Document:

EXHIBIT 4.1

<PAGE>

                         SUBSEQUENT TRANSFER INSTRUMENT

                  Pursuant to this Subsequent Transfer Instrument (the
"Instrument"), dated April 20, 2000, among Superior Bank FSB, as seller (the
"Seller"), LaSalle Bank National Association, as indenture trustee (the
"Indenture Trustee") and AFC Trust Series 2000-1, issuer of the AFC Mortgage
Loan Asset Backed Notes, Series 2000-1, as purchaser (the "Issuer"), and
pursuant to the Sale and Servicing Agreement, dated as of March 1, 2000, by and
among Superior Bank FSB, as Seller and Servicer, the Issuer and the Indenture
Trustee (the "Sale and Servicing Agreement"), the Seller and the Issuer agree to
the sale by the Seller and the purchase by the Issuer, and pledge by the Issuer
to the Indenture Trustee, of the Mortgage Loans listed on the attached Schedule
of Mortgage Loans (the "Subsequent Mortgage Loans").

                  Capitalized terms used and not defined herein have their
respective meanings as set forth in the Sale and Servicing Agreement.

                  Section 1.        CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS.

                  (a) The Seller, upon receipt of the purchase price therefor,
does hereby sell, transfer, assign, set over and convey to the Issuer, without
recourse, all of its right, title and interest in and to the Subsequent Mortgage
Loans, excepting the Depositor's Yield, and including all amounts due on the
Subsequent Mortgage Loans after the related Subsequent Cut-off Date, and all
items with respect to the Subsequent Mortgage Loans to be delivered pursuant to
Section 2.04 of the Sale and Servicing Agreement; provided, however that the
Seller reserves and retains all right, title and interest in and to amounts
(including Prepayments, Curtailments and Excess Payments) due or accrued on the
Subsequent Mortgage Loans on or prior to the related Subsequent Cut-off Date.
The Seller, contemporaneously with the delivery of this Agreement, has delivered
or caused to be delivered to the Indenture Trustee or, if a Custodian has been
appointed pursuant to Section 6.12 of the Indenture to the Custodian each item
set forth in Section 2.04 of the Sale and Servicing Agreement. The transfer to
the Issuer by the Seller of the Subsequent Mortgage Loans identified on the
Mortgage Loan Schedule shall be absolute and is intended by the Seller, the
Servicer, the Issuer, the Indenture Trustee, the Noteholders and the
Certificateholders to constitute and to be treated as a sale by the Seller to
the Issuer.

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

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

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

<PAGE>

                  Section 2.        REPRESENTATIONS AND WARRANTIES; CONDITIONS
                                    PRECEDENT.

                  (a) The Seller, contemporaneously with the delivery of this
Agreement, hereby affirms the representations and warranties set forth in
Section 3.02 of the Sale and Servicing Agreement that relate to the Subsequent
Mortgage Loans as of the date hereof. The Seller hereby confirms that each of
the conditions set forth in Section 2.10(b), and as applicable, Section 2.10(c)
or Section 2.10(d), of the Sale and Servicing Agreement are satisfied as of the
date hereof.

                  (b) All terms and conditions of the Sale and Servicing
Agreement are hereby ratified and confirmed; provided, however, that in the
event of any conflict the provisions of this Instrument shall control over the
conflicting provisions of the Sale and Servicing Agreement.

                  Section 3.        RECORDATION OF INSTRUMENT.

                  To the extent permitted by applicable law, this Instrument, or
a memorandum thereof if permitted under applicable law, is subject to
recordation in all appropriate public offices for real property records in all
of the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Servicer at the Noteholders' expense on direction of the Note Insurer or the
related Majority Noteholders, but only when accompanied by an Opinion of Counsel
to the effect that such recordation materially and beneficially affects the
interests of the Noteholders or is necessary for the administration or servicing
of the Mortgage Loans.

                  Section 4.        GOVERNING LAW.

                  This Instrument shall be construed in accordance with the laws
of the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws, without giving
effect to principles of conflicts of law.

                  Section 5.        COUNTERPARTS.

                  This Instrument may be executed in one or more counterparts
and by the different parties hereto on separate counterparts, each of which,
when so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same instrument.

                  Section 6.        SUCCESSORS AND ASSIGNS.

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

                  Section 7.        LIMITATION OF LIABILITY.

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

<PAGE>

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

                                      SUPERIOR BANK FSB

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

                                      LASALLE BANK NATIONAL
                                      ASSOCIATION, as Indenture Trustee

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

                                      AFC TRUST SERIES 2000-1

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

                                      By: /s/ Denise M. Geran
                                          --------------------------------------
                                      Name:   Denise M. Geran
                                      Title:  Senior Financial Services Officer

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

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

<PAGE>

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

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

     2.       Pricing Date:

     3.       Subsequent Transfer Date:

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

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

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

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

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

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

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

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

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

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

     1.       Percentage with a first payment date no later than
              _____________                                                                                %
                                                                                                ----------

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

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

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

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

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

<PAGE>

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

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

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

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

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

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

<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

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

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

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

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

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

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

<PAGE>

                 ATTACHMENT B TO SUBSEQUENT TRANSFER INSTRUMENT

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     802245910    CORNWALL KENNETH                        49 STAGE COACH TRAIL                  IVANHOE
     331-06   915     802339317    LEVANDOSKI MICHAEL T                    201 NORTH MARKET STREET               MUNCY
     331-06   915     802361071    ZAPALAC MICHAEL LEWIS                   16606 EAST SANDY MEADOW DR            ROSHARON
     331-06   915     802381152    BRONCHELLA JAMES V                      473 475 NORTH 1100 WEST               SALT LAKE CITY
     331-06   915     802409680    COLES JANICE I                          4540 GOLF CLUB ROAD                   DANVILLE
     331-06   915     802411686    SHEPARD LEWIS J                         101 BUSH ROAD                         COOPERSTOWN
     331-06   915     802466508    RENE ROOSEVELT                          334 OLD NYACK TURNPIKE                SPRING VALLEY
     331-06   915     802487231    LOCKLEAR PHILLIP                        228 WIGGINS STREET                    FAIRMONT
     331-06   915     802517599    MCLEAN DONALD W                         1014 EAST EDGERTON STREET             DUNN
     331-06   915     802587881    CHAPMAN RICKY SCOTT                     219 CINDY ROAD                        SALISBURY
     331-06   915     802595439    GREEN BOOKER T                          108 LERALEGH ROAD                     ORANGEBURG
     331-06   915     802604652    NEWBY YOLANDA                           153 AMY LANE                          BENSON
     331-06   915     802607218    DAVIS ANTONIO                           1330 SCHLOSS ROAD                     LOUISBURG
     331-06   915     802622985    CHADUKIEWICZ JENNIFER                   7 WATCH HILL CIRCLE                   CROMWELL
     331-06   915     802628560    COE RICHARD                             215 PAWLEY'S ROAD                     MAXTON
     331-06   915     802641704    SUMTER TRACY                            304 WEBROOK ROAD                      EASTOVER
     331-06   915     802651562    HUGHES PATRICK M                        4163 CHERYL DRIVE                     BINGHAMTON
     331-06   915     802652750    COWLES RAY A                            204 NORTH MAIN STREET                 MUNCY
     331-06   915     802672899    CHESSEBORO JAMES                        RT 1 BOX 612                          CAMERON
     331-06   915     802674499    WELCH ROSE                              2204 NORTH BETHEL ROAD                SCRANTON
     331-06   915     802680116    SMITH DON RAYFORD                       4640 US HWY 278                       WALNUT GROVE
     331-06   915     802681346    FRANCO HEIDY C                          1349 TAYLOR AVE                       BRONX
     331-06   915     802682989    CARTER ELIZABETH V                      375 ROLLING CREEK ROAD                SUMTER
     331-06   915     802686733    KASTNER LINDA                           484 NORTH MAIN STREET                 WILKES BARRE
     331-06   915     802701292    SAMPSON LORI M                          41 KAPPA LANE                         LUMBERTON
     331-06   915     802704361    LINDSTROM PI DEAN                       1432 TURNER STREET                    ALLENTOWN
     331-06   915     802707331    JOYCE JEFFREY R                         761 SPLENDORS GATE ROAD               AXTON
     331-06   915     802707869    WHITE MICAH R                           217 EAST WILSON                       PONTIAC
     331-06   915     802717850    COBB JAMES N                            814 MELISSA DRIVE                     HAMER
     331-06   915     802722454    MARTIN CARY GAYLE                       175 GARNETT ROAD                      CHRISTIANSBURG
     331-06   915     802738294    EVANS BERTHA LEE                        2707 DEWEY LANE                       WALLER
     331-06   915     802752113    BLUM PATRICIA M                         RD 1 BOX 138                          KENNERDELL
     331-06   915     802755579    RYALS JAMES F                           4221 KNIGHTSBRIDGE WAY                RALEIGH
     331-06   915     802760066    SHAFFSTALL GARY B                       8472 COOK WAY                         THORNTON
     331-06   915     802760496    JOHNSON GLENDON                         2535 MILBOURNE DRIVE                  PORT NORRIS
     331-06   915     802765735    DEATON CAROL A                          425 TRINITY CHURCH ROAD               MOORESBORO
     331-06   915     802777797    SCOTT SAM                               122 HUCKABEE DRIVE                    RAEFORD
     331-06   915     802782805    MASTERPAUL DONALD A JR                  203 EAST LAWN ROAD                    NAZARETH
     331-06   915     802783639    SMITH DOLPHUS                           3347 PRICE HOUSE ROAD                 WOODRUFF
     331-06   915     802785535    KINARD TOMMY                            110 TOPIC STREET                      MONROE
     331-06   915     802788547    HALL GARY N                             32 WHEELER ROAD                       BELEN
     331-06   915     802792937    ALLEN ALICIA                            1087 WITHERBEE ROAD                   MONCKS CORNER
     331-06   915     802798850    KING DANIEL                             1046 VAUGHN ROAD                      WALNUT COVE
     331-06   915     802799056    SHOUB JOSEPH L                          271 CLAY HILL ROAD                    SNEADS FERRY
     331-06   915     802807156    MCGEE GERARD J                          12 MCGEE DRIVE                        WATERFORD
     331-06   915     802817676    ZACHARY VAUGHTELL                       19504 LESURE                          DETROIT
     331-06   915     802818013    LINDON EDGAR                            80 ROCKEY BRANCH                      JEFFERSONVILLE
     331-06   915     802820027    MOSLEY ROBERT L                         155 COMPUTER LANE                     HENDERSON
     331-06   915     802821298    HARRIS CHARLES W                        1502 PARK RIDGE DRIVE                 SENECA
     331-06   915     802823328    DALTON WILLIE L                         219 ARROWBROOK ROAD                   HARMONY
     331-06   915     802823427    BRYANT DAMIAN W                         61 E 155TH STREET                     HARVEY
     331-06   915     802825984    YEAGLE THOMAS L                         341 343 CLARK STREET                  SOUTH WILLIAMSPORT
     331-06   915     802828236    MEAD WILLIAM D                          497 MAYS ROAD                         STOCKBRIDGE
     331-06   915     802829937    JACKSON FELICIA                         389 THOMPSON AVE                      ASHBURN
     331-06   915     802831586    PIERCE JAMES                            170 EDGEWATER DRIVE                   BYRON
     331-06   915     802836015    JONES MEDDIE L                          579 SARATOGA                          CHICAGO HEIGHTS
     331-06   915     802839134    LEWIS AYANA                             132 SOUTH ELIZABETH STREET            HENDERSON
     331-06   915     802841452    MIZELLE RONALD                          103 DEERWOOD TRAIL                    BRUNSWICK
     331-06   915     802844852    SCOTT SUSAN MARIE                       1276 JERRY WAY                        SUMMERVILLE
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                       <C>   <C>            <C>               <C>
     331-06   915     802245910    CORNWALL KENNETH                          NC    28447          76,925.00         76,899.73
     331-06   915     802339317    LEVANDOSKI MICHAEL T                      PA    17756          75,650.00         75,453.04
     331-06   915     802361071    ZAPALAC MICHAEL LEWIS                     TX    77583          32,080.00         31,996.68
     331-06   915     802381152    BRONCHELLA JAMES V                        UT    84116         150,500.00        150,153.48
     331-06   915     802409680    COLES JANICE I                            VA    24541          78,000.00         78,000.00
     331-06   915     802411686    SHEPARD LEWIS J                           NY    13326         116,000.00        115,928.15
     331-06   915     802466508    RENE ROOSEVELT                            NY    10977          64,000.00         63,973.73
     331-06   915     802487231    LOCKLEAR PHILLIP                          NC    28342          67,680.00         67,661.68
     331-06   915     802517599    MCLEAN DONALD W                           NC    28334          43,350.00         43,299.34
     331-06   915     802587881    CHAPMAN RICKY SCOTT                       NC    28147          91,800.00         91,764.49
     331-06   915     802595439    GREEN BOOKER T                            SC    29115          64,000.00         63,982.68
     331-06   915     802604652    NEWBY YOLANDA                             NC    27504          62,900.00         62,882.97
     331-06   915     802607218    DAVIS ANTONIO                             NC    27549          69,700.00         69,558.25
     331-06   915     802622985    CHADUKIEWICZ JENNIFER                     CT    06416          64,350.00         64,229.95
     331-06   915     802628560    COE RICHARD                               NC    28364          66,750.00         66,750.00
     331-06   915     802641704    SUMTER TRACY                              SC    29044          52,000.00         51,986.70
     331-06   915     802651562    HUGHES PATRICK M                          NY    13903          78,200.00         78,200.00
     331-06   915     802652750    COWLES RAY A                              PA    17756          55,710.00         55,651.47
     331-06   915     802672899    CHESSEBORO JAMES                          SC    29030          48,750.00         48,750.00
     331-06   915     802674499    WELCH ROSE                                SC    29591         149,500.00        149,500.00
     331-06   915     802680116    SMITH DON RAYFORD                         AL    35990          50,250.00         50,240.31
     331-06   915     802681346    FRANCO HEIDY C                            NY    10472         208,250.00        208,195.20
     331-06   915     802682989    CARTER ELIZABETH V                        SC    29150          55,500.00         55,500.00
     331-06   915     802686733    KASTNER LINDA                             PA    18705          50,400.00         50,360.90
     331-06   915     802701292    SAMPSON LORI M                            NC    28358          77,350.00         77,350.00
     331-06   915     802704361    LINDSTROM PI DEAN                         PA    18102          57,750.00         57,680.52
     331-06   915     802707331    JOYCE JEFFREY R                           VA    24054          99,450.00         99,450.00
     331-06   915     802707869    WHITE MICAH R                             MI    48341          42,250.00         42,240.07
     331-06   915     802717850    COBB JAMES N                              SC    29547          53,384.00         53,367.86
     331-06   915     802722454    MARTIN CARY GAYLE                         VA    24073          68,800.00         68,770.37
     331-06   915     802738294    EVANS BERTHA LEE                          TX    77484          41,600.00         36,038.07
     331-06   915     802752113    BLUM PATRICIA M                           PA    16374          48,750.00         48,665.23
     331-06   915     802755579    RYALS JAMES F                             NC    27604         119,000.00        119,000.00
     331-06   915     802760066    SHAFFSTALL GARY B                         CO    80229          45,000.00         44,937.47
     331-06   915     802760496    JOHNSON GLENDON                           NJ    08349          54,400.00         54,372.78
     331-06   915     802765735    DEATON CAROL A                            NC    28114          45,900.00         45,875.02
     331-06   915     802777797    SCOTT SAM                                 NC    28376          76,800.00         76,782.44
     331-06   915     802782805    MASTERPAUL DONALD A JR                    PA    18064          80,900.00         80,802.72
     331-06   915     802783639    SMITH DOLPHUS                             SC    29388          37,600.00         37,600.00
     331-06   915     802785535    KINARD TOMMY                              LA    71203          39,270.00         39,186.99
     331-06   915     802788547    HALL GARY N                               NM    87002          61,200.00         61,158.49
     331-06   915     802792937    ALLEN ALICIA                              SC    29461          79,475.00         79,475.00
     331-06   915     802798850    KING DANIEL                               NC    27052          38,400.00         38,384.39
     331-06   915     802799056    SHOUB JOSEPH L                            NC    28460          17,600.00         17,423.73
     331-06   915     802807156    MCGEE GERARD J                            ME    04088          60,800.00         60,736.13
     331-06   915     802817676    ZACHARY VAUGHTELL                         MI    48235          67,500.00         67,468.07
     331-06   915     802818013    LINDON EDGAR                              KY    40337          37,500.00         37,454.79
     331-06   915     802820027    MOSLEY ROBERT L                           NC    27536          47,000.00         46,956.02
     331-06   915     802821298    HARRIS CHARLES W                          SC    29678          42,400.00         42,355.63
     331-06   915     802823328    DALTON WILLIE L                           NC    28634          60,000.00         59,788.31
     331-06   915     802823427    BRYANT DAMIAN W                           IL    60426          48,000.00         47,987.72
     331-06   915     802825984    YEAGLE THOMAS L                           PA    17702          58,320.00         58,282.54
     331-06   915     802828236    MEAD WILLIAM D                            GA    30281          67,350.00         67,323.95
     331-06   915     802829937    JACKSON FELICIA                           GA    31714          48,800.00         48,800.00
     331-06   915     802831586    PIERCE JAMES                              GA    31008          62,000.00         61,934.88
     331-06   915     802836015    JONES MEDDIE L                            IL    60411          65,000.00         64,934.26
     331-06   915     802839134    LEWIS AYANA                               NC    27536          46,400.00         46,400.00
     331-06   915     802841452    MIZELLE RONALD                            GA    31523          48,450.00         48,393.39
     331-06   915     802844852    SCOTT SUSAN MARIE                         SC    29483          44,800.00         44,780.53
</TABLE>

