHN CAROL                                   WA            45,000.00    12.170   0.000
   8000768120           n/a        GRASSIFULLI JR JOSEPH                          PA            91,800.00    11.510   0.000
    803711613           n/a        MAYHEW MICHAEL E                               MI           144,000.00    10.400   0.000
    803759166           n/a        WILLIAMS LYNN                                  PA            79,200.00    11.250   0.000
    803680628           n/a        ROBERTS MARTIN E                               IN            18,461.00    11.500   0.000
    803541630           n/a        KNIPP JON A                                    WA            34,000.00    11.250   0.000
    803658731           n/a        CURRY BRAIN K                                  VA            76,500.00    11.250   0.000
    803765361           n/a        WILSON CYNTHIA L                               PA            78,840.00    11.580   0.000
    803659234           n/a        JOHNSON ALIA                                   NY           267,750.00    12.250   0.000
    803408384           n/a        HOPSON PATRICIA K                              NY            39,600.00    12.250   0.000
    803738558           n/a        MCGOWAN MICHAEL F                              CT            22,750.00    10.500   0.000
   5100203214           n/a        ORCUTT ANNA SHARON                             WA            65,000.00    11.500   0.000
   5100203222           n/a        MCGILL JR LEO                                  GA            58,200.00    12.750   0.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>       <C>          <C>        <C>      <C>        <C>      <C>           <C>
    803655240       87.9      n/a          n/a        n/a       n/a       045      F             0.00
    803705516       88.1      n/a          n/a        n/a       n/a       045      F             0.00
    803630656       88.3      n/a          n/a        n/a       n/a       045      F             0.00
    803659598       88.4      n/a          n/a        n/a       n/a       030      F             0.00
   8000778160       88.4      n/a          n/a        n/a       n/a       020      F             0.00
    803651751       88.6      n/a          n/a        n/a       n/a       045      F             0.00
    803537075       88.8      n/a          n/a        n/a       n/a       015      F             0.00
    803651108       88.9      n/a          n/a        n/a       n/a       015      F             0.00
    803750769       89.4      n/a          n/a        n/a       n/a       015      F             0.00
    803635127       89.6      n/a          n/a        n/a       n/a       045      F             0.00
    803667849       89.6      n/a          n/a        n/a       n/a       045      F             0.00
    803746429       89.7      n/a          n/a        n/a       n/a       325      F             0.00
    803572379       89.8      n/a          n/a        n/a       n/a       045      F             0.00
    803556380       89.8      n/a          n/a        n/a       n/a       015      F             0.00
    803580885       89.8      n/a          n/a        n/a       n/a       045      F             0.00
    803739887       89.9      n/a          n/a        n/a       n/a       015      F             0.00
    803640440       89.9      n/a          n/a        n/a       n/a       045      F             0.00
    803748003       89.9      n/a          n/a        n/a       n/a       045      F             0.00
    803546365       89.9      n/a          n/a        n/a       n/a       045      F             0.00
    803728328       89.9      n/a          n/a        n/a       n/a       015      F             0.00
    803703792       89.9      n/a          n/a        n/a       n/a       045      F             0.00
    803716828       89.9      n/a          n/a        n/a       n/a       015      F             0.00
    803738491       90.0      n/a          n/a        n/a       n/a       015      F             0.00
    803755065       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803751759       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803667880       90.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000764764       90.0      n/a          n/a        n/a       n/a       325      F             0.00
    803635812       90.0      n/a          n/a        n/a       n/a       015      F             0.00
    803500693       90.0      n/a          n/a        n/a       n/a       020      F             0.00
   8000759145       90.0      n/a          n/a        n/a       n/a       025      F             0.00
    803692367       90.0      n/a          n/a        n/a       n/a       010      F             0.00
    803694413       90.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000759053       90.0      n/a          n/a        n/a       n/a       015      F             0.00
    803549674       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803772367       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803772573       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803654151       90.0      n/a          n/a        n/a       n/a       325      F             0.00
    803508266       90.0      n/a          n/a        n/a       n/a       015      F             0.00
    803656438       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803703289       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803583202       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803692698       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803731108       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803745785       90.0      n/a          n/a        n/a       n/a       030      F             0.00
   8000722929       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803681329       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803723816       90.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000754575       90.0      n/a          n/a        n/a       n/a       325      F             0.00
    803607993       90.0      n/a          n/a        n/a       n/a       345      F             0.00
   8000743347       90.0      n/a          n/a        n/a       n/a       010      F             0.00
    803508571       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803616317       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803728898       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803759257       90.0      n/a          n/a        n/a       n/a       020      F             0.00
   8000733215       90.0      n/a          n/a        n/a       n/a       025      F             0.00
    803644053       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803676253       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803717826       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803784578       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803499227       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803523158       90.0      n/a          n/a        n/a       n/a       045      F             0.00
   8000763659       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803529585       90.0      n/a          n/a        n/a       n/a       325      F             0.00
    803580380       90.0      n/a          n/a        n/a       n/a       325      F             0.00
   8000727548       90.0      n/a          n/a        n/a       n/a       325      F             0.00
   8000768120       90.0      n/a          n/a        n/a       n/a       325      F             0.00
    803711613       90.0      n/a          n/a        n/a       n/a       345      F             0.00
    803759166       90.0      n/a          n/a        n/a       n/a       325      F             0.00
    803680628       90.0      n/a          n/a        n/a       n/a       020      F             0.00
    803541630       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803658731       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803765361       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803659234       90.0      n/a          n/a        n/a       n/a       030      F             0.00
    803408384       90.0      n/a          n/a        n/a       n/a       045      F             0.00
    803738558       90.0      n/a          n/a        n/a       n/a       015      F             0.00
   5100203214       90.3      n/a          n/a        n/a       n/a       405      F             0.00
   5100203222       96.2      n/a          n/a        n/a       n/a       405      F             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 29 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803760016           n/a        KRAEMER MARVIN JOE                             IN            54,200.00    12.000   0.000
----------------------------------------------------------------------------------------------------------
Fixed Rate Loans Set to Close                                                     530       33,600,655.70

Total Group 1 Loans with loans Set To Close                                     2,134      128,887,155.66
Needed                                                                                     (22,743,252.26)   Excess



GROUP 2:  ARM LOANS AVAILABLE FOR SALE
    180070245        180070245     MATHENY KATHERINE L                            FL            68,474.74    13.625   7.500
    803366137        803366137     HORVATT DONALD R                               PA            25,000.00     9.625   4.950
    803528454        803528454     EDWARDS DAISY                                  CA            26,250.00    10.375   5.250
    803488964        803488964     SWOPE ROBBIE                                   OH            27,240.00    11.625   6.400
    803420363        803420363     PRATT ADELAIDE                                 NJ            30,978.98    11.250   5.950
    803712413        803712413     BALDWIN LOIS A                                 IN            32,300.00    11.750   6.500
    803578111        803578111     WITTY MICHAEL                                  IN            32,800.00    12.750   7.750
    803632553        803632553     STEELE VONDALEE                                IN            33,000.00     9.500   4.750
    803607944        803607944     RILEY L A                                      FL            38,350.00    14.375   8.750
    803625342        803625342     NEWTON HARVEST D                               FL            40,000.00    10.625   5.500
    803486802        803486802     LITTLE WILLIE                                  OH            43,500.00     9.875   5.250
    803507334        803507334     JONES GLORIA J                                 IN            44,000.00    10.375   5.500
    803490531        803490531     GREEN HUBERT                                   SC            44,100.00    10.875   5.750
    803540301        803540301     GARRETT WILLIE R                               PA            47,025.00    12.000   7.150
    803413558        803413558     KENYON DEWEY                                   FL            51,850.00    11.125   6.250
    803475409        803475409     RICHARDSON ELLIOTT K                           OH            52,650.00    12.500   7.000
    803617075        803617075     OWENS DORLAS IMOGENE                           SC            54,060.00    10.625   5.875
    803682301        803682301     SMITH GERALD LEON                              FL            55,250.00    12.250   7.000
    803596808        803596808     JOHNSON WHITNEY L                              MI            58,500.00    11.000   6.250
    803698133        803698133     WILLIAMS ARTHUR R                              FL            61,600.00    13.000   7.250
    803629054        803629054     VERTEFEUILLE RICHARD A                         NY            62,900.00    11.250   6.000
    803634161        803634161     LINDERMAN THEODORE L                           IN            63,750.00    13.000   8.000
    803614999        803614999     BENNETT LINA MAE                               SC            67,221.00    11.000   7.000
    803521178        803521178     FREED SHERYL L                                 FL            68,000.00    10.125   5.250
    803457100        803457100     BERRY TAMICKA L                                FL            68,000.00    12.250   6.500
    803416387        803416387     DAVIS SANDY                                    NC            70,550.00    11.875   7.000
    803533876        803533876     RAKES JERRY L                                  IN            72,000.00    11.500   6.000
    803579663        803579663     JACKSON MARIANNE E                             OH            72,464.74    12.750   7.750
    803727916        803727916     HOLT TRAVIS G                                  TX            75,542.83    10.750   6.000
    803695063        803695063     TRUFFER ANDREW                                 MD            84,748.45    11.750   7.750
    803614254        803614254     BEX SCOTT                                      IN            85,600.00    12.500   7.500
    803601509        803601509     SPACEK MICHAEL F                               OH            85,800.00    13.625   8.125
    803626118        803626118     GRIFFIN SHELIA L                               NC            87,954.72    12.500   7.500
    803549823        803549823     THOMAS GILBERT                                 GA            88,400.00    12.000   6.750
    803196567        803196567     AUSTIN ERIC                                    MI            95,979.00    13.000   8.000
    803646173        803646173     CALLE RENE                                     NJ           113,000.00    12.750   7.000
    803372911        803372911     COHEN THURMON A                                NJ           115,000.00    11.375   6.000
    803649425        803649425     DOBBS DANIEL                                   SC           117,000.00    11.250   6.500
    803560200        803560200     BASS LEVY                                      NJ           156,600.00    10.500   5.750
    803668219        803668219     SEEMAN MEIR                                    NY           160,000.00    13.375   8.150
    803280304        803280304     JONES CAREY                                    OR           187,500.00     7.750   5.000
    803362805        803362805     PACHUCKI JOANN                                 PA           203,832.72    10.375   5.000
    803686666        803686666     DOBB MERLE LEE                                 GA           358,828.41    10.750   6.000
    802053652        802053652     ABRAMS JOSEPH JR                               NC            60,960.09    10.750   6.750
    802280750        802280750     SPEIGHT RAY C                                  NC            35,015.50    11.000   7.000
    802371047        802371047     HILL SHANNON                                   OH            67,884.36    12.875   8.250
    802637595        802637595     MONTGOMERY ANNETTE                             MI            24,772.74    12.250   8.000
    802707034        802707034     WILLIAMS ELAINE                                PA            13,991.09    13.375   8.900
    802707067        802707067     CONNER DOROTHY D                               VA            81,000.00    12.500   7.750
    802713602        802713602     PARRISH JOHN                                   MD            61,843.53    13.375   8.125
    802750604        802750604     WILLIAMS LINDA                                 SC            28,097.58    11.750   5.750
    802826107        802826107     OWEN ROBERT DALE                               IL            29,706.31    11.875   6.950
    802880310        802880310     SMITH STACEY                                   NC            65,063.00    12.750   7.750
    802889600        802889600     RIVERA VICTOR                                  CT            82,395.15    12.625   7.350
    802977090        802977090     SHERMAN CHIMERE                                SC            59,000.00    10.625   4.875
    802979039        802979039     QUIGLEY JOHN                                   NJ           154,936.72    10.375   5.800
    803007954        803007954     SMITH FRANKLIN                                 NJ            71,920.14    10.875   6.500
    803011774        803011774     REED CHERYL A                                  PA            25,581.20    12.750   7.900
    803014356        803014356     GROSS MICHAEL A                                IN            56,762.52    11.375   6.750
    803022714        803022714     OLIVER NICO                                    MD           134,850.27    10.875   6.450
    803038785        803038785     PALMETIER GEORGE M                             NY            39,178.52    12.250   6.505
    803048693        803048693     DIETRICH FRANK                                 FL            77,765.97    11.000   6.500
    803049238        803049238     JOYNER LAWRENCE                                NC            74,800.00    11.625   6.750
    803054030        803054030     HUNT JOAN                                      NY           271,789.00    12.500   8.000
    803075571        803075571     BURDETTE DAVID A                               PA            65,321.85    11.375   6.500
    803075738        803075738     MOORE RONNIE                                   NC            81,750.00    13.500   8.500
    803083898        803083898     PARKER JOHN C                                  MD            92,738.24    11.375   6.750
    803083922        803083922     MARTIN JAMES                                   NC            61,500.00    13.500   8.500


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>       <C>          <C>        <C>      <C>        <C>      <C>           <C>
    803760016       98.5      n/a          n/a        n/a       n/a       410      F             0.00
--------------------------                                                              --------------
Fixed Rate Loans Set to Close                                                                    0.00

Total Group 1 Loans with loans Set To Close
Needed




GROUP 2:  ARM LOANS AVAILABLE FOR SALE
    180070245       80.0    12/12/96      5/1/00       0     00 00 00     626      A             0.00
    803366137       29.4    6/21/00       6/1/00       0     00 00 00     26       A             0.00
    803528454       75.0    6/21/00       7/1/00       0     00 00 00     33       A             0.00
    803488964       51.8    6/21/00       6/1/00       0     00 00 00     33       A             0.00
    803420363       64.5    6/21/00       7/1/00       0     00 00 00     33       A             0.00
    803712413       85.0    6/16/00       7/1/00       0     00 00 00     26       A             0.00
    803578111       80.0    6/14/00       7/1/00       0     00 00 00     26       A             0.00
    803632553       54.5    6/21/00       7/1/00       0     00 00 00     26       A             0.00
    803607944       75.9    6/20/00       6/1/00       0     00 00 00     33       A             0.00
    803625342       68.9    6/21/00       7/1/00       0     00 00 00     33       A             0.00
    803486802       75.0    6/21/00       7/1/00       0     00 00 00     26       A             0.00
    803507334       80.0    6/20/00       7/1/00       0     00 00 00     26       A             0.00
    803490531       70.0    6/19/00       7/1/00       0     00 00 00     26       A             0.00
    803540301       85.5    6/21/00       6/1/00       0     00 00 00     33       A             0.00
    803413558       85.0    6/19/00       7/1/00       0     00 00 00     33       A             0.00
    803475409       65.0    6/21/00       7/1/00       0     00 00 00     26       A             0.00
    803617075       84.4    6/20/00       7/1/00       0     00 00 00     33       A             0.00
    803682301       85.0    6/21/00       7/1/00       0     00 00 00     26       A             0.00
    803596808       90.0     6/8/00       7/1/00       0     00 00 00     26       A             0.00
    803698133       80.0    6/20/00       7/1/00       0     00 00 00     26       A             0.00
    803629054       85.0    6/13/00       7/1/00       0     00 00 00     33       A             0.00
    803634161       75.0    6/19/00       7/1/00       0     00 00 00     33       A             0.00
    803614999       80.9    6/21/00       7/1/00       0     00 00 00     26       A             0.00
    803521178       80.0    6/15/00       7/1/00       0     00 00 00     26       A             0.00
    803457100       85.0    6/14/00       7/1/00       0     00 00 00     33       A             0.00
    803416387       85.0    6/12/00       7/1/00       0     00 00 00     26       A             0.00
    803533876       80.0    6/21/00       7/1/00       0     00 00 00     26       A             0.00
    803579663       79.6    6/21/00       9/1/00       0     00 00 00     633      A             0.00
    803727916       90.0    6/19/00       9/1/00       0     00 00 00     633      A             0.00
    803695063       80.0    6/19/00       9/1/00       0     00 00 00     633      A             0.00
    803614254       80.0    6/21/00       7/1/00       0     00 00 00     33       A             0.00
    803601509       65.0    6/19/00       7/1/00       0     00 00 00     33       A             0.00
    803626118       80.0    6/19/00       9/1/00       0     00 00 00     622      A             0.00
    803549823       85.0    6/19/00       7/1/00       0     00 00 00     26       A             0.00
    803196567       80.0    3/21/00       5/1/00       0     00 00 00     26       A             0.00
    803646173       84.9     6/9/00       7/1/00       0     00 00 00     26       A             0.00
    803372911       74.2    6/16/00       7/1/00       0     00 00 00     26       A             0.00
    803649425       90.0    6/14/00       7/1/00       0     00 00 00     26       A             0.00
    803560200       90.0    6/16/00       7/1/00       0     00 00 00     33       A             0.00
    803668219       80.0    6/15/00       7/1/00       0     00 00 00     26       A             0.00
    803280304       75.0    6/16/00       7/1/00       0     00 00 00     621      A             0.00
    803362805       80.0    6/15/00       9/1/00       0     00 00 00     633      A             0.00
    803686666       90.0    6/16/00       9/1/00       0     00 00 00     633      A             0.00
    802053652       85.0    6/29/99       5/1/00       0     00 00 00     026      A             0.00
    802280750       80.0    9/29/99       6/1/00       0     00 00 00     026      A             0.00
    802371047       85.0    9/24/99       5/1/00       0     00 00 00     622      A             0.00
    802637595       80.0    12/15/99      5/1/00       0     00 00 00     026      A             0.00
    802707034       80.0     4/4/00       6/1/00       0     00 00 00     026      A             0.00
    802707067       75.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    802713602       85.9    12/20/99      5/1/00       3     00 00 00     033      A             0.00
    802750604       65.0    1/10/00       5/1/00       0     00 00 00     026      A             0.00
    802826107       85.0    3/15/00       5/1/00       0     00 00 00     033      A             0.00
    802880310       75.0    5/12/00       6/1/00       0     00 00 00     026      A             0.00
    802889600       75.0    1/12/00       6/1/00       0     00 00 00     026      A             0.00
    802977090       74.6     6/5/00       7/1/00       0     65 00 00     026      A             0.00
    802979039       45.5    3/31/00       5/1/00       0     00 00 00     026      A             0.00
    803007954       80.0    5/25/00       5/1/00       0     00 00 00     026      A             0.00
    803011774       80.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803014356       80.0    2/29/00       5/1/00       0     00 00 00     026      A             0.00
    803022714       90.0    4/27/00       6/1/00       0     00 00 00     026      A             0.00
    803038785       80.0    5/23/00       6/1/00       0     00 00 00     033      A             0.00
    803048693       90.0    2/14/00       6/1/00       0     00 00 00     033      A             0.00
    803049238       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803054030       80.0     3/3/00       6/1/00       0     00 00 00     026      A             0.00
    803075571       85.0    3/30/00       6/1/00       0     00 00 00     033      A             0.00
    803075738       75.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803083898       85.9     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803083922       75.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 30 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803093343        803093343     BENJAMIN ETHEL H                               WA            73,420.65    11.000   6.375
    803104702        803104702     ALFMAN BONNIE                                  OH            74,227.54    11.750   7.000
    803111236        803111236     QUICK STEVEN R                                 IL            55,767.02    11.875   7.400
    803112051        803112051     YOUNG ALBERT JR                                IN           130,016.72    12.500   8.000
    803113489        803113489     BOSTON BOB                                     SC            37,700.00    12.500   7.000
    803114552        803114552     RYANS JOSEPHINE                                MD            56,000.00    13.875   8.875
    803116607        803116607     ALLOS KAIS                                     MI           101,117.67    11.500   6.770
    803116706        803116706     STRINGER KENNETH W                             AZ            59,741.97    14.000   8.750
    803127141        803127141     HURT MANLETOE                                  OH            63,715.31    12.250   7.600
    803141225        803141225     MOORE ROBERT                                   PA            38,250.00    13.375   7.650
    803142009        803142009     BARBOUR MICHAEL P                              NC            83,200.00    12.000   6.250
    803143072        803143072     BYRD RICKY S                                   SC            69,186.00    12.375   7.500
    803155084        803155084     PEARCE VALERIE                                 NC            89,182.50    10.750   6.000
    803156710        803156710     CHANDLER ROSETTA                               SC            63,726.64    10.875   6.000
    803160878        803160878     BRISCOE VIRGINIA V                             NJ           314,921.62    12.625   7.125
    803164581        803164581     WILLIAMS LARRY T                               MI            42,482.56    13.500   7.780
    803169291        803169291     FARNSWORTH CLIFTON G SR                        MI            80,708.46    12.500   6.750
    803171248        803171248     SIMMONS TINA T                                 NC            99,000.00    10.500   5.750
    803177054        803177054     ROSA LAURA I                                   FL           499,843.55    11.625   6.625
    803178599        803178599     DARLINGTON JAMES A                             PA            53,876.30    11.625   6.900
    803180918        803180918     LIPSCOMB ANNIE                                 GA            75,650.00    11.625   6.750
    803185552        803185552     BROOKS TOSHA L                                 AL            46,665.00    11.125   6.250
    803189448        803189448     WILLS WALTON E                                 PA           152,909.52    11.875   7.100
    803196435        803196435     JEFFERSON MAMIE                                MD            97,400.27    11.250   6.700
    803197243        803197243     SNELL LORAN                                    MI           164,000.00    10.625   5.250
    803198555        803198555     MCKENNA DAVID A                                NC            90,000.00    13.250   8.250
    803210004        803210004     PRINE DENNIS W                                 IN            31,489.34    14.500   9.250
    803211952        803211952     DAW COY                                        NC            69,375.00    13.500   8.500
    803214873        803214873     HINSON MAMIE                                   NC            62,283.61    12.375   7.125
    803216704        803216704     LYNCH JOHN M                                   NJ           127,926.39    12.000   7.300
    803219377        803219377     BRUNSON GEORGE                                 MD            38,264.47    12.625   7.350
    803223585        803223585     CARTER VICKI L                                 GA            39,750.00    12.000   7.500
    803227826        803227826     THOMPSON WILLIAM                               PA            88,000.00    12.500   6.750
    803228113        803228113     CHRISTIE RICHARD J                             PA            57,700.00    12.375   7.450
    803230879        803230879     JONES BETTY D                                  VA           166,444.07    11.625   7.200
    803231448        803231448     FAISON RICHARD GLENN                           NC            81,760.00    10.875   6.500
    803231968        803231968     GRISSOM CHRISTOPHE                             NC            83,000.00    11.875   7.000
    803232560        803232560     SHIRLEY CARLTON                                NC            93,200.00    12.750   7.000
    803234111        803234111     JONES KENNETH V                                WV            53,981.76    11.250   7.010
    803234210        803234210     HARRIS JOHN J JR                               NY            82,248.97    12.125   6.500
    803234335        803234335     ADKINS BRENDA J                                MI            49,500.00    10.750   6.000
    803235340        803235340     ADAMS DARRYL K                                 KY            63,739.95    14.625   9.000
    803235415        803235415     MARTINEZ CHARLES A                             CO           106,918.24    12.125   7.625
    803235811        803235811     MORGAN CANDICE                                 NC            65,200.00    13.000   7.250
    803245497        803245497     CHURCH CLARA P                                 NC            53,250.00    14.500   9.500
    803247428        803247428     GADDISH WILLIAM L                              NJ            99,955.76    10.000   5.350
    803253657        803253657     COSTA DAVID                                    NJ           390,000.00    13.250   7.850
    803256460        803256460     HAMILTON JACKIE                                NC            64,582.02    12.125   7.250
    803257047        803257047     HICKSON EDWARD E                               SC            59,353.85    10.625   5.900
    803258466        803258466     HARRIS TIMOTHY D                               MI           106,194.92     9.250   4.250
    803262252        803262252     PIPKIN HARVEY R                                NC            81,600.00    11.750   6.750
    803262765        803262765     HOLOMAN AUDREY                                 IL           135,967.10    12.750   7.000
    803271808        803271808     SANTORO JOHN A                                 NY           170,000.00    13.875   8.900
    803274281        803274281     ZACKOSKI RICHARD P                             PA            68,000.00     9.750   4.790
    803275171        803275171     WILLIAMS DEBRA L                               SC            50,000.00    13.500   8.500
    803278233        803278233     EDWARDS CHRISTY J                              NC            57,800.00    12.375   7.500
    803278928        803278928     ROBINS CHAD                                    OH            15,195.65    12.000   7.000
    803281971        803281971     FAISON ERNEST                                  NC            71,680.00    13.000   7.250
    803286459        803286459     TRUAX TODD E                                   MI            47,450.00    10.250   5.000
    803288349        803288349     RIEGER RONALD D                                PA            46,782.38    10.750   6.000
    803290014        803290014     CLECKNER THOMAS A                              PA            22,400.00    12.375   7.150
    803290311        803290311     CHANEY JAMES B                                 MD            26,579.33    10.625   5.250
    803292804        803292804     WADE ARNITA L                                  VA            70,550.00    11.625   6.750
    803295740        803295740     ANSLEY ROBERTA                                 MI            22,493.73    12.125   6.900
    803297258        803297258     DYER ELMAZA J                                  IN            56,800.00     9.875   5.250
    803301365        803301365     LOCKHART JOHN M                                VA           197,929.40    11.000   6.250
    803301399        803301399     MOLINA JACINTO A                               TX            58,445.18     9.750   4.750
    803308576        803308576     MAY LOU ANN                                    PA            50,687.03    12.500   7.000
    803310952        803310952     MITCHELL KILPATRIC                             NJ            54,750.00    10.250   5.900
    803311968        803311968     TRIMBLE JIMMIE LEE                             IN            20,000.00    12.250   7.000
    803312834        803312834     WILLIAMS LARRY T                               MI            48,700.00    12.875   7.400
    803315571        803315571     ROWLES CHRISTOPHE C                            PA            53,888.57    10.500   5.800
    803315803        803315803     MIKULKA CHRISTOPHE                             PA            16,145.62    12.250   7.400
    803315894        803315894     BURKAMP KURT                                   CT            55,874.28    13.000   7.700
    803319151        803319151     FORD TIMMIE                                    SC            62,000.00    10.750   5.250
    803320803        803320803     CONRAD PAUL T                                  PA            52,240.50    11.375   6.500
    803321330        803321330     VALENTINE MICHELLE J                           MI            68,250.00    12.250   6.750


