SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
June 30, 1997, between Superior Bank FSB, as seller (the "Depositor"), and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1997-2, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of June 1, 1997, among Superior Bank
FSB, as Depositor, Xxx Servicing Company, a Division of Superior Bank FSB, as
Servicer, and LaSalle National Bank, as Trustee (the "Pooling and Servicing
Agreement"), the Depositor and the Trustee agree to the sale by the Depositor
and the purchase by the Trustee, on behalf of the Trust Fund, of the Mortgage
Loans listed on the attached Schedule of Mortgage Loans (the "Subsequent
Mortgage Loans").
Capitalized terms used and not defined herein have their respective
meanings as set forth in the Pooling and Servicing Agreement.
Section 1. Conveyance of Subsequent Mortgage Loans.
(a) The Depositor does hereby sell, transfer, assign, set over and convey
to the Trustee, on behalf of the Trust Fund, without recourse, all of its right,
title and interest in and to the Subsequent Mortgage Loans, excepting the
Depositor's Yield, and including all amounts due on the Subsequent Mortgage
Loans after the related Subsequent Cut-Off Date, and all items with respect to
the Subsequent Mortgage Loans to be delivered pursuant to Section 2.04 of the
Pooling and Servicing Agreement; provided, however that the Depositor reserves
and retains all right, title and interest in and to amounts (including
Prepayments, Curtailments and Excess Payments) due on the Subsequent Mortgage
Loans on or prior to the related Subsequent Cut-off Date. The Depositor,
contemporaneously with the delivery of this Agreement, has delivered or caused
to be delivered to the Trustee or, if a Custodian has been appointed pursuant to
Section 12.12 of the Pooling and Servicing Agreement, to the Custodian each item
set forth in Section 2.04 of the Pooling and Servicing Agreement. The transfer
to the Trustee by the Depositor of the Subsequent Mortgage Loans identified on
the Mortgage Loan Schedule shall be absolute and is intended by the Depositor,
the Servicer, the Trustee and the Certificateholders to constitute and to be
treated as a sale by the Depositor to the Trust Fund.
(b) The expenses and costs relating to the delivery of the Subsequent
Mortgage Loans, this Instrument and the Pooling and Servicing Agreement shall be
borne by the Depositor.
(c) Additional terms of the sale are set forth on Attachment A hereto.
1
Section 2. Representations and Warranties; Conditions Precedent.
(a) The Depositor hereby affirms the representations and warranties set
forth in Section 3.02 of the Pooling and Servicing Agreement that relate to the
Subsequent Mortgage Loans as of the date hereof. The Depositor hereby confirms
that each of the conditions set forth in Section 2.10(b), and as applicable,
Section 2.10(c) or Section 2.10(d), of the Pooling and Servicing Agreement are
satisfied as of the date hereof.
(b) All terms and conditions of the Pooling and Servicing Agreement are
hereby ratified and confirmed; provided, however, that in the event of any
conflict the provisions of this Instrument shall control over the conflicting
provisions of the Pooling and Servicing Agreement.
Section 3. Recordation of Instrument.
To the extent permitted by applicable law, this Instrument, or a memorandum
thereof if permitted under applicable law, is subject to recordation in all
appropriate public offices for real property records in all of the counties or
other comparable jurisdictions in which any or all of the properties subject to
the Mortgages are situated, and in any other appropriate public recording office
or elsewhere, such recordation to be effected by the Servicer at the
Certificateholders' expense on direction of the Certificate Insurer or the
related Majority Certificateholders, but only when accompanied by an Opinion of
Counsel to the effect that such recordation materially and beneficially affects
the interests of the Certificateholders or is necessary for the administration
or servicing of the Mortgage Loans.
Section 4. Governing Law.
This Instrument shall be construed in accordance with the laws of the State
of New York and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws, without giving effect to
principles of conflicts of law.
Section 5. Counterparts.
This Instrument may be executed in one or more counterparts and by the
different parties hereto on separate counterparts, each of which, when so
executed, shall be deemed to be an original; such counterparts, together, shall
constitute one and the same instrument.
2
Section 6. Successors and Assigns.
This Instrument shall inure to the benefit of and be binding upon the
Depositor and the Trustee and their respective successors and assigns.
SUPERIOR BANK FSB
By: /s/ XXXXXXX X. XXXXXXX
-----------------------------------
Name: Xxxxxxx X. Xxxxxxx
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET
BACKED CERTIFICATES, SERIES 1997-2
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ XXXXXXXX XXXXXX
-----------------------------------
Name: Xxxxxxxx Xxxxxx
Title: First Vice President
Attachments
------------
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
C. Opinions of Depositor's counsel (bankruptcy, corporate).
D. Depositor's Officer's certificate.
E. Opinion of Trustee's Counsel.
3
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-2
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
FOR SUB-POOL 1
Series 1997-2
June 30, 1997
A.
1. Subsequent Cut-off Date: June 29, 1997
2. Pricing Date:
3. Subsequent Transfer Date: June 30, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $13,084,214.99
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 60 months
2. Longest original term to maturity: 60 months
3. Lowest Mortgage Rate: 9.380%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $480,000.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: ____ months
7. July 1997 first payment date: -0-
8. WAC of all Mortgage Loans: _______%
9. WAM of all Mortgage Loans: ______ months
10. Maximum Weighted average CLTV: _____%
11. Balloon Loans: _____%
12. Largest Principal Balance: $__________
13. Non-owner occupied Mortgaged Properties: ____%
14. Maximum zip code concentration: ____%
15. Condominiums: ____%
16. Single-family: ____%
17. Multifamily and Mixed Use Properties: ____%
4
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-2
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
FOR SUB-POOL 2
Series 1997-2
June 30, 1997
A.
1. Subsequent Cut-off Date: June 29, 1997
2. Pricing Date:
3. Subsequent Transfer Date: June 30, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $20,432,638.21
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 240 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 3.75%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $590,000.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: ______ months
7. July 1997 first payment date: -0-
8. WAC of all Mortgage Loans: ______%
9. WA Gross Margin: ______
10. WAM of all Mortgage Loans: ______ months
11. Maximum Weighted average CLTV: ______%
12. Largest Principal Balance: $__________
13. Non-owner occupied Mortgaged Properties: ______
14. Maximum zip code concentration: ______
15. Condominiums: ______
16. Single-family: ______
17. Multifamily and Mixed Use Properties: -0-
5
ADDITION NOTICE
Date: June 30, 1997
LaSalle National Bank
000 Xxxxx XxXxxxx Xxxxxx
Xxxxxxx, Xxxxxxxx 00000
Re: Pooling and Servicing Agreement, dated as of June 1, 1997,
between Superior Bank FSB, as seller (the "Depositor"),
LaSalle National Bank as trustee (the "Trustee") and Xxx
Servicing Company, a division of the Depositor, as servicer,
relating to AFC Mortgage Loan Asset Backed Certificates,
Series 1997-2 Sub-Pool 1
------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the above-captioned Pooling and Servicing
Agreement, the Depositor has designated the Subsequent Mortgage Loans to be sold
to the Trust Fund on June 30, 1997, with an aggregate principal balance of
$13,000,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ XXXX X. XXXXXXXXX
-----------------------------
Name: Xxxx X. Xxxxxxxxx
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ XXXXXXXX XXXXXX
------------------------------
Name: Xxxxxxxx Xxxxxx
Title: First Vice President
Date: June 30, 1997
ADDITION NOTICE
Date: June 30, 1997
LaSalle National Bank
000 Xxxxx XxXxxxx Xxxxxx
Xxxxxxx, Xxxxxxxx 00000
Re: Pooling and Servicing Agreement, dated as of June 1, 1997,
between Superior Bank FSB, as seller (the "Depositor"),
LaSalle National Bank as trustee (the "Trustee") and Xxx
Servicing Company, a division of the Depositor, as servicer,
relating to AFC Mortgage Loan Asset Backed Certificates,
Series 1997-2 Sub-Pool 2
------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the above-captioned Pooling and Servicing
Agreement, the Depositor has designated the Subsequent Mortgage Loans to be sold
to the Trust Fund on June 30, 1997, with an aggregate principal balance of
$20,400,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ XXXX X. XXXXXXXXX
-----------------------------
Name: Xxxx X. Xxxxxxxxx
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ XXXXXXXX XXXXXX
------------------------
Name: Xxxxxxxx Xxxxxx
Title: First Vice President
Date: June 30, 1997
OFFICER'S CERTIFICATE