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

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     802845164    SPITZMILLER ROGER A JR                  48 SARAH LANE                         WARRENTON
     331-06   915     802852954    HALL JERRY A                            502 RAMSEY LANE                       WINFIELD
     331-06   915     802853580    RYGIEWICZ MARNIE R                      28662 HAMPDEN                         NEW BALTIMORE
     331-06   915     802857805    CRAWFORD LEO R                          ROUTE 14 BOX 254                      LAKE CITY
     331-06   915     802862573    SMITH JOHNNY H                          RT 3 BOX 124                          WARRENTON
     331-06   915     802864942    YANCEY REGINA                           8626 MARK TWAIN                       DETROIT
     331-06   915     802867416    HINSHAW DEBRA S                         4080 NEW SALEM ROAD                   CLIMAX
     331-06   915     802870071    OXENDINE KENDRIA                        504 PARNELL ROAD                      LUMBERTON
     331-06   915     802872747    CARTRETTE JEFFERY                       2895 WALTER TODD ROAD                 CLARENDON
     331-06   915     802879395    KRISHER STEVEN H                        7 GREENVALE DRIVE                     EAST NORTHPORT
     331-06   915     802882779    GIBSON ROBERT GLENN                     1897 HASS DRIVE                       NEWTON
     331-06   915     802888438    GRIFFIN FRANK                           13127 WILFRED                         DETROIT
     331-06   915     802890756    MARTIN KATHY L                          405 EAST MARLEY                       KELLYVILLE
     331-06   915     802893545    SMALLS DAVID L                          32 ORANGE GROVE ROAD                  SAINT HELENA ISLAND
     331-06   915     802895417    CHANCE RICHARD L                        2647 S RYBOLT                         INDIANAPOLIS
     331-06   915     802898338    FELTON REUBIN                           1129 EAST 7TH STREET                  PLAINFIELD
     331-06   915     802899419    ADAMS KENNETH DURWOOD                   1190 MATTHEWS ROAD                    CLAYTON
     331-06   915     802900886    CERISIER GUY                            63 NORFELD BLVD                       ELMONT
     331-06   915     802900977    GEORGE FRANK                            1565 BYAM ROAD                        CHESHIRE
     331-06   915     802901355    MILES TRISHA HILL                       5247 STARMOUNT ROAD                   LIBERTY
     331-06   915     802902502    HARRIS MARILYN L                        RT 2 BOX 434                          WHITNEY
     331-06   915     802904706    IBARRA ANTONIO H                        611 CEDAR ROAD                        WINDSOR
     331-06   915     802905232    RAYMOND MICHAEL                         24 NORTH 21 STREET                    EAST ORANGE
     331-06   915     802907378    COKER RANDALL KEITH                     1501 SAMARIA ROAD                     CLANTON
     331-06   915     802908715    DEBERRY TONY                            168 BROADFIELD ACRES                  DOUGLAS
     331-06   915     802909192    HAYNES ALZENA                           275 HEMLOCK DRIVE                     ATHENS
     331-06   915     802912451    BYRD KATHY L                            934 HARVEST RIDGE DRIVE               PLAINFIELD
     331-06   915     802915371    GARCIA-MORAZ NORMA OBDULI               104 BERRY LANE                        MAGNOLIA
     331-06   915     802915967    REELS JOHN A                            128 KEVIN COURT                       BEAUFORT
     331-06   915     802916981    HENDERSON GEORGE E                      47 SOUTH LYNNBANK ROAD                HENDERSON
     331-06   915     802917492    BENTLEY MARGARET                        289 HANOVER STREET                    BRIDGEPORT
     331-06   915     802917575    KOWALSKI PAULA A                        210 RINALDI DRIVE                     TAYLOR
     331-06   915     802920694    SANDERS KIMBERLY                        2630 STINSON DRIVE                    FORT WAYNE
     331-06   915     802922377    FENNEKEN MARY ANN                       2123 SOUTHEAST 7TH STREET             CAPE CORAL
     331-06   915     802923730    RYAN MISTI                              1703 IVY CHAPEL ROAD                  LITTLE ROCK
     331-06   915     802925958    JORDAN JAMES M                          566 BAXTER ROAD                       ASHFORD
     331-06   915     802932913    KIRK THOMAS L                           974 EXETER RD                         COLUMBUS
     331-06   915     802934554    WOODRUFF BRIAN A                        RD 3 BOX 129                          SUNBURY
     331-06   915     802942888    WHITE LYNN                              6776 WARWICK                          DETROIT
     331-06   915     802942920    MUMMERT ROBIN LYNN                      2349 SPEER BRIDGE ROAD                YADKINVILLE
     331-06   915     802944025    WHITE LATISHA K                         7124 BETHEL ROAD                      FLORENCE
     331-06   915     802944058    CASAZZA JOANN                           515 MIDLAND AVENUE                    PINEBEACH
     331-06   915     802944322    WILLIAMS CARLOS E                       9 BENBRO DRIVE                        PINETOPS
     331-06   915     802944694    KRAUSE DAVID A                          1423 HEINS ROAD                       BLYTHEWOOD
     331-06   915     802947085    WARD DARRYL S SR                        6101 AVENUE O                         BIRMINGHAM
     331-06   915     802948141    BUNDT WALTER                            5891 PIERCE ROAD                      COTTAGEVILLE
     331-06   915     802949693    DANIELS SHIRLEY                         104 LAUREL STREET                     SUMTER
     331-06   915     802950451    HATCHETT CHARLENE                       13710  13712 MCELHATTEN AV            CLEVELAND
     331-06   915     802950477    REITSMA MELISSA L                       909 SOUTH BRADY STREET                ATTICA
     331-06   915     802951418    FLORES MARIO                            4087 STORM OAK                        ELMENDORF
     331-06   915     802951913    TATE LARRY O                            505 CLEARMOUNT DR                     YOUNGSTOWN
     331-06   915     802952085    ISAACS KATHLEEN A                       179 SHARON ACRES LANE                 GASTON
     331-06   915     802953315    CRAIG THOMAS J                          65 MILL STREET                        WILKES BARRE
     331-06   915     802955088    PARHAM JAMES L                          800 BELVIN AVENUE                     DURHAM
     331-06   915     802955229    RILEY TAMMY                             125 TRELL ROAD                        ORANGEBURG
     331-06   915     802955542    JOHNSON STACY A                         RT 4 BOX 875                          DILLWYN
     331-06   915     802955955    GINGRICH MARVIN F                       8 NORTH PARK STREET                   RICHLAND
     331-06   915     802956763    OATES JOAN P                            422 TRAPPER AVENUE                    CLINTON
     331-06   915     802957373    NOONAN CHARLES                          915 BRYANT AVENUE                     BRONX
     331-06   915     802957423    JOHNSON JEFFREY                         6604 NORTH DRIVE                      JENISON
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     802845164    SPITZMILLER ROGER A JR                    MO    63383          40,600.00         40,600.00
     331-06   915     802852954    HALL JERRY A                              TN    37892          44,000.00         43,988.10
     331-06   915     802853580    RYGIEWICZ MARNIE R                        MI    48047         126,750.00        126,609.42
     331-06   915     802857805    CRAWFORD LEO R                            FL    32024          49,762.00         49,737.77
     331-06   915     802862573    SMITH JOHNNY H                            NC    27589          75,200.00         75,200.00
     331-06   915     802864942    YANCEY REGINA                             MI    48228          42,250.00         42,250.00
     331-06   915     802867416    HINSHAW DEBRA S                           NC    27233          38,250.00         38,218.73
     331-06   915     802870071    OXENDINE KENDRIA                          NC    28358          44,250.00         44,250.00
     331-06   915     802872747    CARTRETTE JEFFERY                         NC    28432          17,500.00         17,294.97
     331-06   915     802879395    KRISHER STEVEN H                          NY    11731         229,500.00        229,295.44
     331-06   915     802882779    GIBSON ROBERT GLENN                       NC    28658          78,400.00         78,354.12
     331-06   915     802888438    GRIFFIN FRANK                             MI    48213          36,000.00         36,000.00
     331-06   915     802890756    MARTIN KATHY L                            OK    74039          31,725.00         31,697.87
     331-06   915     802893545    SMALLS DAVID L                            SC    29920          52,500.00         52,463.61
     331-06   915     802895417    CHANCE RICHARD L                          IN    46241          38,000.00         37,987.17
     331-06   915     802898338    FELTON REUBIN                             NJ    07062         148,500.00        148,456.31
     331-06   915     802899419    ADAMS KENNETH DURWOOD                     NC    27520          67,500.00         67,500.00
     331-06   915     802900886    CERISIER GUY                              NY    11003         213,300.00        213,215.24
     331-06   915     802900977    GEORGE FRANK                              CT    06410         157,500.00        157,393.14
     331-06   915     802901355    MILES TRISHA HILL                         NC    27298          96,000.00         95,973.29
     331-06   915     802902502    HARRIS MARILYN L                          TX    76692          24,150.00         23,942.05
     331-06   915     802904706    IBARRA ANTONIO H                          SC    29856          60,000.00         60,000.00
     331-06   915     802905232    RAYMOND MICHAEL                           NJ    07019          61,750.00         61,717.99
     331-06   915     802907378    COKER RANDALL KEITH                       AL    35045          42,000.00         41,967.19
     331-06   915     802908715    DEBERRY TONY                              GA    31533          65,600.00         65,583.21
     331-06   915     802909192    HAYNES ALZENA                             GA    30601          76,000.00         75,982.62
     331-06   915     802912451    BYRD KATHY L                              IN    46168         155,550.00        155,447.32
     331-06   915     802915371    GARCIA-MORAZ NORMA OBDULI                 NC    28349          72,750.00         72,750.00
     331-06   915     802915967    REELS JOHN A                              NC    28516          49,300.00         49,273.17
     331-06   915     802916981    HENDERSON GEORGE E                        NC    27536          87,779.00         87,779.00
     331-06   915     802917492    BENTLEY MARGARET                          CT    06605          47,450.00         47,419.76
     331-06   915     802917575    KOWALSKI PAULA A                          PA    18517         120,000.00        119,835.09
     331-06   915     802920694    SANDERS KIMBERLY                          IN    46816          64,600.00         64,570.30
     331-06   915     802922377    FENNEKEN MARY ANN                         FL    33990          60,000.00         59,950.78
     331-06   915     802923730    RYAN MISTI                                AR    72206          48,800.00         48,784.83
     331-06   915     802925958    JORDAN JAMES M                            AL    36312          64,000.00         63,982.68
     331-06   915     802932913    KIRK THOMAS L                             OH    43213          51,000.00         50,975.20
     331-06   915     802934554    WOODRUFF BRIAN A                          PA    17801          58,500.00         58,442.23
     331-06   915     802942888    WHITE LYNN                                MI    48228          68,000.00         68,000.00
     331-06   915     802942920    MUMMERT ROBIN LYNN                        NC    27055          52,631.00         52,620.26
     331-06   915     802944025    WHITE LATISHA K                           SC    29505          63,750.00         63,730.72
     331-06   915     802944058    CASAZZA JOANN                             NJ    08741         163,200.00        163,200.00
     331-06   915     802944322    WILLIAMS CARLOS E                         NC    27864          83,300.00         83,274.10
     331-06   915     802944694    KRAUSE DAVID A                            SC    29016          76,316.00         76,286.48
     331-06   915     802947085    WARD DARRYL S SR                          AL    35228          51,200.00         51,182.80
     331-06   915     802948141    BUNDT WALTER                              SC    29435          66,750.00         66,732.92
     331-06   915     802949693    DANIELS SHIRLEY                           SC    29150          33,750.00         33,735.47
     331-06   915     802950451    HATCHETT CHARLENE                         OH    44110          67,500.00         67,500.00
     331-06   915     802950477    REITSMA MELISSA L                         IN    47918          46,500.00         46,469.30
     331-06   915     802951418    FLORES MARIO                              TX    78112          32,080.00         32,044.93
     331-06   915     802951913    TATE LARRY O                              OH    44511          43,550.00         43,550.00
     331-06   915     802952085    ISAACS KATHLEEN A                         SC    29053          41,250.00         41,250.00
     331-06   915     802953315    CRAIG THOMAS J                            PA    18702          62,010.00         62,010.00
     331-06   915     802955088    PARHAM JAMES L                            NC    27707          77,350.00         77,350.00
     331-06   915     802955229    RILEY TAMMY                               SC    29115          59,500.00         59,475.05
     331-06   915     802955542    JOHNSON STACY A                           VA    23936          53,975.00         53,955.75
     331-06   915     802955955    GINGRICH MARVIN F                         PA    17087          61,700.00         61,700.00
     331-06   915     802956763    OATES JOAN P                              NC    28328          58,772.00         58,759.35
     331-06   915     802957373    NOONAN CHARLES                            NY    10469         198,000.00        197,946.42
     331-06   915     802957423    JOHNSON JEFFREY                           MI    49428          96,000.00         95,959.46
</TABLE>