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803093343       84.9    3/15/00       7/1/00       0     00 00 00     026      A             0.00
    803104702       90.0     3/2/00       5/1/00       0     00 00 00     033      A             0.00
    803111236       90.0     4/4/00       6/1/00       0     00 00 00     622      A             0.00
    803112051       85.0    3/24/00       5/1/00       0     00 00 00     026      A             0.00
    803113489       65.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803114552       74.6    5/17/00       5/1/00       0     00 00 00     026      A             0.00
    803116607       85.0    3/27/00       5/1/00       0     00 00 00     026      A             0.00
    803116706       75.0    3/20/00       6/1/00       0     00 00 00     026      A             0.00
    803127141       85.0    5/12/00       6/1/00       0     00 00 00     033      A             0.00
    803141225       85.0     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803142009       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803143072       84.9    6/14/00       6/1/00       0     00 00 00     026      A             0.00
    803155084       85.0    2/29/00       5/1/00       0     00 00 00     026      A             0.00
    803156710       85.0     6/2/00       8/1/00       0     00 00 00     026      A             0.00
    803160878       75.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803164581       85.0    3/28/00       6/1/00       0     00 00 00     026      A             0.00
    803169291       85.0    2/29/00       5/1/00       0     00 00 00     033      A             0.00
    803171248       90.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803177054       84.8    3/29/00       5/1/00       0     00 00 00     033      A             0.00
    803178599       90.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803180918       85.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803185552       85.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803189448       90.0    3/29/00       5/1/00       0     00 00 00     026      A             0.00
    803196435       75.0     6/2/00       6/1/00       0     00 00 00     026      A             0.00
    803197243       80.0    5/24/00       6/1/00       0     65 00 00     026      A             0.00
    803198555       75.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803210004       67.0    3/27/00       5/1/00       0     00 00 00     026      A             0.00
    803211952       75.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803214873       70.0    3/31/00       5/1/00       0     00 00 00     026      A             0.00
    803216704       85.3    3/16/00       6/1/00       0     00 00 00     026      A             0.00
    803219377       65.9    4/10/00       5/1/00       0     00 00 00     033      A             0.00
    803223585       75.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803227826       80.0     6/8/00       6/1/00       0     00 00 00     033      A             0.00
    803228113       84.8    6/20/00       7/1/00       0     00 00 00     033      A             0.00
    803230879       90.0     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803231448       88.1    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803231968       84.9    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803232560       80.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803234111       90.0    6/15/00       5/1/00       0     00 00 00     033      A             0.00
    803234210       37.9    3/29/00       6/1/00       0     00 00 00     033      A             0.00
    803234335       90.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803235340       75.0    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803235415       73.7    3/31/00       5/1/00       0     00 00 00     026      A             0.00
    803235811       80.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803245497       75.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803247428       50.5    4/14/00       6/1/00       0     00 00 00     026      A             0.00
    803253657       65.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803256460       85.0    5/25/00       7/1/00       0     00 00 00     026      A             0.00
    803257047       90.0    6/19/00       9/1/00       0     00 00 00     633      A             0.00
    803258466       85.0    5/31/00       7/1/00       0     00 00 00     026      A             0.00
    803262252       85.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803262765       85.0    3/27/00       5/1/00       0     00 00 00     026      A             0.00
    803271808       80.1    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803274281       85.0     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803275171       72.4    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803278233       85.0     6/8/00       6/1/00       0     00 00 00     026      A             0.00
    803278928       80.0    3/17/00       5/1/00       0     65 00 00     628      A             0.00
    803281971       80.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803286459       70.8    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803288349       90.0    5/26/00       7/1/00       0     00 00 00     026      A             0.00
    803290014       70.0    6/20/00       7/1/00       0     00 00 00     033      A             0.00
    803290311       64.8    6/15/00       6/1/00       0     00 00 00     026      A             0.00
    803292804       85.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803295740       32.1     4/4/00       5/1/00       0     00 00 00     026      A             0.00
    803297258       62.7     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803301365       89.5    5/18/00       6/1/00       0     00 00 00     026      A             0.00
    803301399       84.7    3/29/00       6/1/00       0     00 00 00     033      A             0.00
    803308576       65.0    3/31/00       5/1/00       0     00 00 00     033      A             0.00
    803310952       75.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803311968       23.2    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803312834       74.9     6/9/00       5/1/00       0     00 00 00     026      A             0.00
    803315571       90.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803315803       85.0     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803315894       79.9    4/10/00       6/1/00       0     00 00 00     026      A             0.00
    803319151       75.6    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803320803       85.0    5/19/00       8/1/00       0     00 00 00     633      A             0.00
    803321330       65.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 31 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803324052        803324052     MORRISON WILLIAM                               NC            45,000.00    11.125   5.125
    803325166        803325166     TRAHAN JEAN ELI                                LA            87,200.00    12.500   6.750
    803325489        803325489     STAMPER WALTER E                               MI           112,146.69    10.125   5.375
    803325943        803325943     DESMOND RUDOLPH                                IL           102,524.46    10.875   5.500
    803326644        803326644     PEDYFOOT FELECIA                               MS            36,000.00    14.375   9.375
    803332105        803332105     MCQUILLEN JEREMY W                             OH            72,000.00    11.000   5.250
    803332329        803332329     FREEMAN TIMOTHY K                              GA            22,500.00    10.250   5.500
    803333574        803333574     MATTHEWS DARRELL                               PA            51,850.00    12.750   7.000
    803333855        803333855     MARQUIS AARON                                  KY            61,586.69    13.250   7.250
    803334010        803334010     FAULKNER GERALDINE                             MI            24,992.65    11.875   6.250
    803335009        803335009     HUVLER MARVIN LEWIS JR                         OH            28,593.26    12.875   7.450
    803335322        803335322     SARKIDIS ATHANASIA                             PA            63,000.00    12.625   7.430
    803337864        803337864     BYRD ROBERT                                    NC            50,000.00    13.000   7.250
    803338656        803338656     MCKINNEY JACQUELINE                            TN           176,902.00    12.500   6.750
    803340421        803340421     EMANUEL ODEQUWE                                NJ           145,900.00     9.250   4.250
    803340728        803340728     NELSON DARIUS B                                NJ           193,962.60    13.750   8.000
    803343284        803343284     BROWN SARAH                                    SC            55,200.00    13.000   7.250
    803344290        803344290     RILL JERRY LEE                                 MD            91,200.00     8.750   4.500
    803345289        803345289     HAFEEZ AZHAR                                   CT           442,000.00    10.500   5.500
    803346501        803346501     JELKS DEBRA                                    FL            55,250.00    12.250   6.500
    803346964        803346964     GOLDBERG RICHARD B                             PA            28,710.00    11.000   6.250
    803347160        803347160     MARTIN DIANNE                                  GA            58,650.00    10.875   6.000
    803350750        803350750     RIZZO ELI J                                    IN            57,150.00    10.500   5.750
    803352749        803352749     MONROE PATRICIA                                IL            61,750.00    12.250   6.750
    803353499        803353499     FORAKER STEPHANIE L                            DE            98,100.00    10.500   5.750
    803353887        803353887     JOHNSON DONALD L                               NY            80,000.00    11.750   6.250
    803354604        803354604     PASCHAL RODNEY                                 GA            40,000.00    11.625   6.750
    803356336        803356336     SHEEHY JOHN J                                  PA            35,188.74    11.500   6.650
    803358142        803358142     MORRIS GLORIA                                  MI            51,000.00    12.375   7.525
    803358662        803358662     HALL CLINTON                                   NJ           107,700.00     8.750   4.400
    803359264        803359264     JOHNSON BARBARA                                SC            63,750.00    12.500   7.000
    803359298        803359298     WEIKEL GARY                                    PA            27,750.00    11.750   6.400
    803360593        803360593     NOVAK CRYSTAL A                                PA            24,700.00    13.125   7.650
    803366491        803366491     ESTERL ERIC J                                  WI            52,100.00    11.500   6.750
    803368539        803368539     MARR PATRICIA E                                KY            45,600.00    12.375   7.500
    803372689        803372689     D'AGOSTINO SALVATORE P                         PA            43,186.56    11.625   6.400
    803375336        803375336     GLIMPS MURIEL                                  TN           108,800.00    12.250   7.250
    803376623        803376623     RUSSO JOHN                                     NJ           313,863.00    11.625   6.900
    803377894        803377894     VALENTINE LEWIS J                              SC            34,000.00    11.625   6.750
    803377969        803377969     PARKER LANA W                                  PA            53,050.00    10.000   5.050
    803378439        803378439     MCMORAN IRMA J                                 NJ            35,000.00    13.250   7.700
    803378785        803378785     HAMMOCK LACY E                                 VA            62,400.00    12.000   6.250
    803378835        803378835     COARD JOHN EARL                                SC            56,000.00    12.000   6.250
    803379338        803379338     DUKES DANIEL P                                 SC            78,100.00    11.750   7.000
    803380914        803380914     GUMM DAVID PATRICK                             MI            91,000.00    12.000   6.525
    803381573        803381573     SULLENBERGER JACKIE L                          FL           110,400.00    12.250   7.250
    803382308        803382308     MATOS KRISTIN                                  PA           161,500.00    12.000   6.750
    803383223        803383223     THOMAS JOYCE A                                 MO            53,900.00    13.625   8.150
    803384106        803384106     HALTER GLENDA A                                SC            56,000.00    11.750   6.000
    803384502        803384502     BIRD JOE                                       IN            76,442.14    10.750   6.000
    803385780        803385780     RECTOR DEE DEE P                               NC            88,000.00    12.750   7.000
    803386648        803386648     STRAUSSER CAROLYN A                            PA            54,173.00    10.750   5.700
    803388198        803388198     GRANT VALERIE                                  MI            68,800.00    13.000   8.000
    803388909        803388909     JENNINGS JERMAINE R                            GA            64,515.00    12.750   7.000
    803390624        803390624     PRIESTER SARAH                                 SC            83,300.00    12.750   7.000
    803391325        803391325     CHRISTIAN JAMES R                              SC            56,000.00    13.000   7.250
    803393081        803393081     BAXTER YOLANDA                                 SC            56,950.00    11.375   6.500
    803393537        803393537     WELLS JOHN                                     NC            68,400.00    11.250   5.500
    803395326        803395326     STOVALL JIMMIE L                               TN            32,550.00    12.875   7.625
    803395490        803395490     BELL GERALYN F                                 MI            49,000.00    11.000   5.750
    803395516        803395516     RYAN TOM                                       IN           120,000.00    12.750   7.250
    803397447        803397447     FRIES JAY                                      TX            60,750.00    10.750   5.250
    803397793        803397793     NUNN-BROWN DENISE                              IL            97,700.00    10.250   5.750
    803398130        803398130     WRIGHT MARSHA LAVETT                           TN            32,480.24    11.750   6.500
    803399245        803399245     STEVENS RICHARD R                              OR            94,250.00    13.125   7.875
    803399534        803399534     NADEAU DENNIS MYRON                            WA           107,928.70    11.375   7.375
    803399559        803399559     CUMMINGS JOAN                                  MI            61,600.00    11.250   6.525
    803400043        803400043     THORPE JOHN H                                  NC            84,600.00    10.500   5.750
    803401306        803401306     GUILLOT AUCO MICHELE                           LA            59,500.00     9.500   4.500
    803401694        803401694     WRIGHT MELINDA L                               KY            45,600.00    12.250   7.500
    803401876        803401876     MIZE ROGER K                                   GA            59,979.74    11.250   6.900
    803401991        803401991     BAXENDALE WILLIAM C                            NJ           112,447.51     9.750   5.550
    803402320        803402320     BOWMAN CYNTHIA                                 SC            47,000.00    12.250   7.375
    803404524        803404524     GREEN ETOILE F                                 SC            59,500.00    12.250   6.500
    803406503        803406503     CAVALLARO SANTO                                PA            83,585.00    10.500   5.112
    803406545        803406545     STROUSE TIMOTHY L                              PA            47,160.73    11.750   6.930
    803406644        803406644     STAUCH DOUGLAS J                               MI           161,500.00    13.625   7.900