I, Xxxxxxx Xxxxxxx hereby certify that I am the duly elected Senior Vice
President and Chief Financial Officer of Superior Bank FSB, a federally
chartered stock savings bank (the "Depositor"), and further, to the best of my
knowledge and after due inquiry, as follows:
Each condition precedent specified in Section 2.10(b), Section 2.10(c)
and Section 2.10(d) for the Subsequent Mortgage Loans of the Pooling and
Servicing Agreement, dated as of June 1, 1997, among the Depositor, Xxx
Servicing Company, a division of Superior Bank FSB, and LaSalle National
Bank, as Trustee (the "Pooling and Servicing Agreement") and each condition
precedent specified in Subsequent Transfer Instrument has been satisfied by
the Depositor.
Capitalized terms not otherwise defined herein have the meanings set forth
in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, I have hereunto signed my name.
Dated: June 30, 1997 By: /s/ XXXXXXX X. XXXXXXX
------------------------------------
Name: Xxxxxxx X. Xxxxxxx
Title: Senior Vice President and
Chief Financial Officer
1
Page 1 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE A
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97 INITIAL MINIMUM MAXIMUM
Principal
Origination Zip Balance at
Sale ID Account Name Address City State Code Origination
------------------------------------------------------------------------------------------------------------------------------------
SB559 6109897 XXXX XXXXXXXXX 00 XXXXX XXXXX XXXXXX XXXXXX XX 00000 125,000.00
SB559 6136958 XXXX XXXXX M 0000 XXXXXX XXXX XXXXXXXXX XXXXXXX XX 00000 176,000.00
SB559 6137242 XXXXXX XXXXX L 0000 XXXXX XXXXXXXX XXXXXXX XX 00000 74,000.00
SB559 6140339 XXXXX XXXXXX R 0000 XXXXX 00XX XXXX XXXXXXX XX 00000 67,150.00
SB559 6142517 XXXXXX XXXXX W 0000 X XXXXXXX XXXXXXX XX 00000 89,200.00
SB559 6145755 XXXXXXX XXXXXXXX B 0000 XX XXXXXXXX XXXXXX XXXXXXXX XX 00000 97,600.00
SB559 6146021 XXXXX XXXXXXX 00000 XXXXXXX XXXXXXX XX 00000 36,000.00
SB559 6146477 XXXXXXXX XXXXXX B 000 XXXXX 0000 XXXX XXXXXXXXXX XX 00000 416,250.00
SB559 6146484 XXXXXX XXXXXX M 0000 XXXXX XXXXXXX XXXXXXX XX 00000 76,500.00
SB559 6146502 XXXXXXXXX XXXXXX X0000 XXXXX XXXX XXXXXXXX XX 00000 90,000.00
SB559 6146733 XXXXXXXX XXXX B 0000 XXXX XXXXX XXXXX XXXX XXXX XXXX XX 00000 188,000.00
SB559 6147252 XXXXXXXXXX XXXXXXXX L 000 XXXXXXX XXXXXXXXX XX 00000 54,700.00
SB559 6147268 XXXXXX XXXXXX 0000 XXXXXXXX XXXXXXXXX XX 00000 104,000.00
SB559 6147440 XXXX XXXX D 0000 XXX XXXX XXXX XXXXXX XX 00000 92,000.00
SB559 6147674 XXXX XXXXX C 000 XXXXX XXXX XXX XXXXX XX 00000 169,600.00
SB559 6147714 TAP XXXX L 000 0XX XXXXXX XXXXXXXX XX 00000 41,200.00
SB559 6147868 XXXXXXXX XXXXXX 0000 XXXXX XXXXXXXX XXXXXX XXXXXXX XX 00000 52,000.00
SB559 6147890 XXXX-WARFIEL XXXXXXXXXX 00000 X XXXXX XXXXX XXXXXXX XX 00000 82,400.00
SB559 6147895 YORK XXXXXX D 0000 X XXXXXXX XXXXXX XX 00000 46,800.00
SB559 6148124 XXXXXX XXXXX 000 XXXXX XXXXXXX XXXXXXXX XX 00000 60,600.00
SB559 6148132 XXXXX XXXXXX X XX 0 XXX XXXX XXXXXXXX XX 00000 33,200.00
SB559 6148183 XXXXXXXX XXXXX 000 XXXXX 0000 XXXX XXXXX XX 00000 143,500.00
SB559 6148243 XXXX XXXX 00000 XXXXXX XXXX 0 XXXX XX 00000 56,000.00
SB559 6148298 XXXXXXXXXX XXX 000 XXXX 0000 XXXXX XXXXX XX 00000 93,500.00
SB559 6148327 SAWSZAK XXXXX 0000 XXXXX XXXXXXX XXX XXXX XX 00000 126,000.00
SB559 6148337 XXXXXX XXXXX F 0000 XXXX XXXXXX XX XXXXXXX XX 00000 76,400.00
SB559 6148406 XXXXXX XXXXX XXXXX 0000 XXXXXX XXXXXXX XXXXXX XX 00000 232,100.00
SB559 6148477 XXXXXXXX XXXXXX 000 XXXX 000XX XXXXXX XXXXXX XX 00000 99,750.00
SB559 6148519 XXXXXXXXXXX XXXX A 000 XXXXX 0000 XXXX XXXXXXX XXXX XX 00000 103,000.00
SB559 6148569 XXXXX XXXXX 000 XXXXXXX XXXX XXXXXXXXX XX 00000 136,000.00
SB559 6148589 FOLKS XXXXXX 000 XXXXXXX XXXXX XXXXX XX 00000 20,000.00
SB559 6148646 XXXXXX XXXXX JO 00000 XXXX XXXXX XXXXX XXXXXX XX 00000 57,000.00
SB559 6148651 XXXXXXX XXXXX R 0000 XXXX XXXXXXXX XXXXXX XXXXXXX XX 00000 54,400.00
SB559 6148701 XXXXXXXXX XXXX C 00000 X 00XX XXXXXX XXXXXXX XX 00000 82,000.00
SB559 6148742 XXXXX XXXXXXXX J 0000 X XXXXXXXX XXXXXXX XX 00000 45,000.00
SB559 6148748 XXXXXXX LAWYER W JR 0000 XXXX XXXXXXXX XXXXXXX XX 00000 72,200.00
SB559 6148846 XXXXX XXXXXXX 0000 XXXXX XXXXX XXXXXX XXXXXX XX 00000 97,600.00
SB559 6148868 XXXXXX XXXXX R 0000 XXXXX XXXXX XXXXXX XX XXXXXXXXX XX 00000 164,250.00
SB559 6148938 XXXXX XXXXXXX 00 XXXX 0XX XXXXXX XXXXXXXX XX 00000 98,175.00
SB559 6148948 PUSATELLO XXXXXXX XXXX 0000 XXXX XXXX XXXXXX XXXX XXXXXX XXXX XX 00000 72,000.00
SB559 6148993 XXXXXXX XXXXXXXX 0000 XXXXXXX XXXXXX XXXXXXXX XX 00000 100,000.00
SB559 6148994 XXXXX XXXXX 0000 XXXX XXXXXXXXX XXXXXX XXXXXXX XX 00000 161,500.00
SB559 6148996 XXXXXXX XXXXXX 00000 XXXXX XXXX XXXXXX XXXX XX 00000 160,000.00
SB559 6149044 XXXX XXXXX W 0000 XXXXX 0000 XXXX XXXX XX 00000 148,750.00
SB559 6149118 XXXXXXXX XXXXX B 000 X XXXXXXX XXXXXX XXXXXXX XX 00000 85,800.00
SB559 6149121 XXXXXXXX XXXXXX J 000 XXXXXX XXXXXXX XX 00000 108,000.00
SB559 6149149 XXXXXX XXXX A 0000 XXXXX 0000 XXXX XXXX XXXXXX XXXX XX 00000 117,900.00
SB559 6149152 XXXX-XXXXXXX XXXXXXXXX B 000 XXXX XXXXXXX XXXXX XXXXXXXXX XX 00000 92,720.00
SB559 6149299 XXXX XXXXXX C 13464 WEST 0000 XXXXX XXXX XXXXXXXX XX 00000 54,600.00
SB559 6149327 XXXXX XXXXXXX J 0000 XXXXX XXXX XXXXXX XXXXX XX 00000 64,800.00
SB559 6149451 XXXXXXXX C 000 XXXX XXXXX XXXXXXXX XX 00000 105,200.00
SB559 6149527 XXXXX XXXXXXX F 000 XXXX 0XX XXXXXX XXXXXXX XX 00000 117,725.00
SB559 6149551 XXXXXXXXX XXXXXX B 0000 XXXXX 0000 XXXX XXXXXX XX 00000 446,250.00
SB559 6149639 XXXXX XXXXX 0000 XXXXXX XXXXXXX XX 00000 55,800.00
SB559 6149695 XXXX XXXXXX 000 XXXX 0000 XXXXX XXXXXXX XX 00000 104,000.00
SB559 6149696 XXXXXXXX XXXXXXX 000 XXXXXXXX XXXXXXXXX XXXXX XXXXXXX XX 00000 119,000.00
SB559 6149719 XXXXXXXXXXX XXXXXX 0000 X XXXXXXX XXXXXXX XX 00000 138,800.00
SB559 6149845 XXXXX XXXXX 00000 XXXXX XXXXXXXXX XXXXX XXXXX XX 00000 178,500.00
SB559 6149942 XXXX XXXXXX 00000 XXXXXXXXX XXXXXXX XX 00000 40,800.00
Initial Minimum Maximum
Cut-off Date First Xxxx- Xxxx- Mort-
Origination Principal Payment Maturity gage gage gage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
----------------------------------------------------------------------------------------
SB559 6109897 124,371.10 06/01/96 05/01/26 9.875 9.875 15.875 6.250
SB559 6136958 175,470.21 01/01/97 12/01/26 9.500 8.500 15.500 5.250
SB559 6137242 73,874.25 02/01/97 01/01/27 10.250 9.250 16.250 5.750
SB559 6140339 67,109.18 05/01/97 04/01/27 11.750 10.750 17.750 7.500
SB559 6142517 89,200.00 07/01/97 06/01/27 11.625 10.625 17.625 6.000
SB559 6145755 97,600.00 07/01/97 06/01/27 13.250 12.250 19.250 8.250
SB559 6146021 36,000.00 07/01/97 06/01/27 13.125 12.125 19.125 7.500
SB559 6146477 416,250.00 07/01/97 06/01/27 11.000 10.000 17.000 6.250
SB559 6146484 76,500.00 07/01/97 06/01/27 9.250 8.250 15.250 4.500
SB559 6146502 90,000.00 08/01/97 07/01/27 10.000 9.000 16.000 5.250
SB559 6146733 188,000.00 07/01/97 06/01/27 9.500 8.500 15.500 5.000
SB559 6147252 54,700.00 07/01/97 06/01/27 10.000 10.000 16.000 6.000
SB559 6147268 104,000.00 07/01/97 06/01/27 12.750 11.750 18.750 8.500
SB559 6147440 92,000.00 07/01/97 06/01/27 10.250 9.250 16.250 6.250
SB559 6147674 169,600.00 08/01/97 07/01/27 10.750 9.750 16.750 6.250
SB559 6147714 41,200.00 08/01/97 07/01/27 12.875 11.875 18.875 7.500
SB559 6147868 52,000.00 07/01/97 06/01/27 11.250 11.250 17.250 6.750
SB559 6147890 82,400.00 08/01/97 07/01/27 12.875 11.875 18.875 7.500
SB559 6147895 46,800.00 08/01/97 07/01/27 12.375 11.375 18.375 6.750
SB559 6148124 60,600.00 07/01/97 06/01/27 13.250 12.250 19.250 7.750
SB559 6148132 33,200.00 07/01/97 06/01/27 12.250 11.250 18.250 7.250
SB559 6148183 143,500.00 08/01/97 07/01/27 9.750 8.750 15.750 5.250
SB559 6148243 56,000.00 08/01/97 07/01/27 8.625 7.625 14.625 3.750
SB559 6148298 93,500.00 08/01/97 07/01/27 11.625 11.625 17.625 7.750
SB559 6148327 126,000.00 07/01/97 06/01/27 13.625 12.625 19.625 8.250
SB559 6148337 76,400.00 07/01/97 06/01/27 13.500 12.500 19.500 8.500
SB559 6148406 232,100.00 08/01/97 07/01/27 11.125 10.125 17.125 6.250
SB559 6148477 99,750.00 08/01/97 07/01/27 11.125 10.125 17.125 6.500
SB559 6148519 103,000.00 07/01/97 06/01/27 10.750 9.750 16.750 6.250
SB559 6148569 136,000.00 08/01/97 07/01/27 10.750 9.750 16.750 6.250
SB559 6148589 20,000.00 08/01/97 07/01/27 11.375 10.375 17.375 6.000
SB559 6148646 57,000.00 07/01/97 06/01/27 8.750 7.750 14.750 4.250
SB559 6148651 54,400.00 07/01/97 06/01/27 10.250 9.250 16.250 5.750
SB559 6148701 82,000.00 08/01/97 07/01/27 11.000 10.000 17.000 6.500
SB559 6148742 45,000.00 07/01/97 06/01/27 10.000 10.000 16.000 6.000
SB559 6148748 72,200.00 08/01/97 07/01/27 10.375 10.375 16.375 6.500
SB559 6148846 97,600.00 07/01/97 06/01/27 10.000 9.000 16.000 5.250
SB559 6148868 164,250.00 08/01/97 07/01/27 9.875 8.875 15.875 5.000
SB559 6148938 98,175.00 07/01/97 06/01/27 10.375 10.375 16.375 6.500
SB559 6148948 72,000.00 08/01/97 07/01/27 9.625 8.625 15.625 5.000
SB559 6148993 100,000.00 08/01/97 07/01/27 10.750 9.750 16.750 5.750
SB559 6148994 161,500.00 07/01/97 06/01/27 11.125 10.125 17.125 6.250
SB559 6148996 160,000.00 07/01/97 06/01/27 10.500 10.500 16.500 6.750
SB559 6149044 148,750.00 08/01/97 07/01/27 9.375 9.375 15.375 5.750
SB559 6149118 85,800.00 07/01/97 06/01/27 10.875 10.875 16.875 7.250
SB559 6149121 108,000.00 07/01/97 06/01/27 11.000 11.000 17.000 7.000