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

<TABLE>
<CAPTION>

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     802957811    KARIKO FADIA                            29791 FOX CLUB DR                     FARMINGTON HILLS
     331-06   915     802958090    WILLIAMS MARK T                         RT 4 BOX 273                          CHARLES TOWN
     331-06   915     802959783    DANIELS STEPHEN R                       2614 GRANT AVENUE                     CLAYMONT
     331-06   915     802960443    MITCHELL J W                            297 WALKER ROAD                       FITZGERALD
     331-06   915     802962977    SLYFIELD THOMAS H                       149 SOUTH GROVE                       YPSILANTI
     331-06   915     802963546    TAYLOR DIANA                            140 DUNNINGS ROAD                     HARLEYVILLE
     331-06   915     802964403    JOHNSON KARI S                          701 VIRGINIA COURT                    PENROSE
     331-06   915     802966648    DRAYTON LAKITA                          48 RASPBERRY LANE                     LUMBERTON
     331-06   915     802967604    MONROE RONALD M                         75 UNION ST                           HILLSDALE
     331-06   915     802969303    GILLESPIE EDWARD H                      546 CEDAR FORK CHURCH ROAD            BEULAVILLE
     331-06   915     802969493    COOPER SHIRLEY                          614 N CENTRAL AVE                     CHICAGO
     331-06   915     802970681    PULLIAM WILLIAM                         327 NARROW GAUGE ROAD                 REIDSVILLE
     331-06   915     802971804    BROUSSARD WADE ANTHONY                  615 PAULA DRIVE                       DELCAMBRE
     331-06   915     802973172    JENKINS ANGELA                          150 COFFIN POINT ROAD                 SAINT HELENA ISLAND
     331-06   915     802974345    SEABOLT GARY W                          1612 PERDUE STREET                    LAFAYETTE
     331-06   915     802976530    LUNA RAMIRO                             42 11 157TH STREET                    FLUSHING
     331-06   915     802978213    COOPER BERNICE                          31 CLEVELAND AVENUE                   NEWARK
     331-06   915     802978767    WILSON JANNA L                          4962 E HARVARD                        CLARKSTON
     331-06   915     802979328    BOATWRIGHT BETTY S                      559 JACOBS CIRCLE                     DOUGLAS
     331-06   915     802980235    BANKS JOYCE A                           3833 CARROLLTON AVENUE                INDIANAPOLIS
     331-06   915     802980466    LOWERY DONALD DWAYNE                    149 COLUMBUS DR                       MT GILEAD
     331-06   915     802980573    DONLEN MELISSA A                        47 STATE ROAD                         BRANCHDALE
     331-06   915     802981407    BAUGHN TERRY                            69 PINE STREET                        JIM THORPE
     331-06   915     802981688    HOWARD LAVERNE                          108 MARILYN AVENUE                    BUENA VISTA
     331-06   915     802984328    ALEXANDER GA VIRGIL JR                  6615 NW 61ST AVENUE                   OCALA
     331-06   915     802987321    SPIRES HATTIE M                         2523 W GRUNEWALD ST                   BLUE ISLAND
     331-06   915     802988279    CAMPBELL MABLE                          2421 GOLF COURSE ROAD                 WHITEVILLE
     331-06   915     802989343    BROOKSHIRE JUDY                         274 WATER PLANT ROAD                  COMMERCE
     331-06   915     802989970    WALKER DIANA                            16 STILL POND LANE                    CAMERON
     331-06   915     802990325    ANDERSON JANICE M                       267 BROKER RD                         DOUGLAS
     331-06   915     802991760    FANNING JEFFREY ALAN                    16738 COLONIAL DRIVE                  FONTANA
     331-06   915     802992420    TAYLOR RICKY A                          225 MORAY ROAD                        ALMA
     331-06   915     802992719    COOPER DUANE J JR                       167 HONTZ ROAD                        SHICKSHINNY
     331-06   915     802992768    JOHNSON JANICE                          201 TIPPIN DRIVE                      DOUGLAS
     331-06   915     802992842    PERKINS LOUIE                           830 FOXBORO ROAD                      MARION
     331-06   915     802993048    HILL RICHARD R                          1719 ELAINE RD                        COLUMBUS
     331-06   915     802994293    TOMA YUSRA                              4776 BLOOMFIELD DR                    STERLING HEIGHTS
     331-06   915     802995738    HENDRY ROBERT L                         5902 AXELROD ROAD                     TAMPA
     331-06   915     802995860    COLLINS NATHAN L                        70 M&M AVENUE                         FARSON
     331-06   915     802996751    FOGGIE RONALD                           4532 EVANSDALE ROAD                   WILSON
     331-06   915     802996926    RAMIREZ-PERE ARMANDO                    18071 BISCAYNE BOULEVARD,             AVENTURA
     331-06   915     802998427    FREDERICK BRENDA                        12347 E STATE FAIR                    DETROIT
     331-06   915     802998534    GARCIA SLY                              1021 SW 93 PLACE                      MIAMI
     331-06   915     802999425    REILLY CASSANDRA                        302 LARCH COURT                       RARITAN TOWNSHIP
     331-06   915     803000041    SILVA LORI A                            14306 DUNDEE                          RIVERVIEW
     331-06   915     803001023    DODD JACKIE FRED JR                     79 COUNTY ROAD 924                    COLLINSVILLE
     331-06   915     803002153    WHEELER ANTHONY Q                       LOT 4 WHITE OAK LANE                  CONWAY
     331-06   915     803002773    GREGORY CHIQUITA                        5071 LIN HILL                         SWARTZ CREEK
     331-06   915     803003045    DAVIS REBECCA F                         1984 BIRDCAGE ROAD                    CHADBOURN
     331-06   915     803003102    WILLIAMS CLAUDE                         309 RAPID                             PONTIAC
     331-06   915     803005180    JONES ROGER M                           108 JOHNSON HORN ROAD                 ST GEORGE
     331-06   915     803005693    UNGER BONITA                            4001 MAPLE ISLAND RD                  TWIN LAKE
     331-06   915     803005941    DUCK WILLIAM E                          4595 NORTHWEST 170TH ST               TRENTON
     331-06   915     803006923    BARRETT MICHAEL                         619 WOODLAWN AVE                      ROCKFORD
     331-06   915     803010610    HARRIS JAMES C                          56 TRUESDALE LAKE DRIVE               SOUTH SALEM
     331-06   915     803011063    DENNIS BENJAMIN                         128 SOUTH POINTE DRIVE                DOUGLAS
     331-06   915     803012103    BLANCHARD RAYMOND W JR                  3127 RIDGE ROAD                       WHITE LAKE
     331-06   915     803012418    FLORES EFRAIN                           3350 TOLLAN DRIVE                     ELOY/TOLTEC
     331-06   915     803012541    SMITH BRIAN M                           36 COOPER STREET                      NORTH PROVIDENCE
     331-06   915     803014166    GADDIST MARY A                          493 LANGLEY AVENUE                    WEST HEMPSTEAD
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>               <C>
     331-06   915     802957811    KARIKO FADIA                              MI    48331         266,050.00        265,938.43
     331-06   915     802958090    WILLIAMS MARK T                           WV    25414          78,000.00         77,978.89
     331-06   915     802959783    DANIELS STEPHEN R                         DE    19703         121,550.00        121,450.33
     331-06   915     802960443    MITCHELL J W                              GA    31750          69,600.00         69,578.95
     331-06   915     802962977    SLYFIELD THOMAS H                         MI    48197          58,100.00         58,080.38
     331-06   915     802963546    TAYLOR DIANA                              SC    29448          48,000.00         47,945.14
     331-06   915     802964403    JOHNSON KARI S                            CO    81240          53,250.00         53,219.72
     331-06   915     802966648    DRAYTON LAKITA                            NC    28358          57,375.00         57,357.82
     331-06   915     802967604    MONROE RONALD M                           MI    49242          54,600.00         54,585.63
     331-06   915     802969303    GILLESPIE EDWARD H                        NC    28518          76,500.00         76,484.39
     331-06   915     802969493    COOPER SHIRLEY                            IL    60624         104,000.00        104,000.00
     331-06   915     802970681    PULLIAM WILLIAM                           NC    27320         128,000.00        128,000.00
     331-06   915     802971804    BROUSSARD WADE ANTHONY                    LA    70528          46,750.00         46,750.00
     331-06   915     802973172    JENKINS ANGELA                            SC    29920          60,000.00         59,980.00
     331-06   915     802974345    SEABOLT GARY W                            IN    47905          63,750.00         63,720.69
     331-06   915     802976530    LUNA RAMIRO                               NY    11355         265,000.00        264,900.24
     331-06   915     802978213    COOPER BERNICE                            NJ    07106         127,500.00        127,459.25
     331-06   915     802978767    WILSON JANNA L                            MI    48348         100,000.00        100,000.00
     331-06   915     802979328    BOATWRIGHT BETTY S                        GA    31533          50,065.00         50,037.02
     331-06   915     802980235    BANKS JOYCE A                             IN    46205          60,450.00         60,450.00
     331-06   915     802980466    LOWERY DONALD DWAYNE                      NC    27306         101,583.00        101,541.53
     331-06   915     802980573    DONLEN MELISSA A                          PA    17923          32,396.00         32,388.37
     331-06   915     802981407    BAUGHN TERRY                              PA    18229          68,400.00         68,326.26
     331-06   915     802981688    HOWARD LAVERNE                            NJ    08310          98,880.00         98,831.91
     331-06   915     802984328    ALEXANDER GA VIRGIL JR                    FL    34480          82,400.00         82,400.00
     331-06   915     802987321    SPIRES HATTIE M                           IL    60406         165,750.00        165,716.16
     331-06   915     802988279    CAMPBELL MABLE                            NC    28472          61,480.00         61,480.00
     331-06   915     802989343    BROOKSHIRE JUDY                           GA    30529          70,000.00         69,972.92
     331-06   915     802989970    WALKER DIANA                              NC    28326          73,600.00         73,600.00
     331-06   915     802990325    ANDERSON JANICE M                         GA    31533          54,400.00         54,386.83
     331-06   915     802991760    FANNING JEFFREY ALAN                      CA    92336         168,696.00        168,696.00
     331-06   915     802992420    TAYLOR RICKY A                            GA    31510          46,800.00         46,765.48
     331-06   915     802992719    COOPER DUANE J JR                         PA    18655          32,000.00         31,926.14
     331-06   915     802992768    JOHNSON JANICE                            GA    31533          68,850.00         68,850.00
     331-06   915     802992842    PERKINS LOUIE                             SC    29571          73,200.00         73,200.00
     331-06   915     802993048    HILL RICHARD R                            OH    43227          64,000.00         64,000.00
     331-06   915     802994293    TOMA YUSRA                                MI    48310         156,000.00        155,907.77
     331-06   915     802995738    HENDRY ROBERT L                           FL    33634          62,400.00         62,400.00
     331-06   915     802995860    COLLINS NATHAN L                          WY    82932          74,800.00         74,746.41
     331-06   915     802996751    FOGGIE RONALD                             NC    27893          73,100.00         73,078.50
     331-06   915     802996926    RAMIREZ-PERE ARMANDO                      FL    33160          68,800.00         68,771.91
     331-06   915     802998427    FREDERICK BRENDA                          MI    48205          45,600.00         45,588.33
     331-06   915     802998534    GARCIA SLY                                FL    33174         127,500.00        127,461.44
     331-06   915     802999425    REILLY CASSANDRA                          NJ    08822          78,500.00         78,478.75
     331-06   915     803000041    SILVA LORI A                              MI    48192         136,000.00        136,000.00
     331-06   915     803001023    DODD JACKIE FRED JR                       AL    35961          29,750.00         29,721.42
     331-06   915     803002153    WHEELER ANTHONY Q                         SC    29526          82,400.00         82,377.70
     331-06   915     803002773    GREGORY CHIQUITA                          MI    48473         139,500.00        139,410.40
     331-06   915     803003045    DAVIS REBECCA F                           NC    28431          73,600.00         73,600.00
     331-06   915     803003102    WILLIAMS CLAUDE                           MI    48341          63,000.00         62,974.28
     331-06   915     803005180    JONES ROGER M                             SC    29018          51,750.00         51,705.23
     331-06   915     803005693    UNGER BONITA                              MI    49457          49,500.00         49,381.27
     331-06   915     803005941    DUCK WILLIAM E                            FL    32693          64,200.00         64,200.00
     331-06   915     803006923    BARRETT MICHAEL                           IL    61103          34,000.00         33,992.45
     331-06   915     803010610    HARRIS JAMES C                            NY    10590         217,500.00        217,391.19
     331-06   915     803011063    DENNIS BENJAMIN                           GA    31533          42,800.00         42,760.83
     331-06   915     803012103    BLANCHARD RAYMOND W JR                    MI    48383         250,000.00        250,000.00
     331-06   915     803012418    FLORES EFRAIN                             AZ    85231          25,500.00         25,467.67
     331-06   915     803012541    SMITH BRIAN M                             RI    02904          78,400.00         78,325.04
     331-06   915     803014166    GADDIST MARY A                            NY    11552         207,000.00        206,940.77
</TABLE>

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

<TABLE>
<CAPTION>

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

</TABLE>

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803014612    IVORY NELLETT                           15400 GREENFIELD                      DETROIT
     331-06   915     803015817    DANTZLER LEON A                         1090 PINE GROVE ROAD                  LEESVILLE
     331-06   915     803015916    HALL LINDA BOYER                        607 WATERLOO ROAD                     CHULA
     331-06   915     803016062    SMITH HARVEY JR                         4727 NORTH HIGHWAY 41 A               MULLINS
     331-06   915     803016799    PELLERITO PAUL                          17209 15 ONTARIO                      DETROIT
     331-06   915     803017482    DEL VILLAR RICARDO A                    1637 WILSON AVENUE                    LANCASTER
     331-06   915     803017649    KISHBAUGH STEVEN                        215 EAST 14TH STREET                  BERWICK
     331-06   915     803019082    ARRONA MACIA REYNALDO                   3639 OAK CIRCLE                       WEATHERFORD
     331-06   915     803020114    PADILLA EDITH                           1080 WEST PINE RIVER RD               BRECKENRIDGE
     331-06   915     803020981    PARNELL BEVERLY                         13439 BREST STREET                    SOUTHGATE
     331-06   915     803021195    ROGERS DAVID L II                       430 EAST BEARDSLEY                    ELKHART
     331-06   915     803021716    CLEMONS NEWMAN D                        428 WALKER DRIVE                      EUTAWVILLE
     331-06   915     803022672    NIELSEN JOANNA                          4293 105TH AVENUE                     ALLEGAN
     331-06   915     803023191    RIPPEL DONNA L                          11021 CREEKWOOD DRIVE                 JACKSONVILLE
     331-06   915     803023837    DRAGON REINHARDT C                      129 ROVIRA ROAD                       CARRIERE
     331-06   915     803024132    KING RONALD L                           19070 NORTHEAST 3RD COURT             CITRA
     331-06   915     803024173    WATSON RUTH                             ROUTE 7 BONANZA CROSSING R            MANNING
     331-06   915     803024470    HOLLIS JERRY                            4 HOODS MILL ROAD                     COMMERCE
     331-06   915     803027135    HUBBARD DARRELL W                       209 SUTTERS MILL ROAD                 PIEDMONT
     331-06   915     803027531    CSOMOS STEVEN                           800 802 BIRBECK STREET                FREELAND
     331-06   915     803027648    DAVIS KENNETH                           RR 5 BOX 296                          PINE GROVE
     331-06   915     803027655    MCKENZIE MICHAEL L                      2068 UNA ROAD                         LAMAR
     331-06   915     803027671    CSOMOS STEVEN                           509 WALNUT STREET                     FREELAND
     331-06   915     803029347    GARNETT AARON                           2857 NORTH 28TH STREET                PHILADELPHIA
     331-06   915     803029719    MORALES EFRAIN                          218 NORTH MILLER ROAD                 VALRICO
     331-06   915     803030295    WHITE RICKY L                           GULLY OVEN ROAD                       LEBANON
     331-06   915     803031053    JEAN-BAPTIST WILMA                      110 NOYES ROAD                        RAMAPO
     331-06   915     803031897    MARSHALL LATONYA                        2021 W 8TH AVE                        GARY
     331-06   915     803032267    STEINBRUGGE THOMAS E                    21595 SUMMER ROAD                     SPRINGDALE
     331-06   915     803032580    ROEBUCK JOSEPH                          88 S ATHERTON STREET                  KINGSTON
     331-06   915     803032820    RICHARDSON RUTH                         1185 JUNEAU AVENUE                    AKRON
     331-06   915     803033281    BRANTLEY LISHA L                        240 TIPPIN DRIVE                      DOUGLAS
     331-06   915     803034339    MILLER BRIAN E                          7524 COUNTRY RD 426                   HANNIBAL
     331-06   915     803034461    KOSCEVIC SCOT W                         590 ARBOR DRIVE                       RED LION
     331-06   915     803034867    BENNETT JOHN J                          20 SEAVIEW AVENUE                     MILFORD
     331-06   915     803037019    MOORING REX A JR                        111 PINKNEY COURT                     FREMONT
     331-06   915     803038140    CHARLES TERRY                           2703 JACKSON ROAD                     MARION
     331-06   915     803038710    CASTILLO JOSE                           154 EAST CLAY AVENUE                  ROSELLE PARK
     331-06   915     803039387    BESSETTE RON                            107 MALONEY COURT                     WINSTED
     331-06   915     803041235    GRULLON MARTINA P                       14 PORTER STREET                      SALEM
     331-06   915     803042118    HICKS WILLIAM D                         726 SOUTH STARK HIGHWAY               WEARE
     331-06   915     803042266    WILLIAMS ANTHONY L                      122 FLINT DRIVE                       WARRENVILLE
     331-06   915     803042340    ETHEREDGE SHANNON                       121 BARN HART ROAD                    ORANGEBURG
     331-06   915     803043439    MATHIS EDNA                             12 GREENFIELD COURT                   JOHNSTON
     331-06   915     803043835    CIESLINSKI GARY                         5069 KINDE STREET                     KINDE
     331-06   915     803045541    LAWRENCE JANET S                        272 PROSPECT                          ROCHESTER HILLS
     331-06   915     803045780    CUNNINGHAM EDGAR H III                  16174 US ROUTE 50 E                   CANAAN TWP
     331-06   915     803046218    LOCKHART GERALDINE B                    126 SOUTH DRIVE                       PITTSBURGH
     331-06   915     803048370    GRANADA SULIMA                          104 57 ATLANTIC AVENUE                RICHMOND HILL
     331-06   915     803049709    BOSHELA PAMELA J                        1171 MADISON RD                       BELOIT
     331-06   915     803050343    FARLEY AMY L                            233 GLEN FOREST DRIVE                 MANCHESTER
     331-06   915     803051739    HOPKINS ROBERT E                        113 KATEKA ROAD                       GADSDEN
     331-06   915     803052034    ANDERSON LESTER                         148 FISHER AVENUE                     NEPTUNE
     331-06   915     803052281    FULLER MARVIN                           48 FAULKNER MOUNTAIN ROAD             EDGEFIELD
     331-06   915     803052885    CLEWELL DAVID H JR                      RD 1 BOX 1729 STATE ROAD              BARNESVILLE
     331-06   915     803053073    SHIER MARY ALICE                        31930 CALHOUN                         WESTLAND
     331-06   915     803054410    THOMAS PAUL                             4326 W WILCOX AVE                     CHICAGO
     331-06   915     803054683    GREEN JUDY                              3888 HART RD                          TWIN LAKE
     331-06   915     803055292    YBARRA DOUGLAS                          1118 EASTERN AVE                      GRAND RAPIDS
     331-06   915     803055763    BRANTLEY CINDY E                        220 TIPPIN DRIVE                      DOUGLAS
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     803014612    IVORY NELLETT                            MI    48227          85,500.00         85,440.40
     331-06   915     803015817    DANTZLER LEON A                          SC    29070         102,000.00        101,567.40
     331-06   915     803015916    HALL LINDA BOYER                         GA    31733          62,400.00         62,370.11
     331-06   915     803016062    SMITH HARVEY JR                          SC    29574          20,000.00         20,000.00
     331-06   915     803016799    PELLERITO PAUL                           MI    48224         100,300.00        100,300.00
     331-06   915     803017482    DEL VILLAR RICARDO A                     PA    17603         106,800.00        106,741.66
     331-06   915     803017649    KISHBAUGH STEVEN                         PA    18603          80,800.00         80,767.89
     331-06   915     803019082    ARRONA MACIA REYNALDO                    TX    76088          29,750.00         29,729.26
     331-06   915     803020114    PADILLA EDITH                            MI    48615         112,000.00        111,976.47
     331-06   915     803020981    PARNELL BEVERLY                          MI    48195          87,550.00         87,483.79
     331-06   915     803021195    ROGERS DAVID L II                        IN    46514          71,010.00         71,010.00
     331-06   915     803021716    CLEMONS NEWMAN D                         SC    29048          55,650.00         55,650.00
     331-06   915     803022672    NIELSEN JOANNA                           MI    49010          57,600.00         57,560.92
     331-06   915     803023191    RIPPEL DONNA L                           FL    32256          60,300.00         60,279.64
     331-06   915     803023837    DRAGON REINHARDT C                       MS    39426          73,600.00         73,580.08
     331-06   915     803024132    KING RONALD L                            FL    32113          65,648.00         65,648.00
     331-06   915     803024173    WATSON RUTH                              SC    29102          51,000.00         50,984.58
     331-06   915     803024470    HOLLIS JERRY                             GA    30529         106,200.00        106,160.01
     331-06   915     803027135    HUBBARD DARRELL W                        SC    29673          49,875.00         49,841.05
     331-06   915     803027531    CSOMOS STEVEN                            PA    18224          85,500.00         85,467.81
     331-06   915     803027648    DAVIS KENNETH                            PA    17963          52,500.00         52,486.93
     331-06   915     803027655    MCKENZIE MICHAEL L                       SC    29069          71,600.00         71,600.00
     331-06   915     803027671    CSOMOS STEVEN                            PA    18224          44,000.00         43,982.04
     331-06   915     803029347    GARNETT AARON                            PA    19132          33,300.00         33,300.00
     331-06   915     803029719    MORALES EFRAIN                           FL    33594          67,600.00         67,586.96
     331-06   915     803030295    WHITE RICKY L                            ME    04027          36,000.00         36,000.00
     331-06   915     803031053    JEAN-BAPTIST WILMA                       NY    10977         148,500.00        148,444.09
     331-06   915     803031897    MARSHALL LATONYA                         IN    46402          32,800.00         32,800.00
     331-06   915     803032267    STEINBRUGGE THOMAS E                     AR    72762          52,275.00         52,241.84
     331-06   915     803032580    ROEBUCK JOSEPH                           PA    18704          32,335.00         32,326.95
     331-06   915     803032820    RICHARDSON RUTH                          OH    44320          57,750.00         57,725.78
     331-06   915     803033281    BRANTLEY LISHA L                         GA    31533          47,625.00         47,596.70
     331-06   915     803034339    MILLER BRIAN E                           MO    63401          27,000.00         26,987.44
     331-06   915     803034461    KOSCEVIC SCOT W                          PA    17356          86,450.00         86,450.00
     331-06   915     803034867    BENNETT JOHN J                           CT    06460         120,000.00        119,953.58
     331-06   915     803037019    MOORING REX A JR                         NC    27830          79,560.00         79,560.00
     331-06   915     803038140    CHARLES TERRY                            SC    29574          62,400.00         62,400.00
     331-06   915     803038710    CASTILLO JOSE                            NJ    07204         223,200.00        223,130.61
     331-06   915     803039387    BESSETTE RON                             CT    06098          62,800.00         62,734.38
     331-06   915     803041235    GRULLON MARTINA P                        MA    01970         198,000.00        198,000.00
     331-06   915     803042118    HICKS WILLIAM D                          NH    03281         178,500.00        178,460.32
     331-06   915     803042266    WILLIAMS ANTHONY L                       SC    29851          60,000.00         59,984.65
     331-06   915     803042340    ETHEREDGE SHANNON                        SC    29118          53,250.00         53,239.13
     331-06   915     803043439    MATHIS EDNA                              SC    29832          88,598.00         88,598.00
     331-06   915     803043835    CIESLINSKI GARY                          MI    48445          36,400.00         36,382.79
     331-06   915     803045541    LAWRENCE JANET S                         MI    48307         133,000.00        132,941.16
     331-06   915     803045780    CUNNINGHAM EDGAR H III                   OH    45701          78,200.00         78,200.00
     331-06   915     803046218    LOCKHART GERALDINE B                     PA    15238         480,000.00        479,880.56
     331-06   915     803048370    GRANADA SULIMA                           NY    11419         139,500.00        139,436.62
     331-06   915     803049709    BOSHELA PAMELA J                         WI    53511          68,000.00         68,000.00
     331-06   915     803050343    FARLEY AMY L                             NH    03109         166,500.00        166,443.79
     331-06   915     803051739    HOPKINS ROBERT E                         SC    29044          40,253.00         40,230.60
     331-06   915     803052034    ANDERSON LESTER                          NJ    07753          74,800.00         74,779.75
     331-06   915     803052281    FULLER MARVIN                            SC    29824          76,500.00         76,500.00
     331-06   915     803052885    CLEWELL DAVID H JR                       PA    18214          84,500.00         84,434.50
     331-06   915     803053073    SHIER MARY ALICE                         MI    48186          33,800.00         33,800.00
     331-06   915     803054410    THOMAS PAUL                              IL    60624         116,800.00        116,743.18
     331-06   915     803054683    GREEN JUDY                               MI    49457          56,270.00         56,249.94
     331-06   915     803055292    YBARRA DOUGLAS                           MI    49507          60,000.00         59,960.39
     331-06   915     803055763    BRANTLEY CINDY E                         GA    31533          47,625.00         47,596.06
</TABLE>