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803324052       75.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803325166       80.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803325489       85.0    3/31/00       5/1/00       0     00 00 00     026      A             0.00
    803325943       79.9    3/31/00       6/1/00       0     78 00 00     026      A             0.00
    803326644       80.0    5/23/00       6/1/00       0     00 00 00     026      A             0.00
    803332105       75.7    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803332329       90.0    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803333574       85.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803333855       80.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803334010       55.5    3/31/00       5/1/00       0     00 00 00     026      A             0.00
    803335009       65.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803335322       80.7    6/15/00       6/1/00       0     00 00 00     033      A             0.00
    803337864       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803338656       85.0     6/9/00       6/1/00       0     00 00 00     026      A             0.00
    803340421       81.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803340728       82.2    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803343284       80.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803344290       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803345289       85.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803346501       85.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803346964       90.0    5/23/00       6/1/00       0     00 00 00     026      A             0.00
    803347160       85.0     6/2/00       7/1/00       0     00 00 00     026      A             0.00
    803350750       90.0    5/18/00       6/1/00       0     00 00 00     026      A             0.00
    803352749       65.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803353499       90.0    5/26/00       6/1/00       0     00 00 00     033      A             0.00
    803353887       78.4     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803354604       80.0    5/31/00       6/1/00       0     65 00 00     033      A             0.00
    803356336       80.0    6/15/00       6/1/00       0     00 00 00     033      A             0.00
    803358142       85.0     6/9/00       6/1/00       0     00 00 00     026      A             0.00
    803358662       79.7     6/7/00       6/1/00       0     00 00 00     026      A             0.00
    803359264       75.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803359298       75.0     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803360593       65.0    6/12/00       6/1/00       0     00 00 00     033      A             0.00
    803366491       89.9     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803368539       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803372689       90.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803375336       80.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803376623       85.9    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803377894       85.0     6/2/00       7/1/00       0     00 00 00     026      A             0.00
    803377969       85.9    6/14/00       6/1/00       0     00 00 00     026      A             0.00
    803378439       22.5    5/17/00       6/1/00       0     00 00 00     026      A             0.00
    803378785       80.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803378835       80.0    5/30/00       7/1/00       0     00 00 00     026      A             0.00
    803379338       85.9    5/23/00       6/1/00       0     00 00 00     026      A             0.00
    803380914       72.5    5/18/00       5/1/00       0     00 00 00     026      A             0.00
    803381573       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803382308       85.4     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803383223       58.5     6/2/00       6/1/00       0     00 00 00     026      A             0.00
    803384106       80.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803384502       90.0     6/9/00       9/1/00       0     00 00 00     622      A             0.00
    803385780       80.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803386648       85.9    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803388198       80.9    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803388909       85.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803390624       85.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803391325       80.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803393081       85.0     6/9/00       7/1/00       0     00 00 00     033      A             0.00
    803393537       80.0     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803395326       70.0     6/8/00       6/1/00       0     00 00 00     026      A             0.00
    803395490       70.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803395516       75.0    6/20/00       7/1/00       0     00 00 00     026      A             0.00
    803397447       75.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803397793       84.9    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803398130       65.0    5/26/00       8/1/00       0     00 00 00     633      A             0.00
    803399245       65.0    6/15/00       6/1/00       0     00 00 00     033      A             0.00
    803399534       90.0    4/27/00       7/1/00       0     00 00 00     622      A             0.00
    803399559       80.0    6/16/00       6/1/00       0     00 00 00     026      A             0.00
    803400043       90.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803401306       85.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803401694       80.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803401876       75.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803401991       90.0    6/14/00       6/1/00       0     00 00 00     033      A             0.00
    803402320       83.9    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803404524       85.0     6/2/00       7/1/00       0     00 00 00     026      A             0.00
    803406503       74.9    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803406545       85.0     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803406644       85.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 32 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803407279        803407279     JOHNSON CECIL J                                IL            34,000.00    11.125   6.250
    803407659        803407659     WHITE DAVID S                                  MI            93,500.00    13.500   7.775
    803407725        803407725     REINER LAWRENCE A                              PA            59,500.00    11.500   6.625
    803408863        803408863     ZACK WILDA J                                   OH            61,750.00    12.500   7.000
    803414564        803414564     HUSSMAN HARRY                                  SC            72,000.00    12.750   7.650
    803417773        803417773     CASSINI ANDREW                                 NJ           213,000.00    12.500   7.750
    803418888        803418888     MARSICO CRAIG                                  PA            44,280.00    11.625   6.950
    803420199        803420199     MCDEVITT JAMES F                               PA           116,000.00    11.000   5.250
    803420280        803420280     TROTTER BILLY C                                TN            67,500.00    11.250   6.750
    803420645        803420645     MARSICO CRAIG R                                PA            48,750.00    10.875   6.450
    803421221        803421221     DEFLURI JOHN C                                 PA            92,000.00    10.375   5.500
    803421411        803421411     VALENTIN DIANA                                 FL            67,500.00    12.750   8.250
    803421650        803421650     KUYERS RICHARD                                 MI            77,600.00    14.625   8.900
    803421692        803421692     RICHARDSON DANA J                              NY            84,600.00    10.500   5.750
    803423243        803423243     GARTH SHARON ELAINE                            LA            26,000.00    13.875   8.375
    803424498        803424498     LESLIE JOHN L                                  IN            83,200.00    12.750   7.750
    803424993        803424993     HOLLINSHED HAROLD                              NJ           119,000.00    10.500   5.550
    803427897        803427897     ALLEN WAYNE R                                  WI            19,800.00    12.250   6.750
    803428283        803428283     RODRIGUEZ DIANA L                              PA            22,042.14    11.000   6.250
    803428762        803428762     VICKERY RANDY                                  AR            29,600.00    13.000   8.050
    803430230        803430230     PAGE MAXINE                                    PA            48,000.00    13.125   8.200
    803432541        803432541     WERLAND JAMES                                  IL            43,600.00    13.875   8.900
    803433051        803433051     TYCZYNSKI MAREK                                MA           110,500.00    11.500   6.500
    803434505        803434505     HAYES JOHN                                     MO            59,800.00    12.500   7.000
    803434794        803434794     TERRELL KEITH N                                IN            44,178.50    12.750   7.000
    803435270        803435270     MORTON JANICE S                                IN            49,600.00    11.250   5.500
    803436419        803436419     ANDERSON MICHELLE T                            NY           159,860.21    12.625   7.400
    803437771        803437771     DEVINE JOHN M                                  DE           107,861.47    12.250   7.320
    803438142        803438142     WASHINGTON KASIMA                              NJ            75,650.00    11.125   6.250
    803438720        803438720     REED THOMAS D                                  PA            26,775.00    12.500   6.750
    803439868        803439868     SNAVELY ROBERT L                               PA           127,866.91    12.500   7.800
    803440015        803440015     MARTIN JENNIFER A                              MI            52,000.00    12.500   7.000
    803440023        803440023     SANDOR MAYRA                                   CT           191,250.00    12.875   7.550
    803440957        803440957     THOMAS JOHN M                                  PA            32,675.00    10.750   5.925
    803441708        803441708     LONGO SHARON                                   NY           250,750.00    11.750   6.500
    803441880        803441880     YORGEY LESTER                                  FL            65,600.00    13.000   8.000
    803442359        803442359     CABRERA JAVIER T                               MN           120,300.00    10.250   5.500
    803442813        803442813     BOWER GEORGE J                                 MI            78,000.00    12.500   7.000
    803444413        803444413     NEWMAN MORRIS                                  NC            49,125.00    13.750   8.000
    803444694        803444694     MERRIWEATHER RAYMOND                           NC            63,000.00    13.250   8.250
    803445527        803445527     PITTS BRENDA L                                 MS            58,485.84    12.750   8.500
    803446236        803446236     LOPEZ LUPE S                                   OH            33,000.00     9.375   4.750
    803446350        803446350     CROSS L C                                      IN            56,700.00    10.250   5.500
    803447481        803447481     WOODWARD ROGER D                               PA            78,850.00    12.375   7.450
    803451152        803451152     COATES DENNIS L                                MI            56,950.00    12.500   6.750
    803451251        803451251     JONES MARY                                     NC            68,000.00    12.750   7.000
    803451939        803451939     NICHOLS JANET                                  NC            55,125.00    11.750   6.250
    803452002        803452002     EATMON JOE J                                   NC            83,200.00    12.250   6.500
    803452259        803452259     WACHEL STANLEY W                               NH           192,100.00    13.500   8.000
    803452309        803452309     BAKER ANN C                                    IN            34,000.00    11.750   7.000
    803452572        803452572     HAMBLIN MONIQUE M                              IN            39,100.00    12.000   6.250
    803452937        803452937     MAY RICHARD J                                  NY           129,594.51    12.875   7.650
    803454313        803454313     MORINGLAN STEVE                                NC            62,250.00    13.250   8.250
    803455484        803455484     LANGONE DORIS                                  NH            55,539.29    13.750   8.500
    803456607        803456607     ADORNO OLGA                                    PA            92,000.00    10.875   5.100
    803456789        803456789     ROBBINS ROBERT W                               WV            58,000.00     9.875   5.150
    803456862        803456862     SCHETTINI YSHA                                 FL           153,880.00    10.125   4.750
    803458066        803458066     HARRIS FREDERICK V                             FL            45,600.00    11.000   5.250
    803458413        803458413     LEGG BARBARA                                   PA            52,450.00    12.250   6.500
    803459080        803459080     PHILLIPS RICKY A                               OH            56,000.00    13.500   8.750
    803460096        803460096     PERRY LYNN M                                   NH            44,896.41    11.750   7.250
    803461094        803461094     GRIMES ERNEST H                                IN            39,100.00    12.500   6.750
    803464452        803464452     SANDERS TIMOTHY L                              SC            93,800.00    10.375   5.625
    803465194        803465194     GODFREY IRVING                                 PA            63,325.00    12.000   7.200
    803466036        803466036     WILSON MABLE L                                 IN            39,080.98    12.750   7.000
    803466366        803466366     ALTMAN LARRICE L                               IL            19,400.00    12.875   7.500
    803467273        803467273     GRISWOLD MARIA A                               OH            25,996.00    11.500   5.750
    803468891        803468891     BRENDLE DAVID A                                PA            85,668.61    12.000   7.250
    803468982        803468982     RUSSELL KEVIN L                                MI           123,200.00    11.250   5.750
    803469147        803469147     BOYER JOHN K                                   PA            27,450.00    10.875   5.650
    803469501        803469501     BURCHETTE THURMAN A                            NC            59,200.00    12.750   7.000
    803472547        803472547     FAIRCHILD TROY                                 PA            37,050.00    11.125   5.400
    803473578        803473578     MAYNE CHANDRA L                                WI            67,500.00    10.750   6.000
    803473677        803473677     SIGUE MENOS                                    NJ           234,000.00    10.500   5.750
    803474469        803474469     FIGUEROA JUDITH                                NY            98,400.00    13.625   7.900
    803474519        803474519     GILLETTE TODD                                  OH            95,000.00    10.625   4.875
    803475318        803475318     STAHL AUTUMN                                   MI            31,200.00    13.625   8.150


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803407279       85.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803407659       85.0     6/2/00       6/1/00       0     00 00 00     026      A             0.00
    803407725       85.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803408863       65.0     5/3/00       6/1/00       0     00 00 00     026      A             0.00
    803414564       75.0     6/9/00       7/1/00       0     00 00 00     033      A             0.00
    803417773       75.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803418888       85.9     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803420199       80.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803420280       90.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803420645       75.0    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803421221       80.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803421411       76.7    5/31/00       5/1/00       0     00 00 00     033      A             0.00
    803421650       64.6    6/12/00       6/1/00       0     00 00 00     026      A             0.00
    803421692       90.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803423243       65.0    6/15/00       6/1/00       0     00 00 00     033      A             0.00
    803424498       80.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803424993       85.0     6/8/00       7/1/00       0     00 00 00     026      A             0.00
    803427897       60.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803428283       90.0    5/24/00       7/1/00       0     00 00 00     026      A             0.00
    803428762       80.0     6/2/00       6/1/00       0     00 00 00     033      A             0.00
    803430230       80.0    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803432541       80.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803433051       85.0     6/7/00       6/1/00       0     00 00 00     026      A             0.00
    803434505       65.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803434794       85.0     6/5/00       9/1/00       0     00 00 00     622      A             0.00
    803435270       80.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803436419       85.9    5/17/00       6/1/00       0     00 00 00     026      A             0.00
    803437771       85.0    4/14/00       5/1/00       0     00 00 00     633      A             0.00
    803438142       85.0    5/19/00       6/1/00       0     65 00 00     033      A             0.00
    803438720       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803439868       80.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803440015       65.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803440023       85.0    6/20/00       6/1/00       0     00 00 00     026      A             0.00
    803440957       85.9    6/12/00       6/1/00       0     00 00 00     026      A             0.00
    803441708       85.0    5/25/00       6/1/00       0     00 00 00     026      A             0.00
    803441880       80.0     6/8/00       7/1/00       0     00 00 00     026      A             0.00
    803442359       82.9    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803442813       65.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803444413       74.4    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803444694       75.0    5/23/00       6/1/00       0     65 00 00     026      A             0.00
    803445527       90.0    6/16/00       6/1/00       0     00 00 00     033      A             0.00
    803446236       68.7     6/5/00       7/1/00       0     00 00 00     033      A             0.00
    803446350       90.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803447481       84.7    6/14/00       7/1/00       0     00 00 00     033      A             0.00
    803451152       85.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803451251       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803451939       75.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803452002       80.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803452259       85.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803452309       85.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803452572       85.0     6/2/00       7/1/00       0     00 00 00     026      A             0.00
    803452937       85.0    6/19/00       6/1/00       0     00 00 00     026      A             0.00
    803454313       75.0     6/5/00       7/1/00       0     65 00 00     026      A             0.00
    803455484       55.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803456607       80.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803456789       69.8    6/13/00       6/1/00       0     00 00 00     033      A             0.00
    803456862       80.9    6/15/00       6/1/00       0     00 00 00     033      A             0.00
    803458066       80.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803458413       85.9     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803459080       70.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803460096       90.0     6/9/00       6/1/00       0     00 00 00     026      A             0.00
    803461094       85.0     6/2/00       7/1/00       0     00 00 00     026      A             0.00
    803464452       89.3     6/8/00       7/1/00       0     00 00 00     033      A             0.00
    803465194       85.0     6/6/00       5/1/00       0     65 00 00     026      A             0.00
    803466036       85.0     6/1/00       8/1/00       0     00 00 00     622      A             0.00
    803466366       79.6    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803467273       64.9     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803468891       75.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803468982       70.0     6/8/00       7/1/00       0     00 00 00     026      A             0.00
    803469147       90.0     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803469501       75.8     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803472547       65.0     6/7/00       6/1/00       0     00 00 00     026      A             0.00
    803473578       90.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803473677       90.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803474469       85.9    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803474519       76.6    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803475318       65.0    5/25/00       6/1/00       0     00 00 00     026      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 33 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803475722        803475722     KECKI KRYSTYNA                                 CT           141,450.00    10.750   6.650
    803476274        803476274     CAMP MICHAEL S                                 WV           139,760.00     9.500   4.750
    803476324        803476324     BRIDGEMAN DEBORAH                              NC            35,263.72    11.500   6.750
    803479005        803479005     COFFMAN M VICTORIA                             WV            46,500.00    10.375   5.400
    803482660        803482660     SIDUN PAUL M                                   PA            16,000.00    13.625   8.650
    803484203        803484203     POWER CECELIA A                                OH            58,381.34    11.500   6.750
    803484328        803484328     SZEIFF STEVEN T                                OH            24,700.00    12.500   7.000
    803485374        803485374     REGN MICHAEL                                   NJ           128,400.00    11.750   6.650
    803486182        803486182     PATT JERRY J                                   MD           332,000.00     9.750   4.750
    803486638        803486638     SMITH HAROLD T                                 SC            51,850.00    12.750   7.000
    803486653        803486653     HUIE BRENDA                                    NY           211,500.00    12.250   6.950
    803486984        803486984     BUCZALA LINWOOD G                              NH            94,250.00    13.375   8.125
    803488121        803488121     HARDEN-WATSO BARBARA ANN                       MI            28,000.00    12.000   6.500
    803488535        803488535     SPARTANO KEITH T                               OH            92,592.12    11.625   6.750
    803489061        803489061     LAWSON ALLEN C                                 PA            64,600.00    11.875   6.700
    803489194        803489194     JOHNSON JUANITA                                PA            55,250.00    12.750   7.000
    803489210        803489210     CLINARD MICHAEL D                              OH            73,965.97    13.000   8.000
    803489616        803489616     BROWN WILLIE B                                 GA            43,500.00    14.250   9.200
    803490085        803490085     CAMPBELL RITA C                                OH            78,240.77    10.750   6.000
    803490143        803490143     VASQUEZ JOSEPH D                               OK            32,000.00    12.750   7.750
    803490200        803490200     JONES OCTAVIA D                                GA            48,750.00    13.875   8.850
    803490275        803490275     ALLEN JAMES RICHARD                            NC           126,400.00     9.250   4.500
    803490465        803490465     MAILLOUX RICHARD V                             NH           219,897.00    11.000   6.250
    803490655        803490655     PRISCO CAROLANN E                              PA            69,600.00     9.875   5.200
    803492735        803492735     ANDERSON SHIRLEY                               MI            27,000.00    10.750   5.500
    803492792        803492792     SHACKELFORD KIM R                              MO            55,964.05    11.500   5.750
    803493394        803493394     HARRIS FELTON                                  MI            40,050.00    11.750   6.250
    803494251        803494251     SAUTA FRANCES M                                NJ            72,000.00    11.750   7.150
    803495647        803495647     DRUMMOND WOODY                                 VA            68,792.00    11.625   7.000
    803496231        803496231     DURKEE STUART T                                KY           114,400.00    10.500   4.750
    803497247        803497247     RENFORTH GLEN                                  WV            35,100.00    11.000   6.250
    803497981        803497981     HURDA PAUL E                                   WI            97,300.00    12.500   6.750
    803498047        803498047     HARTILL BRIAN                                  WA            74,400.00    10.250   6.000
    803498104        803498104     VENCIS JOHN M                                  MA           151,500.00    12.500   7.500
    803498112        803498112     CHIEFCALF LORI L                               WA           105,300.00    12.500   7.750
    803498500        803498500     ROBERTS GERALD                                 NJ           108,800.00    12.875   7.150
    803498682        803498682     WILLIAMS NANCY                                 WI            30,600.00    11.625   6.750
    803498781        803498781     HILLIER LORRI J                                ME            85,000.00    11.375   6.750
    803498815        803498815     HURWITT DOUG B                                 NY           495,000.00    10.125   5.500
    803499847        803499847     SCHRAGE BRIAN L                                NC            68,250.00    13.500   8.500
    803500099        803500099     HECHT JANET M                                  FL            73,450.00    12.500   7.000
    803500180        803500180     SHEPARD LINDA                                  MI            94,400.00    11.000   5.750
    803500206        803500206     FORD LUCRETIA                                  NJ           154,700.00    10.500   5.750
    803500834        803500834     SMITH MICHAEL C                                IN           125,100.00    10.750   6.000
    803501154        803501154     REUTIMANN ROBERT S                             FL            64,800.00    11.500   6.750
    803501428        803501428     BROOKS RONALD L                                PA            90,000.00     9.750   4.800
    803501725        803501725     FERGUSON FELECIA                               OH            44,625.00    13.000   7.500
    803501873        803501873     CALLAND RICHARD                                OH            55,250.00     8.625   3.500
    803502756        803502756     KUMINSKI ROBERT W                              PA            56,913.43    11.500   6.250
    803504661        803504661     MARION MICHAEL M                               PA           100,000.00     9.500   5.290
    803505015        803505015     SHANNON PALICE COURTNEY                        OH            85,000.00    11.500   5.750
    803505908        803505908     NARO LOUIS J                                   PA            46,700.00    12.125   6.700
    803506054        803506054     CRIPE WILLIAM                                  NC            70,500.00    13.250   8.250
    803506302        803506302     MACIAS RUTILIO                                 FL           103,500.00    10.750   6.000
    803506914        803506914     LARKINS WILLIE R                               FL            84,600.00    10.750   6.000
    803507193        803507193     TODD MELANIE J                                 AR           125,055.00    10.750   6.000
    803507508        803507508     BRANDT KEVIN                                   OH            76,000.00    12.750   7.750
    803507755        803507755     ALLEN ARETHA                                   OH            59,075.00    11.000   6.250
    803508209        803508209     MORGAN ANDREW P                                OH            83,185.31    10.625   5.500
    803508449        803508449     WALLERSTEIN ELAINE                             OH            67,200.00    11.250   5.500
    803508639        803508639     WHEELER JOSEPH MARTIN                          NC            72,760.00    11.625   6.750
    803509371        803509371     DAVILA SANTIAGO                                NJ            79,200.00    10.375   5.000
    803509413        803509413     PROFITT ELLEN L                                OH            52,665.22    11.375   6.750
    803509538        803509538     STEVENSON DELORES J                            MI           217,800.00    11.000   6.250
    803510692        803510692     LOVATO SAMUEL                                  CO           156,000.00    12.500   7.750
    803510791        803510791     JOHNSON WILLFORD                               FL            42,500.00    10.500   6.500
    803510825        803510825     ROZNOWSKI HELEN C                              WI            60,000.00    12.500   7.000
    803511070        803511070     MCMAHON KENT                                   CO           222,000.00    12.000   6.500
    803511229        803511229     CLEVELAND BETTY                                MI            83,200.00    13.000   8.000
    803511617        803511617     CASTONE SCOTT                                  PA           153,000.00     9.750   4.750
    803512979        803512979     KNAPP TIMOTHY C                                WI            65,600.00    12.750   7.750
    803513464        803513464     BIRO SCOTT L                                   PA            34,396.00    13.125   7.400
    803513738        803513738     CLARK PRESTON LEE                              NC            15,300.00    11.125   6.250
    803514025        803514025     CAMPBELL ELIZABETH PAGE                        PA            25,000.00    11.250   6.000
    803514173        803514173     MOSER MICHAEL S                                OH            63,717.19    12.500   7.750
    803514603        803514603     THOMAS LINDA BETH                              CO           106,500.00    11.000   5.750
    803514975        803514975     ABRAMS GEORGE D                                IN            52,000.00    12.250   7.000