SB559 6149149 117,900.00 07/01/97 06/01/27 11.250 10.250 17.250 6.750
SB559 6149152 92,720.00 08/01/97 07/01/27 11.625 10.625 17.625 7.000
SB559 6149299 54,600.00 07/01/97 06/01/27 12.875 11.875 18.875 7.500
SB559 6149327 64,800.00 07/01/97 06/01/27 12.875 11.875 18.875 7.500
SB559 6149451 105,200.00 08/01/97 07/01/27 11.000 10.000 17.000 6.500
SB559 6149527 117,725.00 07/01/97 06/01/27 11.125 11.125 17.125 7.500
SB559 6149551 446,250.00 08/01/97 07/01/27 10.750 9.750 16.750 6.250
SB559 6149639 55,800.00 07/01/97 06/01/27 10.500 9.500 16.500 5.750
SB559 6149695 104,000.00 07/01/97 06/01/27 9.375 9.375 15.375 5.750
SB559 6149696 119,000.00 08/01/97 07/01/27 10.750 9.750 16.750 6.000
SB559 6149719 138,800.00 08/01/97 07/01/27 8.875 7.875 14.875 3.750
SB559 6149845 178,500.00 07/01/97 06/01/27 10.375 10.375 16.375 6.500
SB559 6149942 40,800.00 08/01/97 07/01/27 10.750 9.750 16.750 5.750
Page 2 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE A
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97 INITIAL MINIMUM MAXIMUM
Principal
Origination Zip Balance at
Sale ID Account Name Address City State Code Origination
------------------------------------------------------------------------------------------------------------------------------------
SB559 6150196 XXXXX-XXXXXX XXX 000 XXXX XXXXXX XXXXX XXXXXXX XX 00000 62,400.00
SB559 6150199 XXXXXX XXXX A 000 XXXXX XXXXXX XXXXX XXXXXX XX 00000 212,500.00
SB559 6150805 XXXXXX XXXXXX 0000 XXXX XXXX XXXXX XXXXXXXX XX 00000 113,500.00
---------------------------- ------------
62 Sale Total 6,789,620.00
Initial Minimum Maximum
Cut-off Date First Xxxx- Xxxx- Mort-
Origination Principal Payment Maturity gage gage gage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
----------------------------------------------------------------------------------------
SB559 6150196 62,400.00 08/01/97 07/01/27 10.375 9.375 16.375 6.750
SB559 6150199 212,500.00 08/01/97 07/01/27 9.625 9.625 15.625 6.000
SB559 6150805 113,500.00 08/01/97 07/01/27 8.625 8.625 14.625 5.000
------------------------ ------------------------------
62 6,788,294.74 10.724 9.985 16.724 6.246
Page 3 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE A
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97 INITIAL MINIMUM MAXIMUM
Principal
Origination Zip Balance at
Sale ID Account Name Address City State Code Origination
------------------------------------------------------------------------------------------------------------------------------------
SBC560 800033912 XXXXXXX XXXXXXX 00-00 00XX XXXXX XXXXXXX XX 00000 149,600.00
SBC560 800036410 XXXXXXX XXXXXXXX 00 XXXXXXX XXX XXXX XXXXXXX XX 00000 213,000.00
SBC560 800036907 XXXXXX XXXXXX 000 X XXXXXX XXXXXXX XXXXXXX XXXX XX 00000 114,400.00
SBC560 800047110 XXXXXXXXX XXXX XXXXXX 00 XXXXXXXXXXX XX XXXXX XXXXXXXXX XX 00000 175,850.00
SBC560 800048928 XXXXX XXXXXX X XX 0000 XXXXXXXX XXX XXXXXX XXXXX XX 00000 73,000.00
SBC560 800048993 XXXXXX XXXXXXX 000 XXXXXX XXX XXXXXXXXX XX 00000 66,400.00
SBC560 800055527 XXXXXXXX XXXX 000 XXXXXXXXXXXX XX XXXXX XXXX XX 00000 183,750.00
SBC560 800083537 XXXXX XXXXXX 00 XXXXXXXX XXX XXXXXXXXX XX 00000 184,685.00
SBC560 800088320 XXXXXX XXXXXX M 000 XXXXXXXX XX XXXXXX XXXXXX XX 00000 140,000.00
SBC560 800089070 XXXX XXXXXX L SR 0000 XXXXXX XXXXXX XXXXXXXXX XX 00000 46,150.00
SBC560 800103103 XXXXXXX XXXXXXX 000 XXX XXXXX XXXXX XXXXXXXXXX XX 00000 45,000.00
SBC560 800110322 XXXXX XXXXX XXXXXXXXX 0000 X XXXXXXXX XX XXXXXXXXXXXX XX 00000 50,400.00
SBC560 800116444 XXXXXX XXXXXX C II 00 XXXXXXXXX XXXX XX XXXXXXXXX XX 00000 465,000.00
SBC560 800124190 AKRAMNAZ XXXXXXXX 0 XXXXX XXXXX XXXX XXXXXXXXXX XX 00000 90,000.00
SBC560 800129611 XXXXXXX XXXXXXX 00 XXXX XXXXXX XXXXXXXX XX 00000 127,500.00
SBC560 800133068 XXXX XXXXX XXXXXXX 0000 XXXXXX XXXX XXXX XXXX XX 00000 72,000.00
SBC560 800133696 XXXXXXXX XXXXXXXXX 00 XXXXXXX XXXXXX XXXXXXXX XX 00000 168,000.00
SBC560 800140022 XXXXXXXX XXXXXX C 000 XXXXXXXX XXXXX XXXX XX 00000 90,000.00
SBC560 800140998 XXXXX XXX 00 X 00XX XXXXXX XXXXXX XX 00000 600,000.00
SBC560 800149767 XXXXXXXX XXXXX 0000 X 00XX XX XXXXXXXX XX 00000 137,700.00
SBC560 800150880 XXXXXX XXXX R 000 XXXXXX XXXX XXXXXXXXXX XX 00000 140,000.00
SBC560 800152860 XXXX XXXXXX RD 0 XXXXX XXXX XX XXXXXXXX XX 00000 97,600.00
SBC560 800156549 XXXXXX GUITEU 00 XXXXXX XXXXXX XXXXXXXX XX 00000 52,000.00
SBC560 800157273 XXX XXXXX L 0000 XXXXX XXXXXXX XX XXXXXXXXX XX 00000 64,800.00
SBC560 800157661 XXXXXXX XXXXXXXX 0000 XXXX 00XX XXXXXX XXXXXXXX XX 00000 221,600.00
SBC560 800158727 XXXXX XXXXXXX 000 XXXXXXXX XXXXXXX XXXXX XXXX XX 00000 148,800.00
SBC560 800160814 XXXXX XXXXXXXX A 0000 XXXXX 000 XXXXXX XX 00000 236,250.00
SBC560 800161721 XXXXXXXX XXXXXXX 00 XXXXXX XXXX XXXX XXXXXXXXX XX 00000 119,000.00
SBC560 800163248 XXXXX XXXXXXX 00 XXX XXXXX XXXX XXXXXXX XX 00000 590,000.00
SBC560 800164394 XXXXXXX XXXXX XXXX 0000 XXXXXX XX XXXXXXXXX XX 00000 130,500.00
SBC560 800166043 XXXXXXXX XXXXXXX 00 XXXX XXXXXX XXXXXXX XX 00000 220,000.00
SBC560 800166936 XXXX XXXX H 00 XXXX XXXXX XXXXXX XXXXXXXXXX XX 00000 181,800.00
SBC560 800168908 XXXX XXXXXXX R 00 XXXXXXX XXXX XXXXXXX XX 00000 170,000.00
SBC560 800170342 XXXXX XXXXXXX C 00 XXXXXX XX XXXXXX XX 00000 65,000.00
SBC560 800170805 XX XXXXXX 0000 XXXXXXXX XXXX XXXXXXXX XX 00000 96,000.00
SBC560 800171589 XXXXX XXXXX XXXX 00000 XXX XXXXX XXXXXXXX X XXXXXXXXXX XX 00000 73,950.00
SBC560 800172843 XXXXXX XXXXX JR 0 XXXX XXXXXX XXXX XXXXXXXX XX 00000 211,500.00
SBC560 800174591 XXXXXX XXXXX 000 XXXXXXXXXX XX XXXXXXXXX XX 00000 96,000.00
SBC560 800175366 XXXXXXXXXXX XXXXXXXXXX 000 XXXXX XXXXXXX XXXXXX XXXXXXXXX XX 00000 69,300.00
SBC560 800176471 XXXXXXX XXXXXX 0000 XXXXX XXXXXX XXXXXXXXX XX 00000 375,000.00
SBC560 800178600 XXXXXXX XXXXXXX 00 XXXXXXXXX XXXX XXXXXX XXXXXX XX 00000 141,300.00
SBC560 800180309 XXXXXX XXXXXX F 00 XXXXXX XXXXX XXXXXXXXXX XX 00000 55,000.00
SBC560 800181497 XXXXXX XXXX L 0000 0XX XX XXXXXX XX 00000 50,150.00
SBC560 800182099 XXXXXXXXXX XXXXX XXXX XXXXXX XXXXX XX 00000 48,600.00
SBC560 800184731 XXXXXXXX XXXXXXX L 00000 XXXXXXX XX XXXXXXX XX 00000 122,000.00
SBC560 800185043 XXXXXX XXXXXXX 000 XXXXXXXX XXX XXXXXXXXX XX 00000 239,500.00
SBC560 800185928 XXXXXX XXXX M 00 XXXXX XXXXX XXXXXXXXXXXX XX 00000 55,000.00
SBC560 800188666 XXXXXXXX XXXXXX 0 XXXXXXX XXXXX XXXXXXXX XX 00000 204,000.00
SBC560 800190084 XXXXX XXXXXXX G 00 XXXX XXXXXX XXXX XXX XXXXXXX XX 00000 99,200.00
SBC560 800191454 XXXXXX XXXXXXX T 000 XXXXXXX-XXXXXXXXX XXXX XXXXXXX XX 00000 133,600.00
SBC560 800193179 XXXX XXXXXXX 0000 XXXXXXX XXXX XXXX XXXXXXXXX XX 00000 50,400.00
SBC560 800193278 XXXXXXXX XXXXXX 000 XXXXX XXXXX XXXX XXXXXXXXXXX XX 00000 76,000.00
SBC560 800193369 XXXXXXXX XXXX 000 XXXXX XXXXX XX XXXXXXXXXX XXXXX XX 00000 75,000.00
SBC560 800194102 XXXXXX XXXXXX A XX 0 XXX 000 XXXXXXXX XX 00000 39,500.00
SBC560 800195927 XXXXXXXX PEACHES 000 XXXX XXXXX XXXXXXXX XX 00000 328,500.00
SBC560 800197170 XXX XXXXXXXXX 0000 XXXXXXXXX XXXXXXX XXXXXXX XX 00000 89,100.00
SBC560 800198376 XXXXXXX XXXXXXXXX 0000 XXXXXX XX XXXXXXXX XX 00000 202,500.00
SBC560 800199044 XXXXXX XXXXXXX 000 XXXXXXXX XXXXX XXXXXXX XX 00000 103,000.00
SBC560 800200552 XXXXXXX XXXXXX XXXXX 000 XXXXXXXXXXX XXXXX XXXXXXXXX XX 00000 124,950.00
Initial Minimum Maximum
Cut-off Date First Xxxx- Xxxx- Mort-
Origination Principal Payment Maturity gage gage gage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
----------------------------------------------------------------------------------------
SBC560 800033912 149,336.69 01/01/97 12/01/26 12.000 11.000 18.000 7.750
SBC560 800036410 212,378.27 02/01/97 01/01/27 8.750 8.750 14.750 6.000
SBC560 800036907 114,255.65 02/01/97 01/01/27 11.625 10.625 17.625 7.250
SBC560 800047110 175,660.82 03/01/97 02/01/27 11.000 10.000 17.000 6.750
SBC560 800048928 72,748.38 03/01/97 02/01/27 10.750 9.750 16.750 7.000
SBC560 800048993 66,265.72 02/01/97 01/01/27 10.500 9.500 16.500 6.250
SBC560 800055527 183,416.37 02/01/97 01/01/27 11.000 10.000 17.000 7.000
SBC560 800083537 184,407.87 03/01/97 02/01/27 11.875 10.875 17.875 7.500
SBC560 800088320 139,942.52 05/01/97 04/01/27 13.500 12.500 19.500 8.500
SBC560 800089070 46,078.54 04/01/97 03/01/27 11.875 11.875 17.875 7.750
SBC560 800103103 28,304.70 05/01/97 04/01/27 9.500 8.500 15.500 6.250
SBC560 800110322 50,357.56 05/01/97 04/01/27 10.250 9.250 16.250 6.750
SBC560 800116444 464,308.39 04/01/97 03/01/27 9.500 9.500 15.500 5.500
SBC560 800124190 82,462.26 04/01/97 03/01/27 10.250 9.250 16.250 6.000
SBC560 800129611 127,500.00 06/01/97 05/01/27 10.125 10.125 16.125 6.500
SBC560 800133068 72,000.00 07/01/97 06/01/17 10.750 10.750 16.750 6.750
SBC560 800133696 168,000.00 06/01/97 05/01/27 9.875 8.875 15.875 6.000
SBC560 800140022 89,913.42 06/01/97 05/01/27 9.625 8.625 15.625 5.000
SBC560 800140998 511,336.15 05/01/97 04/01/27 9.625 9.625 15.625 6.250
SBC560 800149767 137,700.00 07/01/97 06/01/27 12.250 11.250 18.250 7.750
SBC560 800150880 139,868.83 05/01/97 04/01/27 9.750 8.750 15.750 6.500
SBC560 800152860 97,600.00 08/01/97 07/01/27 11.125 10.125 17.125 6.000
SBC560 800156549 51,985.53 06/01/97 05/01/27 12.125 11.125 18.125 8.250
SBC560 800157273 64,732.26 06/01/97 05/01/17 11.750 10.750 17.750 7.500
SBC560 800157661 221,600.00 08/01/97 07/01/27 11.750 10.750 17.750 8.250
SBC560 800158727 148,753.74 05/01/97 04/01/27 11.625 11.625 17.625 8.250