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

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803056316    LEONARD ROBERT                          124 FRANKLIN AVENUE                   GREENFIELD TOWNSHIP
     331-06   915     803057074    HOSSAIN MOHAMMED A                      31 84 47TH STREET                     ASTORIA
     331-06   915     803057686    GIBSON AMY J                            289 MCKEE ROAD                        NORTH VERSAILLES
     331-06   915     803058643    SEAMAN RICHARD S                        133 EAST COLUMBIA ST                  MASON
     331-06   915     803060854    ROBERTS MITCH                           315 BAY STREET                        MT CARMEL
     331-06   915     803061076    DAVIS ERVIN                             200 SOUTH HAMPTON ROAD                LEXINGTON
     331-06   915     803061894    FARRIS JAMES L                          5794 HIGHWAY 9                        NICHOLS
     331-06   915     803062157    SMITH HAROLD M                          20 UNIVERSITY DRIVE                   WESTPORT
     331-06   915     803062215    BARLOW THERESA K                        673 MERRIMAC                          CANTON
     331-06   915     803062470    WALK THOMAS R                           RR 1 BOX 134                          PORT TREVORTON
     331-06   915     803062496    SEILER LINDA                            1261 WEST PORTILLO DRIVE              DELTONA
     331-06   915     803062595    PEREZ RAMON                             132 SHEPHERD AVENUE                   BROOKLYN
     331-06   915     803064641    COLEY NATHANIEL J SR                    4961 NORTHWEST 182ND WAY              STARKE
     331-06   915     803064781    HENRY MARJORIE                          24350 CONDON                          OAK PARK
     331-06   915     803064971    CULLEN JOHN T                           3976 HADLEY ROAD BOX 7                CLARKS MILLS
     331-06   915     803065150    HIXON THOMAS R                          12 MECHANICS STREET                   WINTHROP
     331-06   915     803067032    MCKISSIC BERNICE                        873 FLORA STREET                      ELIZABETH
     331-06   915     803067222    RAMIREZ VIRGINIA                        305 NORTH 9TH AVENUE                  GREELEY
     331-06   915     803067867    HEDGEBETH MILTON                        125 VALENTINE ROAD                    EDENTON
     331-06   915     803068675    WASHINGTON KEITH L                      4964 66 PALM ST                       ST LOUIS
     331-06   915     803068840    FORNEY ALVIN DEAN                       54 ALLISON VIEW LANE                  WAYNESVILLE
     331-06   915     803069194    DAVIS JOHN H                            4603 BEECHER RD                       OSSEO
     331-06   915     803069673    BRADLEY SHEILA                          430 MAGNOLIA DRIVE                    BISHOPVILLE
     331-06   915     803070044    CAMPO ALBINA FLORES                     4141 SALEM ROAD                       OXFORD
     331-06   915     803071455    CURRY HAROLD W                          62 NORTH MECHANIC STREET              HAYESVILLE
     331-06   915     803071869    WALSH KENNETH                           606 CANARY DRIVE                      SPRINGFIELD
     331-06   915     803072412    SKEES MELODY                            211 MAIN STREET                       ATWOOD
     331-06   915     803072933    HEANANEZ LOP OSCAR                      4143 SALEM ROAD                       OXFORD
     331-06   915     803073733    KUGIT PETER                             7138 AMBOY ROAD                       STATEN ISLAND
     331-06   915     803073840    STAGE REBECCA J                         18310 FIVE POINTS PIKE                MONROE TOWNSHIP
     331-06   915     803073931    RANDOLPH RICHARD M                      RTE 3 BOX 744 A3                      NEBO
     331-06   915     803074210    HILL MITCHELL DAVID                     4862 SHORT RIDGE ROAD                 MORGANTON
     331-06   915     803074541    LEUTHY KAREN                            6037 SUMMERDALE AVENUE                PHILADELPHIA
     331-06   915     803074582    ROBINSON WANDA                          129 EAST MOORE STREET                 SUMTER
     331-06   915     803075969    MENSER DENYELLE L                       17708 MARTIN ROAD                     ROSEVILLE
     331-06   915     803076645    SWANZEY THOMAS                          23 HILLSIDE AVENUE                    MAHWAH
     331-06   915     803078054    GOTTOBED DEBORAH                        596 STEVERS MILLS ROAD                BROADALBIN
     331-06   915     803079094    WILSON STEVEN                           101 RISTER ROAD                       PELION
     331-06   915     803079169    GRANBERRY JAMES                         280 HARMON STREET                     DETROIT
     331-06   915     803079524    ROSNER MARK W                           1000 41ST STREET                      LAGRANGE
     331-06   915     803079888    SORISHO RHONIA                          1755 BRENTWOOD                        TROY
     331-06   915     803082270    WALLACE MARY ANN                        8907 S HERMITAGE                      CHICAGO
     331-06   915     803082353    PEEPLES CHARLES E SR                    237 ROSE LANE                         ESTILL
     331-06   915     803082957    BEATY WILHELMENI B                      5223 CROSS KEYS HIGHWAY               ENOREE
     331-06   915     803082965    THARBS DARWIN                           517 ALLEN STREET                      SOUTH BEND
     331-06   915     803084383    HANKERSON ALCENO                        1619 ALDERMAN HEIGHTS                 DOUGLAS
     331-06   915     803084698    LOY JAMES                               360 MIDWAY                            CAVE SPRINGS
     331-06   915     803085000    ROGERS BETTY                            28 WEST EYMAN                         ROSWELL
     331-06   915     803085042    GREENE SHARON W                         1479 DAISY ROAD                       LORIS
     331-06   915     803085869    MAREADY EARNEST R                       3001 KESLER ROAD                      CARNESVILLE
     331-06   915     803086057    KITCHENS STACY                          209 MCCLURE ROAD                      GILLSVILLE
     331-06   915     803086511    BOWEN RICHARD C                         503 WEST 14TH STREET                  CONVINGTON
     331-06   915     803086651    PITTS BRANDY N                          338 FOXTAIL DRIVE                     MACON
     331-06   915     803087113    JAYE GERALD                             6520 RIDGEWOOD LAKE DR                PARMA
     331-06   915     803087675    FOLMAR JUDITH M                         2256 MILL LANE                        WILLIAMSPORT
     331-06   915     803088780    BORNMAN TINA R                          6479 TITANIA DR                       INDIANAPOLIS
     331-06   915     803088939    JONES JIMMY W                           2203 WEST LEXINGTON STREET            BALTIMORE
     331-06   915     803088970    SOLIMINI JOSEPH J                       1258 LAYTON ROAD                      CLARKS SUMMIT
     331-06   915     803089259    REMPEL BRIAN R                          38 HALL HILL ROAD                     WILLINGTON
     331-06   915     803090968    REINHART FIT KRISTINE                   251 CAMBON AVENUE                     ST. JAMES
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     803056316    LEONARD ROBERT                           PA    18407          40,800.00         40,800.00
     331-06   915     803057074    HOSSAIN MOHAMMED A                       NY    11102         208,800.00        208,800.00
     331-06   915     803057686    GIBSON AMY J                             PA    15137          48,000.00         48,000.00
     331-06   915     803058643    SEAMAN RICHARD S                         MI    48854          72,000.00         71,960.82
     331-06   915     803060854    ROBERTS MITCH                            TN    37645          36,000.00         35,976.66
     331-06   915     803061076    DAVIS ERVIN                              SC    29073          65,000.00         64,939.11
     331-06   915     803061894    FARRIS JAMES L                           SC    29581          84,997.00         84,997.00
     331-06   915     803062157    SMITH HAROLD M                           MA    02790         153,000.00        152,935.37
     331-06   915     803062215    BARLOW THERESA K                         MI    48188         145,350.00        145,317.70
     331-06   915     803062470    WALK THOMAS R                            PA    17864          58,800.00         58,800.00
     331-06   915     803062496    SEILER LINDA                             FL    32725          92,000.00         92,000.00
     331-06   915     803062595    PEREZ RAMON                              NY    11208         180,000.00        179,918.22
     331-06   915     803064641    COLEY NATHANIEL J SR                     FL    32091         104,000.00        103,910.02
     331-06   915     803064781    HENRY MARJORIE                           MI    48237         115,900.00        115,867.75
     331-06   915     803064971    CULLEN JOHN T                            PA    16114          56,000.00         56,000.00
     331-06   915     803065150    HIXON THOMAS R                           ME    04364          60,000.00         59,984.65
     331-06   915     803067032    MCKISSIC BERNICE                         NJ    07201          46,000.00         45,982.21
     331-06   915     803067222    RAMIREZ VIRGINIA                         CO    80631          72,250.00         72,250.00
     331-06   915     803067867    HEDGEBETH MILTON                         NC    27932          71,200.00         71,182.77
     331-06   915     803068675    WASHINGTON KEITH L                       MO    63115          62,100.00         62,100.00
     331-06   915     803068840    FORNEY ALVIN DEAN                        NC    28786          85,850.00         85,821.80
     331-06   915     803069194    DAVIS JOHN H                             MI    49266          97,750.00         97,720.44
     331-06   915     803069673    BRADLEY SHEILA                           SC    29010          47,600.00         47,583.02
     331-06   915     803070044    CAMPO ALBINA FLORES                      NC    27565          50,000.00         49,986.47
     331-06   915     803071455    CURRY HAROLD W                           OH    44838          52,000.00         52,000.00
     331-06   915     803071869    WALSH KENNETH                            GA    31329          80,800.00         80,800.00
     331-06   915     803072412    SKEES MELODY                             IN    46502          41,850.00         41,814.75
     331-06   915     803072933    HEANANEZ LOP OSCAR                       NC    27565          53,125.00         53,107.55
     331-06   915     803073733    KUGIT PETER                              NY    10307         103,350.00        103,350.00
     331-06   915     803073840    STAGE REBECCA J                          OH    43164          48,000.00         47,972.90
     331-06   915     803073931    RANDOLPH RICHARD M                       NC    28761          64,000.00         64,000.00
     331-06   915     803074210    HILL MITCHELL DAVID                      NC    28655          93,500.00         93,500.00
     331-06   915     803074541    LEUTHY KAREN                             PA    19149          40,000.00         39,979.43
     331-06   915     803074582    ROBINSON WANDA                           SC    29150          64,800.00         64,774.94
     331-06   915     803075969    MENSER DENYELLE L                        MI    48066          63,750.00         63,731.86
     331-06   915     803076645    SWANZEY THOMAS                           NJ    07430         187,800.00        187,747.74
     331-06   915     803078054    GOTTOBED DEBORAH                         NY    12025          59,200.00         59,182.10
     331-06   915     803079094    WILSON STEVEN                            SC    29123          75,200.00         75,200.00
     331-06   915     803079169    GRANBERRY JAMES                          MI    48202          37,400.00         37,400.00
     331-06   915     803079524    ROSNER MARK W                            IL    60525         221,000.00        221,000.00
     331-06   915     803079888    SORISHO RHONIA                           MI    48098         145,350.00        145,306.04
     331-06   915     803082270    WALLACE MARY ANN                         IL    60620          82,000.00         82,000.00
     331-06   915     803082353    PEEPLES CHARLES E SR                     SC    29918          70,289.00         70,289.00
     331-06   915     803082957    BEATY WILHELMENI B                       SC    29335          36,400.00         36,400.00
     331-06   915     803082965    THARBS DARWIN                            IN    46616          41,650.00         41,650.00
     331-06   915     803084383    HANKERSON ALCENO                         GA    31533          67,500.00         67,500.00
     331-06   915     803084698    LOY JAMES                                AR    72718          84,600.00         84,600.00
     331-06   915     803085000    ROGERS BETTY                             NM    88201          30,600.00         30,600.00
     331-06   915     803085042    GREENE SHARON W                          SC    29569          26,600.00         26,574.87
     331-06   915     803085869    MAREADY EARNEST R                        GA    30521          63,650.00         63,627.92
     331-06   915     803086057    KITCHENS STACY                           GA    30543          59,200.00         59,182.10
     331-06   915     803086511    BOWEN RICHARD C                          KY    41011          44,400.00         44,367.32
     331-06   915     803086651    PITTS BRANDY N                           GA    31220          80,000.00         80,000.00
     331-06   915     803087113    JAYE GERALD                              OH    44129         100,000.00         99,948.55
     331-06   915     803087675    FOLMAR JUDITH M                          PA    17701          51,805.00         51,805.00
     331-06   915     803088780    BORNMAN TINA R                           IN    46236          97,750.00         97,699.72
     331-06   915     803088939    JONES JIMMY W                            MD    21223          47,600.00         47,585.60
     331-06   915     803088970    SOLIMINI JOSEPH J                        PA    18411          88,908.00         88,877.15
     331-06   915     803089259    REMPEL BRIAN R                           CT    06279         118,400.00        118,369.70
     331-06   915     803090968    REINHART FIT KRISTINE                    NY    11780         159,000.00        159,000.00
</TABLE>