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803475722       69.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803476274       80.0    5/24/00       6/1/00       0     00 00 00     033      A             0.00
    803476324       85.0     6/1/00       7/1/00       0     00 00 00     026      A             0.00
    803479005       84.5    6/20/00       7/1/00       0     00 00 00     033      A             0.00
    803482660       80.0    6/15/00       6/1/00       0     00 00 00     026      A             0.00
    803484203       80.0    5/24/00       7/1/00       0     00 00 00     026      A             0.00
    803484328       65.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803485374       70.9    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803486182       83.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803486638       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803486653       85.9    5/25/00       6/1/00       0     00 00 00     026      A             0.00
    803486984       65.0     6/9/00       6/1/00       0     00 00 00     033      A             0.00
    803488121       70.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803488535       85.0     6/5/00       9/1/00       0     00 00 00     622      A             0.00
    803489061       70.9     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803489194       85.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803489210       80.0     6/7/00       9/1/00       0     00 00 00     622      A             0.00
    803489616       75.0     6/5/00       6/1/00       0     00 00 00     026      A             0.00
    803490085       90.0     6/5/00       9/1/00       0     00 00 00     633      A             0.00
    803490143       80.0    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803490200       75.0     6/7/00       6/1/00       0     00 00 00     026      A             0.00
    803490275       80.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803490465       90.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803490655       80.0    6/15/00       6/1/00       0     00 00 00     026      A             0.00
    803492735       75.0     6/2/00       7/1/00       0     00 00 00     630      A             0.00
    803492792       80.0    6/14/00       9/1/00       0     00 00 00     633      A             0.00
    803493394       75.0    5/25/00       6/1/00       0     00 00 00     026      A             0.00
    803494251       90.0    5/16/00       6/1/00       0     00 00 00     026      A             0.00
    803495647       85.9    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803496231       80.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803497247       90.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803497981       84.9     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803498047       80.0     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803498104       67.6     6/5/00       6/1/00       0     00 00 00     026      A             0.00
    803498112       78.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803498500       85.0    6/12/00       6/1/00       0     00 00 00     026      A             0.00
    803498682       85.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803498781       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803498815       66.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803499847       75.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803500099       65.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803500180       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803500206       85.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803500834       90.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803501154       90.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803501428       41.8    6/14/00       6/1/00       0     00 00 00     026      A             0.00
    803501725       75.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803501873       65.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803502756       85.0    5/31/00       8/1/00       0     00 00 00     622      A             0.00
    803504661       80.0     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803505015       85.8    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803505908       56.2    6/12/00       6/1/00       0     00 00 00     026      A             0.00
    803506054       75.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803506302       90.0     6/1/00       7/1/00       0     00 00 00     026      A             0.00
    803506914       90.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803507193       90.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803507508       80.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803507755       85.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803508209       75.0    5/19/00       8/1/00       0     00 00 00     633      A             0.00
    803508449       80.0     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803508639       85.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803509371       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803509413       85.0    6/14/00       9/1/00       0     00 00 00     622      A             0.00
    803509538       90.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803510692       80.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803510791       85.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803510825       68.9     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803511070       76.5    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803511229       80.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803511617       85.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803512979       80.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803513464       85.9    6/15/00       6/1/00       0     00 00 00     026      A             0.00
    803513738       82.7    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803514025       22.3    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803514173       75.0     6/5/00       9/1/00       0     00 00 00     622      A             0.00
    803514603       75.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803514975       80.0     6/8/00       7/1/00       0     00 00 00     033      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 34 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803515188        803515188     WILLIAMS TERRANCE G                            PA            58,225.00    13.125   7.350
    803516467        803516467     WARD LENA                                      NC            59,120.00    13.250   7.500
    803517671        803517671     GOLSON SHIRDINA                                OH            85,435.33    10.750   5.500
    803518927        803518927     FELTON EDDIE                                   IL            90,500.00    11.750   6.000
    803519305        803519305     THAMARUS MARGARET                              PA            37,000.00     9.250   4.500
    803519396        803519396     MERIWETHER ANNETTE                             MO            49,300.00    12.750   7.750
    803521186        803521186     HALL SHELLEY M                                 IN            61,965.00    11.375   6.500
    803522309        803522309     GEISKING WALTER E                              IN            63,170.94    13.000   8.000
    803523216        803523216     MERCER RODNEY L                                MI            75,000.00    11.375   6.375
    803523273        803523273     FULLER DWIGHT J                                AL            36,500.00    13.250   8.250
    803523554        803523554     STONE THOMAS                                   PA           115,200.00    11.375   6.650
    803523828        803523828     KING CLIFFORD D                                IN            50,400.00    13.500   8.000
    803524123        803524123     BROWN JAYSON                                   NC            52,500.00    12.000   6.750
    803524776        803524776     BARONE JOSEPH M                                MD            52,000.00    10.875   6.625
    803525542        803525542     ROBBINS RAEDELL                                MN            82,550.00    13.625   8.150
    803525609        803525609     JORDAN FARLEY                                  OK            84,800.00    12.500   7.750
    803526748        803526748     SEARCY ROY W                                   GA           315,000.00    11.000   6.250
    803526987        803526987     NEEL JOSEPH M                                  OH            78,363.95    13.000   8.000
    803527811        803527811     HICKS FAYE                                     MI            29,750.00    12.750   7.530
    803529049        803529049     DAVIS DEBORAH L                                OH           137,800.00    12.500   7.000
    803529098        803529098     BREWER CURTIS E                                FL            59,400.00    11.500   6.750
    803529122        803529122     THOMAS NICOLE                                  NY           247,500.00    11.375   6.150
    803530435        803530435     DICKERSON CASSANDRA D                          OH            67,966.93    12.750   7.000
    803530989        803530989     DIAZ PEDRO                                     NY            53,480.39    10.875   6.000
    803531995        803531995     GEORGE ERIC                                    NC            78,000.00    13.500   8.500
    803532266        803532266     BANEY KIMBERLY                                 OR            72,000.00    10.500   5.000
    803532431        803532431     SARGENT DIANE S                                NH            53,260.00    13.625   8.375
    803533132        803533132     WOLFE THOMAS E                                 PA            74,000.00    12.250   7.250
    803533447        803533447     GREEN DORIS                                    MI            96,000.00    13.000   8.000
    803533629        803533629     BURBANK WARREN                                 MO            40,800.00    12.750   7.750
    803533660        803533660     WILLIAMS CHARLES                               OH            80,000.00    11.375   6.500
    803533827        803533827     HODGES JONAH                                   GA            50,380.43    13.750   8.500
    803534262        803534262     BROWN RODERICK                                 OH            58,951.62    10.375   5.750
    803534445        803534445     BATES RONALD T                                 PA            31,600.00    12.250   6.750
    803534692        803534692     NELSON KEVIN                                   IN            59,500.00    12.500   6.750
    803535319        803535319     GONZALEZ ANGEL FABIAN                          OH            18,000.00    11.000   5.500
    803536002        803536002     WINDHAM PEARL M                                IN            47,162.32    10.500   5.000
    803536309        803536309     CARDENAS JESUS                                 IL           174,117.62    12.875   7.350
    803537935        803537935     MCMILLAN RICKY                                 NC            37,200.00    13.000   7.250
    803537968        803537968     SCHODOWSKI JOSEPH                              MI            54,400.00    13.000   8.000
    803538347        803538347     SISK HOMER LEE                                 NC            70,550.00    12.125   7.250
    803538867        803538867     RIGHTOR RICHARD C                              IN            45,500.00    12.250   7.000
    803539543        803539543     COY RAY                                        OH           148,500.00    11.000   6.250
    803539659        803539659     SCHMIDT JAMES A                                PA            56,000.00     9.500   4.950
    803539832        803539832     MCLOUGHLIN MARY ELLEN                          NY           320,000.00     9.750   6.500
    803540319        803540319     SPELL BRABER W                                 SC            42,500.00    11.500   6.750
    803541986        803541986     KNAUZ INGE R                                   WI           499,900.00    10.250   5.250
    803542190        803542190     UJAGEER BRIAN                                  NJ           146,200.00     9.750   5.000
    803542398        803542398     WELLS RANDY JAY                                WA           140,000.00    10.625   6.000
    803543800        803543800     DOOLEY ROBERT                                  MI            58,500.00    12.500   7.000
    803543842        803543842     BAGBY CHARLES R                                IN            51,000.00    13.000   8.000
    803544162        803544162     JAYNES EDWARD E                                OH            53,550.00    11.750   6.250
    803544394        803544394     SEDAM CHRISTOPHE                               IN            52,672.90    12.500   6.750
    803544683        803544683     LEWIN BARBARA                                  NJ            81,600.00    10.875   6.000
    803544949        803544949     FITZGERALD DEREEN                              AL            61,200.00    11.125   6.500
    803545102        803545102     CHAMBLISS RAYMOND                              MI            31,500.00    11.000   6.250
    803545169        803545169     HUGHES J DUSTIN                                OH           168,300.00    11.750   7.000
    803545680        803545680     BUTERA JULIUS A                                FL            41,000.00    10.125   4.900
    803546456        803546456     STEWART RICHARD H                              IN            67,200.00    12.500   7.750
    803547454        803547454     KREIDER MICHAEL D                              PA            46,160.00     9.875   5.360
    803547512        803547512     HOOKFIN LUTHER A                               OH           110,700.00     9.750   5.250
    803547694        803547694     ROZANSKI VIRGINIA                              OH            80,710.73    12.750   7.000
    803548338        803548338     ROSOL DONALD                                   NJ           476,250.00    11.500   6.900
    803548627        803548627     NASH SHEILA                                    AR            33,600.00    13.000   7.950
    803548767        803548767     URUMYAN LYUDMILA                               CO           142,500.00     9.875   5.250
    803548965        803548965     NYSTRAND VINCENT                               PA            89,250.00     9.750   4.750
    803549187        803549187     BELL NOEL R                                    OH            68,800.00    12.500   7.000
    803550433        803550433     GILES DEBRA L                                  IN            30,000.00    11.000   5.250
    803550912        803550912     TYLER PERRY C                                  NC           116,450.00    12.125   7.250
    803550938        803550938     DAVIS ANITA                                    IN           107,865.00    12.500   6.750
    803550961        803550961     SANDERS AMBER PERRYMAN                         IN            48,450.00    10.500   5.500
    803551100        803551100     FAUNTLEROY ARTHUR                              DE            83,000.00    12.750   7.750
    803551274        803551274     TORRES ROSA I                                  MI            54,000.00    10.750   5.500
    803551365        803551365     ADAIR VICTORIA D                               TN           155,200.00    12.000   7.000
    803551522        803551522     CARLILE DAVID M                                IN           150,000.00    11.875   7.000
    803553494        803553494     GEIST TIMOTHY LEE                              CO            86,700.00    12.250   6.750
    803555242        803555242     LEIBBRANDT LUANN F                             CO            98,900.00    11.875   7.125


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803515188       79.7    6/12/00       6/1/00       0     00 00 00     033      A             0.00
    803516467       80.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803517671       90.0     6/2/00       9/1/00       0     00 00 00     633      A             0.00
    803518927       84.9    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803519305       67.2    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803519396       79.9    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803521186       85.0    5/25/00       6/1/00       0     00 00 00     026      A             0.00
    803522309       80.0     6/1/00       8/1/00       0     65 00 00     622      A             0.00
    803523216       50.6    6/14/00       6/1/00       0     00 00 00     026      A             0.00
    803523273       79.3    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803523554       90.0    6/15/00       6/1/00       0     00 00 00     033      A             0.00
    803523828       80.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803524123       70.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803524776       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803525542       65.0     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803525609       80.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803526748       90.0    5/25/00       6/1/00       0     00 00 00     026      A             0.00
    803526987       80.0    6/19/00       9/1/00       0     00 00 00     622      A             0.00
    803527811       85.0     6/2/00       6/1/00       0     00 00 00     026      A             0.00
    803529049       65.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803529098       90.0     6/1/00       6/1/00       0     00 00 00     033      A             0.00
    803529122       90.0    5/22/00       6/1/00       0     00 00 00     026      A             0.00
    803530435       85.0     6/5/00       9/1/00       0     00 00 00     622      A             0.00
    803530989       84.2    5/23/00       7/1/00       0     00 00 00     026      A             0.00
    803531995       75.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803532266       75.0    6/15/00       7/1/00       0     00 00 00     033      A             0.00
    803532431       62.6     6/7/00       6/1/00       0     65 00 00     033      A             0.00
    803533132       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803533447       80.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803533629       80.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803533660       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803533827       80.0    5/25/00       7/1/00       0     00 00 00     026      A             0.00
    803534262       71.9     6/5/00       9/1/00       0     00 00 00     622      A             0.00
    803534445       80.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803534692       85.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803535319       75.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803536002       80.0     6/6/00       9/1/00       0     00 00 00     633      A             0.00
    803536309       84.9    6/12/00       9/1/00       0     00 00 00     622      A             0.00
    803537935       80.0     6/1/00       7/1/00       0     00 00 00     026      A             0.00
    803537968       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803538347       85.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803538867       65.0     6/1/00       6/1/00       0     00 00 00     033      A             0.00
    803539543       90.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803539659       80.0     6/6/00       6/1/00       0     00 00 00     033      A             0.00
    803539832       80.0     6/2/00       7/1/00       0     00 00 00     026      A             0.00
    803540319       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803541986       55.5    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803542190       85.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803542398       80.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803543800       65.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803543842       75.0    5/23/00       6/1/00       0     00 00 00     033      A             0.00
    803544162       85.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803544394       85.0    5/26/00       8/1/00       0     65 00 00     633      A             0.00
    803544683       80.0    6/16/00       6/1/00       0     00 00 00     026      A             0.00
    803544949       85.0    5/31/00       6/1/00       0     65 00 00     026      A             0.00
    803545102       90.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803545169       90.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
    803545680       56.1    5/27/00       6/1/00       0     00 00 00     033      A             0.00
    803546456       80.0    5/26/00       6/1/00       0     00 00 00     033      A             0.00
    803547454       80.9    6/15/00       6/1/00       0     00 00 00     026      A             0.00
    803547512       90.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803547694       85.0    5/31/00       8/1/00       0     00 00 00     622      A             0.00
    803548338       75.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803548627       80.0    5/25/00       6/1/00       0     00 00 00     033      A             0.00
    803548767       75.0     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803548965       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803549187       80.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803550433       43.1     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803550912       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803550938       85.0     6/8/00       7/1/00       0     00 00 00     026      A             0.00
    803550961       60.9     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803551100       79.8    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803551274       75.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803551365       80.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803551522       75.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803553494       85.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803555242       89.9     6/9/00       6/1/00       0     00 00 00     026      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 35 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803556067        803556067     GRABARZ JOHN                                   CT           128,000.00    10.375   6.250
    803556158        803556158     BATES RONALD G                                 MI            76,000.00    12.500   7.750
    803556869        803556869     GAINES ALFRED L                                MI            74,750.00    12.500   7.000
    803556893        803556893     TACKETT TRACY L                                IN            18,020.00    12.750   7.000
    803557123        803557123     ROLL BOBBY J                                   OH            46,150.00    12.000   6.500
    803557180        803557180     CLOWER GERALD LEWIS                            OH            41,500.00    11.250   6.000
    803557362        803557362     SHIVELEY MARK A                                MI            75,200.00    12.250   6.950
    803557602        803557602     MEEKS WANDA F                                  MI            45,500.00    11.000   6.500
    803558709        803558709     BOYD THOMAS D                                  PA           171,000.00    10.250   6.000
    803558881        803558881     ARNOLD ROBERT                                  ID           128,400.00     9.875   5.500
    803559277        803559277     ROBINSON STACEY L                              TX            69,700.00     9.375   6.500
    803560036        803560036     LANDES DANNY W                                 FL            45,000.00    12.250   7.000
    803561992        803561992     BECK WALTER H                                  MI            40,000.00    11.375   5.750
    803562891        803562891     PAISLEY SHAWN P                                IN            88,000.00    12.750   7.750
    803564780        803564780     KERR SHELIDA D                                 IN           107,947.46    12.750   8.000
    803565381        803565381     SZLABAN KAZIMIERA                              CT            32,000.00    10.500   7.000
    803565399        803565399     IRWIN TRACY J                                  OK            46,750.00    10.875   6.250
    803565704        803565704     HALL MARTIN                                    NC            92,000.00    10.000   5.250
    803566835        803566835     SILVA JOLYNN                                   OR           150,000.00     9.125   4.500
    803566850        803566850     POMALES FELIX                                  FL            58,312.00    12.125   6.500
    803567031        803567031     PASS MARY A                                    PA            55,000.00    11.750   6.250
    803567494        803567494     BRITT BERNETT S                                SC            56,250.00    12.250   7.500
    803567569        803567569     DIAZ MANUEL O                                  IN            57,040.00    12.500   7.500
    803567767        803567767     KHO KIAN LAM                                   NY           499,999.00    11.250   5.250
    803569565        803569565     BURKE NIKIA                                    MI            60,000.00    10.125   5.500
    803569748        803569748     KOEN-LOWE CRYSTAL N                            OH            42,500.00    12.500   6.850
    803570373        803570373     WARD WILLIAM                                   NJ           100,000.00    10.250   6.650
    803571090        803571090     RALSTON TERRIE                                 OH            55,165.00    13.500   8.250
    803571389        803571389     ATRADES SHEBA W                                CO           133,200.00    11.125   7.125
    803573351        803573351     PARKER JOSEPH M                                DE           112,500.00    10.500   5.750
    803574029        803574029     CLARK DOROTHY L                                FL            40,800.00    11.000   5.250
    803574151        803574151     WRIGHT DELORES                                 SC            56,000.00    12.250   6.750
    803574185        803574185     ONAL TORGAY                                    NJ            89,600.00    12.875   7.500
    803574417        803574417     WRIGHT JOHN T                                  PA           129,600.00    12.625   7.250
    803575133        803575133     WHITE NORMAN EARL II                           FL            90,950.00    10.625   6.500
    803575489        803575489     BRADLEY MICHAEL L                              MT            63,000.00    11.000   6.500
    803575570        803575570     CHILTON GENE                                   KY            28,050.00    11.375   6.500
    803575661        803575661     CLEM LORI                                      KY            69,275.00    12.500   6.750
    803576149        803576149     GALLOWAY KIMBERLY D                            MI            51,982.44    11.250   5.500
    803576586        803576586     DAVIS HARRY B                                  FL            94,500.00    10.875   6.350
    803576669        803576669     DOBBS PAULINE N                                GA            56,000.00    13.500   8.500
    803576800        803576800     KIRSHNER SHEILA                                NJ           416,000.00    10.750   5.500
    803576818        803576818     STEFANITSIS RUDY V                             OH            55,250.00    12.000   6.250
    803578764        803578764     OBERLIN ALAN T                                 MI           104,000.00    11.000   5.250
    803579234        803579234     THOMAS MARILYN                                 OH            61,600.00     9.500   4.750
    803579382        803579382     BETTENCOURT JOSEPH S                           ME           161,100.00    10.250   6.600
    803580166        803580166     WILLIAMS TRAVIS                                CO            93,450.00    11.250   6.250
    803580224        803580224     PERCIVAL RICK D                                MO            28,100.00    12.000   6.750
    803580810        803580810     CAMPBELL FRED                                  IL            75,600.00    10.250   5.500
    803581347        803581347     SAFI JAY E                                     PA            56,700.00    10.500   6.250
    803581388        803581388     OSBURN JANINE                                  NY           165,750.00    10.500   5.750
    803581438        803581438     HOBBS RICKY G                                  NC            38,250.00    10.000   5.250
    803582469        803582469     LEE MICHAEL E                                  CO           280,500.00    11.875   7.250
    803582931        803582931     WEBSTER GREG R                                 TN            91,500.00    12.500   7.750
    803583558        803583558     SPENCER NORTON                                 MI           166,374.06    10.750   6.000
    803583707        803583707     WESTBROOKS JOANNE                              MI            90,800.00    11.000   5.250
    803583764        803583764     PALONIS KELLY A                                PA           100,800.00    10.625   5.750
    803584226        803584226     DUNN JEFFREY A                                 OH            99,903.80     9.625   4.250
    803585959        803585959     BRABHAM GREGORY D                              NJ            73,900.00    13.250   7.850
    803586692        803586692     LANDERS JEFFREY L                              IN           110,415.00    11.125   6.250
    803586932        803586932     WORCH MICHAEL S II                             OH            63,694.85    10.125   4.500
    803586981        803586981     GEHRING JEFFREY ALLEN                          NC            90,100.00    11.750   6.000
    803587633        803587633     ROBERTS RICHARD J                              PA           143,000.00    12.875   7.500
    803587864        803587864     KENDALL TANISHA D                              WI            38,100.00    12.500   6.750
    803588714        803588714     BRANDWEIN HOWARD                               AZ           198,750.00    12.750   8.000
    803588979        803588979     CLARK MARY L                                   MI            57,200.00    13.000   8.000
    803590165        803590165     MUCKLE HYLAND P                                PA            53,550.00    11.375   6.500
    803590876        803590876     KIEHL HAROLD L                                 IN            57,600.00    12.500   7.500
    803591262        803591262     MENDEZ WILFREDO                                PA            55,920.00    13.250   7.850
    803591551        803591551     GINGERICH DANIEL                               OH            37,500.00    11.250   6.000
    803592062        803592062     FRITZIUS KERRY                                 PA            33,000.00    12.250   7.500
    803592559        803592559     COOKE DENISE                                   NC            55,788.61    13.500   8.500
    803593201        803593201     CIVILS RANDI Z                                 NC            41,225.00    12.375   7.500
    803593326        803593326     GRAHAM WESLEY                                  MI            63,500.00    10.500   4.750
    803593797        803593797     MICHEL MARVIN L                                WA           128,700.00    10.250   6.000
    803594332        803594332     SHERRELL CHRIS                                 KY            85,600.00    10.500   5.750
    803596162        803596162     ALFORD ERIC                                    IN            45,727.75    12.750   7.750