SBC560 800160814 236,250.00 07/01/97 06/01/27 9.750 8.750 15.750 5.500
SBC560 800161721 119,000.00 08/01/97 07/01/27 11.000 11.000 17.000 7.000
SBC560 800163248 590,000.00 07/01/97 06/01/27 9.875 9.875 15.875 6.250
SBC560 800164394 130,440.72 06/01/97 05/01/27 9.875 8.875 15.875 5.750
SBC560 800166043 220,000.00 06/01/97 05/01/27 9.750 8.750 15.750 6.250
SBC560 800166936 181,717.40 06/01/97 05/01/27 9.875 9.875 15.875 6.000
SBC560 800168908 170,000.00 07/01/97 06/01/27 11.750 10.750 17.750 7.250
SBC560 800170342 65,000.00 08/01/97 07/01/27 10.250 9.250 16.250 5.250
SBC560 800170805 96,000.00 07/01/97 06/01/27 7.625 7.625 13.625 3.750
SBC560 800171589 73,950.00 07/01/97 06/01/27 11.000 10.000 17.000 6.500
SBC560 800172843 211,500.00 07/01/97 06/01/27 10.000 9.000 16.000 5.500
SBC560 800174591 96,000.00 07/01/97 06/01/27 13.250 12.250 19.250 8.250
SBC560 800175366 69,263.12 06/01/97 05/01/27 9.125 9.125 15.125 6.250
SBC560 800176471 375,000.00 07/01/97 06/01/27 12.000 11.000 18.000 7.500
SBC560 800178600 141,300.00 07/01/97 06/01/27 9.375 9.375 15.375 5.750
SBC560 800180309 54,987.06 06/01/97 05/01/27 12.875 12.875 18.875 7.750
SBC560 800181497 50,150.00 07/01/97 06/01/27 11.375 11.375 17.375 7.500
SBC560 800182099 48,600.00 07/01/97 06/01/27 10.625 10.625 16.625 6.750
SBC560 800184731 122,000.00 07/01/97 06/01/27 10.625 9.625 16.625 5.750
SBC560 800185043 239,500.00 07/01/97 06/01/27 11.375 10.375 17.375 6.500
SBC560 800185928 54,958.15 07/01/97 06/01/27 7.375 7.375 13.375 4.500
SBC560 800188666 204,000.00 08/01/97 07/01/27 8.125 8.125 14.125 4.500
SBC560 800190084 99,200.00 08/01/97 07/01/27 12.250 11.250 18.250 7.250
SBC560 800191454 133,600.00 07/01/97 06/01/27 11.500 10.500 17.500 8.000
SBC560 800193179 50,400.00 08/01/97 07/01/27 10.750 9.750 16.750 5.750
SBC560 800193278 76,000.00 07/01/97 06/01/27 12.125 12.125 18.125 8.500
SBC560 800193369 75,000.00 07/01/97 06/01/27 10.875 9.875 16.875 6.250
SBC560 800194102 39,500.00 08/01/97 07/01/17 9.625 8.625 15.625 4.500
SBC560 800195927 328,500.00 07/01/97 06/01/27 10.625 10.625 16.625 7.000
SBC560 800197170 89,100.00 07/01/97 06/01/27 11.875 11.875 17.875 7.000
SBC560 800198376 202,500.00 07/01/97 06/01/27 10.250 9.250 16.250 7.250
SBC560 800199044 103,000.00 08/01/97 07/01/27 8.875 7.875 14.875 5.000
SBC560 800200552 124,950.00 08/01/97 07/01/27 10.625 10.625 16.625 6.500
Page 4 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE A
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97 INITIAL MINIMUM MAXIMUM
Principal
Origination Zip Balance at
Sale ID Account Name Address City State Code Origination
------------------------------------------------------------------------------------------------------------------------------------
SBC560 800200867 XXXXXX XXXXXX 99 00 00XX XXX XXXXXX XX 00000 229,500.00
SBC560 800200917 XXXXX XXXXX 0000 XXXXXXX XXXXXXX XXXXXXX XX 00000 306,000.00
SBC560 800200941 XXXXXXXXXXXX XXXXX 00 XXXXXXX XXXXX XXXX XXXXXX XX 00000 60,000.00
SBC560 800201246 GOBO XXXXXXXX 00 XXXXXXXXX XXXX XXXXX XX 00000 198,000.00
SBC560 800201717 XXXXXX XXXXXX 0000 XXXX XXXXXX XXXXXXXXXX XX 00000 90,000.00
SBC560 800203366 DAMMAR MERRICK 000 XXXXX XXXXXX XXXXX XX 00000 105,000.00
SBC560 800204075 XXXXXXXX XXXXX D 0000 XXXXX XXX XXX XXXX XX XX XXXXXXXXXX XX 00000 65,625.00
SBC560 800204158 KLIENSORGE XXXX X. 0000 XXXX XXXXX XXXX XX 00000 124,000.00
SBC560 800205239 XXXXXXXX XXXXX 000 0XX XX XX XXXXX XX 00000 109,650.00
SBC560 800205411 XXXXXXX XXXXXXX M 00 XXXXXXXXX XXXXX XXXX XXXXXXXX XX 00000 100,000.00
SBC560 800206179 XXXX XXXXXXX J 00 XXXXXXXX XXXX XXXXXXXXX XX 00000 104,000.00
SBC560 800206187 XXXXXXX XXXXXXX N 0000 XXXXXXX XX XXXXXX XX 00000 200,000.00
SBC560 800206435 XXXXXXX XXXXXXX 0000 XXXX XXXXXX XXXXX XXXXXXXXXX XX 00000 74,250.00
SBC560 800207235 XXXXXX XXXX J 000 XXXX XXXX XXXXXXX XX 00000 104,000.00
SBC560 800207383 XXXXXXX XXXXXX T 0000 XXXX XXXXXXXX XXXX XXXXXXX XXXXX XX 00000 113,900.00
SBC560 800207656 XXXX XXXXX D 0000 XXXXXXXX XXXXXX XXXXXXXXX XX 00000 129,200.00
SBC560 800209066 XXXXXX XXXXXX F 00 XXXX 0XX XXXXXX XXXXXXXXX XX 00000 56,000.00
SBC560 800209561 XXXXXXXXXXX XXXXXX E 0000 XXXXXX XXXX XXXXXXXXX XX 00000 64,500.00
SBC560 800210643 XXXXXXXX XXXX XXXXX 0000 XXXXXXX XXXXXX XXXXX XXXX XX 00000 115,000.00
SBC560 800211567 XXXXX XXXXXX B 000 XXXXXX XXXXXX XXXXXXXXXX XX 00000 44,000.00
SBC560 800212631 XXXXXXX XXX M 0000 XXXXXXXX XXXXXX XXXXX XX 00000 100,800.00
SBC560 800212854 XXXXXXXXX XXXXXXX 00 XXXXXX XXXXX XXXXXXXXX XX 00000 120,000.00
SBC560 800214520 XXXXX XXXXXXX S 0000 XXXXXX XXXX XXXXXX XX 00000 114,750.00
SBC560 800215170 XXXXXXXX XXXXX 0000 XXXXX XXXX XXXXX XXXXXX XX 00000 109,800.00
SBC560 800216079 XXXXXXXX XXXXXX 0000 XXXXXXXX XXXXXX XXX XXXX XXXXXX XX 00000 200,000.00
SBC560 800216459 XXXXXXX XXX A 00 XXXXXXXXXXXX XXXXX XX XXXXXXX XX 00000 188,000.00
SBC560 800216624 XXXXXXX XXXX M 0000 XXXXXXX XXXXX XXXXXXXXX XX 00000 173,000.00
SBC560 800217077 XXXX XXXXXXXXX A 000 XXXXXXXXXX XXXX XXXXXXXXXX XX 00000 94,350.00
SBC560 800217085 XXXXXX XXXXXXX W 000 XXXXXXXXX XXXXXX XXX XXXXXX XX 00000 75,650.00
SBC560 800217754 XXXXXXX XXXXXXXXXX S 0000 XXXXXXXXXX XXXX XXXXXXXXX XX 00000 61,200.00
SBC560 800218141 XXXXXX XXXXX XXXX 0000 XXXXXXXXXX XXXX XXXXXXXXX XX 00000 125,500.00
SBC560 800219552 XXXXXXXXX XXXXX L 000000 XXXXXXXXXXXXX XXXXX XXXXXX XX 00000 45,500.00
SBC560 800220592 XXXXXX XXXXXX 0000 XXXXX XXXXXXX XXXXX XXXXXXXXX XX 00000 151,300.00
SBC560 800220774 XXXXXX HOBE L 0000 XXXXX XXXX XXXXXXXX XX 00000 69,700.00
SBC560 800222309 XXXX XXXXXXX A 000 XXXXX XXXXXX XXXXXXX XX 00000 116,000.00
SBC560 800225591 XXXX XXXXXX J. 0000 00XX XXXXXXX XXXXX XX XXXXXXXXXX XX 00000 73,000.00
SBC560 800225922 XXXXX XXXXX 000 XXXX XXX XXXXXX XXXXXX XX 00000 105,300.00
SBC560 800227290 XXXXXXXXXX XXXXX 00000 XXXXXXXXX 00XX XXXXX XXXXX XXXXX XXXXX XX 00000 195,500.00
SBC560 800227654 AQUHART LENNOX O 0000 XXXXXXXX XXXXX XXXX XXXXXX XX 00000 44,135.00
SBC560 800229593 XXXX XXXXXXX A 000 XXXXXXXX XXXXX XXXX XXXXXXXXXX XX 00000 65,000.00
SBC560 800230633 TZIAMIHAS XXXXX 000 XXXXXXX XXXXXX XXXXXXXXXXX XX 00000 74,000.00
SBC560 800231177 BERGIAN XXXXX J 000 XXX 000 XXXXXXXX XXXXX XXXXXXXXX XX 00000 144,000.00
SBC560 800236689 XXXXXXXX XXXXXXX J 0000 XXX XXXXX XXXXXX XXXXXXXX XX 00000 133,000.00
---------------------------- ------------
0 Sale Total 13,760,945.00
#REF! Total with Superior 20,550,565.00
#REF! Grand Total 20,550,565.00
Initial Minimum Maximum
Cut-off Date First Xxxx- Xxxx- Mort-
Origination Principal Payment Maturity gage gage gage Gross
Sale ID Account Balance Date Date Rate Rate Rate Margin
----------------------------------------------------------------------------------------
SBC560 800200867 229,500.00 07/01/97 06/01/27 10.250 9.250 16.250 6.750
SBC560 800200917 306,000.00 07/01/97 06/01/27 12.125 11.125 18.125 7.250
SBC560 800200941 60,000.00 07/01/97 06/01/27 11.250 11.250 17.250 7.250
SBC560 800201246 198,000.00 07/01/97 06/01/27 10.500 9.500 16.500 5.750
SBC560 800201717 90,000.00 07/01/97 06/01/27 9.875 8.875 15.875 6.000
SBC560 800203366 105,000.00 07/01/97 06/01/27 10.000 9.000 16.000 5.250
SBC560 800204075 65,625.00 07/01/97 06/01/27 8.875 7.875 14.875 3.750
SBC560 800204158 124,000.00 07/01/97 06/01/22 11.250 10.250 17.250 6.500
SBC560 800205239 109,650.00 07/01/97 06/01/27 10.875 10.875 16.875 7.250
SBC560 800205411 99,953.35 06/20/97 05/20/27 9.750 8.750 15.750 5.250
SBC560 800206179 104,000.00 08/01/97 07/01/27 12.875 11.875 18.875 7.500
SBC560 800206187 200,000.00 07/01/97 06/01/27 10.000 9.000 16.000 5.500
SBC560 800206435 74,250.00 07/01/97 06/01/27 10.125 9.125 16.125 6.000
SBC560 800207235 104,000.00 08/01/97 07/01/27 12.375 11.375 18.375 6.750
SBC560 800207383 113,900.00 08/01/97 07/01/27 10.000 9.000 16.000 5.250
SBC560 800207656 129,200.00 08/01/97 07/01/27 10.125 10.125 16.125 6.500
SBC560 800209066 56,000.00 07/01/97 06/01/27 11.000 10.000 17.000 7.000
SBC560 800209561 64,500.00 07/01/97 06/01/27 9.750 9.750 15.750 7.000
SBC560 800210643 115,000.00 07/01/97 06/01/27 12.250 11.250 18.250 7.750
SBC560 800211567 44,000.00 08/01/97 07/01/27 12.250 11.250 18.250 7.250
SBC560 800212631 100,800.00 06/01/97 05/01/27 12.250 11.250 18.250 7.000
SBC560 800212854 120,000.00 08/01/97 07/01/27 12.375 11.375 18.375 6.750
SBC560 800214520 114,750.00 08/01/97 07/01/27 11.250 10.250 17.250 6.500
SBC560 800215170 109,800.00 07/01/97 06/01/27 10.125 10.125 16.125 6.500
SBC560 800216079 200,000.00 08/01/97 07/01/27 10.625 9.625 16.625 7.000
SBC560 800216459 188,000.00 08/01/97 07/01/27 11.500 10.500 17.500 7.250
SBC560 800216624 173,000.00 08/01/97 07/01/27 9.875 9.875 15.875 6.000
SBC560 800217077 94,350.00 08/01/97 07/01/27 10.375 10.375 16.375 6.500
SBC560 800217085 75,650.00 08/01/97 07/01/27 11.250 10.250 17.250 5.250
SBC560 800217754 61,200.00 08/01/97 07/01/27 11.125 10.125 17.125 6.250
SBC560 800218141 125,500.00 07/01/97 06/01/27 11.125 11.125 17.125 8.250
SBC560 800219552 45,500.00 08/01/97 07/01/27 8.875 7.875 14.875 3.750
SBC560 800220592 151,300.00 08/01/97 07/01/27 11.125 10.125 17.125 6.250
SBC560 800220774 69,700.00 08/01/97 07/01/27 11.125 10.125 17.125 6.250
SBC560 800222309 116,000.00 08/01/97 07/01/27 10.000 9.000 16.000 5.250
SBC560 800225591 73,000.00 08/01/97 07/01/27 11.125 10.125 17.125 6.250
SBC560 800225922 105,300.00 07/01/97 06/01/27 11.625 10.625 17.625 6.000