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

<TABLE>
<CAPTION>

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                              City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                  <C>
     331-06   915     803091859    DAVIS DENICE                            53 WEBBER PLACE                      GROSSE POINTE SHORES
     331-06   915     803093525    KNIGHT ROBERT W                         RT 4 BOX 464J                        TALLAHASSEE
     331-06   915     803093756    JETT SAMUEL JR                          1516 MECHANICSVILLE HIGHWA           DARLINGTON
     331-06   915     803094143    BEITZEL MARK A                          5143 ANGEL VALLEY RD SW              STONE CREEK
     331-06   915     803094325    ALEXIS CLARA J                          5030 B ELMHURST ROAD                 WEST PALM BEACH
     331-06   915     803094424    POKOJ JON                               16821 E 8 MILE RD                    EASTPOINTE
     331-06   915     803094440    HOUSTON LAROY                           2519 2521 CORA AVENUE                ST LOUIS
     331-06   915     803095488    HAYES GLADYS M                          419 OAK AVE                          LOCKPORT
     331-06   915     803095546    BROOKS LARETHA FAYE                     963 BOX, HIGHWAY 269                 CHATTAHOOCHEE
     331-06   915     803097237    PARHAM ARLIVIA                          2724 OXFORD DR                       MARKHAM
     331-06   915     803097369    JACOBS DARRON A                         1211 PENN AVENUE                     JEANNETTE
     331-06   915     803097955    TOMAS NASHAWN                           36005 ENGLISH                        STERLING HEIGHTS
     331-06   915     803098292    KAKOS ANGELA                            4727 S. KNOLL                        W. BLOOMFIELD
     331-06   915     803098805    MIELE JOSEPH JR                         536 537 WHITE TAIL LANE              LAKE AIREL
     331-06   915     803100346    KROESEN WILLIAM N                       3826 HIGHLAND RD                     CLEVELAND
     331-06   915     803101138    HATCHETT MAGGIE                         15745 S PAULINA                      HARVEY
     331-06   915     803103985    LUND JAMES N                            296 SECOND CROWN POINT ROA           STRAFFORD
     331-06   915     803104009    CADETTE MARK                            1576 EAST 55TH STREET                BROOKLYN
     331-06   915     803104603    WINCKOWSKI RAYMOND JR                   59 49 56 ROAD                        MASPETH
     331-06   915     803104819    PINEDA CONSUELO GARCIA                  36 TROUTMAN STREET                   BROOKLYN
     331-06   915     803105717    MASSOOD SHIRLEY                         54 STONYRIDGE DRIVE                  LINCOLN PARK
     331-06   915     803106202    SCHULTE ANITA L                         1502 EAST ILLINOIS STREET            EVANSVILLE
     331-06   915     803107440    MACARTHUR STEVEN W                      402 W RUDISILL BLVD                  FORT WAYNE
     331-06   915     803108182    FRIBERG DEBORAH                         180 NEWFOUND STREET                  CANTON
     331-06   915     803108315    WESTFIELD CASEY E                       4845 ALLEN BRIDGE ROAD               FOUNTAIN INN
     331-06   915     803108331    POLK ROSIE MAE                          8541 S PHILLIPS AVE                  CHICAGO
     331-06   915     803108422    HODGES BOBBY LYNN                       1911 ORLEAN DRIVE                    JACKSONVILLE
     331-06   915     803108745    GOLDSTEIN SHEREE                        6 BARNETT ROAD                       MONROE
     331-06   915     803108802    ROWE DIXIE                              610 BOILING SPRING ROAD              LEXINGTON
     331-06   915     803109180    MARCHESE SALVATORE                      111 SEVENTH AVENUE                   BELMAR
     331-06   915     803109479    ROMAN DAVID V                           2012 SLOAN AVENUE                    LATROBE
     331-06   915     803109545    LOVELACE SHERRY LANE                    4588 US HIGHWAY 64                   UNION MILLS
     331-06   915     803109560    JOBES WILLIAM L                         3603 NORTH 525 WEST                  LA PORTE
     331-06   915     803111442    STACCHIOTTI JAMES A                     956 KREHL AVENUE                     GIRARD
     331-06   915     803111558    LAFORTUNE GLADYS                        17622 SW 8 COURT                     PEMBROKE PINES
     331-06   915     803111731    PHILLIPS PAUL D                         1019 SELLS AVE                       ST LOUIS
     331-06   915     803112853    MARTINI RICHARD G                       39 TEELE DRIVE                       CORAM
     331-06   915     803113018    GHANEM JAMAL                            7401 KENDAL                          DEARBORN
     331-06   915     803114701    STIVALA SALVATORE J                     322 NORTH EVANS COURT                SCRANTON
     331-06   915     803115815    SEYMOUR CARROLL                         1108 JEFFERSON AVE                   SAINT MICHAELS
     331-06   915     803116193    SANFORD DOROTHY                         162 LISA CHERYL LANE                 ROXBORO
     331-06   915     803116391    JORDAN LORRENDA M                       6916 MORGAN DR                       LITTLE ROCK
     331-06   915     803116979    WILLIAMS JOHN P                         221 GOVERNOR OGLESBY STREE           ELKHART
     331-06   915     803118249    BARTON JACK V                           908 ROSETOWN CHURCH ROAD             CORBIN
     331-06   915     803118314    STACY KENNETH D                         1252 PROSPECT STREET                 BARBERTON
     331-06   915     803118686    JAMES WANDA M                           2324 N HARDING STREET                INDIANAPOLIS
     331-06   915     803119676    DARBY TERRY                             209 WILD MEADOWS DRIVE               GASTON
     331-06   915     803119759    PATTERSON GWENDOLYN                     15845 FERGUSON                       DETROIT
     331-06   915     803120658    TURNER RUDINE                           1211 NORTH VIEW DRIVE                WEST POINT
     331-06   915     803121367    HARRINGTON WILLIAM                      3661 S TOWERLINE                     BRIDGEPORT
     331-06   915     803121383    FIGUEROA VILMA                          74 FOURTH STREET                     WOODRIDGE
     331-06   915     803123298    COVINGTON KARLA S                       2563 BONNIEBROOK DR                  ST LOUIS
     331-06   915     803123355    COWSER LOUISE                           20420 CHARLESTON                     DETROIT
     331-06   915     803123447    LACROIX DAVID J                         109 ELIZABETH AVE                    EAST CARONDELET
     331-06   915     803123470    JOHNSON CYNTHIA L                       2822 EAST WELLESLEY                  SPOKANE
     331-06   915     803124015    PHILLIPS ELVERNA L                      4529 BLUEBERRY AVENUE                DAYTON
     331-06   915     803124684    BERNATHY BARRY R                        100 LAUREL CIRCLE                    SHOHOLA TOWNSHIP
     331-06   915     803124866    SMOLINSKY MARK J                        239 SPRING MOUNTAIN DRIVE            ZION GROVE
     331-06   915     803125053    WEST BEATRICE                           1031 W WASHBURN PLACE                SAGINAW
     331-06   915     803125145    BODNAR JADWIGA                          64 66 ST. CHARLES STREET             WEST HARTFORD
</TABLE>

<TABLE>
<CAPTION>
                                                                                                Principal        Cut-off Date
                                                                                   Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                 State  Code          Origination         Balance
------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>    <C>           <C>              <C>
     331-06   915     803091859    DAVIS DENICE                             MI    48207         499,999.00        499,810.76
     331-06   915     803093525    KNIGHT ROBERT W                          FL    32304          76,500.00         76,500.00
     331-06   915     803093756    JETT SAMUEL JR                           SC    29540          72,375.00         72,375.00
     331-06   915     803094143    BEITZEL MARK A                           OH    43840          46,800.00         46,800.00
     331-06   915     803094325    ALEXIS CLARA J                           FL    33417          41,600.00         41,591.51
     331-06   915     803094424    POKOJ JON                                MI    48021          69,000.00         68,972.58
     331-06   915     803094440    HOUSTON LAROY                            MO    63113          34,800.00         34,800.00
     331-06   915     803095488    HAYES GLADYS M                           IL    60441          78,950.00         78,950.00
     331-06   915     803095546    BROOKS LARETHA FAYE                      FL    32324          52,500.00         52,500.00
     331-06   915     803097237    PARHAM ARLIVIA                           IL    60426          55,200.00         55,200.00
     331-06   915     803097369    JACOBS DARRON A                          PA    15644          39,600.00         39,600.00
     331-06   915     803097955    TOMAS NASHAWN                            MI    48310         173,700.00        173,642.94
     331-06   915     803098292    KAKOS ANGELA                             MI    48323         315,000.00        314,899.33
     331-06   915     803098805    MIELE JOSEPH JR                          PA    18436         107,000.00        106,959.72
     331-06   915     803100346    KROESEN WILLIAM N                        OH    44111          85,000.00         85,000.00
     331-06   915     803101138    HATCHETT MAGGIE                          IL    60426          73,900.00         73,900.00
     331-06   915     803103985    LUND JAMES N                             NH    03884         163,378.00        163,378.00
     331-06   915     803104009    CADETTE MARK                             NY    11214         299,250.00        299,137.34
     331-06   915     803104603    WINCKOWSKI RAYMOND JR                    NY    11378         164,700.00        164,700.00
     331-06   915     803104819    PINEDA CONSUELO GARCIA                   NY    11206          94,450.00         94,419.82
     331-06   915     803105717    MASSOOD SHIRLEY                          NJ    07035          96,700.00         96,657.22
     331-06   915     803106202    SCHULTE ANITA L                          IN    47711          54,000.00         53,952.02
     331-06   915     803107440    MACARTHUR STEVEN W                       IN    46807          52,800.00         52,800.00
     331-06   915     803108182    FRIBERG DEBORAH                          NC    28716         162,000.00        162,000.00
     331-06   915     803108315    WESTFIELD CASEY E                        SC    29644          73,000.00         72,980.25
     331-06   915     803108331    POLK ROSIE MAE                           IL    60617          70,000.00         70,000.00
     331-06   915     803108422    HODGES BOBBY LYNN                        FL    32210          58,225.00         58,225.00
     331-06   915     803108745    GOLDSTEIN SHEREE                         NY    10950          96,000.00         96,000.00
     331-06   915     803108802    ROWE DIXIE                               SC    29073          84,150.00         84,150.00
     331-06   915     803109180    MARCHESE SALVATORE                       NJ    07719         340,000.00        340,000.00
     331-06   915     803109479    ROMAN DAVID V                            PA    15650          69,000.00         68,930.03
     331-06   915     803109545    LOVELACE SHERRY LANE                     NC    28167          48,000.00         48,000.00
     331-06   915     803109560    JOBES WILLIAM L                          IN    46350         101,250.00        101,150.01
     331-06   915     803111442    STACCHIOTTI JAMES A                      OH    44420         131,500.00        131,500.00
     331-06   915     803111558    LAFORTUNE GLADYS                         FL    33029         124,000.00        124,000.00
     331-06   915     803111731    PHILLIPS PAUL D                          MO    63147          38,400.00         38,379.11
     331-06   915     803112853    MARTINI RICHARD G                        NY    11727         171,890.00        171,890.00
     331-06   915     803113018    GHANEM JAMAL                             MI    48126         224,000.00        223,895.49
     331-06   915     803114701    STIVALA SALVATORE J                      PA    18504          36,125.00         36,125.00
     331-06   915     803115815    SEYMOUR CARROLL                          MD    21663          80,250.00         80,224.35
     331-06   915     803116193    SANFORD DOROTHY                          NC    27573          95,200.00         95,166.97
     331-06   915     803116391    JORDAN LORRENDA M                        AR    72209          54,900.00         54,900.00
     331-06   915     803116979    WILLIAMS JOHN P                          IL    62634         110,500.00        110,500.00
     331-06   915     803118249    BARTON JACK V                            KY    40701          53,600.00         53,600.00
     331-06   915     803118314    STACY KENNETH D                          OH    44203          60,000.00         59,957.02
     331-06   915     803118686    JAMES WANDA M                            IN    46208          43,350.00         43,326.42
     331-06   915     803119676    DARBY TERRY                              SC    29052          49,393.00         49,393.00
     331-06   915     803119759    PATTERSON GWENDOLYN                      MI    48219          76,000.00         76,000.00
     331-06   915     803120658    TURNER RUDINE                            GA    31833          46,400.00         46,400.00
     331-06   915     803121367    HARRINGTON WILLIAM                       MI    48722          57,050.00         57,034.12
     331-06   915     803121383    FIGUEROA VILMA                           NJ    07075         165,000.00        165,000.00
     331-06   915     803123298    COVINGTON KARLA S                        MO    63043          65,000.00         65,000.00
     331-06   915     803123355    COWSER LOUISE                            MI    48203          34,000.00         34,000.00
     331-06   915     803123447    LACROIX DAVID J                          IL    62240          73,800.00         73,800.00
     331-06   915     803123470    JOHNSON CYNTHIA L                        WA    99207          78,400.00         78,400.00
     331-06   915     803124015    PHILLIPS ELVERNA L                       OH    45406          45,200.00         45,200.00
     331-06   915     803124684    BERNATHY BARRY R                         PA    18458         136,850.00        136,850.00
     331-06   915     803124866    SMOLINSKY MARK J                         PA    17985          42,750.00         42,750.00
     331-06   915     803125053    WEST BEATRICE                            MI    48602         119,850.00        119,816.64
     331-06   915     803125145    BODNAR JADWIGA                           CT    06119         100,000.00         99,960.26
</TABLE>