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803556067       80.0    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803556158       80.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803556869       64.4     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803556893       90.1     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803557123       65.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803557180       69.1     6/5/00       7/1/00       0     00 00 00     033      A             0.00
    803557362       67.7    6/16/00       6/1/00       0     00 00 00     026      A             0.00
    803557602       61.4    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803558709       90.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803558881       73.3     6/5/00       7/1/00       0     00 00 00     033      A             0.00
    803559277       85.0    5/24/00       6/1/00       0     00 00 00     621      A             0.00
    803560036       60.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803561992       47.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803562891       76.5    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803564780       80.0    5/31/00       8/1/00       0     00 00 00     633      A             0.00
    803565381       80.0     6/2/00       6/1/00       0     00 00 00     026      A             0.00
    803565399       85.0     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803565704       80.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803566835       72.1    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803566850       80.9    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803567031       73.3     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803567494       75.0    5/26/00       6/1/00       0     00 00 00     026      A             0.00
    803567569       80.0     6/1/00       6/1/00       0     00 00 00     033      A             0.00
    803567767       79.3     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803569565       75.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803569748       85.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803570373       33.3    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803571090       85.0     6/9/00       6/1/00       0     00 00 00     033      A             0.00
    803571389       90.0     6/8/00       6/1/00       0     00 00 00     033      A             0.00
    803573351       90.0     6/5/00       7/1/00       0     00 00 00     033      A             0.00
    803574029       80.0     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803574151       65.8    6/14/00       7/1/00       0     00 00 00     033      A             0.00
    803574185       80.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803574417       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803575133       85.0     6/8/00       6/1/00       0     00 00 00     026      A             0.00
    803575489       90.0     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803575570       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803575661       85.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803576149       80.0     6/1/00       7/1/00       0     00 00 00     026      A             0.00
    803576586       90.0     6/1/00       6/1/00       0     00 00 00     033      A             0.00
    803576669       72.2     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803576800       80.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803576818       85.0     6/8/00       7/1/00       0     00 00 00     026      A             0.00
    803578764       80.0     6/5/00       7/1/00       0     00 00 00     033      A             0.00
    803579234       80.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803579382       90.0    5/19/00       6/1/00       0     00 00 00     026      A             0.00
    803580166       68.7     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803580224       69.9    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803580810       90.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803581347       90.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803581388       85.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803581438       73.5    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803582469       85.0     6/9/00       7/1/00       0     00 00 00     033      A             0.00
    803582931       75.0     6/8/00       7/1/00       0     00 00 00     026      A             0.00
    803583558       90.0     6/9/00       9/1/00       0     00 00 00     622      A             0.00
    803583707       80.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803583764       80.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803584226       72.4    6/13/00       9/1/00       0     00 00 00     633      A             0.00
    803585959       65.9    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803586692       85.0    5/26/00       6/1/00       0     00 00 00     033      A             0.00
    803586932       85.0    5/31/00       8/1/00       0     00 00 00     633      A             0.00
    803586981       85.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803587633       75.2     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803587864       84.8     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803588714       75.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803588979       80.0    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803590165       85.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803590876       80.0    5/25/00       6/1/00       0     00 00 00     033      A             0.00
    803591262       80.0    5/22/00       6/1/00       0     65 00 00     026      A             0.00
    803591551       75.0     6/2/00       7/1/00       0     00 00 00     628      A             0.00
    803592062       75.0     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803592559       72.0    5/24/00       7/1/00       0     00 00 00     026      A             0.00
    803593201       85.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803593326       80.3    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803593797       90.0    6/14/00       7/1/00       0     00 00 00     633      A             0.00
    803594332       89.1     6/6/00       7/1/00       0     00 00 00     033      A             0.00
    803596162       75.0    6/16/00       9/1/00       0     00 00 00     622      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 36 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803596733        803596733     LOWES CARL R                                   MI            25,600.00    12.500   7.500
    803597038        803597038     MAHONEY ANITA                                  KY            58,000.00    10.375   5.500
    803597681        803597681     KINGSBY OTHA R                                 WI            86,700.00    13.000   7.500
    803598283        803598283     GUNDERSON JOHN G                               NC            96,000.00    13.375   8.000
    803598440        803598440     ODELL SHAWN                                    MI            34,700.00    13.250   7.750
    803598655        803598655     ELLET PAUL W                                   IL            85,800.00    10.250   5.500
    803600519        803600519     LUKAS DAVID G                                  MI           124,950.00    12.750   7.000
    803601012        803601012     PAINO JAMES J                                  NC           153,000.00     9.000   5.750
    803602275        803602275     GERICHTEN ROBERT W                             PA           110,000.00     9.000   3.400
    803602333        803602333     NICKLAS JOHN                                   MD            88,000.00    12.375   7.600
    803602341        803602341     CORRIGAN JAMES W                               OH           110,500.00    11.375   6.500
    803602614        803602614     HUNTER CYNTHIA M                               OH            80,600.00    12.250   6.750
    803603026        803603026     CHASE EDNA M                                   IN            84,150.00    11.625   6.125
    803603398        803603398     THOMAS IVAN N                                  MD           178,500.00    13.875   9.375
    803603703        803603703     MOREIRA CARLOS R                               CA           103,200.00     9.750   5.000
    803604123        803604123     POE JOHNNY L                                   OH            72,000.00    11.625   6.950
    803604834        803604834     PHILLIPS CHARLES                               IN           136,000.00    10.875   6.000
    803605310        803605310     YUILLE JAMES G                                 VA            53,950.00    11.875   6.400
    803606680        803606680     TOMKO PAUL S                                   PA            71,489.74    10.250   6.000
    803606698        803606698     HOFMANN STEVEN W                               NJ           175,000.00    11.875   6.375
    803607563        803607563     FINDLEY DANIEL R                               MI            72,000.00     8.750   4.000
    803608033        803608033     TENNYSON HAROLD E                              PA            76,050.00    10.750   6.000
    803608702        803608702     JOHNSON CYNTHIA J                              WI            37,600.00    12.500   7.500
    803608900        803608900     BARNETT DONALD R                               IN            57,500.00    10.250   5.250
    803608934        803608934     BEAVERLY STEVEN R                              OH            39,980.54    12.750   7.750
    803609304        803609304     MIRANDA ARTURO                                 AZ            45,000.00    10.125   5.875
    803610138        803610138     LUSTER ALVA J                                  WI            19,600.00    12.750   7.500
    803610195        803610195     ST PIERRE RAYMOND J                            FL            28,900.00    11.875   7.000
    803610229        803610229     GIAMBRA DOUGLAS J                              CT            80,000.00     9.250   4.750
    803610310        803610310     MOORE HALLIE V                                 VA            58,000.00    10.750   5.500
    803610559        803610559     SAYMAN CAROL J                                 CA           177,300.00    10.750   6.000
    803610567        803610567     ALBRIGHT DIRK ALLEN                            CO           165,000.00    11.000   5.500
    803611318        803611318     HERCULES RUTH A                                WV            62,050.00    12.750   7.000
    803612399        803612399     BROWNFIELD KIRK D                              IN            69,000.00    10.000   5.500
    803612886        803612886     JONES RUTH P                                   DE           131,497.00     8.375   3.775
    803613413        803613413     BAILEY IRENE                                   NY           221,250.00    13.750   9.000
    803613462        803613462     BERNARD JHARED                                 NY           120,000.00    11.500   5.750
    803613975        803613975     DALY RICHARD L                                 MO           258,500.00     9.000   4.250
    803613983        803613983     JULY JEFFREY                                   PA            38,250.00    12.250   6.500
    803614296        803614296     WILLIS JOHN                                    UT           115,950.00    12.000   7.250
    803614353        803614353     LONGACRE CHARLOTTE                             NJ            68,400.00    11.250   6.500
    803614437        803614437     MURTY JAMES                                    MA            53,550.00    11.250   6.625
    803615020        803615020     BADOWSKI MICHAEL M                             PA           141,880.00    10.625   6.450
    803615269        803615269     MCCARTY GARY D                                 IN            95,916.95    10.125   5.250
    803615590        803615590     AMIR ANWAR ASWARD                              OH            95,400.00    11.000   6.250
    803615723        803615723     JOHNSON JILL T                                 IN           114,630.56     9.250   4.500
    803616507        803616507     ROMERO LESLEY ANN                              AZ           118,500.00    11.875   6.625
    803616739        803616739     TALLEY EARL                                    TN            60,300.00    11.625   6.375
    803616945        803616945     ASSENTI MICHAEL A                              PA            26,775.00    12.000   7.250
    803617257        803617257     FARNEY CHARLES                                 FL            71,000.00     8.875   3.750
    803617307        803617307     BEABOUT TRACY SCOTT                            OH            48,800.00    12.750   7.750
    803617489        803617489     SCHMETT DAVID C                                IN            58,500.00    10.500   5.750
    803617505        803617505     MCKINSEY JAMES D                               IN            70,200.00     9.750   5.500
    803619048        803619048     LYONS TED F                                    OH            35,500.00    12.500   7.000
    803619337        803619337     WORKMAN WALTER                                 IN            82,300.00    11.375   6.500
    803619964        803619964     STANDARD SAMUEL                                IN            50,150.00    12.250   6.500
    803620608        803620608     WOODS ALISHA                                   TN            45,900.00    11.125   6.250
    803621242        803621242     LUCKETT DARCY L                                ID            75,000.00    11.125   6.500
    803621341        803621341     SMITH ROGER                                    OH            50,400.00    11.500   6.500
    803621598        803621598     SMITH JOSEPH R                                 PA            52,000.00    11.750   6.250
    803621606        803621606     VASQUEZ-ROSA LILLIAM                           OK            57,800.00    12.750   7.000
    803621663        803621663     PIAZZA GILBERT S                               WV            94,350.00    12.750   7.000
    803621820        803621820     DAVIS HAROLD E                                 FL            72,000.00    10.000   5.750
    803622489        803622489     HAYWARD WILLIAM J                              MA            49,000.00    11.000   5.500
    803622554        803622554     BALLARD LINDA M                                OH            31,050.00    10.125   5.375
    803622570        803622570     HILL GERALD                                    NJ            55,300.00    11.375   6.750
    803623081        803623081     PARKER MICHAEL J                               OH            78,690.43    10.750   6.000
    803623131        803623131     HICKEY JAMES C                                 KY            67,965.02    12.500   6.750
    803624253        803624253     GLENN TIM L                                    IN            40,625.00    12.500   7.000
    803624337        803624337     PARHAM STACY A                                 IN            46,655.00    12.000   7.250
    803625664        803625664     FIGUEROA KESKEA                                FL            25,500.00    12.625   7.125
    803626399        803626399     THARP THOMAS D                                 OH           148,750.00    10.375   5.400
    803626910        803626910     LADY TERRY W                                   MD            57,600.00    11.500   7.500
    803627058        803627058     CORDTS CHRISTOPHE L                            MI            57,600.00    12.750   7.750
    803627488        803627488     HERNANDEZ JACKLENE                             FL           454,500.00    10.500   5.750
    803629708        803629708     GREATHOUSE DON                                 IN            66,400.00    12.000   7.000
    803630979        803630979     BRUNK DARRELL L                                IL            55,200.00    11.375   6.500


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803596733       80.0    6/14/00       7/1/00       0     00 00 00     033      A             0.00
    803597038       74.3    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803597681       85.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803598283       80.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803598440       64.8    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803598655       89.9    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803600519       85.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803601012       90.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803602275       84.6    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803602333       70.4     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803602341       84.3    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803602614       65.0     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803603026       85.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803603398       75.0     6/7/00       6/1/00       0     00 00 00     033      A             0.00
    803603703       80.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803604123       90.0    6/20/00       6/1/00       0     00 00 00     033      A             0.00
    803604834       83.6    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803605310       65.0     6/5/00       7/1/00       0     00 00 00     033      A             0.00
    803606680       90.0     6/9/00       9/1/00       0     00 00 00     633      A             0.00
    803606698       56.9     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803607563       80.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803608033       90.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803608702       80.0     6/9/00       7/1/00       0     00 00 00     033      A             0.00
    803608900       68.8    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803608934       80.0    6/16/00       9/1/00       0     00 00 00     633      A             0.00
    803609304       55.5    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803610138       70.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803610195       85.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803610229       80.0    6/13/00       7/1/00       0     60 00 00     033      A             0.00
    803610310       61.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803610559       84.8     6/6/00       6/1/00       0     00 00 00     026      A             0.00
    803610567       75.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803611318       85.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803612399       75.0    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803612886       82.1    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803613413       75.0    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803613462       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803613975       69.8    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803613983       85.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803614296       75.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803614353       90.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803614437       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803615020       85.9    6/16/00       6/1/00       0     00 00 00     033      A             0.00
    803615269       80.0    6/14/00       9/1/00       0     00 00 00     633      A             0.00
    803615590       90.0     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803615723       85.0     6/5/00       9/1/00       0     00 00 00     622      A             0.00
    803616507       75.0    5/31/00       6/1/00       0     00 00 00     630      A             0.00
    803616739       90.0     6/2/00       6/1/00       0     00 00 00     026      A             0.00
    803616945       75.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803617257       52.2    6/15/00       6/1/00       0     00 00 00     026      A             0.00
    803617307       66.8    5/30/00       6/1/00       0     00 00 00     026      A             0.00
    803617489       90.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803617505       90.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803619048       64.5     6/1/00       6/1/00       0     00 00 00     026      A             0.00
    803619337       83.9    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803619964       85.0     6/1/00       6/1/00       0     00 00 00     033      A             0.00
    803620608       85.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803621242       84.9    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803621341       70.0     6/9/00       7/1/00       0     00 00 00     628      A             0.00
    803621598       80.0    6/14/00       7/1/00       0     00 00 00     033      A             0.00
    803621606       85.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803621663       85.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803621820       90.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803622489       63.6     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803622554       90.0     6/2/00       7/1/00       0     00 00 00     033      A             0.00
    803622570       70.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803623081       90.0    6/12/00       9/1/00       0     00 00 00     633      A             0.00
    803623131       85.0    6/14/00       9/1/00       0     00 00 00     633      A             0.00
    803624253       65.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803624337       71.7    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803625664       75.0    6/13/00       6/1/00       0     00 00 00     033      A             0.00
    803626399       85.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803626910       80.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803627058       80.0     6/5/00       7/1/00       0     00 00 00     026      A             0.00
    803627488       90.0    5/30/00       6/1/00       0     00 00 00     033      A             0.00
    803629708       80.0     6/9/00       7/1/00       0     00 00 00     033      A             0.00
    803630979       84.9     6/6/00       7/1/00       0     00 00 00     026      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 37 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803632041        803632041     NOEL CRAIG                                     MI            53,250.00    11.750   7.000
    803632462        803632462     DEKKER MARTINUS A                              MN           108,000.00     9.750   5.250
    803632926        803632926     DAVIS BRENDA J                                 OH            39,000.00    12.000   6.500
    803633262        803633262     BAILEY MARY A                                  OH            38,500.00     9.125   4.500
    803634559        803634559     PARLER HARRY REGINALD                          SC            63,750.00    11.875   6.125
    803635572        803635572     AL-GARAWI ESSAM                                MI            68,000.00    12.750   7.750
    803636851        803636851     CARLESS CLAUDETTE                              NJ           126,344.00    12.250   7.750
    803637057        803637057     MESSER PAUL B                                  IN           106,999.67     9.750   4.750
    803637594        803637594     HAMPTON DAVID M                                FL            38,000.00    10.500   4.375
    803638774        803638774     HIGMAN RHONDA M                                CO           144,000.00    10.250   5.750
    803638790        803638790     GOTFRYD DONALD                                 MI            64,500.00    13.375   8.650
    803639053        803639053     JACOX BRYANT D                                 VA            61,200.00    11.875   7.000
    803639384        803639384     DIMARIA DANIEL J                               FL           242,400.00    12.500   7.500
    803644376        803644376     HANSON MELISSA                                 VT            96,000.00    11.750   6.500
    803644582        803644582     RAMEY MICHAEL                                  IN            46,400.00    12.500   7.500
    803644947        803644947     MILLER RICHARD E                               CO           225,250.00    10.875   6.500
    803647478        803647478     CHURCH RENEE                                   IN            38,400.00    11.375   5.875
    803647528        803647528     HAYNIE BRIAN JASON                             MD           100,420.00    13.500   8.750
    803647858        803647858     SCOTT THEODORE                                 SC            34,400.00    12.125   7.250
    803648138        803648138     SABIDO EUGENIO A                               TX            34,200.00    10.875   5.625
    803649078        803649078     JOHNSON STERLING L                             CA           124,800.00    11.000   5.250
    803649714        803649714     HAMBRICK STEVEN L                              IN            50,700.00    12.250   6.750
    803650803        803650803     JORDAN JOHN W                                  MO            41,250.00     9.625   5.000
    803650910        803650910     SMITH PAUL                                     PA            49,500.00    10.500   5.800
    803651124        803651124     JERNIGAN JESSIE                                GA            83,200.00    12.000   6.250
    803651397        803651397     DAVIS FELICIA                                  IN            63,200.00    11.000   5.250
    803651488        803651488     JONES JOSEPH                                   TN            52,200.00    10.500   5.750
    803651959        803651959     WINE SONIA L                                   FL           106,200.00    10.125   5.375
    803653112        803653112     JONES MARIA E                                  NC            86,203.08    12.250   7.500
    803653401        803653401     SMIECHOWSKI JACK R                             NJ           165,870.00    11.000   6.250
    803653435        803653435     KORESSEL ROBERT J                              IN            90,000.00    11.500   6.000
    803653625        803653625     WINDER DENISE R                                MD            97,600.00    11.250   6.250
    803653641        803653641     CAULDER JOHNNY                                 NC            66,400.00    12.000   7.000
    803654318        803654318     STEPHENS THERESA M                             MD           136,800.00    10.750   6.000
    803654599        803654599     REDMOND BRYAN J                                MI            70,525.00    12.500   7.000
    803655455        803655455     BUTLER JANIS                                   FL            40,300.00    12.500   7.000
    803658020        803658020     DEMPSEY WILLIAM J                              DE           197,833.23    10.250   6.050
    803658996        803658996     TELP LOUISE Y                                  MD            48,750.00    13.375   8.125
    803659952        803659952     DAVIS JEFF A                                   UT           204,000.00     9.625   5.250
    803660240        803660240     FRANZINO ROBERT                                NJ            80,000.00     8.625   4.450
    803661545        803661545     WILLIAMS DELORIS J                             CO            97,500.00    10.750   5.500
    803665553        803665553     BROWN SILAS M                                  SC            54,712.00    12.750   8.000
    803665652        803665652     DAROCHA SARA                                   MA            57,600.00    11.875   6.625
    803669126        803669126     WASHINGTON GWENDOLYN                           MI            61,200.00    12.750   7.000
    803669969        803669969     WENDT PAUL                                     NM            65,450.00    10.750   6.750
    803670348        803670348     BURDEN TIM                                     IN           149,600.00    12.250   6.500
    803672641        803672641     SMITH CYNTHIA LYNN                             VA           114,750.00    10.375   6.500
    803672666        803672666     MCHENRY ROBERT M                               OH            86,357.98    12.750   7.750
    803674662        803674662     PICKLESIMER MICHAEL R                          OH            68,766.54    12.750   7.750
    803675826        803675826     ROSENBAUER JAMES L                             PA            75,300.00     9.250   4.750
    803676733        803676733     MURTY JAMES                                    MA            66,750.00    10.500   6.125
    803680396        803680396     HARRIS DAVID K                                 ID           104,000.00    11.500   6.500
    803681303        803681303     WARREN TERRY                                   IL            52,800.00    12.750   7.750
    803684398        803684398     GARCIA MATILDE                                 NY           139,500.00    11.000   6.250
    803686922        803686922     MANNERS EVELYN                                 NY           138,300.00    12.000   7.250
    803687714        803687714     BOWMAN SUZANNE ROMMEL                          MD           192,000.00     8.875   5.000
    803694272        803694272     HARDY BRUCE ALLEN                              IN           207,000.00     9.750   5.000
    803696814        803696814     MALTEZ HUMBERTO I                              MD           212,278.83     9.250   5.250
    803697499        803697499     CROWDER JOHN                                   MI            39,200.00     9.875   5.250
    803700624        803700624     MAIGNAN ALPHONSE                               FL            64,000.00    12.500   7.875
    803706035        803706035     SPEARS JAMIE L                                 IN            57,800.00    11.625   6.750
    803716893        803716893     DEBRILL DANNETTE J                             OH            55,250.00    13.250   7.500
    803724152        803724152     MICHLIK GEORGE                                 TN            58,500.00    10.500   5.750
   1000074656        1000074656    JOHNSON LINDA                                  IL            20,792.15    13.875   7.375
   1000075349        1000075349    MOTTERN DANIEL R JR                            IN            29,132.77    11.625   6.500
   1000073146        1000073146    LIVAS ORLANDO                                  MI            31,939.54     9.750   6.250
   1000072429        1000072429    WALDE SHELLY K                                 IA            37,469.21    12.250   7.000
   1000075430        1000075430    HAWKES IAN D                                   FL            47,442.19     9.875   6.000
   1000075182        1000075182    SMITH DONALD                                   MI            52,874.66     9.750   5.000
   1000073583        1000073583    GOMER EDDY                                     OH            53,900.64     9.875   6.250
   1000070563        1000070563    COLEMAN RUDOLPH                                FL            55,936.71    12.125   7.375
   1000074417        1000074417    NOTARMUZI ALBERT M                             FL            56,961.33    11.250   6.750
   1000073567        1000073567    PACE JULIE S                                   WY            57,287.34    11.250   6.625
   1000070431        1000070431    JIMENEZ JESUS                                  CA            63,859.81    10.125   6.250
   1000072171        1000072171    AGUILAR ALEX                                   TX            63,939.72    11.625   7.625
   1000072262        1000072262    STERLING MANUEL                                AZ            65,162.67    10.000   6.750
   1000070662        1000070662    WEBB MICHAEL D                                 TN            65,467.07     9.594   5.750