SBC560 800227290 195,500.00 08/01/97 07/01/27 11.250 10.250 17.250 6.500
SBC560 800227654 44,135.00 08/01/97 07/01/27 12.875 11.875 18.875 7.500
SBC560 800229593 65,000.00 08/01/97 07/01/27 10.875 9.875 16.875 5.500
SBC560 800230633 74,000.00 08/01/97 07/01/27 9.875 9.875 15.875 6.250
SBC560 800231177 144,000.00 08/01/97 07/01/27 12.875 11.875 18.875 7.500
SBC560 800236689 133,000.00 07/01/97 06/01/27 12.750 11.750 18.750 7.250
------------------------ ------------------------------
0 13,644,343.47 10.706 10.054 16.706 6.523
#REF! 20,432,638.21 10.712 10.031 16.712 6.431
#REF! 20,432,638.21 10.712 10.031 16.712 6.431
Page 1 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE B
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97
Principal Type of Scheduled Cut-off Date Original
Origination Balance at Mortgaged Payment Principal LTV
Sale ID Account Name Origination Property Int & Prin Balance Ratio
----------------------------------------------------------------------------------------------------------
SB559 6109897 XXXX XXXXXXXXX 125,000.00 1 1,272.51 124,371.10 23.3
SB559 6136958 XXXX XXXXX M 176,000.00 1 1,479.90 175,470.21 80.0
SB559 6137242 XXXXXX XXXXX L 74,000.00 1 663.12 73,874.25 87.0
SB559 6140339 XXXXX XXXXXX R 67,150.00 1 677.82 67,109.18 85.0
SB559 6142517 XXXXXX XXXXX W 89,200.00 3 891.86 89,200.00 74.9
SB559 6145755 XXXXXXX XXXXXXXX B 97,600.00 1 1,098.76 97,600.00 80.0
SB559 6146021 XXXXX XXXXXXX 36,000.00 1 401.75 36,000.00 80.0
SB559 6146477 XXXXXXXX XXXXXX B 416,250.00 1 3,964.05 416,250.00 75.0
SB559 6146484 XXXXXX XXXXXX M 76,500.00 3 629.35 76,500.00 85.0
SB559 6146502 XXXXXXXXX XXXXXX 90,000.00 1 789.81 90,000.00 75.0
SB559 6146733 XXXXXXXX XXXX B 188,000.00 1 1,580.81 188,000.00 80.0
SB559 6147252 XXXXXXXXXX XXXXXXXX L 54,700.00 1 480.03 54,700.00 72.9
SB559 6147268 XXXXXX XXXXXX 104,000.00 1 1,130.16 104,000.00 79.6
SB559 6147440 XXXX XXXX D 92,000.00 1 824.41 92,000.00 80.0
SB559 6147674 XXXX XXXXX C 169,600.00 1 1,583.18 169,600.00 80.0
SB559 6147714 TAP XXXX L 41,200.00 1 451.73 41,200.00 80.0
SB559 6147868 XXXXXXXX XXXXXX 52,000.00 1 505.06 52,000.00 65.0
SB559 6147890 XXXX-WARFIEL XXXXXXXXXX 82,400.00 1 903.46 82,400.00 80.0
SB559 6147895 YORK XXXXXX D 46,800.00 1 494.94 46,800.00 65.0
SB559 6148124 XXXXXX XXXXX 60,600.00 1 682.22 60,600.00 61.5
SB559 6148132 XXXXX XXXXXX E 33,200.00 1 347.90 33,200.00 67.0
SB559 6148183 XXXXXXXX XXXXX 143,500.00 3 1,232.89 143,500.00 70.0
SB559 6148243 XXXX XXXX 56,000.00 1 435.56 56,000.00 80.0
SB559 6148298 XXXXXXXXXX XXX 93,500.00 1 934.85 93,500.00 85.0
SB559 6148327 SAWSZAK XXXXX 126,000.00 1 1,455.62 126,000.00 78.7
SB559 6148337 XXXXXX XXXXX F 76,400.00 1 875.09 76,400.00 80.0
SB559 6148406 XXXXXX XXXXX XXXXX 232,100.00 4 2,232.29 232,100.00 85.9
SB559 6148477 XXXXXXXX XXXXXX 99,750.00 1 959.38 99,750.00 75.0
SB559 6148519 XXXXXXXXXXX XXXX A 103,000.00 1 961.49 103,000.00 87.2
SB559 6148569 XXXXX XXXXX 136,000.00 1 1,269.53 136,000.00 85.0
SB559 6148589 FOLKS XXXXXX 20,000.00 1 196.15 20,000.00 57.1
SB559 6148646 XXXXXX XXXXX JO 57,000.00 8 448.42 57,000.00 66.2
SB559 6148651 XXXXXXX XXXXX R 54,400.00 1 487.48 54,400.00 85.0
SB559 6148701 XXXXXXXXX XXXX C 82,000.00 1 780.91 82,000.00 84.6
SB559 6148742 XXXXX XXXXXXXX J 45,000.00 1 394.91 45,000.00 30.0
SB559 6148748 XXXXXXX LAWYER W JR 72,200.00 3 653.70 72,200.00 84.9
SB559 6148846 XXXXX XXXXXXX 97,600.00 1 856.51 97,600.00 80.0
SB559 6148868 XXXXXX XXXXX R 164,250.00 1 1,426.26 164,250.00 90.0
SB559 6148938 XXXXX XXXXXXX 98,175.00 1 888.88 98,175.00 85.0
SB559 6148948 PUSATELLO XXXXXXX XXXX 72,000.00 1 611.99 72,000.00 80.0
SB559 6148993 XXXXXXX XXXXXXXX 100,000.00 1 933.48 100,000.00 68.9
SB559 6148994 XXXXX XXXXX 161,500.00 3 1,553.28 161,500.00 85.0
SB559 6148996 XXXXXXX XXXXXX 160,000.00 1 1,463.58 160,000.00 71.1
SB559 6149044 XXXX XXXXX W 148,750.00 1 1,237.23 148,750.00 85.0
SB559 6149118 XXXXXXXX XXXXX B 85,800.00 1 809.00 85,800.00 86.6
SB559 6149121 XXXXXXXX XXXXXX J 108,000.00 1 1,028.51 108,000.00 80.0
SB559 6149149 XXXXXX XXXX A 117,900.00 1 1,145.12 117,900.00 90.0
SB559 6149152 XXXX-XXXXXXX XXXXXXXXX B 92,720.00 8 927.05 92,720.00 79.9
SB559 6149299 XXXX XXXXXX C 54,600.00 1 598.66 54,600.00 70.0
SB559 6149327 XXXXX XXXXXXX J 64,800.00 1 710.49 64,800.00 80.0
SB559 6149451 XXXXXXXX C 105,200.00 1 1,001.84 105,200.00 80.0
SB559 6149527 XXXXX XXXXXXX F 117,725.00 1 1,132.26 117,725.00 85.0
SB559 6149551 XXXXXXXXX XXXXXX B 446,250.00 1 4,165.66 446,250.00 85.0
SB559 6149639 XXXXX XXXXX 55,800.00 1 510.42 55,800.00 90.0
SB559 6149695 XXXX XXXXXX 104,000.00 1 865.02 104,000.00 80.0
SB559 6149696 XXXXXXXX XXXXXXX 119,000.00 1 1,110.84 119,000.00 85.0
SB559 6149719 XXXXXXXXXXX XXXXXX 138,800.00 3 1,104.36 138,800.00 82.1
SB559 6149845 XXXXX XXXXX 178,500.00 1 1,616.15 178,500.00 85.0
SB559 6149942 XXXX XXXXXX 40,800.00 1 380.86 40,800.00 60.0
Next Current Property
Origination Adjustment Mortgage Value at Owner
Sale ID Account Date Rate Origination Occupied
-------------------------------------------------------------------
SB559 6109897 11/01/97 11.875 536,000.00 Y
SB559 6136958 12/01/98 9.500 220,000.00 Y
SB559 6137242 01/01/99 10.250 85,000.00 Y
SB559 6140339 04/01/99 11.750 79,000.00 Y
SB559 6142517 06/01/99 11.625 119,000.00 Y
SB559 6145755 06/01/99 13.250 122,000.00 Y
SB559 6146021 06/01/99 13.125 45,000.00 Y
SB559 6146477 06/01/99 11.000 555,000.00 Y
SB559 6146484 06/01/99 9.250 90,000.00 Y
SB559 6146502 07/01/99 10.000 120,000.00 Y
SB559 6146733 06/01/99 9.500 235,000.00 Y
SB559 6147252 12/01/97 10.000 75,000.00 Y
SB559 6147268 06/01/99 12.750 130,500.00 Y
SB559 6147440 06/01/99 10.250 115,000.00 Y
SB559 6147674 07/01/99 10.750 212,000.00 Y
SB559 6147714 07/01/99 12.875 51,500.00 Y
SB559 6147868 12/01/97 11.250 80,000.00 Y
SB559 6147890 07/01/99 12.875 103,000.00 Y
SB559 6147895 07/01/99 12.375 72,000.00 Y
SB559 6148124 06/01/99 13.250 98,500.00 Y
SB559 6148132 06/01/99 12.250 49,500.00 Y
SB559 6148183 07/01/99 9.750 205,000.00 N
SB559 6148243 07/01/99 8.625 70,000.00 Y
SB559 6148298 01/01/98 11.625 110,000.00 Y
SB559 6148327 06/01/99 13.625 160,000.00 Y
SB559 6148337 06/01/99 13.500 95,500.00 Y
SB559 6148406 07/01/99 11.125 270,000.00 Y
SB559 6148477 07/01/99 11.125 133,000.00 Y
SB559 6148519 06/01/99 10.750 118,000.00 Y
SB559 6148569 07/01/99 10.750 160,000.00 Y
SB559 6148589 07/01/99 11.375 35,000.00 Y
SB559 6148646 06/01/99 8.750 86,000.00 Y
SB559 6148651 06/01/99 10.250 64,000.00 Y
SB559 6148701 07/01/99 11.000 96,900.00 Y
SB559 6148742 12/01/97 10.000 150,000.00 Y
SB559 6148748 01/01/98 10.375 85,000.00 Y
SB559 6148846 06/01/99 10.000 122,000.00 Y
SB559 6148868 07/01/99 9.875 182,500.00 Y
SB559 6148938 12/01/97 10.375 115,500.00 Y
SB559 6148948 07/01/99 9.625 90,000.00 Y
SB559 6148993 07/01/99 10.750 145,000.00 Y
SB559 6148994 06/01/99 11.125 190,000.00 Y
SB559 6148996 12/01/97 10.500 225,000.00 Y
SB559 6149044 01/01/98 9.375 175,000.00 Y
SB559 6149118 12/01/97 10.875 99,000.00 Y
SB559 6149121 12/01/97 11.000 135,000.00 Y
SB559 6149149 06/01/99 11.250 131,000.00 Y
SB559 6149152 07/01/99 11.625 115,990.00 Y
SB559 6149299 06/01/99 12.875 78,000.00 Y
SB559 6149327 06/01/99 12.875 81,000.00 Y
SB559 6149451 07/01/99 11.000 131,500.00 Y
SB559 6149527 12/01/97 11.125 138,500.00 Y
SB559 6149551 07/01/99 10.750 525,000.00 Y
SB559 6149639 06/01/99 10.500 62,000.00 Y
SB559 6149695 12/01/97 9.375 130,000.00 Y
SB559 6149696 07/01/99 10.750 140,000.00 Y
SB559 6149719 07/01/99 8.875 169,000.00 Y
SB559 6149845 12/01/97 10.375 210,000.00 Y
SB559 6149942 07/01/99 10.750 68,000.00 Y
Page 2 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE B
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97
Principal Type of Scheduled Cut-off Date Original
Origination Balance at Mortgaged Payment Principal LTV
Sale ID Account Name Origination Property Int & Prin Balance Ratio
----------------------------------------------------------------------------------------------------------
SB559 6150196 XXXXX-XXXXXX XXX 62,400.00 1 564.98 62,400.00 80.0
SB559 6150199 XXXXXX XXXX A 212,500.00 1 1,806.23 212,500.00 85.0
SB559 6150805 XXXXXX XXXXXX 113,500.00 8 882.80 113,500.00 79.9
------------------------------------------------------- ---------------------------------------
62 Sale Total 6,789,620.00 63,502.56 6,788,294.74 79.1
Next Current Property
Origination Adjustment Mortgage Value at Owner
Sale ID Account Date Rate Origination Occupied
-------------------------------------------------------------------
SB559 6150196 07/01/99 10.375 78,000.00 Y
SB559 6150199 01/01/98 9.625 250,000.00 Y
SB559 6150805 01/01/98 8.625 141,900.00 Y
----------- -------------------------
62 10.761 8,960,290.00
Page 3 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE B
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97
Principal Type of Scheduled Cut-off Date Original
Origination Balance at Mortgaged Payment Principal LTV
Sale ID Account Name Origination Property Int & Prin Balance Ratio
----------------------------------------------------------------------------------------------------------
SBC560 800033912 XXXXXXX XXXXXXX 149,600.00 1 1,538.80 149,336.69 85.0
SBC560 800036410 XXXXXXX XXXXXXXX 213,000.00 1 1,675.67 212,378.27 65.5
SBC560 800036907 XXXXXX XXXXXX 114,400.00 1 1,143.82 114,255.65 80.0
SBC560 800047110 XXXXXXXXX XXXX XXXXXX 175,850.00 1 1,674.66 175,660.82 84.9
SBC560 800048928 XXXXX XXXXXX E JR 73,000.00 1 681.44 72,748.38 52.1