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

<TABLE>
<CAPTION>

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803125616    OOST LIEVENS WILLEM                     2 GREENLEA COURT                      WESTPORT
     331-06   915     803126028    MCELVEEN DANNISHA                       5256 HIGHWAY 41 A SOUTH               CENTENARY
     331-06   915     803126796    WALKER MARIBETH C                       1030 MOUNTAIN DALE DRIVE              MARYSVILLE
     331-06   915     803127364    MILLER ACE JR                           232 GRANITE DRIVE                     LUCAMA
     331-06   915     803128354    PIERCE DONALD                           966 MILL POND ROAD                    BERNE
     331-06   915     803128420    STEEDE STACY L                          1610 RIDGE AVE                        ROCKFORD
     331-06   915     803128602    BARNETT GLENDA D                        7777 KIDWELL DRIVE                    HANOVER
     331-06   915     803129451    WINGO LORETTA Y                         17306 CLAIRFIELD LANE                 UPPER MARLBORO
     331-06   915     803129550    KNIPPRATH PATRICIA L                    155 NORTH SEELY AVENUE                POST FALLS
     331-06   915     803130954    HORNBAKER JAMES W                       725 EAST JACKSON STREET               MUNCIE
     331-06   915     803131002    HOOVER DELLA                            1418 108TH AVENUE EAST                TAMPA
     331-06   915     803131200    ROBERTS RONNIE                          3913 WASHINGTON BLVD                  UNIVERSITY HTS
     331-06   915     803131754    TAPLEY WILLIAM P                        127 CO ROAD 352                       SWEETWATER
     331-06   915     803131812    GAZOO THOMAS J                          729 HAMPTON STREET                    SCRANTON
     331-06   915     803132125    CARLISLE BRETT LAMAR                    2014 SANDY PLAIN CHURCH RO            TABOR CITY
     331-06   915     803134154    WHEELER DERRICK E                       22358 EAST OXFORD DRIVE               AURORA
     331-06   915     803134709    REYES SANCHE CRUZ                       1626 E JUNIPER AVENUE                 PHOENIX
     331-06   915     803134733    MILLER WILLIAM L                        916 WEST LIBERTY STREET               ALLENTOWN
     331-06   915     803135367    WHITESIDE LEE M                         904 E 141ST ST                        CLEVELAND
     331-06   915     803135953    MCWREATH JANET L                        1335 OAKRIDGE STREET                  PITTSBURGH
     331-06   915     803136761    VANHORN VELTA K                         80 HC BOX 47                          LOCK HAVEN
     331-06   915     803136860    GRAY CHARLES R JR                       1400 SOUTH U STREET                   RICHMOND
     331-06   915     803137454    DELONG TODD E                           2437 HOME ORCHARD DRIVE               SPRINGFIELD
     331-06   915     803138106    GRAY CHARLES                            329 SOUTH 11TH STREET                 RICHMOND
     331-06   915     803138965    COOK WILLIAM                            4816 RUSHMORE DRIVE                   CONWAY
     331-06   915     803139351    BROWN ERICA D                           870 SUNNINGDALE                       INKSTER
     331-06   915     803140409    SHEALER BARRY L                         4247 CARLISLE ROAD                    GARDNERS
     331-06   915     803140953    BOWEN MICHAEL                           111 SPRING VALLEY AVENUE              HACKENSACK
     331-06   915     803142025    TURRELL HARRY A                         333 23RD ST                           EAST MOLINE
     331-06   915     803142116    CORBIN EDWARD R                         7108 WOODLAND DRIVE                   SPRINGFIELD
     331-06   915     803142207    GITTENS GARY                            RR 2 BOX 117D                         WAPWALLOPEN
     331-06   915     803142645    KETCHUM JULIE A                         18083 EAST OHIO AVE #201              AURORA
     331-06   915     803142819    SOLOCK MICHAEL A                        33934 WALDMER DRIVE                   EASTLAKE
     331-06   915     803143296    CRAVEN JILL D                           33 YOUTZ AVE                          AKRON
     331-06   915     803143312    BROWN DAWN                              6465 SMALLWOOD ROAD                   RIDGEWAY
     331-06   915     803143387    STONEFIELD EARL STEPHEN                 6909 DEEP SRPING COURT                LOUISVILLE
     331-06   915     803143726    SMITH ANNIE P                           4383 BUCKINGHAM                       DETROIT
     331-06   915     803143767    STEWART CATHERINE                       1916 35TH STREET SOUTH                SAINT PETERSBURG
     331-06   915     803144476    PRICE GAYLE A                           105 MAYFIELD STREET                   WORCESTER
     331-06   915     803144666    TURNBULL VIRGINIA C                     2313 TRAVIS ROAD                      AUGUSTA
     331-06   915     803144955    WILLIAMS JAMES JR                       152 MAPLE STREET                      NORWAY
     331-06   915     803145036    MITCHELL ANTHONY V                      1511 PINE VIEW DR                     JACKSONVILLE
     331-06   915     803145531    STEVENS GARY L                          11214 WALNUT DOWLER RD                LOGAN
     331-06   915     803146232    JARSHAW THOMAS W JR                     1126 SW CRESTON AVE                   DES MOINES
     331-06   915     803146539    POTTS JOHN                              100 NORWOOD STREET                    CULLODEN
     331-06   915     803147107    PALMER RAY                              154 EAST NORTH STREET                 PEWAMO
     331-06   915     803147628    REAGLE BRIAN K                          10 MONROE STREET                      FRANKLIN
     331-06   915     803147800    AUTRY NANCY                             210 COKER COURT                       YORK
     331-06   915     803148121    WILLIAMS EVA                            559 PINE STREET                       BROOKLYN
     331-06   915     803149830    STRADWICK EVA                           205 MARATHON AVENUE                   DAYTON
     331-06   915     803150440    WALKER IRENE                            444 OTTER POND RD                     COTTONWOOD
     331-06   915     803150580    SHANNON WILLIAM A                       2630 PRINGLE ROAD                     GOSHEN
     331-06   915     803151224    MCCORMICK WILLIAM J                     7223 KAREN CT                         FT WAYNE
     331-06   915     803152909    GRANT JOHN A                            8 ABBOTT ROAD                         FREMONT
     331-06   915     803153014    KLINE JOYCE A                           212 ROOSEVELT STREET                  MISHAWAKA
     331-06   915     803153170    BRUCE MARGARET M                        64 TEMPLE STREET                      LOWELL
     331-06   915     803153923    WHITE CHAD                              5291 WEST 1000 NORTH                  ROANN
     331-06   915     803154236    MINGO PETERSON W                        2668 LOSANTVILLE AVE                  GOLF MANOR
     331-06   915     803154277    ABU-HALIMEH SHERRY L                    690 ASPEN AVENUE                      RIFLE
     331-06   915     803154905    BRYANT DOUGLAS                          12825 FERRIS AVE                      CLEVELAND
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     803125616    OOST LIEVENS WILLEM                      CT    06880         550,000.00        550,000.00
     331-06   915     803126028    MCELVEEN DANNISHA                        SC    29519          49,500.00         49,500.00
     331-06   915     803126796    WALKER MARIBETH C                        PA    17053          77,450.00         77,414.81
     331-06   915     803127364    MILLER ACE JR                            NC    27851          76,000.00         76,000.00
     331-06   915     803128354    PIERCE DONALD                            IN    46711         104,000.00        104,000.00
     331-06   915     803128420    STEEDE STACY L                           IL    61103          62,900.00         62,878.77
     331-06   915     803128602    BARNETT GLENDA D                         MD    21076         151,200.00        151,200.00
     331-06   915     803129451    WINGO LORETTA Y                          MD    20774         132,750.00        132,750.00
     331-06   915     803129550    KNIPPRATH PATRICIA L                     ID    83854         121,600.00        121,600.00
     331-06   915     803130954    HORNBAKER JAMES W                        IN    47302          55,000.00         55,000.00
     331-06   915     803131002    HOOVER DELLA                             FL    33612          64,000.00         63,986.56
     331-06   915     803131200    ROBERTS RONNIE                           OH    44118         104,000.00        103,946.49
     331-06   915     803131754    TAPLEY WILLIAM P                         TN    37874          56,800.00         56,788.07
     331-06   915     803131812    GAZOO THOMAS J                           PA    18504          46,000.00         45,982.68
     331-06   915     803132125    CARLISLE BRETT LAMAR                     NC    28463          53,250.00         53,250.00
     331-06   915     803134154    WHEELER DERRICK E                        CO    80015         166,950.00        166,888.82
     331-06   915     803134709    REYES SANCHE CRUZ                        AZ    85022          71,400.00         71,334.86
     331-06   915     803134733    MILLER WILLIAM L                         PA    18102          43,350.00         43,350.00
     331-06   915     803135367    WHITESIDE LEE M                          OH    44110          68,800.00         68,760.42
     331-06   915     803135953    MCWREATH JANET L                         PA    15226          52,000.00         52,000.00
     331-06   915     803136761    VANHORN VELTA K                          PA    17745          67,900.00         67,884.91
     331-06   915     803136860    GRAY CHARLES R JR                        IN    47374          72,000.00         72,000.00
     331-06   915     803137454    DELONG TODD E                            OH    45503         126,650.00        126,650.00
     331-06   915     803138106    GRAY CHARLES                             IN    47374          47,200.00         47,200.00
     331-06   915     803138965    COOK WILLIAM                             SC    29526          78,375.00         78,375.00
     331-06   915     803139351    BROWN ERICA D                            MI    48101          82,800.00         82,774.96
     331-06   915     803140409    SHEALER BARRY L                          PA    17324          65,700.00         65,677.20
     331-06   915     803140953    BOWEN MICHAEL                            NJ    07601         246,500.00        246,500.00
     331-06   915     803142025    TURRELL HARRY A                          IL    61244          40,900.00         40,900.00
     331-06   915     803142116    CORBIN EDWARD R                          VA    22151         279,000.00        279,000.00
     331-06   915     803142207    GITTENS GARY                             PA    18660         115,000.00        114,867.18
     331-06   915     803142645    KETCHUM JULIE A                          CO    80017          75,200.00         75,139.98
     331-06   915     803142819    SOLOCK MICHAEL A                         OH    44095         104,000.00        104,000.00
     331-06   915     803143296    CRAVEN JILL D                            OH    44301          44,200.00         44,200.00
     331-06   915     803143312    BROWN DAWN                               SC    29130          68,000.00         68,000.00
     331-06   915     803143387    STONEFIELD EARL STEPHEN                  KY    40228         115,000.00        114,968.87
     331-06   915     803143726    SMITH ANNIE P                            MI    48234          56,000.00         56,000.00
     331-06   915     803143767    STEWART CATHERINE                        FL    33711          43,200.00         43,191.67
     331-06   915     803144476    PRICE GAYLE A                            MA    01610         110,075.00        110,075.00
     331-06   915     803144666    TURNBULL VIRGINIA C                      GA    30906          70,975.00         70,975.00
     331-06   915     803144955    WILLIAMS JAMES JR                        SC    29113          61,552.00         61,552.00
     331-06   915     803145036    MITCHELL ANTHONY V                       AR    72076          78,300.00         78,300.00
     331-06   915     803145531    STEVENS GARY L                           OH    43136         124,200.00        124,106.07
     331-06   915     803146232    JARSHAW THOMAS W JR                      IA    50315          42,200.00         42,191.13
     331-06   915     803146539    POTTS JOHN                               GA    31016          58,650.00         58,650.00
     331-06   915     803147107    PALMER RAY                               MI    48873          72,400.00         72,383.44
     331-06   915     803147628    REAGLE BRIAN K                           PA    16323          93,900.00         93,900.00
     331-06   915     803147800    AUTRY NANCY                              SC    29745          68,000.00         67,983.55
     331-06   915     803148121    WILLIAMS EVA                             NY    11208         184,500.00        184,500.00
     331-06   915     803149830    STRADWICK EVA                            OH    45405          54,400.00         54,400.00
     331-06   915     803150440    WALKER IRENE                             AL    36320          44,000.00         44,000.00
     331-06   915     803150580    SHANNON WILLIAM A                        OH    45122          76,500.00         76,500.00
     331-06   915     803151224    MCCORMICK WILLIAM J                      IN    46835          64,000.00         64,000.00
     331-06   915     803152909    GRANT JOHN A                             NH    03044         131,750.00        131,717.22
     331-06   915     803153014    KLINE JOYCE A                            IN    46544          48,860.00         48,860.00
     331-06   915     803153170    BRUCE MARGARET M                         MA    01851          68,000.00         67,971.48
     331-06   915     803153923    WHITE CHAD                               IN    46974         136,800.00        136,800.00
     331-06   915     803154236    MINGO PETERSON W                         OH    45237         104,000.00        103,964.89
     331-06   915     803154277    ABU-HALIMEH SHERRY L                     CO    81650         144,000.00        144,000.00
     331-06   915     803154905    BRYANT DOUGLAS                           OH    44105          66,400.00         66,400.00
</TABLE>

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

<TABLE>
<CAPTION>

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803155308    TAYLOR SANDRA D                         14 BOSTWICK PLACE                     NEW MILFORD
     331-06   915     803156777    SILVER ROY                              4 HARGROVE STREET                     WISE
     331-06   915     803157270    HOLLON RAY MORTON                       5375 KENTUCKY HIGHWAY 191             CAMPTON
     331-06   915     803157544    STUHR GARY LEE                          3805 PECAN STREET                     PORTSMOUTH
     331-06   915     803158633    ARCE ANTONIO                            401 NW 97 STREET                      MIAMI
     331-06   915     803158849    HELMS JOHN F JR                         9289 SARALISSA LANE                   MIDDLESEX
     331-06   915     803158906    FURER REUVEN                            7910 BYRON AVENUE                     MIAMI BEACH
     331-06   915     803159045    COLUMBIE ACENETH                        320 THROOP AVENUE                     BROOKLYN
     331-06   915     803159169    YARBROUGH BRENDA A                      315 ROCK AVENUE                       PISCATAWAY
     331-06   915     803159243    BELL LARRY C                            1970 NORTH 500 EAST                   NORTH OGDEN
     331-06   915     803159342    DAVIS ROBERT                            407 MURRAY STREET                     GOLDSBORO
     331-06   915     803159466    FAIR JAMES L                            935 NORTH JEFFERSON ST                DELPHOS
     331-06   915     803161561    KORNEGAY MILDRED                        211 MORNING DRIVE                     MOUNT OLIVE
     331-06   915     803162353    LINDSAY THOMAS J                        1676 GENEVA CIRCLE                    LONGMONT
     331-06   915     803163658    COOPER JIMMY R                          2309 DARDEN DRIVE                     FLORENCE
     331-06   915     803164110    NORWOOD GEORGE W                        905 LONGFELLOW                        DETROIT
     331-06   915     803164433    TISON RONALD A                          ROUTE 1 BOX 178                       ROCKFORD
     331-06   915     803165117    JONES ROBERT                            4876 OLD NORCROSS ROAD                DULUTH
     331-06   915     803165299    BLACK PATRICK                           2619 BAINBRIDGE STREET                PHILADELPHIA
     331-06   915     803165497    LATIMER ROXANNE DENNIS                  22 LOT CONCORD CIR                    SUMTER
     331-06   915     803166008    VARNDELL-GRI KRIS A                     8680 MARSH                            ALGONAC
     331-06   915     803166339    ACOSTA BRYANT P                         1521 MASTERS DRIVE                    ST AUGUSTINE
     331-06   915     803166677    KRONER DOUGLAS E                        3610 MACTAVISH AVENUE                 BALTIMORE
     331-06   915     803166958    HARASANSKY CHARLES                      2014 MONAD ROAD                       BILLINGS
     331-06   915     803167063    WITTENAUER GARY F                       728 JOHNSON PLANK RD                  BAZETTA TWP
     331-06   915     803167659    COLEMAN SEQUOIA                         3023 25 MINNESOTA AVE                 ST LOUIS
     331-06   915     803168004    RIGMAIDEN SARAH J                       5383 N KINGSHIGHWAY BLVD              ST LOUIS
     331-06   915     803168293    SIMON HOWARD J JR                       41 AVIGNON DRIVE                      NEWARK
     331-06   915     803168756    SMITH RUSSEL W                          409 VERMILION DRIVE                   YORK
     331-06   915     803170083    MCCLINTON RAYLONDA M                    19956 STAHELIN                        DETROIT
     331-06   915     803171115    DAVIS DANA L                            1536 NORTH GALE STREET                INDIANAPOLIS
     331-06   915     803171339    ALMAYDA VALERIANA                       4530 BRONX BLVD                       BRONX
     331-06   915     803171594    HOLLOWAY LAWRENCE E                     8421 GEORGIANA LANE                   INDIANAPOLIS
     331-06   915     803172055    GAJECKY IRENE D                         7921 S BEACON DR                      PALOS HEIGHTS
     331-06   915     803172592    INGERSOLL PATRICIA FAGEN                1511 YORK ST                          DES MOINES
     331-06   915     803172691    PATIN MICHAEL                           511 DAY ROAD                          WENATCHEE
     331-06   915     803173830    REEVES ELIZABETH ANNE                   24889 LUCIE BEALL LANE                CHAPTICO
     331-06   915     803174630    GOFF CURTIS                             5731 WILLOWS AVENUE                   PHILADELPHIA
     331-06   915     803175140    KNIGHT ROBERT A                         17403 WEST 53RD DRIVE                 GOLDEN
     331-06   915     803175512    GORDON LEROY                            200 MARSHALL                          LITCHFIELD
     331-06   915     803175603    VARGAS DEBORAH                          18072 DRESDEN                         DETROIT
     331-06   915     803175660    HILSON MICHAEL A                        1516 ALTGELD STREET                   SOUTH BEND
     331-06   915     803176338    HOLLAND AL W                            4443 LEWISTON STREET                  ROANOKE
     331-06   915     803176700    VOIGTS DIANNE M                         341 KEYES FERRY ACRES BOX             HARPERS FERRY
     331-06   915     803177278    LEPRI DONNA                             585 ROOSEVELT DRIVE                   OXFORD
     331-06   915     803177724    HARRIS FELTON                           20411 WEXFORD                         DETROIT
     331-06   915     803177757    WILLIAMS CARMELETTA                     159 GLORIA TRAIL ROAD                 COLUMBIA
     331-06   915     803177815    BEAM MELANIE                            30 ROYAL COURT                        DAHLONEGA
     331-06   915     803178946    YOCHUM ESTHER M                         2622 E BRADBURY AVENUE                INDIANAPOLIS
     331-06   915     803179407    VELLA ANTHONY                           191 ST JOHNS AVE                      YONKERS
     331-06   915     803179449    OAKES PAULA FLORENE                     760 CANAL                             CHUBBUCK
     331-06   915     803180645    EVETT ALTON BRAZEL                      108 WARE STREET                       SENECA
     331-06   915     803181783    BEHAN COLLEEN                           1161 S BROAD ST                       WALLINGFORD
     331-06   915     803182088    SWARBRICK ALAN R                        20 DORCHESTER STREET                  LAWERNCE
     331-06   915     803182187    THOMPSON ROBERT V                       701 BIMINI LANE                       PUNTA GORDA
     331-06   915     803182625    MOORE NATHANIEL P                       25165 GRAND CONCOURSE                 SOUTHFIELD
     331-06   915     803182732    FARMER RAYMOND H                        163 WASHINGTON DRIVE                  MASTIC BEACH
     331-06   915     803183185    ROOK PAMELA A                           4023 MEADS CREEK ROAD                 PAINTED POST
     331-06   915     803183771    STAFFORD SAMUEL                         45 FRANK STREET                       NEW HAVEN
     331-06   915     803183987    EDWARDS ROBERT E                        4044 4044 1/2 CORNELIUS AV            INDIANAPOLIS
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     803155308    TAYLOR SANDRA D                         CT    06776          36,375.00         36,375.00
     331-06   915     803156777    SILVER ROY                              NC    27594          68,000.00         68,000.00
     331-06   915     803157270    HOLLON RAY MORTON                       KY    41301          34,850.00         34,850.00
     331-06   915     803157544    STUHR GARY LEE                          VA    23703          77,600.00         77,585.87
     331-06   915     803158633    ARCE ANTONIO                            FL    33150          68,000.00         68,000.00
     331-06   915     803158849    HELMS JOHN F JR                         NC    27557          96,000.00         96,000.00
     331-06   915     803158906    FURER REUVEN                            FL    33141         100,000.00         99,911.15
     331-06   915     803159045    COLUMBIE ACENETH                        NY    11206         152,750.00        152,750.00
     331-06   915     803159169    YARBROUGH BRENDA A                      NJ    08854          59,800.00         59,787.44
     331-06   915     803159243    BELL LARRY C                            UT    84414          68,600.00         68,568.83
     331-06   915     803159342    DAVIS ROBERT                            NC    27530          70,975.00         70,975.00
     331-06   915     803159466    FAIR JAMES L                            OH    45833          99,450.00         99,398.83
     331-06   915     803161561    KORNEGAY MILDRED                        NC    28365          72,750.00         72,731.38
     331-06   915     803162353    LINDSAY THOMAS J                        CO    80503         156,000.00        156,000.00
     331-06   915     803163658    COOPER JIMMY R                          SC    29501          85,500.00         85,500.00
     331-06   915     803164110    NORWOOD GEORGE W                        MI    48202          68,900.00         68,900.00
     331-06   915     803164433    TISON RONALD A                          AL    35136          46,400.00         46,380.54
     331-06   915     803165117    JONES ROBERT                            GA    30096          88,800.00         88,784.74
     331-06   915     803165299    BLACK PATRICK                           PA    19146          77,000.00         77,000.00
     331-06   915     803165497    LATIMER ROXANNE DENNIS                  SC    29153          74,250.00         74,232.04
     331-06   915     803166008    VARNDELL-GRI KRIS A                     MI    48001          60,000.00         60,000.00
     331-06   915     803166339    ACOSTA BRYANT P                         FL    32095          48,000.00         48,000.00
     331-06   915     803166677    KRONER DOUGLAS E                        MD    21229          77,762.00         77,762.00
     331-06   915     803166958    HARASANSKY CHARLES                      MT    59102          80,800.00         80,800.00
     331-06   915     803167063    WITTENAUER GARY F                       OH    44481          52,325.00         52,325.00
     331-06   915     803167659    COLEMAN SEQUOIA                         MO    63118          64,500.00         64,500.00
     331-06   915     803168004    RIGMAIDEN SARAH J                       MO    63115          49,300.00         49,276.02
     331-06   915     803168293    SIMON HOWARD J JR                       DE    19702         155,700.00        155,644.48
     331-06   915     803168756    SMITH RUSSEL W                          SC    29745         107,950.00        107,929.19
     331-06   915     803170083    MCCLINTON RAYLONDA M                    MI    48219          51,200.00         51,200.00
     331-06   915     803171115    DAVIS DANA L                            IN    46201          65,450.00         65,450.00
     331-06   915     803171339    ALMAYDA VALERIANA                       NY    10470         238,000.00        237,931.90
     331-06   915     803171594    HOLLOWAY LAWRENCE E                     IN    46226          56,100.00         56,100.00
     331-06   915     803172055    GAJECKY IRENE D                         IL    60463         178,500.00        178,447.49
     331-06   915     803172592    INGERSOLL PATRICIA FAGEN                IA    50316          39,000.00         39,000.00
     331-06   915     803172691    PATIN MICHAEL                           WA    98801         269,100.00        268,998.69
     331-06   915     803173830    REEVES ELIZABETH ANNE                   MD    20621         331,100.00        331,100.00
     331-06   915     803174630    GOFF CURTIS                             PA    19143          38,000.00         38,000.00
     331-06   915     803175140    KNIGHT ROBERT A                         CO    80403         499,999.00        499,999.00
     331-06   915     803175512    GORDON LEROY                            MI    49252          60,000.00         60,000.00
     331-06   915     803175603    VARGAS DEBORAH                          MI    48205          51,500.00         51,500.00
     331-06   915     803175660    HILSON MICHAEL A                        IN    46614          66,300.00         66,300.00
     331-06   915     803176338    HOLLAND AL W                            VA    24017         159,500.00        159,417.93
     331-06   915     803176700    VOIGTS DIANNE M                         WV    25425         121,600.00        121,545.64
     331-06   915     803177278    LEPRI DONNA                             CT    06478          60,000.00         59,983.76
     331-06   915     803177724    HARRIS FELTON                           MI    48234          55,200.00         55,200.00
     331-06   915     803177757    WILLIAMS CARMELETTA                     SC    29203          76,491.00         76,491.00
     331-06   915     803177815    BEAM MELANIE                            GA    30533          45,000.00         45,000.00
     331-06   915     803178946    YOCHUM ESTHER M                         IN    46203          60,800.00         60,800.00
     331-06   915     803179407    VELLA ANTHONY                           NY    10704         118,800.00        118,771.26
     331-06   915     803179449    OAKES PAULA FLORENE                     ID    83202          79,200.00         79,200.00
     331-06   915     803180645    EVETT ALTON BRAZEL                      SC    29678          36,000.00         36,000.00
     331-06   915     803181783    BEHAN COLLEEN                           CT    06492         127,500.00        127,500.00
     331-06   915     803182088    SWARBRICK ALAN R                        MA    01843         126,000.00        126,000.00
     331-06   915     803182187    THOMPSON ROBERT V                       FL    33950         292,500.00        292,409.06
     331-06   915     803182625    MOORE NATHANIEL P                       MI    48075         161,100.00        161,100.00
     331-06   915     803182732    FARMER RAYMOND H                        NY    11951          59,600.00         59,600.00
     331-06   915     803183185    ROOK PAMELA A                           NY    14870         124,000.00        124,000.00
     331-06   915     803183771    STAFFORD SAMUEL                         CT    06519          40,950.00         40,940.90
     331-06   915     803183987    EDWARDS ROBERT E                        IN    46208          76,500.00         76,443.69
</TABLE>