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803632041       75.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803632462       77.6     6/9/00       7/1/00       0     00 00 00     033      A             0.00
    803632926       75.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803633262       64.1     6/9/00       7/1/00       0     69 00 00     026      A             0.00
    803634559       85.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803635572       80.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803636851       80.9    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803637057       85.0     6/5/00       9/1/00       0     00 00 00     633      A             0.00
    803637594       52.7     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803638774       90.0    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803638790       73.2    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803639053       85.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803639384       80.0    5/31/00       6/1/00       0     00 00 00     033      A             0.00
    803644376       80.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803644582       80.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803644947       85.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803647478       80.0    6/16/00       7/1/00       0     00 00 00     033      A             0.00
    803647528       80.9    6/13/00       7/1/00       0     00 00 00     033      A             0.00
    803647858       80.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803648138       95.0    6/15/00       7/1/00       0     00 00 00     833      A             0.00
    803649078       80.0    6/16/00       7/1/00       0     00 00 00     033      A             0.00
    803649714       65.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803650803       75.0    6/15/00       7/1/00       0     00 00 00     033      A             0.00
    803650910       90.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803651124       80.7     6/7/00       7/1/00       0     00 00 00     033      A             0.00
    803651397       80.0    6/16/00       7/1/00       0     00 00 00     033      A             0.00
    803651488       90.0     6/1/00       6/1/00       0     00 00 00     033      A             0.00
    803651959       90.0    6/14/00       7/1/00       0     00 00 00     026      A             0.00
    803653112       75.0    6/13/00       9/1/00       0     00 00 00     633      A             0.00
    803653401       90.0     6/7/00       7/1/00       0     00 00 00     026      A             0.00
    803653435       65.6     6/2/00       7/1/00       0     65 00 00     033      A             0.00
    803653625       80.0    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803653641       80.0    5/31/00       6/1/00       0     00 00 00     026      A             0.00
    803654318       90.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803654599       65.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803655455       65.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803658020       90.0    6/20/00       6/1/00       0     00 00 00     633      A             0.00
    803658996       65.0    6/14/00       7/1/00       0     00 00 00     033      A             0.00
    803659952       60.0    6/19/00       7/1/00       0     00 00 00     033      A             0.00
    803660240       50.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803661545       75.0    6/20/00       7/1/00       0     00 00 00     026      A             0.00
    803665553       75.9    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803665652       80.0    6/13/00       6/1/00       0     00 00 00     026      A             0.00
    803669126       85.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803669969       85.0    6/14/00       7/1/00       0     00 00 00     033      A             0.00
    803670348       85.0    6/16/00       7/1/00       0     00 00 00     033      A             0.00
    803672641       85.0    6/13/00       7/1/00       0     00 00 00     026      A             0.00
    803672666       80.0    6/13/00       9/1/00       0     00 00 00     633      A             0.00
    803674662       80.0    6/19/00       9/1/00       0     00 00 00     633      A             0.00
    803675826       85.0    6/12/00       7/1/00       0     00 00 00     026      A             0.00
    803676733       75.0     6/6/00       7/1/00       0     00 00 00     026      A             0.00
    803680396       80.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803681303       80.0    6/16/00       7/1/00       0     00 00 00     026      A             0.00
    803684398       90.0     6/9/00       7/1/00       0     00 00 00     026      A             0.00
    803686922       75.9    6/15/00       7/1/00       0     00 00 00     026      A             0.00
    803687714       80.0    6/16/00       7/1/00       0     00 00 00     033      A             0.00
    803694272       90.0    6/16/00       7/1/00       0     00 00 00     033      A             0.00
    803696814       85.0    6/20/00       9/1/00       0     00 00 00     633      A             0.00
    803697499       70.0    6/19/00       7/1/00       0     00 00 00     026      A             0.00
    803700624       84.2    6/13/00       5/1/00       0     00 00 00     033      A             0.00
    803706035       85.0    6/20/00       7/1/00       0     00 00 00     026      A             0.00
    803716893       83.7    6/12/00       7/1/00       0     00 00 00     033      A             0.00
    803724152       90.0    6/13/00       7/1/00       0     00 00 00     033      A             0.00
   1000074656       65.0    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000075349       75.0    5/15/00       6/1/00       0     00 00 00     033      A             0.00
   1000073146       80.0    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000072429       75.0     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   1000075430       80.0    5/15/00       6/1/00       0     00 00 00     033      A             0.00
   1000075182       67.9    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000073583       80.0    3/29/00       6/1/00       0     00 00 00     026      A             0.00
   1000070563       80.0     3/3/00       5/1/00       0     00 00 00     033      A             0.00
   1000074417       75.0    3/29/00       5/1/00       0     00 00 00     033      A             0.00
   1000073567       70.0    3/29/00       6/1/00       0     00 00 00     026      A             0.00
   1000070431       80.0     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   1000072171       80.0     3/3/00       5/1/00       0     00 00 00     033      A             0.00
   1000072262       75.0     3/3/00       5/1/00       0     00 00 00     033      A             0.00
   1000070662       80.0     3/3/00       5/1/00       0     66 00 00     033      A             0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 38 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
   1000074672        1000074672    DAVIS MICHAEL E                                OH            68,523.73    12.375   6.875
   1000072791        1000072791    BERGMAN JAMES                                  AZ            70,352.24    11.250   7.625
   1000075364        1000075364    SAXTON MARK C                                  OR            72,527.18    10.625   7.000
   1000074938        1000074938    BOSTIC FAY E                                   NC            72,696.82     9.875   6.250
   1000075380        1000075380    ANDERS CHARLES L                               OH            75,747.24    12.563   7.625
   1000071827        1000071827    OBIKILI VICTOR                                 IL            75,928.42    11.625   6.750
   1000075406        1000075406    FEDORA JOHN DALE                               TX            81,440.28    11.375   7.000
   1000075307        1000075307    WILLIAMS LENA R                                CA            81,565.71     9.990   5.750
   1000072049        1000072049    DAVIS MICHAEL                                  OH            86,352.95    11.875   7.125
   1000075331        1000075331    TAYLOR JEANNETTE                               IL            87,917.12    11.625   7.375
   1000074177        1000074177    CHAVEZ ANTONIO J                               TX            89,940.59    11.375   6.500
   1000071736        1000071736    CREECH DALE PATRICK                            OH            91,880.68    11.500   7.125
   1000070472        1000070472    STANLEY JIM                                    OH            94,810.81     9.500   5.750
   1000073427        1000073427    MYERS JAMES J                                  VA            95,814.77    10.990   6.500
   1000073815        1000073815    GEISELMAN LEE D                                OH            97,615.65     9.875   7.250
   1000073203        1000073203    MONTGOMERY JAMES                               NM           101,806.94    11.125   7.000
   1000072577        1000072577    DRAVES DAVID A                                 IL           108,650.47     9.875   7.000
   1000072544        1000072544    EVERSOLE HERSHELL E                            CO           108,660.80    10.375   6.750
   1000072189        1000072189    TRUMAN RICHARD S                               UT           113,904.60    12.375   8.125
   1000075414        1000075414    POLOKOFF JAYNE S                               NY           114,588.08     9.750   6.125
   1000075059        1000075059    DEAR-ROSS CYNTHIA                              IL           117,873.60    11.750   7.500
   1000072197        1000072197    DAVLIN CHANTAL                                 TX           118,868.00    10.875   7.000
   1000071884        1000071884    HOLMES JODY                                    OH           119,056.74    10.750   5.750
   8000639123        8000639123    PAULLUS EDNA E                                 AL            85,800.00    11.875   7.750
   8000639255        8000639255    HALL SANDRA A                                  AZ            51,574.91    12.750   8.000
   8000679459        8000679459    BURNETT JANY                                   KY           197,373.17    11.500   7.250
   8000685613        8000685613    MEDEIROS HERMAN B                              NV            91,900.00    12.750   7.500
   8000689516        8000689516    GOWDY ANGELA D                                 MS            44,974.11    12.000   7.250
   8000696222        8000696222    GROSS MARIE D                                  DC            98,700.00    12.750   7.750
   8000701568        8000701568    CARPENTER RANDY                                NY            67,447.55    10.625   7.000
   8000713134        8000713134    COLLUM PATRICIA W                              AL           107,429.05    11.375   6.750
   8000713639        8000713639    DAVIS PATRICIA A                               PA           108,915.29    10.625   6.500
   8000729502        8000729502    LEWIS DELORES                                  IL            67,000.00    12.875   8.300
   8000730914        8000730914    STEDING JANA M                                 PA            52,653.18    10.000   6.750
   8000760705        8000760705    LEES EDNA                                      FL            57,082.07    11.000   8.250
   8000776446        8000776446    GARDNER JAMES E                                NE            58,367.34    12.125   7.250
----------------------------------------------------------------------------------------------------------
Loans in Servicing tagged for sale                                                720       61,246,854.09

                  Total                                                                    284,987,277.35
                  Initial Pool                                                             173,199,179.86
                                                                                       -------------------
                  Needed in sub transfers                                                  111,788,097.49
                                                                                            50,541,243.40     short


   1000075356        1000075356    AVILA MIGUEL I                                 CA           134,701.62     8.999   6.500
    161305040         161305040    KENDALL LAURI L                                UT            62,684.48    13.125   7.000
    161313481         161313481    SEAGER ARTHUR WILLIAM                          IN           344,318.81    12.000   6.000
    180096661         180096661    SULLIVAN LARRY D                               GA            76,283.82    12.875   6.750
    800120396         800120396    ARCARO DOREEN                                  NY            92,271.34    13.250   6.875
    800227142         800227142    DELORENZO PAUL W                               NJ            45,084.88    13.750   7.750
    800429466         800429466    REED MARGARET E                                WA           109,375.49    13.375   7.000
    800723868         800723868    BELLES JOSEPH                                  PA            85,123.37    15.875   9.500
    800853178         800853178    MIDDLETON ROBERT L                             NY           126,507.36    11.500   7.875
    801130923         801130923    SIMMONDS DAVID A                               PA           162,581.04    10.375   7.250
    801172578         801172578    OGLESBY RITA                                   SC            69,755.21    13.875  10.500
    801253253         801253253    CLAYMAN ROGER                                  CT           358,741.59    11.000   7.875
    801255605         801255605    PULIDO MARGARITA                               NY           223,534.57    10.750   7.375
    801325069         801325069    THOMPSON MATTHEW D                             PA            42,270.00    11.250   7.000
    801399411         801399411    MCCAUSLAND DEANNA PATRICI                      NJ            81,307.64     9.750   5.700
    801501461         801501461    TURNER FLORINE                                 SC            36,645.37    13.125   6.750
    801614702         801614702    HAMILTON SANDRA                                MI            47,861.53    12.625   7.650
    801621699         801621699    COUNCIL LESSIE                                 NC            64,176.97    11.625   8.000
    801628876         801628876    ALBERSON JILL                                  IN            94,825.25    11.625   7.000
    801651977         801651977    SORRELLS LOUELLA                               SC            23,844.36    13.375   9.000
    801701574         801701574    HARDY JOYCE                                    NC            43,813.22    10.375   5.750
    801708090         801708090    BEW STEPHEN                                    MA           142,236.61    12.000   7.375
    801949678         801949678    HERON JAMES M                                  PA            65,313.81    12.250   8.150
    801981598         801981598    TAYLOR VINCENT                                 IN            47,832.23    11.750   7.500
    802203125         802203125    CAMPBELL GENE L                                PA           141,588.72    11.250   7.150
    802390922         802390922    HALE ALBERT T                                  FL            46,109.24    11.500   7.350
    802495085         802495085    HUNT TIMOTHY                                   MI            31,924.68    11.375   6.900
    802600833         802600833    COX ELBERT E                                   OH            81,013.37    10.750   6.500
    802636696         802636696    WEAVER CHARLES B                               MA           158,780.38    12.250   7.750
    803044387         803044387    GONZALEZ JANENNE                               NY           180,336.87    13.125   7.900
   1000061034        1000061034    YARBERRY STEVE                                 UT            55,982.80    11.500   8.250
   1000061646        1000061646    SMITH STANLEY G                                OH           181,128.57    10.375   6.000
   1000070100        1000070100    MAZERALL CARRIE L                              CO           108,682.90    11.000   7.125


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
   1000074672       69.9    3/29/00       5/1/00       0     66 00 00     033      A             0.00
   1000072791       80.0     3/3/00       5/1/00       0     00 00 00     033      A             0.00
   1000075364       85.0    5/15/00       6/1/00       0     00 00 00     033      A             0.00
   1000074938       90.0    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000075380       80.0    5/15/00       6/1/00       0     00 00 00     033      A             0.00
   1000071827       80.0     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   1000075406       85.0    5/15/00       6/1/00       0     00 00 00     033      A             0.00
   1000075307       75.0    5/15/00       6/1/00       0     00 00 00     033      A             0.00
   1000072049       67.0     3/3/00       5/1/00       0     66 00 00     033      A             0.00
   1000075331       80.0    5/15/00       5/1/00       0     00 00 00     026      A             0.00
   1000074177       75.0    3/29/00       5/1/00       0     00 00 00     033      A             0.00
   1000071736       80.0     3/3/00       6/1/00       2     00 00 00     026      A             0.00
   1000070472       79.1     3/3/00       5/1/00       0     00 00 00     033      A             0.00
   1000073427       76.8    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000073815       85.0    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000073203       85.0    3/29/00       5/1/00       0     00 00 00     026      A             0.00
   1000072577       80.0     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   1000072544       75.0     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   1000072189       73.5     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   1000075414       85.0    5/15/00       6/1/00       0     00 00 00     026      A             0.00
   1000075059       85.0    3/29/00       6/1/00       0     78 00 00     026      A             0.00
   1000072197       85.0     3/3/00       5/1/00       0     00 00 00     033      A             0.00
   1000071884       80.0     3/3/00       5/1/00       0     00 00 00     026      A             0.00
   8000639123       85.8    5/26/00       6/1/00       0     00 00 00     026      A             0.00
   8000639255       78.1    5/30/00       8/1/00       0     65 00 00     633      A             0.00
   8000679459       85.8    5/31/00       8/1/00       0     00 00 00     622      A             0.00
   8000685613       85.0    5/24/00       6/1/00       0     00 00 00     026      A             0.00
   8000689516       90.0    6/14/00       9/1/00       0     00 00 00     622      A             0.00
   8000696222       85.8    6/16/00       7/1/00       0     00 00 00     026      A             0.00
   8000701568       90.0    6/14/00       9/1/00       0     00 00 00     622      A             0.00
   8000713134       80.8    5/30/00       8/1/00       0     00 00 00     622      A             0.00
   8000713639       84.4    5/31/00       8/1/00       0     00 00 00     622      A             0.00
   8000729502       62.0    6/16/00       7/1/00       0     00 00 00     026      A             0.00
   8000730914       85.0    6/20/00       9/1/00       0     00 00 00     622      A             0.00
   8000760705       85.8    6/19/00       9/1/00       0     00 00 00     622      A             0.00
   8000776446       85.8    6/20/00       9/1/00       0     00 00 00     622      A             0.00
---------------------------------------                                                 --------------
Loans in Servicing tagged for sale                                                               0.00