SBC560 800048993 XXXXXX XXXXXXX 66,400.00 1 607.39 66,265.72 80.0
SBC560 800055527 XXXXXXXX XXXX 183,750.00 1 1,749.89 183,416.37 75.0
SBC560 800083537 XXXXX XXXXXX 184,685.00 1 1,881.95 184,407.87 85.9
SBC560 800088320 XXXXXX XXXXXX M 140,000.00 1 1,603.58 139,942.52 80.0
SBC560 800089070 XXXX XXXXXX L SR 46,150.00 1 470.27 46,078.54 65.0
SBC560 800103103 XXXXXXX XXXXXXX 45,000.00 1 378.39 28,304.70 63.3
SBC560 800110322 XXXXX XXXXX XXXXXXXXX 50,400.00 1 451.63 50,357.56 90.0
SBC560 800116444 XXXXXX XXXXXX C II 465,000.00 1 3,909.97 464,308.39 67.8
SBC560 800124190 AKRAMNAZ XXXXXXXX 90,000.00 1 806.49 82,462.26 66.6
SBC560 800129611 XXXXXXX XXXXXXX 127,500.00 1 1,130.70 127,500.00 85.0
SBC560 800133068 XXXX XXXXX XXXXXXX 72,000.00 7 730.96 72,000.00 80.0
SBC560 800133696 XXXXXXXX XXXXXXXXX 168,000.00 1 1,458.82 168,000.00 80.0
SBC560 800140022 XXXXXXXX XXXXXX C 90,000.00 1 764.99 89,913.42 41.1
SBC560 800140998 XXXXX XXX 600,000.00 1 5,099.93 511,336.15 80.0
SBC560 800149767 XXXXXXXX XXXXX 137,700.00 1 1,442.95 137,700.00 85.0
SBC560 800150880 XXXXXX XXXX R 140,000.00 1 1,202.82 139,868.83 74.8
SBC560 800152860 XXXX XXXXXX 97,600.00 1 938.70 97,600.00 80.0
SBC560 800156549 XXXXXX GUITEU 52,000.00 1 539.89 51,985.53 80.0
SBC560 800157273 XXX XXXXX L 64,800.00 7 702.24 64,732.26 90.0
SBC560 800157661 XXXXXXX XXXXXXXX 221,600.00 3 2,236.85 221,600.00 80.0
SBC560 800158727 XXXXX XXXXXXX 148,800.00 1 1,487.76 148,753.74 80.0
SBC560 800160814 XXXXX XXXXXXXX A 236,250.00 1 2,029.75 236,250.00 75.0
SBC560 800161721 XXXXXXXX XXXXXXX 119,000.00 3 1,133.26 119,000.00 70.0
SBC560 800163248 XXXXX XXXXXXX 590,000.00 1 5,123.25 590,000.00 78.4
SBC560 800164394 XXXXXXX XXXXX XXXX 130,500.00 4 1,133.19 130,440.72 90.0
SBC560 800166043 XXXXXXXX XXXXXXX 220,000.00 1 1,890.14 220,000.00 80.0
SBC560 800166936 XXXX XXXX H 181,800.00 1 1,578.66 181,717.40 90.0
SBC560 800168908 XXXX XXXXXXX R 170,000.00 1 1,716.00 170,000.00 85.0
SBC560 800170342 XXXXX XXXXXXX C 65,000.00 1 582.47 65,000.00 63.1
SBC560 800170805 XX XXXXXX 96,000.00 1 679.48 96,000.00 80.0
SBC560 800171589 XXXXX XXXXX XXXX 73,950.00 1 704.24 73,950.00 85.0
SBC560 800172843 XXXXXX XXXXX JR 211,500.00 1 1,856.06 211,500.00 90.0
SBC560 800174591 XXXXXX XXXXX 96,000.00 1 1,080.74 96,000.00 80.0
SBC560 800175366 XXXXXXXXXXX XXXXXXXXXX 69,300.00 1 563.85 69,263.12 90.0
SBC560 800176471 XXXXXXX XXXXXX 375,000.00 1 3,857.30 375,000.00 83.8
SBC560 800178600 XXXXXXX XXXXXXX 141,300.00 1 1,175.27 141,300.00 90.0
SBC560 800180309 XXXXXX XXXXXX F 55,000.00 1 603.04 54,987.06 49.5
SBC560 800181497 XXXXXX XXXX L 50,150.00 1 491.85 50,150.00 85.0
SBC560 800182099 XXXXXXXXXX XXXXX 48,600.00 1 449.12 48,600.00 90.0
SBC560 800184731 XXXXXXXX XXXXXXX L 122,000.00 1 1,127.40 122,000.00 67.7
SBC560 800185043 XXXXXX XXXXXXX 239,500.00 1 2,348.93 239,500.00 48.8
SBC560 800185928 XXXXXX XXXX M 55,000.00 1 379.87 54,958.15 47.0
SBC560 800188666 XXXXXXXX XXXXXX 204,000.00 1 1,514.69 204,000.00 80.0
SBC560 800190084 XXXXX XXXXXXX G 99,200.00 1 1,039.51 99,200.00 80.0
SBC560 800191454 XXXXXX XXXXXXX T 133,600.00 1 1,323.03 133,600.00 80.0
SBC560 800193179 XXXX XXXXXXX 50,400.00 1 470.47 50,400.00 90.0
SBC560 800193278 XXXXXXXX XXXXXX 76,000.00 1 789.07 76,000.00 80.0
SBC560 800193369 XXXXXXXX XXXX 75,000.00 1 707.17 75,000.00 26.7
SBC560 800194102 XXXXXX XXXXXX A 39,500.00 7 371.42 39,500.00 73.1
SBC560 800195927 XXXXXXXX PEACHES 328,500.00 4 3,035.66 328,500.00 88.7
SBC560 800197170 XXX XXXXXXXXX 89,100.00 1 907.93 89,100.00 90.0
SBC560 800198376 XXXXXXX XXXXXXXXX 202,500.00 1 1,814.60 202,500.00 90.0
SBC560 800199044 XXXXXX XXXXXXX 103,000.00 1 819.51 103,000.00 52.5
SBC560 800200552 XXXXXXX XXXXXX LOUIS 124,950.00 1 1,154.66 124,950.00 85.0
Next Current Property
Origination Adjustment Mortgage Value at Owner
Sale ID Account Date Rate Origination Occupied
-------------------------------------------------------------------
SBC560 800033912 12/01/98 12.000 176,000.00 Y
SBC560 800036410 07/01/97 8.750 325,000.00 Y
SBC560 800036907 01/01/99 11.625 143,000.00 Y
SBC560 800047110 02/01/99 11.000 206,900.00 Y
SBC560 800048928 02/01/99 10.750 140,000.00 Y
SBC560 800048993 01/01/99 10.500 83,000.00 Y
SBC560 800055527 01/01/99 11.000 245,000.00 Y
SBC560 800083537 02/01/99 11.875 215,000.00 Y
SBC560 800088320 04/01/99 13.500 175,000.00 Y
SBC560 800089070 09/01/97 11.875 71,000.00 Y
SBC560 800103103 04/01/99 9.500 71,000.00 Y
SBC560 800110322 04/01/99 10.250 56,000.00 Y
SBC560 800116444 09/01/97 9.500 685,000.00 Y
SBC560 800124190 03/01/99 10.250 135,000.00 Y
SBC560 800129611 11/01/97 10.125 150,000.00 Y
SBC560 800133068 12/01/97 10.750 90,000.00 Y
SBC560 800133696 05/01/99 9.875 210,000.00 Y
SBC560 800140022 05/01/99 9.625 218,965.00 Y
SBC560 800140998 10/01/97 9.625 750,000.00 Y
SBC560 800149767 06/01/99 12.250 162,000.00 Y
SBC560 800150880 04/01/99 9.750 187,000.00 Y
SBC560 800152860 07/01/99 11.125 122,000.00 Y
SBC560 800156549 05/01/99 12.125 65,000.00 Y
SBC560 800157273 05/01/99 11.750 72,000.00 Y
SBC560 800157661 07/01/99 11.750 277,000.00 Y
SBC560 800158727 10/01/97 11.625 186,000.00 Y
SBC560 800160814 06/01/99 9.750 315,000.00 N
SBC560 800161721 01/01/98 11.000 170,000.00 Y
SBC560 800163248 12/01/97 9.875 752,000.00 Y
SBC560 800164394 05/01/99 9.875 145,000.00 Y
SBC560 800166043 05/01/99 9.750 275,000.00 Y
SBC560 800166936 11/01/97 9.875 202,000.00 Y
SBC560 800168908 06/01/99 11.750 200,000.00 Y
SBC560 800170342 07/01/99 10.250 103,000.00 Y
SBC560 800170805 12/01/97 7.625 120,000.00 Y
SBC560 800171589 06/01/99 11.000 87,000.00 Y
SBC560 800172843 06/01/99 10.000 235,000.00 Y
SBC560 800174591 06/01/99 13.250 120,000.00 Y
SBC560 800175366 11/01/97 9.125 77,000.00 Y
SBC560 800176471 06/01/99 12.000 447,000.00 Y
SBC560 800178600 12/01/97 9.375 157,000.00 Y
SBC560 800180309 11/01/97 12.875 111,000.00 Y
SBC560 800181497 12/01/97 11.375 59,000.00 Y
SBC560 800182099 12/01/97 10.625 54,000.00 Y
SBC560 800184731 06/01/99 10.625 180,000.00 Y
SBC560 800185043 06/01/99 11.375 490,000.00 Y
SBC560 800185928 12/01/97 7.375 117,000.00 Y
SBC560 800188666 01/01/98 8.125 255,000.00 Y
SBC560 800190084 07/01/99 12.250 124,000.00 Y
SBC560 800191454 06/01/99 11.500 167,000.00 Y
SBC560 800193179 07/01/99 10.750 56,000.00 Y
SBC560 800193278 12/01/97 12.125 95,000.00 Y
SBC560 800193369 06/01/99 10.875 280,000.00 Y
SBC560 800194102 07/01/99 9.625 54,000.00 Y
SBC560 800195927 12/01/97 10.625 370,000.00 Y
SBC560 800197170 12/01/97 11.875 99,000.00 Y
SBC560 800198376 06/01/99 10.250 225,000.00 Y
SBC560 800199044 07/01/99 8.875 196,000.00 Y
SBC560 800200552 01/01/98 10.625 147,000.00 Y
Page 4 6/30/97
ALLIANCE FUNDING COMPANY
A DIVISION OF SUPERIOR BANK FSB
SALE SCHEDULE B
1997-2 CLASS 2 - 1ST SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES -
SETTLEMENT 6/30/97
Principal Type of Scheduled Cut-off Date Original
Origination Balance at Mortgaged Payment Principal LTV
Sale ID Account Name Origination Property Int & Prin Balance Ratio
----------------------------------------------------------------------------------------------------------
SBC560 800200867 XXXXXX XXXXXX 229,500.00 3 2,056.55 229,500.00 90.0
SBC560 800200917 XXXXX XXXXX 306,000.00 1 3,177.03 306,000.00 85.0
SBC560 800200941 XXXXXXXXXXXX XXXXX 60,000.00 1 582.76 60,000.00 80.0
SBC560 800201246 GOBO XXXXXXXX 198,000.00 1 1,811.18 198,000.00 90.0
SBC560 800201717 XXXXXX XXXXXX 90,000.00 1 781.51 90,000.00 90.0
SBC560 800203366 DAMMAR MERRICK 105,000.00 1 921.45 105,000.00 70.0
SBC560 800204075 XXXXXXXX XXXXX D 65,625.00 2 522.14 65,625.00 75.0
SBC560 800204158 KLIENSORGE XXXX X. 124,000.00 7 1,237.82 124,000.00 82.6
SBC560 800205239 XXXXXXXX XXXXX 109,650.00 1 1,033.88 109,650.00 85.0
SBC560 800205411 XXXXXXX XXXXXXX M 100,000.00 1 859.15 99,953.35 58.8
SBC560 800206179 XXXX XXXXXXX J 104,000.00 1 1,140.29 104,000.00 80.0
SBC560 800206187 XXXXXXX XXXXXXX N 200,000.00 1 1,755.14 200,000.00 80.0
SBC560 800206435 XXXXXXX XXXXXXX 74,250.00 1 658.47 74,250.00 90.0
SBC560 800207235 XXXXXX XXXX J 104,000.00 1 1,099.87 104,000.00 65.0
SBC560 800207383 XXXXXXX XXXXXX T 113,900.00 1 999.55 113,900.00 85.0
SBC560 800207656 XXXX XXXXX D 129,200.00 1 1,145.77 129,200.00 85.0
SBC560 800209066 XXXXXX XXXXXX F 56,000.00 1 533.30 56,000.00 80.0
SBC560 800209561 XXXXXXXXXXX XXXXXX E 64,500.00 1 554.16 64,500.00 75.0
SBC560 800210643 XXXXXXXX XXXX XXXXX 115,000.00 1 1,205.08 115,000.00 51.1
SBC560 800211567 XXXXX XXXXXX B 44,000.00 1 461.07 44,000.00 80.0
SBC560 800212631 XXXXXXX XXX M 100,800.00 1 1,056.28 100,800.00 70.0
SBC560 800212854 XXXXXXXXX XXXXXXX 120,000.00 1 1,269.08 120,000.00 60.0
SBC560 800214520 XXXXX XXXXXXX S 114,750.00 1 1,114.52 114,750.00 85.0
SBC560 800215170 XXXXXXXX XXXXX 109,800.00 1 973.73 109,800.00 90.0
SBC560 800216079 XXXXXXXX XXXXXX 200,000.00 1 1,848.19 200,000.00 80.0
SBC560 800216459 XXXXXXX XXX A 188,000.00 1 1,861.75 188,000.00 80.0
SBC560 800216624 XXXXXXX XXXX M 173,000.00 1 1,502.24 173,000.00 78.2
SBC560 800217077 XXXX XXXXXXXXX A 94,350.00 8 854.25 94,350.00 85.0
SBC560 800217085 XXXXXX XXXXXXX W 75,650.00 1 734.76 75,650.00 85.0
SBC560 800217754 XXXXXXX XXXXXXXXXX S 61,200.00 1 588.61 61,200.00 87.4
SBC560 800218141 XXXXXX XXXXX XXXX 125,500.00 3 1,207.04 125,500.00 76.0
SBC560 800219552 XXXXXXXXX XXXXX L 45,500.00 3 362.02 45,500.00 70.0
SBC560 800220592 XXXXXX XXXXXX 151,300.00 1 1,455.17 151,300.00 84.5