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

<TABLE>
<CAPTION>

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803184035    HUCHKO TERRY M                          887 ROUTE 980 ROAD                    MCDONALD
     331-06   915     803184191    COOLEY DON                              9119 THRUSHWOOD COURT                 INDIANAPOLIS
     331-06   915     803184449    TRUJILLO ANTHONY A                      823 WEST ROUTT AVENUE                 PUEBLO
     331-06   915     803184712    SWEAT ANN R                             529 PINE THICKET RD                   DOUGLAS
     331-06   915     803185040    JENSEN DANE K                           615 E HIGH ST                         DAVENPORT
     331-06   915     803186089    MAYS JAMES H                            15225 UTOPIA AVE                      CLEVELAND
     331-06   915     803186220    ROSS RONALD J                           1510 WOODLAND AVENUE                  PITTSBURGH
     331-06   915     803186816    BOENIG CARL E SR                        5423 16TH AVENUE SOUTH                TAMPA
     331-06   915     803186931    HUGHES ROBERT E                         1200 GREENHILL AVENUE                 WILMINGTON
     331-06   915     803187426    EMMEL FRANK T                           2730 MERWYN AVENUE                    PITTSBURGH
     331-06   915     803188267    MILLER MARK L                           5846 WHITEFORD RD                     SYLVANIA
     331-06   915     803188440    HEATHERLY JAMES R                       1125 BLOUNT ROAD                      BELTON
     331-06   915     803188549    SARKIS TONY S                           10 HOFMANN AVENUE                     LAWRENCE
     331-06   915     803189265    CHAMBERS GEORGIANNA                     RR 2 BOX 181B                         WAYNESBURG
     331-06   915     803189299    GOODRICH FRED G                         225 BEAR SWAMP ROAD                   SHICKSHINNY
     331-06   915     803189711    SYLVESTER EVA LUMPKIN                   3409 EAST 32ND AVENUE                 TAMPA
     331-06   915     803190040    DERRYBERRY LARRY R                      207 BITTERWOOD DR.                    BALLWIN
     331-06   915     803190495    THAUSE LIORA                            2908 AVENUE X                         BROOKLYN
     331-06   915     803190941    HOBBS ALBERT G                          15349 SABILLASVILLE ROAD              SABILLASVILLE
     331-06   915     803191295    BISHOP EDWARD                           1030 SHORELAND DRIVE                  GLEN BURNIE
     331-06   915     803191543    JONES SHARON                            268 PALMETTO STREET                   BROOKLYN
     331-06   915     803192129    MUSCELLI ANTHONY F II                   31 MINQUIL DRIVE                      NEWARK
     331-06   915     803192251    LACY CLARINA LYNNE                      218 SOUTH 23RD ST                     NEW CASTLE
     331-06   915     803192301    ULITCHNEY SHELLY ANN                    305 PARK AVENUE                       WILKES BARRE
     331-06   915     803193010    MONICA JOHN M                           11 MCCANLESS STREET                   CARTERSVILLE
     331-06   915     803193770    MCDUFF DAVID                            89 CHESTNUT HILL ROAD                 ROCHESTER
     331-06   915     803193986    MCKENZIE SYDNEY A                       726 NORTH FIFTH STREET                ALLENTOWN
     331-06   915     803194158    FORD CONNIE                             5008 WEBSTER STREET                   FORT WAYNE
     331-06   915     803194653    ADKINS BILLY RONALD                     1203 PRAIRIE AVENUE                   GOSHEN
     331-06   915     803196757    DANO ZAHIR M                            1746 BEAUPRE                          MADISON HEIGHTS
     331-06   915     803196849    ENRIQUEZ JUAN CARLOS                    4800 SAN AMARO DRIVE                  CORAL GABLES
     331-06   915     803197060    HARRISON REGINA                         806 REID TERRACE                      FORT WASHINGTON
     331-06   915     803197284    POLING CONNIE                           584 LIBERTY HILL RD                   STONY POINT
     331-06   915     803197862    BURNS EVELYN M                          2815 WALNUT                           PORT HORON
     331-06   915     803198035    TYSON KAREN                             2022 18TH ST NE                       CANTON
     331-06   915     803198357    TILLMAN KIM                             336 HOWELL ROAD                       ST PAULS
     331-06   915     803198399    OLIVO JOSEPH                            500 MEMORIAL DR                       BLOOMING PRAIRIE
     331-06   915     803198415    FLINGOS EDWARD                          3461 MAPLE TERRACE                    PORT CHARLOTTE
     331-06   915     803198456    CURRY MARVIN T                          5081 WILSON VIEW DRIVE                ARCHDALE
     331-06   915     803198761    MACIAS LOLITA D                         677 VRAIN STREET 11                   DENVER
     331-06   915     803199363    MILLER LOWELL F                         817 JACKSON AVENUE                    NORTH AUGUSTA
     331-06   915     803199827    DAY JOHN S                              11765 FOX ROAD                        GREENS FORK
     331-06   915     803199959    DIAZ GREGORIO J                         35 20 LEVERICH STREET APT             JACKSON HEIGHTS
     331-06   915     803200203    SCHUBACK AMANDA DAWN                    1263 MINE STREET                      OLD FORGE
     331-06   915     803200815    JAVIER CRISTOBAL                        327 333 WILLIAM STREET                BRIDGEPORT
     331-06   915     803201565    BLOSE MARIA                             1548 POND BRANCH ROAD                 GILBERT
     331-06   915     803201649    HAAS FRED V                             2230 22ND ST NE                       CANTON
     331-06   915     803202019    MILLER DONALD                           1053 JACKSON STREET                   EASTON
     331-06   915     803202035    RIVERA JUAN                             4920 45TH AVENUE NORTH                SAINT PETERSBURG
     331-06   915     803202431    MENDEZ ABELARDO                         1017 PINE ST                          WAUKEGAN
     331-06   915     803202472    THAUSE LIORA                            2823 AVENUE X                         BROOKLYN
     331-06   915     803202787    CARTER HERMAN N                         16622 MARYBALL ROAD                   KILMARNOCK
     331-06   915     803203140    JENSEN SCOTT T                          609 FIFTH AVENUE                      WILLIAMSPORT
     331-06   915     803203348    HOLMES PHYLLIS ANN                      18 WREN COURT                         MARTINSVILLE
     331-06   915     803204056    DAVIS GEORGE JR                         182 DAVIS CREEK ROAD                  CANDLER
     331-06   915     803204395    CUMBO BRANT L                           13070 NORTHEAST 76TH PLACE            BRONSON
     331-06   915     803204718    MACKIN JAMES M                          540 SOUTHEAST 35TH STREET             CAPE CORAL
     331-06   915     803204783    LEE THOMAS                              5527 GAME FARM RD                     SALEM TOWNSHIP
     331-06   915     803205467    WALLER EDWARD                           202 NORTH WEST 92 STREET              MIAMI SHORES
     331-06   915     803207489    WEST CACELIA                            3516 HILLCREST AVE                    DAYTON
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     803184035    HUCHKO TERRY M                           PA    15057          66,000.00         65,983.11
     331-06   915     803184191    COOLEY DON                               IN    46250         116,000.00        115,925.50
     331-06   915     803184449    TRUJILLO ANTHONY A                       CO    81004          66,300.00         66,300.00
     331-06   915     803184712    SWEAT ANN R                              GA    31533          53,550.00         53,550.00
     331-06   915     803185040    JENSEN DANE K                            IA    52803          50,000.00         50,000.00
     331-06   915     803186089    MAYS JAMES H                             OH    44110          63,750.00         63,750.00
     331-06   915     803186220    ROSS RONALD J                            PA    15212          49,500.00         49,500.00
     331-06   915     803186816    BOENIG CARL E SR                         FL    33619          36,954.00         36,954.00
     331-06   915     803186931    HUGHES ROBERT E                          DE    19809         136,000.00        136,000.00
     331-06   915     803187426    EMMEL FRANK T                            PA    15204          45,000.00         45,000.00
     331-06   915     803188267    MILLER MARK L                            OH    43560         108,800.00        108,735.68
     331-06   915     803188440    HEATHERLY JAMES R                        SC    29627          55,500.00         55,500.00
     331-06   915     803188549    SARKIS TONY S                            MA    01841          80,000.00         79,968.21
     331-06   915     803189265    CHAMBERS GEORGIANNA                      PA    15370          56,250.00         56,250.00
     331-06   915     803189299    GOODRICH FRED G                          PA    18655          50,000.00         49,966.67
     331-06   915     803189711    SYLVESTER EVA LUMPKIN                    FL    33610          53,600.00         53,600.00
     331-06   915     803190040    DERRYBERRY LARRY R                       MO    63021          68,500.00         68,500.00
     331-06   915     803190495    THAUSE LIORA                             NY    11235         280,000.00        280,000.00
     331-06   915     803190941    HOBBS ALBERT G                           MD    21780          70,400.00         70,400.00
     331-06   915     803191295    BISHOP EDWARD                            MD    21060         110,250.00        110,229.35
     331-06   915     803191543    JONES SHARON                             NY    11251         171,000.00        171,000.00
     331-06   915     803192129    MUSCELLI ANTHONY F II                    DE    19711         119,850.00        119,850.00
     331-06   915     803192251    LACY CLARINA LYNNE                       IN    47362          64,000.00         64,000.00
     331-06   915     803192301    ULITCHNEY SHELLY ANN                     PA    18702          54,000.00         54,000.00
     331-06   915     803193010    MONICA JOHN M                            GA    30120          55,500.00         55,480.74
     331-06   915     803193770    MCDUFF DAVID                             NH    03867          98,900.00         98,870.09
     331-06   915     803193986    MCKENZIE SYDNEY A                        PA    18102          33,600.00         33,600.00
     331-06   915     803194158    FORD CONNIE                              IN    46807          62,050.00         62,050.00
     331-06   915     803194653    ADKINS BILLY RONALD                      IN    46526          46,800.00         46,800.00
     331-06   915     803196757    DANO ZAHIR M                             MI    48071         134,300.00        134,300.00
     331-06   915     803196849    ENRIQUEZ JUAN CARLOS                     FL    33146         387,000.00        386,846.21
     331-06   915     803197060    HARRISON REGINA                          MD    20744         243,000.00        243,000.00
     331-06   915     803197284    POLING CONNIE                            NC    28678          75,650.00         75,650.00
     331-06   915     803197862    BURNS EVELYN M                           MI    48060          61,500.00         61,500.00
     331-06   915     803198035    TYSON KAREN                              OH    44705          48,800.00         48,781.09
     331-06   915     803198357    TILLMAN KIM                              NC    28384          56,000.00         56,000.00
     331-06   915     803198399    OLIVO JOSEPH                             MN    55917          73,200.00         73,200.00
     331-06   915     803198415    FLINGOS EDWARD                           FL    33952          55,505.00         55,491.57
     331-06   915     803198456    CURRY MARVIN T                           NC    27263          54,450.00         54,089.40
     331-06   915     803198761    MACIAS LOLITA D                          CO    80204          71,400.00         71,400.00
     331-06   915     803199363    MILLER LOWELL F                          SC    29841          86,450.00         86,450.00
     331-06   915     803199827    DAY JOHN S                               IN    47345         169,200.00        169,132.76
     331-06   915     803199959    DIAZ GREGORIO J                          NY    11372          76,000.00         76,000.00
     331-06   915     803200203    SCHUBACK AMANDA DAWN                     PA    18518          70,000.00         70,000.00
     331-06   915     803200815    JAVIER CRISTOBAL                         CT    06608          58,500.00         58,500.00
     331-06   915     803201565    BLOSE MARIA                              SC    29054          26,149.00         26,149.00
     331-06   915     803201649    HAAS FRED V                              OH    44705          52,000.00         51,970.09
     331-06   915     803202019    MILLER DONALD                            PA    18042          40,375.00         40,356.65
     331-06   915     803202035    RIVERA JUAN                              FL    33709          34,100.00         34,100.00
     331-06   915     803202431    MENDEZ ABELARDO                          IL    60085          68,700.00         68,700.00
     331-06   915     803202472    THAUSE LIORA                             NY    11235         225,000.00        225,000.00
     331-06   915     803202787    CARTER HERMAN N                          VA    22482          35,750.00         35,750.00
     331-06   915     803203140    JENSEN SCOTT T                           PA    17701          42,415.00         42,415.00
     331-06   915     803203348    HOLMES PHYLLIS ANN                       VA    24112          46,500.00         46,500.00
     331-06   915     803204056    DAVIS GEORGE JR                          NC    28715          91,500.00         91,500.00
     331-06   915     803204395    CUMBO BRANT L                            FL    32621          36,550.00         36,524.71
     331-06   915     803204718    MACKIN JAMES M                           FL    33904          80,100.00         80,100.00
     331-06   915     803204783    LEE THOMAS                               OH    43078         119,000.00        118,929.64
     331-06   915     803205467    WALLER EDWARD                            FL    33150          72,250.00         72,250.00
     331-06   915     803207489    WEST CACELIA                             OH    45406          55,165.00         55,165.00
</TABLE>