   1000075356       75.0    1/13/00       6/1/00       0     00 00 00     26     A               0.00
    161305040       70.0     1/8/97       7/1/00       3     00 00 00     061    A               0.00
    161313481       68.6    12/26/96      4/1/00       7     00 00 00     066    A               0.00
    180096661       90.0    2/26/97       5/1/00       2     78 00 00     066    A               0.00
    800120396       74.8    5/13/97       5/1/00       2     00 00 00     066    A               0.00
    800227142       65.0    7/11/97       6/1/00       3     00 00 00     026    A               0.00
    800429466       85.0    10/29/97      5/1/00       2     00 00 00     026    A               0.00
    800723868       80.0    6/11/98       6/1/00       4     00 00 00     066    A               0.00
    800853178       85.0    9/16/98       5/1/00       3     00 00 00     026    A               0.00
    801130923       90.0    12/8/98       3/1/00       1     00 00 00     026    A               0.00
    801172578       70.0    3/17/99       5/1/00       2     00 00 00     026    A               0.00
    801253253       85.0    11/9/98       5/1/00       3     00 00 00     026    A               0.00
    801255605       90.0    12/23/98      5/1/00       3     00 00 00     026    A               0.00
    801325069       85.0    2/16/99       4/1/00       7     00 00 00     026    A               0.00
    801399411       69.4    3/22/99       7/1/00       2     00 00 00     026    A               0.00
    801501461       80.0    4/23/99       5/1/00       3     00 00 00     066    A               0.00
    801614702       43.6     4/6/99       3/1/00       1     00 00 00     026    A               0.00
    801621699       80.0    6/30/99       4/1/00       3     78 00 00     026    A               0.00
    801628876       85.0    3/15/99       4/1/00       3     00 00 00     026    A               0.00
    801651977       80.0    3/31/99       6/1/00       5     00 00 00     026    A               0.00
    801701574       80.0    6/30/99       4/1/00       3     00 00 00     026    A               0.00
    801708090       85.0    4/16/99       5/1/00       2     00 00 00     026    A               0.00
    801949678       84.9    5/28/99       4/1/00       4     00 00 00     026    A               0.00
    801981598       80.0     7/8/99       5/1/00       4     00 00 00     026    A               0.00
    802203125       85.9    10/7/99       4/1/00       2     00 00 00     026    A               0.00
    802390922       70.0    9/28/99       4/1/00       2     00 00 00     630    A               0.00
    802495085       53.3    10/13/99      5/1/00       2     00 00 00     026    A               0.00
    802600833       80.0    10/18/99      5/1/00       1     00 00 00     026    A               0.00
    802636696       63.3    12/14/99      4/1/00       2     00 00 00     026    A               0.00
    803044387       85.9    1/19/00       5/1/00       0     00 00 00     026    A               0.00
   1000061034       60.0    9/18/98       7/1/00       1     00 00 00     F26    A               0.00
   1000061646       85.0    9/25/98       6/1/00       0     00 00 00     F26    A               0.00
   1000070100       80.0    11/22/99      3/1/00       1     00 00 00     026    A               0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 39 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
   1000070605        1000070605    BECKMAN BRUCE A                                OH            67,859.65    10.000   5.750
   1000071215        1000071215    PERRY HOLLY                                    WY            25,600.00    12.000   7.875
   1000071652        1000071652    DECARO SAMUEL F                                CT           292,336.38    12.125   7.625
   1000073641        1000073641    THOMPSON ACEANIA                               IL            71,948.40    11.000   6.750
   1000074870        1000074870    ST JOHN ROBERT                                 FL           189,958.36    11.250   7.375
    803193937        803193937     BRYANT TANGELA                                 GA            37,483.31    13.000   7.500
    803222132        803222132     REMBERT ANGELO T                               SC            63,739.66    14.500   9.500
    802769869        802769869     TERRELL TOREEDA                                WV            65,528.89    11.000   6.050
    802537019        802537019     FRAZIER SAMUEL JR                              SC            67,944.23    12.250   7.000
    802991372        802991372     MCCORKLE CHRISTOPHE                            SC            76,946.32    11.125   5.875
    803209501        803209501     HEFFNER IRVIN G III                            PA            80,924.11     9.750   5.000
    802838896        802838896     SAUCIER ALMEDA L                               FL            82,480.04    12.750   8.250
   1000073344        1000073344    RODGERS JOHN                                   KY            83,823.78     9.250   5.750
    802980631        802980631     CONYERS SHAWN L                                SC            85,829.37    13.000   7.250
    802938993        802938993     FRIES CALVIN R                                 ID            94,569.99    13.375   8.875
    803063510        803063510     MAYO GEORGE WILLIAM                            GA            95,974.02    12.250   7.000
    803194307        803194307     ELLSWORTH RAYMOND A                            CO           110,981.99    14.500   8.750
    803047323        803047323     FISHER HELEN I                                 FL            31,464.55    14.000   9.500
    802709527        802709527     POMEROY DOROTHY ANN                            SC            39,958.28    13.500   8.500
    802850511        802850511     HOLLAND GLADYS                                 KY            52,463.26    14.250  10.500
    803511518        803511518     BROWN ALBERTA                                  MI            24,000.00    13.000   8.000
    803429174        803429174     OSTROWE LORRAINE C                             PA            25,408.85    12.750   7.000
    803062447        803062447     SHERROD LESLIE M                               MI            27,120.00    13.625   8.650
    803686872        803686872     FRANCISCO LARRY WAYNE                          VA            31,951.14     9.375   4.750
    803274794        803274794     SMITH ROBERT J                                 PA            32,388.45    11.000   6.250
    803392141        803392141     EMIGH MICHAEL A                                PA            33,140.51    12.000   7.150
    803537117        803537117     ELTAYYEB AKRAMK                                PA            34,400.00    12.250   7.750
    803337468        803337468     MICHALOWSKI LEONARD                            PA            34,950.00    10.125   5.500
    803010560        803010560     NASH KEVIN                                     MD            34,989.70    11.875   6.650
    803661115        803661115     BOWERS DOUGLAS                                 MI            37,500.00    11.250   6.250
    803600642        803600642     WHITE TERRY                                    MI            38,000.00    10.750   6.150
    803528082        803528082     SKINNER WILLIE MAE                             MI            39,000.00    10.750   6.150
    803394667        803394667     BRADFIELD SEIDEDRA                             MI            39,500.00    13.625   8.900
    802483149        802483149     WASHINGTON DENEEN E                            MD            44,632.09    12.500   7.450
    803565803        803565803     REEDER TONY                                    TN            45,600.00    13.500   8.500
    803243336        803243336     REESE LATARSHA R                               OH            46,400.00    12.000   7.000
    803668920        803668920     EVANS MICHAEL L                                IN            46,750.00    11.375   6.500
    803373257        803373257     BUTTGEN ROSEMARY O                             FL            48,000.00    12.250   7.500
    803203819        803203819     RAINES DANDY DARNELL                           NC            48,709.84    13.500   7.750
    801656836        801656836     KING ELLA                                      NC            49,012.71    12.875   8.500
    803457894        803457894     TATE WILLIAM O                                 WI            50,400.00    12.500   7.500
    803289354        803289354     JACKSON LISHA ANN                              NC            50,953.00    13.000   8.250
    803392430        803392430     SCHWEIZER CAROL                                PA            52,000.00     9.875   5.200
    803673029        803673029     SMITH EARLEEN D                                PA            52,000.00    12.750   7.750
    802798876        802798876     TACKETT ALLEN                                  NC            52,563.32    11.625   7.250
    803611144        803611144     STEINHAUS BONNIE B                             MD            53,950.00    12.500   7.000
    803121771        803121771     JAMIESON ESTELLA                               TN            54,370.45    12.250   7.625
    803481878        803481878     BELL ODESSIA                                   MI            54,860.00    13.375   7.900
    803298884        803298884     MOORE PAUL FRANKLIN                            NC            55,200.00    13.000   7.250
    803064005        803064005     BROWN TONY                                     NJ            55,973.51    12.875   8.000
    803477025        803477025     SWITZER LOUIS D                                MI            56,000.00    13.000   8.000
    803614460        803614460     HOOVER DAVID A                                 PA            56,000.00    11.250   5.500
    803649219        803649219     PERVIS GRACIE MAE                              FL            62,000.00     9.500   5.000
    803548072        803548072     YOUNG DERRON H                                 MI            62,050.00    13.500   7.775
    803554856        803554856     ANDERSON JEROME                                IL            63,750.00    13.375   7.600
    803516186        803516186     WHITE MICHAEL E                                NC            63,750.00    13.500   8.500
    803406164        803406164     BARNES GREGORY S                               NE            65,600.00    13.000   8.000
    803636760        803636760     MINGINS DEBORAH                                MA            66,600.00    11.750   7.250
    803527928        803527928     MUHAMMAD MICHAEL                               MI            67,500.00    11.750   7.025
    803508415        803508415     ACE IVAN                                       PA            68,000.00    12.125   7.250
    803191618        803191618     QUICK BESSIE                                   NC            69,525.00    13.500   8.500
    803366434        803366434     DODSON MARK A                                  PA            71,100.00    10.750   6.500
    803358720        803358720     MAYES KEISHA                                   NC            71,200.00    10.625   5.750
    803259654        803259654     NUNN JOHNNIE L                                 MN            71,973.87    13.875   8.900
    803473347        803473347     GRIGGS BRIDGETT                                TN            72,000.00    11.250   6.500
    803160910        803160910     CHEVALLIER TONY                                NC            72,800.00    13.000   7.250
    803451772        803451772     SANDOVAL MARYJANE                              NM            73,000.00    10.500   6.500
    803664069        803664069     ALJABERY MAHDI K                               MI            73,980.00    11.000   6.250
    803074178        803074178     TAULBEE ARTIE                                  SC            74,588.71    12.750   7.750
    803022243        803022243     GREEN DORIS L                                  NC            75,141.65    12.500   8.000
    803699057        803699057     LINDGREN SCOTT E                               FL            76,500.00    12.375   7.750
    803717180        803717180     HINE RICHARD S                                 CO            79,600.00    12.375   7.750
    803579820        803579820     MALIA THOMAS K                                 PA            81,000.00    10.250   5.750
    802800821        802800821     FERGUSON DENNIS                                CT            81,157.70    13.125   8.625
    803596360        803596360     ELWOOD MARGARET P                              FL            82,500.00    10.500   6.000
    803630367        803630367     GIGLIOTTI VIRGINIA L                           MA            83,000.00    11.750   6.250
    803343052        803343052     DISBROW HAROLD                                 NJ            85,000.00    12.125   7.225


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
   1000070605       80.0    12/15/99      3/1/00       0     00 00 00     033    A               0.00
   1000071215       80.0     1/5/00       2/1/00       0     00 00 00     033    A               0.00
   1000071652       65.0    1/18/00       4/1/00       1     00 00 00     026    A               0.00
   1000073641       80.0    1/18/00       4/1/00       2     00 00 00     026    A               0.00
   1000074870       80.0    9/28/99       3/1/00       0     00 00 00     033    A               0.00
    803193937       75.0     3/3/00       5/1/00       0     00 00 00     26     A               0.00
    803222132       75.0    3/31/00       5/1/00       0     00 00 00     26     A               0.00
    802769869       80.0    3/31/00       5/1/00       0     00 00 00     26     A               0.00
    802537019       80.0    1/21/00       5/1/00       0     00 00 00     26     A               0.00
    802991372       80.0    2/11/00       5/1/00       0     00 00 00     26     A               0.00
    803209501       66.3     3/6/00       6/1/00       0     00 00 00     26     A               0.00
    802838896       75.0     3/6/00       5/1/00       0     00 00 00     26     A               0.00
   1000073344       70.0    12/29/99      5/1/00       0     00 00 00     26     A               0.00
    802980631       80.9    3/27/00       5/1/00       0     00 00 00     26     A               0.00
    802938993       75.0    3/31/00       5/1/00       0     00 00 00     26     A               0.00
    803063510       80.0    3/22/00       5/1/00       0     00 00 00     26     A               0.00
    803194307       79.2     4/6/00       5/1/00       0     00 00 00     26     A               0.00
    803047323       75.0     4/4/00       6/1/00       0     00 00 00     26     A               0.00
    802709527       80.0    1/19/00       5/1/00       1     00 00 00     26     A               0.00
    802850511       75.0     1/6/00       5/1/00       0     00 00 00     26     A               0.00
    803511518       80.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803429174       85.0    5/31/00       7/1/00       0     00 00 00     26     A               0.00
    803062447       80.0    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803686872       69.5    6/15/00       6/1/00       0     00 00 00     26     A               0.00
    803274794       90.0    4/25/00       6/1/00       0     00 00 00     26     A               0.00
    803392141       85.0    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803537117       80.0    6/16/00       7/1/00       0     00 00 00     26     A               0.00
    803337468       75.0     6/7/00       7/1/00       0     00 00 00     26     A               0.00
    803010560       43.7    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803661115       75.0    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    803600642       62.2    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803528082       36.7    6/20/00       6/1/00       0     00 00 00     26     A               0.00
    803394667       79.0    6/20/00       6/1/00       0     00 00 00     26     A               0.00
    802483149       85.9    9/24/99       5/1/00       0     00 00 00     26     A               0.00
    803565803       80.0    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803243336       80.0     6/9/00       7/1/00       0     00 00 00     26     A               0.00
    803668920       85.0    6/20/00       7/1/00       0     00 00 00     26     A               0.00
    803373257       75.0     5/3/00       6/1/00       0     00 00 00     26     A               0.00
    803203819       75.0    4/12/00       6/1/00       0     00 00 00     26     A               0.00
    801656836       80.0    4/29/99       7/1/00       0     00 00 00     26     A               0.00
    803457894       80.0    6/14/00       7/1/00       0     00 00 00     26     A               0.00
    803289354       70.1     6/5/00       7/1/00       0     00 00 00     26     A               0.00
    803392430       80.0    6/20/00       6/1/00       0     00 00 00     26     A               0.00
    803673029       80.0    6/21/00       7/1/00       0     00 00 00     26     A               0.00
    802798876       85.0     1/4/00       7/1/00       0     00 00 00     26     A               0.00
    803611144       65.0    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803121771       85.0    5/15/00       6/1/00       0     00 00 00     26     A               0.00
    803481878       65.0    6/20/00       6/1/00       0     00 00 00     26     A               0.00
    803298884       80.0     6/6/00       7/1/00       0     00 00 00     26     A               0.00
    803064005       77.7     3/7/00       5/1/00       0     00 00 00     26     A               0.00
    803477025       80.0    5/12/00       6/1/00       0     00 00 00     26     A               0.00
    803614460       80.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803649219       50.8    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803548072       85.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803554856       82.7    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803516186       75.0    6/21/00       7/1/00       0     00 00 00     26     A               0.00
    803406164       80.0     6/8/00       7/1/00       0     00 00 00     26     A               0.00
    803636760       90.0    6/21/00       6/1/00       0     00 00 00     26     A               0.00
    803527928       90.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803508415       85.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803191618       75.0    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803366434       90.0    6/15/00       7/1/00       0     00 00 00     26     A               0.00
    803358720       80.0    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    803259654       80.0    4/28/00       6/1/00       0     00 00 00     26     A               0.00
    803473347       89.4    6/16/00       7/1/00       0     00 00 00     26     A               0.00
    803160910       80.0    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    803451772       89.0    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803664069       90.0    6/21/00       7/1/00       0     00 00 00     26     A               0.00
    803074178       75.0     4/3/00       7/1/00       0     00 00 00     26     A               0.00
    803022243       80.0     2/3/00       5/1/00       0     00 00 00     26     A               0.00
    803699057       85.0    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803717180       61.2    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803579820       90.0    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    802800821       62.9     1/4/00       6/1/00       0     00 00 00     26     A               0.00
    803596360       82.5    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803630367       50.3    6/20/00       6/1/00       0     00 00 00     26     A               0.00
    803343052       85.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 40 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>
    803625193        803625193     RICE NANCY J                                   PA            86,400.00    10.750   6.000
    802947929        802947929     THOMAS BARBARA                                 IL            87,933.61    12.625   7.750
    802699496        802699496     WALDRON WILLIAM E                              VA            89,250.00    11.875   7.000
    803244938        803244938     BURRIS LENARD E                                NC            91,600.00    13.000   7.250
    803371244        803371244     FIORENTINO ROSEMARY                            NJ            95,200.00    13.000   8.000
    803378603        803378603     FRISINA RICHARD                                NJ            96,500.00    10.625   6.050
    803645043        803645043     LOWRY ANGELA                                   FL            96,900.00    11.875   7.750
    803494772        803494772     HARRISON RANDALL                               NJ            97,000.00    10.875   6.050
    803304872        803304872     CHAMBERLAIN TIA                                PA           105,750.00     8.875   3.800
    803373109        803373109     RUSHTON STEVE                                  NC           108,000.00    13.000   7.250
    803637826        803637826     LEWIS BYRON                                    IL           111,600.00    11.000   6.250
    803553783        803553783     YOUNG MELISSA D                                FL           114,750.00    12.375   7.750
    803588797        803588797     KHOSHO BARKHO                                  MI           116,000.00    10.500   5.525
    803525443        803525443     DAY ELAINE JOYCE                               MI           123,750.00    12.500   7.750
    803587591        803587591     BARTON KEITH                                   FL           124,290.00    11.000   6.250
    802329276        802329276     ZUCKOFSHE VIRGINIA                             NY           143,494.16    10.750   6.750
    803451764        803451764     HODZIC IDAJET                                  NY           144,500.00     9.500   4.500
    803305309        803305309     CANOLLI JETON                                  MI           146,350.22    11.250   6.275
    803241835        803241835     BONHOMME MARTIAL                               NJ           178,200.00     9.250   4.350
    802580829        802580829     BOYD BARBARA J                                 NJ           184,616.38    11.250   6.700
    803639681        803639681     HARPER JAMEL                                   NY           189,550.00     9.750   4.750
    803467224        803467224     LOCKWOOD PAGE M                                NY           191,700.00    11.500   6.750
    803657337        803657337     DALEY CURTIS B                                 CO           192,100.00    11.625   6.625
    803625250        803625250     RINEX COLUMBIA                                 TN           200,700.00    10.250   5.500
    803643543        803643543     BOYLAN JAMES                                   NJ           232,500.00    11.500   6.900
    803509983        803509983     HALL AUBREY G                                  CO           256,000.00    14.000   9.000
    801490236        801490236     WEIS DAVID K                                   MO           269,923.79     9.250   5.500
    801196460        801196460     DONNELLY HAROLD                                NY           278,904.91    10.125   6.500
    803499391        803499391     WRIGHT LEE B                                   MA           399,931.25    14.250   9.250
    803621192        803621192     ROGERS JAMES T                                 PA            22,000.00    11.500   5.850
    803213198        803213198     VON HOFSTEDE WILHELM                           IA            22,773.33    10.625   6.400
    803395938        803395938     BAKER JAMES W JR                               DE            25,500.00    11.500   6.750
   8000385297        8000385297    WILSON CHRISTINE                               IL            27,473.70    12.875   7.250
    803414507        803414507     HENDERSON DELBERT                              MD            30,400.00    13.875   9.125
    803422005        803422005     GOINGS BEATRICE K                              IN            31,500.00    12.250   7.500
    803439470        803439470     DEOLIVEIRA ANGELA B                            MA            36,000.00    10.375   5.500
    803602978        803602978     ANDERSON KENDRICK D                            IN            39,200.00     9.375   4.500
    803690783        803690783     CASTO PAULINE                                  OH            42,250.00    11.000   5.525
    803590033        803590033     POWELL JASPER                                  MD            46,750.00    13.500   7.875
    803523992        803523992     STOVER LEON                                    WV            47,200.00    10.875   5.900
    803594126        803594126     PARENTEAU TINA M                               NH            48,300.00    12.625   7.250
    803613553        803613553     ST FLEUR SERGO                                 MD            48,450.00    13.500   7.875
    803583855        803583855     CLARK ROSE M                                   PA            49,500.00    10.500   5.750
    803599885        803599885     HENSLEY GENEVA C                               FL            53,000.00    11.250   6.500
    803576255        803576255     MACIEJEWSKI MATTHEW                            MI            55,000.00    11.000   5.500
    803528553        803528553     HILL STEPHEN                                   OK            55,800.00    10.750   6.000
    803716968        803716968     MANNS DANNY JR                                 IN            57,750.00    13.000   8.000
    802885822        802885822     CLAY DONNA L                                   VA            58,000.00    11.500   6.000
    803591379        803591379     SMOAK MICHAEL DANIEL                           SC            58,400.00    12.500   6.750
    803606474        803606474     HUTTON SHEILA                                  FL            63,179.00    12.500   7.500
    803342278        803342278     PEARSON BRENDA                                 KY            63,750.00    11.125   6.250
    803703651        803703651     JOHNSON RICHARD L                              NJ            65,250.00    10.500   5.750
    803492636        803492636     FODOR PAUL W                                   WV            69,700.00    11.125   6.250
    803712611        803712611     EVANS W ANDREW                                 GA            74,700.00     9.375   6.150
    803548668        803548668     SHARP JAMES                                    OK            76,500.00    13.125   8.250
    803609031        803609031     MCKINNEY FRED H                                IN            79,200.00    11.000   6.250
    803413988        803413988     FRISCH SHARON A                                NY            82,765.28    10.250   5.750
    803501311        803501311     PHILLIPS DON S                                 NH            83,200.00    13.625   8.375
    803557982        803557982     CURETON MICHAEL M                              SC            95,160.00    13.500   8.000
    803321678        803321678     OSPINA EFRAIN                                  FL           103,574.94    12.750   7.750
    803687268        803687268     WHELAN KATHLEEN                                RI           111,600.00    10.375   6.600
    803698091        803698091     DACOSTA MARCIA C                               FL           112,500.00    10.500   5.750
    803647866        803647866     WASHINGTON FRANK                               IL           113,000.00    10.875   6.250
    803709567        803709567     TORTORA KENNETH                                FL           129,500.00    10.500   5.750
    803633841        803633841     PETROSKI STEPHEN C                             NH           146,900.00    13.375   8.125
    803680222        803680222     NGUYEN UT VAN                                  MD           150,750.00    10.500   5.750
    803725340        803725340     ADELFANG JACK S                                CO           171,750.00    10.250   5.750
    803391499        803391499     JEANNEL HELENE                                 CA           192,000.00    10.125   4.750
    803484617        803484617     GLOOR JAMES                                    RI           289,800.00    11.500   7.250
    803619675        803619675     PELOUZE H CRAIGE                               VA           385,000.00     9.000   5.250
    802947655        802947655     JOHNSON BEATRICE                               MO            31,464.09    10.750   5.500
    803412782        803412782     PIERSON TY W                                   OH            62,374.38    13.500   8.000
    803570423        803570423     WARNE WILBUR R                                 PA            80,941.98    11.000   6.500
    803627272        803627272     MARTIN HARLENE E                               MI           112,700.00    12.250   7.150
    803417799        803417799     GUNTER DAVID H                                 WV            20,000.00    11.250   6.400
    803667708        803667708     HARBOR KIMBERLY S                              IN            46,725.95    12.500   6.750
----------------------------------------------------------------------------------------------------------
Loans in Servicing not yet tagged for sale                                        186       16,926,120.16