SBC560 800220774 XXXXXX HOBE L 69,700.00 1 670.36 69,700.00 85.0
SBC560 800222309 XXXX XXXXXXX A 116,000.00 1 1,017.98 116,000.00 72.5
SBC560 800225591 XXXX XXXXXX J. 73,000.00 1 702.10 73,000.00 81.1
SBC560 800225922 XXXXX XXXXX 105,300.00 4 1,052.83 105,300.00 90.0
SBC560 800227290 XXXXXXXXXX XXXXX 195,500.00 1 1,898.82 195,500.00 85.0
SBC560 800227654 AQUHART LENNOX O 44,135.00 1 483.91 44,135.00 80.9
SBC560 800229593 XXXX XXXXXXX A 65,000.00 1 612.88 65,000.00 65.0
SBC560 800230633 TZIAMIHAS XXXXX 74,000.00 1 642.58 74,000.00 80.0
SBC560 800231177 BERGIAN XXXXX J 144,000.00 1 1,578.87 144,000.00 80.0
SBC560 800236689 XXXXXXXX XXXXXXX J 133,000.00 3 1,445.30 133,000.00 46.9
------------------------------------------------------- ---------------------------------------
102 Sale Total 13,760,945.00 128,231.59 13,644,343.47 78.3
164 Total with Superior 20,550,565.00 191,734.15 20,432,638.21 78.6
164 Grand Total 20,550,565.00 191,734.15 20,432,638.21 78.6
Next Current Property
Origination Adjustment Mortgage Value at Owner
Sale ID Account Date Rate Origination Occupied
-------------------------------------------------------------------
SBC560 800200867 06/01/99 10.250 255,000.00 N
SBC560 800200917 06/01/99 12.125 360,000.00 Y
SBC560 800200941 12/01/97 11.250 75,000.00 Y
SBC560 800201246 06/01/99 10.500 220,000.00 Y
SBC560 800201717 06/01/99 9.875 100,000.00 Y
SBC560 800203366 06/01/99 10.000 150,000.00 Y
SBC560 800204075 06/01/99 8.875 87,500.00 Y
SBC560 800204158 06/01/99 11.250 150,000.00 Y
SBC560 800205239 12/01/97 10.875 129,000.00 Y
SBC560 800205411 05/20/99 9.750 170,000.00 Y
SBC560 800206179 07/01/99 12.875 130,000.00 Y
SBC560 800206187 06/01/99 10.000 250,000.00 Y
SBC560 800206435 06/01/99 10.125 82,500.00 Y
SBC560 800207235 07/01/99 12.375 160,000.00 Y
SBC560 800207383 07/01/99 10.000 134,000.00 Y
SBC560 800207656 01/01/98 10.125 152,000.00 Y
SBC560 800209066 06/01/99 11.000 70,000.00 Y
SBC560 800209561 12/01/97 9.750 86,000.00 Y
SBC560 800210643 06/01/99 12.250 225,000.00 Y
SBC560 800211567 07/01/99 12.250 55,000.00 Y
SBC560 800212631 05/01/99 12.250 144,000.00 Y
SBC560 800212854 07/01/99 12.375 200,000.00 Y
SBC560 800214520 07/01/99 11.250 135,000.00 Y
SBC560 800215170 12/01/97 10.125 122,000.00 Y
SBC560 800216079 07/01/99 10.625 250,000.00 Y
SBC560 800216459 07/01/99 11.500 235,000.00 Y
SBC560 800216624 01/01/98 9.875 221,000.00 Y
SBC560 800217077 01/01/98 10.375 111,000.00 Y
SBC560 800217085 07/01/99 11.250 89,000.00 Y
SBC560 800217754 07/01/99 11.125 70,000.00 Y
SBC560 800218141 12/01/97 11.125 165,000.00 Y
SBC560 800219552 07/01/99 8.875 65,000.00 N
SBC560 800220592 07/01/99 11.125 178,950.00 Y
SBC560 800220774 07/01/99 11.125 82,000.00 Y
SBC560 800222309 07/01/99 10.000 160,000.00 Y
SBC560 800225591 07/01/99 11.125 90,000.00 Y
SBC560 800225922 06/01/99 11.625 117,000.00 Y
SBC560 800227290 07/01/99 11.250 230,000.00 Y
SBC560 800227654 07/01/99 12.875 54,500.00 Y
SBC560 800229593 07/01/99 10.875 100,000.00 Y
SBC560 800230633 01/01/98 9.875 92,500.00 Y
SBC560 800231177 07/01/99 12.875 180,000.00 Y
SBC560 800236689 06/01/99 12.750 283,000.00 Y
----------- -------------------------
102 10.706 18,116,815.00
164 10.724 27,077,105.00
164 10.724 27,077,105.00
Page 1 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
000 0000000 XXXXXXXX XXXXXX J 0000 XXXXXXXX XXXXXX XXXXXX XX 00000
000 0000000 XXXXXXXX XXXXX P 0000 XXXXXXX XXXXXX XX 00000
000 0000000 XXXXXX XXXXXX E 000 XXXXXX XXX XXXX XX XXX XXXXX XX 00000
000 0000000 XXXXXXX XXXXXX G 000 XXXXX XXXXXXXXXX XX 00000
000 0000000 XXXXXXXX XXXXX 0000 XXXXXXX XXXXXX XXXXXXX XX 00000
000 0000000 XXXXXX XXXXX S 0000 XXXXXX XXXXX XXXXXXXX XX 00000
000 0000000 XXXX XXXXXXXX M 0000 XXXXXXXXXX XXXX XXXXXXXXX XX 00000
000 0000000 XXXX XXXX M 0000 X XXXXXX XX 000X XXXXXXXXX XX 00000
000 0000000 XXXXX XXXXX P 000 X XXXXXXXX XXX XXXXXXXXXX XX 00000
000 0000000 XXXXXXXX XXXXX J 0 X XXXX XX XXXXXX XX 00000
000 0000000 JOHANDES E XXXXXX 0000 XXXX 000XX XXXXX XXXXXXXXX XX 00000
000 0000000 XXXX XXXX S 00000 XXXXXXXXX XXXX XXXXX XX 00000
000 0000000 XXXXXXX XXXXXXX B 0000 XXXXXXXXXX XXXXX XXXXX XX 00000
000 0000000 XXXXXX H XXXXXX 000 XXXXX XXXXXX XXXXXX XXXXXXXX XX 00000
000 0000000 XXXXXXX XXXXXX 0000 XXXXX XXXXXXXX XXXXXX XXXXXX XX 00000
----------------------------------
15 Sale Total
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
401 6139204 27,500.00 27,039.94 03/01/97 11/20/10 161.35 07/22/97 81.2 11.550 306.74
401 6139586 18,400.00 18,233.39 03/01/97 01/14/12 175.20 07/24/97 89.9 12.150 205.46
401 6144707 36,800.00 36,800.00 08/01/97 06/15/12 180.13 08/01/97 26.6 10.775 381.25
401 6145513 77,300.00 77,300.00 08/01/97 06/03/22 300.13 08/01/97 84.9 13.375 824.92
401 6145600 86,400.00 86,400.00 07/01/97 05/09/17 239.15 07/01/97 86.4 11.775 865.60
401 6146329 64,000.00 64,000.00 08/01/97 06/09/17 240.13 08/01/97 69.1 9.380 546.00
401 6146593 19,400.00 19,400.00 07/01/97 05/22/07 119.15 07/01/97 73.0 14.375 282.04
401 6146600 90,600.00 90,455.52 07/01/97 05/13/14 203.15 07/29/97 69.6 10.775 895.41
401 6146696 46,500.00 46,500.00 08/01/97 06/19/09 144.13 08/01/97 75.0 10.525 525.98
401 6147253 64,500.00 64,500.00 07/01/97 05/12/15 215.15 07/01/97 80.6 12.525 695.17
401 6147707 116,000.00 116,000.00 07/01/97 05/09/17 239.15 07/01/97 80.0 13.875 1,321.71
401 6147784 14,500.00 14,500.00 08/01/97 06/22/07 120.13 08/01/97 30.2 10.525 180.76
401 6147875 45,200.00 45,200.00 08/01/97 06/22/07 120.13 08/01/97 78.5 11.275 581.14
401 6148220 43,900.00 43,900.00 08/01/97 06/22/07 120.13 08/01/97 87.8 11.775 576.02
401 6148897 20,500.00 20,500.00 08/01/97 06/22/07 120.13 08/01/97 75.7 13.020 282.71
---------------------------- -------- -----------------------------
771,500.00 770,728.85 204.14 75.7 11.922 8,470.91
Page 2 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
000 0000000 XXXXXXX XXXXX M 00000 X XXXX XXX XXXXXXX XX 00000
000 0000000 XXXXXXXX XXXX E 0000 XXXXX XX XXXXXXXXX XX 00000
000 0000000 XXXXXXXXXXXX XXXXX W 0000 XXXXXX XXXXXX XXXXXXXXXX XX 00000
000 0000000 XXXXXXXXX XXXX L 000 XXXXX XX XXXXXXXXXXX XX 00000
000 0000000 XXXXXXX XXXX XXXXXXXX 0000 XXXXX XXXX XXXXXXXXX XX 00000
405 6147703 XXXXX XXXXXXX J 0000 XXXXXXXXXXX XXXXX XXXXXX XXXX XX 00000
000 0000000 XXXXXXXXX XXXXXXX 00000 X XXXXXXXX XXX XXXXXXX XX 00000
000 0000000 XXXXXXXX XXXXXX L 000 XXXXXXXX XXXXX XXXXXXXXXXXX XX 00000
000 0000000 XXXXXX XXXXX 000 XXXXXXXX XXXX XXXXXXXXX XX 00000
000 0000000 XXXXXX XXXXX 00000 XXXXXX XXXXXXX XX 00000
000 0000000 XXXXXXXX XXXX L 00 XXXXXXXX XXXXX XXXXXXXX XX 00000
000 0000000 XXXXXX XXXX L 00000 XXXXXX XXXXXX XXXXXXX XX 00000
000 0000000 XXXX XXXXXX E 000 XXXXX XXX XXXXXXXXXX XXXXX XXX XX 00000
----------------------------------
13 Sale Total
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
405 6144710 52,200.00 52,200.00 08/01/97 06/18/10 156.13 08/01/97 90.0 11.600 599.34
405 6146604 23,800.00 23,800.00 08/01/97 06/22/07 120.13 08/01/97 41.7 11.425 307.88
405 6146785 34,200.00 34,200.00 08/01/97 06/20/08 132.13 08/01/97 90.0 11.525 422.89
405 6147189 23,300.00 23,300.00 08/01/97 06/22/07 120.13 08/01/97 89.9 12.925 320.12
405 6147690 40,600.00 40,600.00 08/01/97 06/10/16 228.13 08/01/97 57.1 10.525 380.65
405 6147703 19,200.00 19,200.00 08/01/97 06/15/12 180.13 08/01/97 89.5 12.275 215.82
405 6147779 88,200.00 88,200.00 08/01/97 06/15/12 180.13 08/01/97 90.0 11.350 943.21
405 6147782 17,700.00 17,700.00 07/01/97 05/10/16 227.15 07/01/97 73.7 13.025 193.86
405 6148042 62,600.00 62,600.00 08/01/97 06/13/14 204.13 08/01/97 79.2 10.525 609.37
405 6148116 27,500.00 27,500.00 08/01/97 06/15/12 180.13 08/01/97 89.7 12.275 309.12
405 6148402 12,400.00 12,400.00 08/01/97 06/28/02 60.13 08/01/97 71.7 11.275 250.37
405 6148496 57,400.00 57,400.00 08/01/97 06/10/16 228.13 08/01/97 67.5 10.775 546.96
405 6148903 49,700.00 49,700.00 08/01/97 06/22/07 120.13 08/01/97 53.4 10.275 613.16
---------------------------- -------- -----------------------------
508,800.00 508,800.00 173.94 76.6 11.267 5,712.75
Page 3 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
SB66 6102612 XXXXXXXXX XXXXX 0000 XXXXX XXXXX XXXXXXXXXX XX 00000
SB66 6120268 XXXXX XXXXX J 0000 XXXX XXXXXXX XX 00000
SB66 6123360 XXXXX XXXXXXXX X 00000 XXXXXXX XXXXXXX XX 00000
SB66 6132903 XXXX XXXXX L 103 ERIK DRIVE DUDLEY NC 28333
SB66 6136762 SMITH ISABELL 500 S. 14TH STREET TERRE HAUTE IN 47807
SB66 6143133 COLLINS SAMUEL 1257 CHADWICK COURT MODESTO CA 95350
SB66 6144359 EVANS RONALD M 5455 W POTOMAC CHICAGO IL 60651
SB66 6144515 WEAVER EVA MARIE 537 EAST 10600 SOUTH SANDY UT 84070
SB66 6144521 DUNN HAROLD JR 5330 NORWALDO INDIANAPOLIS IN 46220
SB66 6145456 MOSCHETTI ROBERT II 616 NORTH 2300 WEST TREMONTON UT 84337
SB66 6146394 CHUBB DAVID 445 RIVER ROAD EUGENE OR 97404
SB66 6146457 PEREZ EDMUNDO MAURICIO 17046 NORTH 31ST AVENUE PHOENIX AZ 85023
SB66 6146465 SOWARD ROGER WILLIAM 8218 EHLERBROOK ROAD INDIANAPOLIS IN 46237
SB66 6146634 SHURTZ MICHAEL 330 NORTH BULLOCH PLACE CEDAR CITY UT 84720
SB66 6146684 FONICK THELMA C 38214 WILSON AVENUE WILLOUGHBY OH 44094
SB66 6146983 KNUDSON HOLLY 1522 EAST MILITARY WAY SALT LAKE CITY UT 84103
SB66 6147214 ZYCK JOHN J III 4415 LANGLEY PLACE NE LACEY WA 98516
SB66 6147260 REED RONALD J 550 N SCHOOL ST BRAIDWOOD IL 60408
SB66 6147279 WONGNGAMNIT BRANDON 2522 N LAFAYETTE EVANSVILLE IN 47711
SB66 6147295 PRANEETPOLGR PREECHA 1935 SPRING STREET MEDFORD OR 97504