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

<TABLE>
<CAPTION>

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

<PAGE>

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

Pool ID       Inv      Account        Name                                    Address                               City
------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                     <C>                                   <C>
     331-06   915     803208016    HOLDCRAFT ADRIAN L                      1645 W CR 800 S                       ROMNEY
     331-06   915     803208495    ELLISON LESLIE W                        1507 EAST JEFFERSON STREET            KOKOMO
     331-06   915     803208800    HILL LUDELL                             466 PORTER AVE                        CAMPBELL
     331-06   915     803208966    CLEVER CYNTHIA                          1222 VICTORIA AVENUE                  NEW KENSINGTON
     331-06   915     803209212    REESE ROLAND E                          98 100 WEST PETTEBONE STR             FORTY FORT
     331-06   915     803210103    FAUST FRED III                          2030 KUEHN ROAD                       STERLING HTS
     331-06   915     803211002    GRAY GLORIA                             2251 NORTH WEST 41 AVENUE             FORT LAUDERDALE
     331-06   915     803211226    THIBODEAUX PAUL                         45349 GEORGE DRIVE                    HAMMOND
     331-06   915     803211838    DITTLINGER BILL D                       2662 EAST US 36                       MARKLEVILLE
     331-06   915     803212935    SMITH TERRY                             155 DORETHA LANE                      HOPKINS
     331-06   915     803214519    WEBB LINDA D                            202 HIGH STREET                       CHASE CITY
     331-06   915     803215110    HARVEY RICHARD A                        5115 DILLON STREET                    DENVER
     331-06   915     803215219    SIMS DAVID                              11014 MATTHEWS                        CLINTON
     331-06   915     803216217    WILLIAMS MIRANDA D                      1630 JORDAN LANE                      FAYETTEVILLE
     331-06   915     803216316    MCCAFFERTY JOHN F                       19400 SOUTHEAST 264TH ST              COVINGTON
     331-06   915     803216480    DEDEN STEVEN ALLEN                      20304 NORTH TURKEY CREEK R            MORRISON
     331-06   915     803216605    WARE RAY M                              18930 PREST                           DETROIT
     331-06   915     803216795    CRANE RAYMOND C                         364 FAIRHILL DRIVE                    CHURCHVILLE
     331-06   915     803218700    BRINKLEY MICHAEL                        1528 KOEBEL RD                        COLUMBUS
     331-06   915     803218817    JESTER PAMELA                           1522 JACKSON ST                       BELOIT
     331-06   915     803220268    MCGLEW WARREN                           29 BRADSTREET AVENUE                  HAVERHILL
     331-06   915     803220664    WOODS ALEXANDER J                       3074 BROADPOINT DRIVE                 PUNTA GORDA
     331-06   915     803220706    DEMPSEY PATRICIA S                      5215 KILARNEY  COURT                  NEW PORT RICHEY
     331-06   915     803221167    ROSALES ANA                             1204 SPRING PLACE                     SILER CITY
     331-06   915     803221274    CALHOUN JAMES                           1931 WEST WILCOX STREET               INDIANAPOLIS
     331-06   915     803223247    BAEZ ROGELIO                            269 271 VIEW STREET                   NEW HAVEN
     331-06   915     803223478    HEADLEY HEATHER                         1 ROUTE BOX 195 EAST CR 50            NEW ROSS
     331-06   915     803223791    LEONARD VICTORIA                        621 GLADYS                            MICHIGAN CITY
     331-06   915     803225275    JONES EDDIE M                           19320 ROWE                            DETROIT
     331-06   915     803226018    FARNWORTH MARTIN D                      7354 EAST DIAMOND AVENUE              MESA
     331-06   915     803226661    AOUN HODA HANNA                         552 WHISPERING WIND BEND              LEHIGH ACRES
     331-06   915     803226745    GROOTHUIS CHERYL                        2621 EAST 93RD PLACE                  THORNTON
     331-06   915     803227859    HILLMAN RONALD R                        6089 HIGHVIEW DRIVE                   MABLETON
     331-06   915     803228360    HOLDREN DAVID A                         22119 GATEWOOD AVENUE                 PORT CHARLOTTE
     331-06   915     803228451    SPENCER EUGENE C SR                     803 E RIDGEVILLE BOULEVARD            MOUNT AIRY
     331-06   915     803228501    NUCICO MIGUEL                           8945 WEST HOLLY STREET                PHOENIX
     331-06   915     803228618    MCCLELAND JAMES F                       1835 NORTH KILDARE AVE                INDIANAPOLIS
     331-06   915     803229343    ARELLANO MAX E                          23243 PAWNEE AVENUE                   PADRONI
     331-06   915     803232107    SIMMONS DEREK                           2788 1/2 THE ALAMEDA                  BALTIMORE
     331-06   915     803232149    WALKER MIRIAM                           5507 CHENANGO BOULEVARD               JACKSONVILLE
     331-06   915     803232438    THOMAS MICHAEL                          9401 SOUTH WEST 82 AVENUE             MIAMI
     331-06   915     803234178    MOYER MARLIN L                          314 WALNUT STREET                     KUTZTOWN
     331-06   915     803234921    KHARGIE BEEJAI                          351 WHITEWOOD DRIVE                   ROCKY HILL
     331-06   915     803237445    GEARHART JAMES L                        11 SUMMER DRIVE                       DILLSBURG
     331-06   915     803237668    HOGAN ANN M                             629 STAFFORD AVENUE                   SCRANTON
     331-06   915     803238955    HALL THOMAS M                           1040 WOODROW ROAD                     BISHOPVILLE
     331-06   915     803239110    HINES PATRICIA                          9322 N. HIGHLAND AVENUE               TAMPA
     331-06   915     803241645    SILLIMAN THOMAS A                       550 EAST EIGHTH AVENUE                TARENTUM
     331-06   915     803241900    MCMULLEN GBARPUE                        3448 3RD AVE SOUTH                    MINNEAPOLIS
     331-06   915     803242783    POTTS JERRY L JR                        7231 OTTER CREEK DRIVE                NEW PORT RICHEY
     331-06   915     803243849    SCHULTZ DONALD A                        336 GROVE AVENUE                      PATCHOGUE
     331-06   915     803244003    MALOUIN ELIZABETH R                     25 LEWIS STREET                       WORCESTER
     331-06   915     803244102    DAVIS EMMA                              LOT 21 QUAIL ROOST SUBDIVI            MULLINS
     331-06   915     803244615    WILLIAMS KATHERINE                      13554 W OUTER DRIVE                   DETROIT
     331-06   915     803245794    NELSON DAVID L                          2050 GARDENDALE DRIVE                 MURFREESBORO
     331-06   915     803246610    ELSASS TOBIAS H                         367 E SYCAMORE ST                     COLUMBUS
     331-06   915     803247063    WALKER SEDDIS                           666 LAFAYETTE AVENUE                  UNIONDALE
     331-06   915     803247113    GINTER KENNETH A                        3413 COUNTY RD 222                    FULTON
     331-06   915     803247543    TARRANT PETER                           2626 BOLDER ROAD THE HIDE             LAKE ARIEL
     331-06   915     803247931    ALLEN WILLIAM A                         3 SAULS DRIVE                         BEAUFORT
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 Principal        Cut-off Date
                                                                                    Zip          Balance at         Principal
Pool ID       Inv      Account        Name                                  State  Code          Origination         Balance
-------------------------------------------------------------------------------------------------------------------------------
<S>           <C>     <C>          <C>                                      <C>    <C>           <C>              <C>
     331-06   915     803208016    HOLDCRAFT ADRIAN L                        IN    47891         112,500.00        112,500.00
     331-06   915     803208495    ELLISON LESLIE W                          IN    46901          56,100.00         56,100.00
     331-06   915     803208800    HILL LUDELL                               OH    44405          42,250.00         42,250.00
     331-06   915     803208966    CLEVER CYNTHIA                            PA    15068          68,000.00         67,968.73
     331-06   915     803209212    REESE ROLAND E                            PA    18704         112,200.00        112,200.00
     331-06   915     803210103    FAUST FRED III                            MI    48659         119,000.00        119,000.00
     331-06   915     803211002    GRAY GLORIA                               FL    33313          36,975.00         36,975.00
     331-06   915     803211226    THIBODEAUX PAUL                           LA    70403          76,800.00         76,772.62
     331-06   915     803211838    DITTLINGER BILL D                         IN    46056          72,000.00         71,969.81
     331-06   915     803212935    SMITH TERRY                               SC    29061          74,800.00         74,800.00
     331-06   915     803214519    WEBB LINDA D                              VA    23924          51,594.00         51,594.00
     331-06   915     803215110    HARVEY RICHARD A                          CO    80239          98,800.00         98,800.00
     331-06   915     803215219    SIMS DAVID                                MI    49256          82,800.00         82,774.95
     331-06   915     803216217    WILLIAMS MIRANDA D                        AR    72703         112,625.00        112,625.00
     331-06   915     803216316    MCCAFFERTY JOHN F                         WA    98042          99,400.00         99,400.00
     331-06   915     803216480    DEDEN STEVEN ALLEN                        CO    80465         137,900.00        137,900.00
     331-06   915     803216605    WARE RAY M                                MI    48235          93,600.00         93,600.00
     331-06   915     803216795    CRANE RAYMOND C                           PA    18966         230,350.00        230,248.09
     331-06   915     803218700    BRINKLEY MICHAEL                          OH    43207          51,300.00         51,300.00
     331-06   915     803218817    JESTER PAMELA                             WI    53511          76,500.00         76,500.00
     331-06   915     803220268    MCGLEW WARREN                             MA    01832          66,000.00         66,000.00
     331-06   915     803220664    WOODS ALEXANDER J                         FL    33983          44,800.00         44,800.00
     331-06   915     803220706    DEMPSEY PATRICIA S                        FL    34652          39,865.00         39,849.99
     331-06   915     803221167    ROSALES ANA                               NC    27344          79,543.00         79,543.00
     331-06   915     803221274    CALHOUN JAMES                             IN    46222          38,250.00         38,250.00
     331-06   915     803223247    BAEZ ROGELIO                              CT    06514         132,000.00        132,000.00
     331-06   915     803223478    HEADLEY HEATHER                           IN    47968          54,800.00         54,773.34
     331-06   915     803223791    LEONARD VICTORIA                          IN    46360          72,250.00         72,250.00
     331-06   915     803225275    JONES EDDIE M                             MI    48205          36,000.00         36,000.00
     331-06   915     803226018    FARNWORTH MARTIN D                        AZ    85208         116,000.00        115,957.50
     331-06   915     803226661    AOUN HODA HANNA                           FL    33936         224,000.00        224,000.00
     331-06   915     803226745    GROOTHUIS CHERYL                          CO    80229          59,000.00         59,000.00
     331-06   915     803227859    HILLMAN RONALD R                          GA    30136         469,800.00        469,800.00
     331-06   915     803228360    HOLDREN DAVID A                           FL    33952          57,800.00         57,800.00
     331-06   915     803228451    SPENCER EUGENE C SR                       MD    21771          80,600.00         80,600.00
     331-06   915     803228501    NUCICO MIGUEL                             AZ    85037          75,200.00         75,170.11
     331-06   915     803228618    MCCLELAND JAMES F                         IN    46218          52,800.00         52,800.00
     331-06   915     803229343    ARELLANO MAX E                            CO    80745          73,100.00         73,100.00
     331-06   915     803232107    SIMMONS DEREK                             MD    21218          43,120.00         43,120.00
     331-06   915     803232149    WALKER MIRIAM                             FL    32254          39,685.00         39,685.00
     331-06   915     803232438    THOMAS MICHAEL                            FL    33176         132,000.00        132,000.00
     331-06   915     803234178    MOYER MARLIN L                            PA    19536          67,500.00         67,500.00
     331-06   915     803234921    KHARGIE BEEJAI                            CT    06067         288,500.00        288,226.17
     331-06   915     803237445    GEARHART JAMES L                          PA    17019          70,500.00         70,500.00
     331-06   915     803237668    HOGAN ANN M                               PA    18505          79,000.00         79,000.00
     331-06   915     803238955    HALL THOMAS M                             SC    29010         154,980.00        154,874.87
     331-06   915     803239110    HINES PATRICIA                            FL    33612          52,000.00         52,000.00
     331-06   915     803241645    SILLIMAN THOMAS A                         PA    15084          63,000.00         63,000.00
     331-06   915     803241900    MCMULLEN GBARPUE                          MN    55408          55,250.00         55,250.00
     331-06   915     803242783    POTTS JERRY L JR                          FL    34655          98,500.00         98,500.00
     331-06   915     803243849    SCHULTZ DONALD A                          NY    11772         140,100.00        140,100.00
     331-06   915     803244003    MALOUIN ELIZABETH R                       MA    01608         116,100.00        116,100.00
     331-06   915     803244102    DAVIS EMMA                                SC    29574          73,125.00         73,125.00
     331-06   915     803244615    WILLIAMS KATHERINE                        MI    48239          60,000.00         60,000.00
     331-06   915     803245794    NELSON DAVID L                            TN    37130         110,415.00        110,415.00
     331-06   915     803246610    ELSASS TOBIAS H                           OH    43206         140,250.00        140,154.86
     331-06   915     803247063    WALKER SEDDIS                             NY    11553         148,000.00        147,887.63
     331-06   915     803247113    GINTER KENNETH A                          MO    65251         111,900.00        111,900.00
     331-06   915     803247543    TARRANT PETER                             PA    18436          90,000.00         90,000.00
     331-06   915     803247931    ALLEN WILLIAM A                           SC    29906          88,000.00         88,000.00
</TABLE>

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

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

<PAGE>

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

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

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

                             634   Grand Total Group 2
</TABLE>

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

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

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

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

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

                             634   Grand Total Group 2                                                 11.606      10.606
</TABLE>

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

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

                             634   Grand Total Group 2                      17.606      6.785
</TABLE>

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

<PAGE>

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

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

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

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

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

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

                   634 Grand Total Group 2              11.604     70,192,819.00
</TABLE>EXHIBIT 4.2

<PAGE>

                         SUBSEQUENT TRANSFER INSTRUMENT

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

                  Capitalized terms used and not defined herein have their
respective meanings as set forth in the Sale and Servicing Agreement.

                  Section 1.        CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS.

                  (a) The Seller, upon receipt of the purchase price therefor,
does hereby sell, transfer, assign, set over and convey to the Issuer, without
recourse, all of its right, title and interest in and to the Subsequent Mortgage
Loans, excepting the Depositor's Yield, and including all amounts due on the
Subsequent Mortgage Loans after the related Subsequent Cut-off Date, and all
items with respect to the Subsequent Mortgage Loans to be delivered pursuant to
Section 2.04 of the Sale and Servicing Agreement; provided, however that the
Seller reserves and retains all right, title and interest in and to amounts
(including Prepayments, Curtailments and Excess Payments) due or accrued on the
Subsequent Mortgage Loans on or prior to the related Subsequent Cut-off Date.
The Seller, contemporaneously with the delivery of this Agreement, has delivered
or caused to be delivered to the Indenture Trustee or, if a Custodian has been
appointed pursuant to Section 6.12 of the Indenture to the Custodian each item
set forth in Section 2.04 of the Sale and Servicing Agreement. The transfer to
the Issuer by the Seller of the Subsequent Mortgage Loans identified on the
Mortgage Loan Schedule shall be absolute and is intended by the Seller, the
Servicer, the Issuer, the Indenture Trustee, the Noteholders and the
Certificateholders to constitute and to be treated as a sale by the Seller to
the Issuer.

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

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

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

<PAGE>

                  Section 2.        REPRESENTATIONS AND WARRANTIES; CONDITIONS
                                    PRECEDENT.

                  (a) The Seller, contemporaneously with the delivery of this
Agreement, hereby affirms the representations and warranties set forth in
Section 3.02 of the Sale and Servicing Agreement that relate to the Subsequent
Mortgage Loans as of the date hereof. The Seller hereby confirms that each of
the conditions set forth in Section 2.10(b), and as applicable, Section 2.10(c)
or Section 2.10(d), of the Sale and Servicing Agreement are satisfied as of the
date hereof.

                  (b) All terms and conditions of the Sale and Servicing
Agreement are hereby ratified and confirmed; provided, however, that in the
event of any conflict the provisions of this Instrument shall control over the
conflicting provisions of the Sale and Servicing Agreement.

                  Section 3.        RECORDATION OF INSTRUMENT.

                  To the extent permitted by applicable law, this Instrument, or
a memorandum thereof if permitted under applicable law, is subject to
recordation in all appropriate public offices for real property records in all
of the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Servicer at the Noteholders' expense on direction of the Note Insurer or the
related Majority Noteholders, but only when accompanied by an Opinion of Counsel
to the effect that such recordation materially and beneficially affects the
interests of the Noteholders or is necessary for the administration or servicing
of the Mortgage Loans.

                  Section 4.        GOVERNING LAW.

                  This Instrument shall be construed in accordance with the laws
of the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws, without giving
effect to principles of conflicts of law.

                  Section 5.        COUNTERPARTS.

                  This Instrument may be executed in one or more counterparts
and by the different parties hereto on separate counterparts, each of which,
when so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same instrument.

                  Section 6.        SUCCESSORS AND ASSIGNS.

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

                  Section 7.        LIMITATION OF LIABILITY.

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

<PAGE>

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

                                      SUPERIOR BANK FSB

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

                                      LASALLE BANK NATIONAL
                                      ASSOCIATION, as Indenture Trustee

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

                                      AFC TRUST SERIES 2000-1

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

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

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

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

<PAGE>

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

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

     2.       Pricing Date:

     3.       Subsequent Transfer Date:                                                         April 27, 2000

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

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

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

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

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

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

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

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

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

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

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

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

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

     2.       WAC                                                                               11.440%
                                                                                                ------

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

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

<PAGE>

     5.       Balloon Loans                                                                     28.44 %
                                                                                                -----

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

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

     8.       Condominiums and PUDs                                                             2.92 %
                                                                                                ----

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

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

     11.      Manufactured Homes                                                                14.88 %
                                                                                                -----

     12.      Commercial Properties                                                             0.00 %
                                                                                                ----

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

     14.      First Liens                                                                       71.98%
                                                                                                -----

     15.      Second Liens                                                                      28.02%
                                                                                                -----

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

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

<PAGE>

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

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

     2.       Pricing Date:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     6.       Condominiums and PUDS                                                             2.88 %
                                                                                                ----

<PAGE>

     7.       Single Family                                                                     82.31 %
                                                                                                -----

     8.       Multifamily                                                                       0.00 %
                                                                                                ----

     9.       Mixed Use                                                                         0.00 %
                                                                                                ----

     10.      Commercial                                                                        0.00 %
                                                                                                ----

     11.      Manufactured Homes                                                                14.81 %
                                                                                                -----

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

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

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

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

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

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

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

<PAGE>

                 ATTACHMENT B TO SUBSEQUENT TRANSFER INSTRUMENT

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

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

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

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

                             673   Grand Total Group 1
</TABLE>

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

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

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

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

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

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

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

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

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

<PAGE>

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

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

                          2   Grand Total Group 2
</TABLE>

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

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

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

                          2   Grand Total Group 2                 10.450    17.450     6.892

</TABLE>

<PAGE>

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

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

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

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

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

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00008-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00008-of-00352.parquet"}]]