<CAPTION>

      Orig                                 Paid                Hold     Program   Rate        Companion
     Account        LTV     AFCDate      thru Date   30 Day    Code      Type     Flag        BD Balance
--------------------------------------------------------------------------------------------------------
<S>                 <C>     <C>           <C>          <C>   <C>          <C>      <C>           <C>
    803625193       90.0    6/14/00       7/1/00       0     00 00 00     26     A               0.00
    802947929       80.0    3/20/00       6/1/00       0     00 00 00     26     A               0.00
    802699496       85.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803244938       80.0    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    803371244       80.0    6/16/00       7/1/00       0     00 00 00     26     A               0.00
    803378603       75.9     5/9/00       6/1/00       0     00 00 00     26     A               0.00
    803645043       85.0    6/22/00       7/1/00       0     00 00 00     26     A               0.00
    803494772       77.6    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    803304872       75.0    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803373109       80.0    6/15/00       7/1/00       0     00 00 00     26     A               0.00
    803637826       90.0    6/13/00       7/1/00       0     00 00 00     26     A               0.00
    803553783       85.0    6/19/00       6/1/00       0     00 00 00     26     A               0.00
    803588797       62.0    6/23/00       6/1/00       0     00 00 00     26     A               0.00
    803525443       75.0    6/21/00       7/1/00       0     00 00 00     26     A               0.00
    803587591       90.0    5/25/00       6/1/00       0     00 00 00     26     A               0.00
    802329276       80.0    9/30/99       6/1/00       0     00 00 00     26     A               0.00
    803451764       85.0    5/24/00       6/1/00       0     00 00 00     26     A               0.00
    803305309       84.9    4/20/00       7/1/00       0     00 00 00     26     A               0.00
    803241835       77.4    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    802580829       59.6    11/29/99      6/1/00       0     00 00 00     26     A               0.00
    803639681       85.0    6/19/00       7/1/00       0     00 00 00     26     A               0.00
    803467224       90.0    6/22/00       6/1/00       0     00 00 00     26     A               0.00
    803657337       85.0    6/23/00       7/1/00       0     00 00 00     26     A               0.00
    803625250       90.0     6/5/00       7/1/00       0     00 00 00     26     A               0.00
    803643543       75.0    6/21/00       7/1/00       0     00 00 00     26     A               0.00
    803509983       80.0    6/21/00       7/1/00       0     00 00 00     26     A               0.00
    801490236       80.0     3/1/99       5/1/00       0     00 00 00     26     A               0.00
    801196460       75.0    11/25/98      6/1/00       0     00 00 00     26     A               0.00
    803499391       80.0    5/26/00       6/1/00       0     00 00 00     26     A               0.00
    803621192       46.8    6/16/00       7/1/00       0     00 00 00     33     A               0.00
    803213198       80.0    6/22/00       6/1/00       0     00 00 00     33     A               0.00
    803395938       85.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
   8000385297       20.3     1/7/00       6/1/00       0     00 00 00     33     A               0.00
    803414507       80.0    5/31/00       6/1/00       0     00 00 00     33     A               0.00
    803422005       75.0     6/9/00       7/1/00       0     00 00 00     33     A               0.00
    803439470       80.0    6/16/00       7/1/00       0     00 00 00     33     A               0.00
    803602978       80.0    6/19/00       7/1/00       0     00 00 00     33     A               0.00
    803690783       65.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803590033       85.0    6/19/00       6/1/00       0     00 00 00     33     A               0.00
    803523992       85.8    6/22/00       6/1/00       0     00 00 00     33     A               0.00
    803594126       35.7    6/21/00       6/1/00       0     00 00 00     33     A               0.00
    803613553       85.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803583855       90.0    6/16/00       7/1/00       0     00 00 00     33     A               0.00
    803599885       89.9    6/20/00       7/1/00       0     00 00 00     33     A               0.00
    803576255       73.3    6/19/00       7/1/00       0     00 00 00     33     A               0.00
    803528553       90.0    6/23/00       7/1/00       0     00 00 00     33     A               0.00
    803716968       75.0    6/12/00       7/1/00       0     00 00 00     33     A               0.00
    802885822       74.3    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803591379       80.0    6/23/00       7/1/00       0     00 00 00     33     A               0.00
    803606474       80.9    6/19/00       7/1/00       0     00 00 00     33     A               0.00
    803342278       85.0    5/31/00       6/1/00       0     00 00 00     33     A               0.00
    803703651       90.0    6/23/00       7/1/00       0     00 00 00     33     A               0.00
    803492636       85.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803712611       90.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803548668       85.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803609031       90.0    6/13/00       7/1/00       0     00 00 00     33     A               0.00
    803413988       84.9    5/18/00       7/1/00       0     00 00 00     33     A               0.00
    803501311       65.0     6/1/00       6/1/00       0     00 00 00     33     A               0.00
    803557982       65.0    6/21/00       6/1/00       0     00 00 00     33     A               0.00
    803321678       80.9     5/1/00       6/1/00       0     00 00 00     33     A               0.00
    803687268       90.0    6/20/00       7/1/00       0     00 00 00     33     A               0.00
    803698091       90.0    6/16/00       7/1/00       0     00 00 00     33     A               0.00
    803647866       84.9    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803709567       87.5    6/15/00       7/1/00       0     00 00 00     33     A               0.00
    803633841       65.0    6/21/00       6/1/00       0     00 00 00     33     A               0.00
    803680222       90.0    6/17/00       7/1/00       0     00 00 00     33     A               0.00
    803725340       75.0    6/20/00       7/1/00       0     00 00 00     33     A               0.00
    803391499       80.0    6/22/00       7/1/00       0     00 00 00     33     A               0.00
    803484617       90.0    6/21/00       7/1/00       0     00 00 00     33     A               0.00
    803619675       69.3     6/7/00       7/1/00       0     00 00 00     33     A               0.00
    802947655       75.0     2/1/00       6/1/00       0     00 00 00     622    A               0.00
    803412782       80.0     5/4/00       7/1/00       0     00 00 00     622    A               0.00
    803570423       90.0    6/15/00       9/1/00       0     00 00 00     622    A               0.00
    803627272       70.0    6/20/00       6/1/00       0     00 00 00     628    A               0.00
    803417799       57.1    6/20/00       6/1/00       0     00 00 00     630    A               0.00
    803667708       85.0     6/9/00       9/1/00       0     00 00 00     633    A               0.00
---------------------------------------                                                 --------------
Loans in Servicing not yet tagged for sale                                                       0.00
</TABLE>
<PAGE>

<TABLE>

                                                                                                                 Page 41 of 41
                                                 A L L I A N C E   F U N D I N G
                                                A division of Superior Bank FSB
                          Prefunding Support Schedule - Loans Funded and Available for Sale to 2000-2

<CAPTION>

      Orig             LSAMS                                                                  Current         Note
     Account          Accounts     Name                                         State        Principal        Rate   Margin
-----------------------------------------------------------------------------------------------------------------------------
    <S>              <C>           <C>                                            <C>      <C>               <C>      <C>


Needed/(Excess)                                                                             33,615,123.24     Short



Needed/(Excess)
</TABLE>


<PAGE>

                                    EXHIBIT S

                 MORTGAGE LOANS 30 DAYS OR MORE DAYS DELINQUENT

                                      None






<PAGE>

                                   EXHIBIT T

                         SUBSEQUENT TRANSFER INSTRUMENT

          Pursuant to this Subsequent Transfer Instrument (the "Instrument"),
dated ____ __, ____, among Superior Bank FSB, as seller (the "Seller"), LaSalle
Bank National Association, as indenture trustee (the "Indenture Trustee") and
AFC Trust Series 2000-2, issuer of the AFC Mortgage Loan Asset Backed Notes,
Series 2000-2, as purchaser (the "Issuer"), and pursuant to the Sale and
Servicing Agreement, dated as of June 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 Seller'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 Seller'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.

<PAGE>

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

          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.

                                      -2-

<PAGE>

          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 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:
                                         -------------------------------------
                                         Name:
                                         Title:

                                     LASALLE BANK NATIONAL
                                     ASSOCIATION, as Indenture Trustee

                                     By:
                                          -------------------------------------
                                          Name:
                                          Title:

                                     AFC TRUST SERIES 2000-2

                                     By:



                                     By:
                                          -------------------------------------
                                          Name:

                                          Title:

                                      -3-

<PAGE>

Attachments

-----------

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
















                                      -4-

<PAGE>

               AFC MORTGAGE LOAN ASSET BACKED NOTES, SERIES 2000-2
                       ATTACHMENT A TO SUBSEQUENT TRANSFER

                             INSTRUMENT FOR GROUP 1
                                  Series 2000-2

                                 ________, 2000

<TABLE>
<CAPTION>

A.

<S>         <C>                                                                 <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:                              ______ %

    5       Latest first payment date                                           ______ %

    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 October 1,
            2000                                                                ______ %

    2       WAC                                                                 ______ %

    3       WAM (remaining)                                                     ______ months

    4       CLTV                                                                ______ %

</TABLE>

<PAGE>

<TABLE>
<CAPTION>


<S>        <C>                                                                  <C>
    5       Balloon Loans                                                       ______ %

    6       Non-owner occupied Mortgaged Properties                             ______ %

    7       Single Zip Code Concentration                                       ______ %

    8       Condominiums                                                        ______ %

    9       Single Family Properties                                            ______ %

    10      Multifamily and Mixed Use Properties                                ______ %

    11      Manufactured Homes                                                  ______ %

    12      Commercial Properties                                               ______ %

    13      Weighted average number of months since origination                 ______ months

    14      Second Liens                                                        ______ %

    15      Greatest principal balance of single loan over $775,000            $______

    16      Greatest principal balance of all other Group 1 Mortgage Loans     $______

    17      SAMS Loans                                                          ______ %

                                      -2-
</TABLE>


<PAGE>

               AFC MORTGAGE LOAN ASSET BACKED NOTES, SERIES 2000-2
                       ATTACHMENT A TO SUBSEQUENT TRANSFER

                             INSTRUMENT FOR GROUP 2
                                  Series 2000-2

                                 ________, 2000

<TABLE>
<CAPTION>

A.

<S>         <C>                                                                 <C>
    1.      Subsequent Cut-off Date:                                            ______

    2       Pricing Date:                                                       ______

    3       Subsequent Transfer Date:                                           ______

    4       Aggregate Principal Balance of the Group 2 Subsequent

            Mortgage Loans as of the Subsequent Cut-off Date:                  $______

    5       Purchase Price for Group 2 Subsequent Mortgage Loans:              $______

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

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

    1       Longest original term to maturity:                                  ______ months

    2       Shortest original term to maturity:                                 ______ months

    3       Lowest Gross Margin:                                                ______ %

    4       Lowest Minimum Mortgage Rate:                                       ______ %

    5       Greatest Maximum Mortgage Rate:                                     ______ %

    6       Greatest LTV:                                                       ______ %

    7       Greatest Principal Balance:                                        $______

    8       Weighted average number of month since origination                  ______ months

    9       Latest first payment date:                                          ______



    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
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

<S>         <C>                                                                  <C>
    3       Weighted Average LTV.                                               ______ %

    4       Non-owner occupied Mortgaged Properties                             ______ %

    5       Single Zip Code Concentration                                       ______ %

    6       Condominiums and PUDS                                               ______ %

    7       Single Family                                                       ______ %

    8       Multifamily, Mixed Use, Commercial                                  ______ %

    9       Manufactured Homes                                                  ______ %

    10      First Lien                                                          ______ %

    11      WAC                                                                 ______ %

    12      Greatest principal balance                                         $______

    13      SAMS Loans                                                          ______ %
</TABLE>

                                      -2-

<PAGE>

                                    EXHIBIT U

                             FORM OF ADDITION NOTICE

                                                   [Date]

[Indenture Trustee]

MBIA Insurance Corporation
113 King Street
Armonk, New York 10504
Attention: Insured Portfolio Management-Structured Finance
 (IPM-SF) (AFC Trust, Series 2000-2)

---------------------

---------------------

        Re:      Sale and Servicing Agreement, dated as of June 1, 2000 (the
                 "Sale and Servicing Agreement"), between AFC Trust Series
                 2000-2, as issuer, Superior Bank FSB, as seller ("Seller") and
                 Servicer, and LaSalle Bank National Association, as indenture
                 trustee (the "Indenture Trustee") relating to AFC Mortgage Loan
                 Asset Backed Notes, Series 2000-2

Ladies and Gentlemen:

          Pursuant to Section 2.10 of the Sale and Servicing Agreement, Seller
has designated Subsequent Mortgage Loans to be sold to the Issuer on _____,
200__, with an aggregate principal balance of $________. In connection therewith
an amount equal to $______ (subject to adjustment by the Note Insurer as
provided in Section 2.10(a)) will be remitted to you, as trustee, on the
Subsequent Transfer Date for deposit into the [Group 1] [Group 2] Interest
Coverage Account in respect of interest on Deferred Payment Loans] Capitalized
terms not otherwise defined herein have the meaning set forth in the Sale and
Servicing Agreement.

          Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.

                                Very truly yours,

                                    [SELLER]

                                          By:      _________________________

                                          Name:    _________________________

                                          Title:   _________________________


<PAGE>

                                    EXHIBIT V

              SCHEDULE OF MORTGAGE LOANS WITH LOST NOTE AFFIDAVITS










<PAGE>

                 2000-2 INITIAL POOL LOST NOTE LOANS

                                           06/01/00
                                           Principal       Funded
Account       Name                          Balance         Amount     Note Rate
--------------------------------------------------------------------------------
661650168     CONSAMUS CAROL L             130,412.35     142,200.00     7.125
800619090     TANNER CHARLES R              80,220.44      81,600.00    12.000
801261058     MONNIN DALE L                 38,931.29      39,200.00    10.125
801310327     WANG SHUYUN                  256,021.56     256,700.00    11.500
801430109     PERRY TIMOTHY                 73,845.06      74,500.00     9.250
802266973     OLIBRICE FRANCOIS            105,328.28     105,600.00    11.625
802539890     NASWORTHY MARK CHARLES       242,376.58     243,000.00    11.000
802556266     NAZZARO RALPH G              131,235.96     131,500.00    12.125
802751826     TOLBERT NANNIE MARIE          21,400.00      21,400.00    11.600
802778225     CASON RALPH E                 79,096.80      79,200.00    10.125
802930461     QUINTANA RICHARD              29,583.41      29,750.00    11.750
802956847     WILLIAMS DOREEN               45,683.01      45,750.00    13.900
802961425     HOWARD DARRELL                42,879.02      42,900.00    13.890
802991190     HODGES WILLIAM JR             48,555.93      48,750.00    12.700

                                        $1,325,569.69  $1,342,050.00




<PAGE>

                                    EXHIBIT W

                               LOST NOTE AFFIDAVIT

STATE OF NEW YORK            )
                             )ss.:
COUNTY OF ROCKLAND           )

          John A. Soricelli, being duly sworn, deposes and says:

          1. That he is a Vice President of Alliance Funding, a division of
Superior Bank FSB (the "Company");

          2. That, after having conducted a diligent investigation in its
records and files, the Company has been unable to locate the following original
note and believes that said original note has either been lost, misfiled,
misplaced or destroyed:

          A note in the original principal sum of $_______________ made by
________________________ to _________________________, and dated ______________.

          3. That the records of the Company do not show that such note was ever
released, paid off, satisfied, assigned, transferred, pledged, hypothecated or
otherwise disposed of and that such note has been either lost, mislaid, misfiled
or destroyed by the Company.

          4. That the Company is aware that LaSalle Bank National Association
(as indenture trustee under the Pooling and Servicing Agreement dated as of June
1, 2000, by and between Superior Bank FSB, LaSalle Bank National Association and
AFC Trust Series 2000-2), its successors, assigns and/or transferees
(collectively, the "Owner") rely upon the statements made herein as to such note
having been lost, mislaid, misfiled or destroyed by the Company and never having
been released, paid off, satisfied, assigned, transferred, pledged, hypothecated
or otherwise disposed of;

          5. In the event that the Company should ever locate said mortgage
note, the Company agrees to provide said note to the Owner; and

          6. The Company hereby indemnifies and holds the Owner harmless from
and against any and all losses, damages, penalties, fines, forfeitures,
reasonable and necessary legal fees and related costs, judgments, and other
costs and expenses resulting from any claim, demand, defense or assertion based
on or grounded upon, or resulting from the Company's breach of any covenant,
representation or warranty contained herein or based upon the loss, misplacement
or destruction of the lost note.

Account #_________


<PAGE>

          IN WITNESS WHEREOF, the undersigned has executed this instrument on
behalf of the Company, this ___ day of ________.

                                    ALLIANCE FUNDING,
                                    a division of SUPERIOR BANK FSB


                                    By:_____________________________
                                       Name: John A. Soricelli
                                       Title: Vice President

STATE OF NEW YORK            )
                             )ss:
COUNTY OF ROCKLAND           )



          On the ___ day of _______ before me, a Notary Public in and for said
State, personally appeared John A. Soricelli, known to me to be Vice President
of Alliance Funding, a division of Superior Bank FSB, the company that executed
the within instrument and also known to me to be the person who executed it on
behalf of said company, and acknowledged to me that such company executed the
within instrument.

          IN WITNESS WHEREOF, I have hereunto set my hand affixed my official
seal the day and year first above written.

                                            --------------------------------
                                            Notary Public

                                            My Commission expires _________