SB66 6147327 SMITH LARRY L 20354 NORTH 106TH LANE PEORIA AZ 85382
SB66 6147374 CURTIS KEITH 9130 OWYHEE DRIVE NAMPA ID 83686
SB66 6147423 JONES JARRY LEE 6629 SOUTH LAFLIN AVENUE CHICAGO IL 60636
SB66 6147565 MEANS M SHAWN 3305 SE OLSEN STREET MILWAUKIE OR 97222
SB66 6147584 GUMAER DONALD W 909 EAST CLINTON STREET JOLIET IL 60432
SB66 6147649 WOODBRIDGE JAMES 3238 WEST PARADE CIRCLE COLORADO SPRINGS CO 80917
SB66 6147657 AIKEN JOSEPH D JR 4850 MARABOU WAY COLORADO SPRINGS CO 80911
SB66 6147672 KILGORE DANIEL G 2920 N NORDIC VALLEY DRIVE LIBERTY UT 84310
SB66 6147772 JOHNSON STANLEY G 1208 FRANKLIN ROCK FALLS IL 61071
SB66 6147777 MORGAN HERBERT R 14527 CLINTON STREET HARVEY IL 60426
SB66 6147821 BOYETTE HUBERTUS J 2906 TIMBERLINE DRIVE EUGENE OR 97401
SB66 6147824 NESSMITH WESLEY R 11233 N 36TH STREET PHOENIX AZ 85028
SB66 6147878 HAYDEN KENNETH W 9681 HIGHWAY 44 EAST MOUNT WASHINGTON KY 40047
SB66 6147983 REED ROYCE LEE JR 491 LELAND AVENUE SAN JOSE CA 95128
SB66 6147992 WALLACE FREDERICK L 3233 COLGATE AVENUE SANTA CLARA CA 95051
SB66 6148018 WRONOSKY THOMAS 688 FALLING LEAF DRIVE LILBURN GA 30247
SB66 6148070 KINGSLAND JULIE E 3615 N 8TH AVENUE PHOENIX AZ 85013
SB66 6148103 BUTLER STEPHEN WALTER 2137 SE 181ST AVENUE PORTLAND OR 97233
SB66 6148173 HENDERSON LEO D 847 SOUTH 300 WEST OREM UT 84058
SB66 6148175 DEPPERT THOMAS M 660 EAST 350 SOUTH BRIGHAM CITY UT 84302
SB66 6148179 CASAL DONALD S 908 1ST CREEK ROAD CHELAN WA 98816
SB66 6148185 STEIN INGE 9039 STARGAZE AVENUE SAN DIEGO CA 92129
SB66 6148206 DECALUWE PETER J 516 WEST DIVISION STREET MUNDELEIN IL 60060
SB66 6148212 KUTZER MARK A 28357 CENTURY COURT NW ISANTI MN 55040
SB66 6148252 PARKS MICHAEL C 1541 ROUGHRIDER CIRCLE HENDERSON NV 89014
SB66 6148293 KAUFMAN ROBERT L 3610 RAY NASH DRIVE NW GIG HARBOR WA 98335
SB66 6148308 MARSHALL LARRY J 12469 BROOKGLEN DRIVE SARATOGA CA 95070
SB66 6148314 THOMPSON BRUCE A JR 229 SOUTH 900 EAST SPANISH FORK UT 84660
SB66 6148381 ADAMSON CODY K 361 WEST 1600 NORTH OREM UT 84057
SB66 6148391 HELTSLEYSR DARRELL 4115 SOUTH MAPLE AVENUE STICKNEY IL 60402
SB66 6148418 CLARK PETER B 10025 WEST 29TH AVENUE LAKEWOOD CO 80215
SB66 6148546 NORTON ROBERT T 1501 ROSEMONT DRIVE COLORADO SPRINGS CO 80911
SB66 6148560 SKIDMORE EDWARD K 1953 WEST WESCOTT DRIVE PHOENIX AZ 85027
SB66 6148576 HUDKINS SONNY 793 S. LAKEVIEW DRIVE LOWELL IN 46356
SB66 6148639 WELCH AMPARO 2924 N SCHEVENE BOULEVARD FLAGSTAFF AZ 86004
SB66 6148645 TREVINO VIDAL 1092 WHEELING STREET AURORA CO 80011
SB66 6148647 SYKORA JERRY W 29799 US HIGHWAY 40 GOLDEN CO 80401
SB66 6148658 JENSEN DOUGLAS 1604 39TH STREET EVANS CO 80620
SB66 6148710 HOWELL RALPH G 10054 LOS RANCHITOS ROAD LAKESIDE CA 92040
SB66 6148716 ERWIN JAMES GARY 3450 PORTER STREET ENUMCLAW WA 98022
SB66 6148745 LEMING SUSAN 5626 W CULLOM CHICAGO IL 60634
SB66 6148770 DAVIS GALEN S 11682 SOUTH BRISBANE DRIVE SANDY UT 84094
SB66 6148779 HIGGS ROBERT 1176 WEST 1640 NORTH CLINTON UT 84015
SB66 6148837 NOWFEL BRIAN J 1391 WEST DRY CREEK ROAD LITTLETON CO 80120
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
SB66 6102612 20,250.00 19,545.01 04/05/96 03/05/11 164.25 07/05/97 81.9 11.740 239.66
SB66 6120268 22,800.00 22,556.93 09/01/96 08/01/16 229.15 07/01/97 60.0 11.350 240.79
SB66 6123360 37,400.00 36,177.96 08/22/96 07/22/11 168.82 07/22/97 85.0 9.750 396.20
SB66 6132903 48,450.00 47,839.97 11/17/96 10/17/16 231.68 06/17/97 85.0 11.350 511.69
SB66 6136762 38,000.00 37,856.13 12/15/96 11/15/26 352.64 07/15/97 80.0 13.000 420.36
SB66 6143133 25,000.00 24,867.49 05/23/97 04/23/12 177.86 07/23/97 89.8 11.950 299.24
SB66 6144359 108,800.00 108,764.62 05/01/97 04/01/12 177.14 07/01/97 80.0 14.600 1,340.98
SB66 6144515 37,000.00 37,000.00 07/01/97 06/01/12 179.15 07/01/97 83.8 13.600 482.84
SB66 6144521 16,500.00 16,500.00 07/11/97 06/11/12 179.47 07/11/97 23.5 13.490 214.11
SB66 6145456 29,400.00 29,335.82 05/01/97 04/01/12 177.14 07/01/97 89.8 12.750 319.49
SB66 6146394 42,445.00 42,445.00 07/01/97 06/01/12 179.15 07/01/97 72.3 11.500 495.84
SB66 6146457 26,874.00 26,874.00 07/01/97 06/01/12 179.15 07/01/97 90.0 13.000 340.03
SB66 6146465 11,950.00 11,950.00 08/01/97 07/01/12 180.13 08/01/97 84.4 12.750 149.24
SB66 6146634 21,000.00 21,000.00 06/01/97 05/01/12 178.13 07/01/97 90.0 12.850 229.84
SB66 6146684 35,000.00 34,983.23 07/01/97 06/01/17 239.15 08/01/97 52.0 10.550 350.61
SB66 6146983 245,000.00 245,000.00 06/20/97 05/20/12 178.75 07/20/97 84.7 13.450 2,796.62
SB66 6147214 24,000.00 24,000.00 07/01/97 06/01/12 179.15 07/01/97 84.5 12.500 295.81
SB66 6147260 43,100.00 43,100.00 07/02/97 06/02/12 179.18 07/02/97 89.9 12.050 444.99
SB66 6147279 52,400.00 52,400.00 07/04/97 06/04/27 359.24 07/04/97 79.8 13.250 589.91
SB66 6147295 22,500.00 22,500.00 08/01/97 07/01/12 180.13 08/01/97 83.2 13.000 248.89
SB66 6147327 14,497.00 14,480.99 06/19/97 05/19/12 178.72 07/19/97 85.0 13.800 169.48
SB66 6147374 13,350.00 13,350.00 08/01/97 07/01/12 180.13 08/01/97 89.9 12.300 140.41
SB66 6147423 38,100.00 38,100.00 07/01/97 06/01/17 239.15 07/01/97 59.5 12.000 419.51
SB66 6147565 11,301.00 11,301.00 08/01/97 07/01/12 180.13 08/01/97 80.6 14.500 154.32
SB66 6147584 25,000.00 25,000.00 07/02/97 06/02/17 239.18 07/02/97 59.5 12.000 275.27
SB66 6147649 139,400.00 139,400.00 08/01/97 07/01/27 360.13 08/01/97 85.0 12.650 1,504.00
SB66 6147657 34,262.00 34,262.00 08/01/97 07/01/12 180.13 08/01/97 89.8 11.800 406.80
SB66 6147672 74,492.00 74,492.00 08/01/97 07/01/17 240.13 08/01/97 85.0 13.000 872.73
SB66 6147772 50,000.00 49,868.82 07/02/97 06/02/12 179.18 08/02/97 80.0 11.250 485.63
SB66 6147777 18,500.00 18,500.00 07/10/97 06/10/12 179.44 07/10/97 84.3 11.550 183.91
SB66 6147821 43,113.00 42,950.74 07/01/97 06/01/12 179.15 08/01/97 85.0 12.500 531.38
SB66 6147824 13,864.00 13,864.00 06/21/97 05/21/12 178.78 06/21/97 84.8 13.200 177.24
SB66 6147878 56,500.00 56,500.00 08/01/97 06/12/15 216.13 08/01/97 68.9 9.400 501.44
SB66 6147983 56,500.00 56,500.00 07/01/97 06/01/12 179.15 07/01/97 84.7 13.800 660.52
SB66 6147992 71,500.00 71,500.00 07/01/97 06/01/17 239.15 07/01/97 89.9 12.250 799.78
SB66 6148018 13,600.00 13,600.00 08/01/97 07/01/12 180.13 08/01/97 84.6 13.000 172.07
SB66 6148070 40,000.00 40,000.00 07/01/97 06/01/12 179.15 07/01/97 54.4 13.150 447.17
SB66 6148103 46,694.00 46,694.00 07/01/97 06/01/12 179.15 07/01/97 79.5 11.000 530.72
SB66 6148173 47,500.00 47,500.00 08/01/97 07/01/12 180.13 08/01/97 89.5 11.800 481.29
SB66 6148175 30,766.00 30,766.00 08/01/97 07/01/12 180.13 08/01/97 89.9 11.550 360.38
SB66 6148179 32,800.00 32,800.00 08/01/97 07/01/12 180.13 08/01/97 74.9 11.500 324.82
SB66 6148185 43,100.00 43,100.00 08/01/97 07/01/12 180.13 08/01/97 89.9 11.900 440.02
SB66 6148206 14,800.00 14,800.00 06/15/97 05/15/12 178.59 06/15/97 89.9 11.900 151.10
SB66 6148212 16,500.00 16,500.00 07/06/97 06/06/12 179.31 07/06/97 43.5 11.500 163.40
SB66 6148252 35,505.00 35,505.00 08/01/97 07/01/17 240.13 08/01/97 88.8 12.300 398.39
SB66 6148293 25,500.00 25,500.00 08/01/97 07/01/12 180.13 08/01/97 90.0 12.300 268.20
SB66 6148308 89,000.00 89,000.00 08/01/97 07/01/12 180.13 08/01/97 69.9 10.550 817.45
SB66 6148314 25,728.00 25,728.00 08/01/97 07/01/12 180.13 08/01/97 85.0 12.400 315.43
SB66 6148381 16,400.00 16,296.03 07/01/97 06/01/12 179.15 08/01/97 89.9 12.750 178.22
SB66 6148391 55,600.00 55,600.00 07/01/97 06/01/17 239.15 07/01/97 89.9 12.050 614.14
SB66 6148418 40,000.00 40,000.00 08/01/97 07/01/12 180.13 08/01/97 62.2 11.000 454.64
SB66 6148546 28,000.00 28,000.00 08/01/97 07/01/12 180.13 08/01/97 81.9 10.550 310.38
SB66 6148560 76,000.00 76,000.00 08/01/97 07/01/27 360.13 08/01/97 80.0 11.000 723.77
SB66 6148576 87,700.00 87,700.00 07/06/97 06/06/27 359.31 07/06/97 74.9 12.850 959.87
SB66 6148639 20,650.00 20,650.00 08/01/97 07/01/12 180.13 08/01/97 84.2 12.500 254.52
SB66 6148645 15,000.00 15,000.00 08/01/97 07/01/12 180.13 08/01/97 86.4 11.550 175.71
SB66 6148647 45,796.00 45,796.00 08/01/97 07/01/12 180.13 08/01/97 89.6 12.050 551.10
SB66 6148658 23,000.00 23,000.00 07/01/97 06/01/12 179.15 07/01/97 78.9 12.500 245.47
SB66 6148710 30,000.00 30,000.00 08/01/97 07/01/17 240.13 08/01/97 73.3 11.000 309.66
SB66 6148716 33,629.00 33,629.00 08/01/97 07/01/12 180.13 08/01/97 89.9 11.800 340.74
SB66 6148745 108,400.00 108,400.00 07/01/97 06/01/17 239.15 07/01/97 89.9 12.800 1,254.58
SB66 6148770 47,300.00 47,300.00 07/01/97 06/01/12 179.15 07/01/97 79.8 12.050 488.36
SB66 6148779 36,900.00 36,900.00 05/01/97 04/01/12 177.14 07/01/97 89.0 12.750 400.99
SB66 6148837 85,000.00 85,000.00 08/01/97 07/01/17 240.13 08/01/97 84.1 12.250 950.78
Page 4 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
SB66 6148848 NEMMER CRETEE I I 3145 ROLLING WOOD LOOP COLORADO SPRINGS CO 80918
SB66 6148873 BETZING MARTIN H 2960 SHOREHAM CIRCLE COLORADO SPRINGS CO 80906
SB66 6148919 CARSON LEWIS F 721 BUNTING AVENUE FOUNTAIN CO 80817
SB66 6148930 HEMPHILL DWAYNE G 55 RAVENGLASS WAY COLORADO SPRINGS CO 80906
SB66 6148933 BARKER LYNN E 3497 WEST PAWNEE STREET WEST VALLEY CITY UT 84119
SB66 6148936 BEATTY ELIZABETH M 1409 NORTH CHELTON ROAD COLORADO SPRINGS CO 80909
SB66 6148940 BOOTH J 805 KENOSHA DRIVE LARKSPUR CO 80118
SB66 6148956 PALMER KIRTIS L 7771 TERRANCE LANE SE AUMSVILLE OR 97325
SB66 6148970 TODD MICHAEL R 9998 SOUTH ORKNEY CIRCLE SOUTH JORDAN UT 84065
SB66 6148979 NELSON GARY L 5339 W ALBION COURT BOISE ID 83705
SB66 6149071 SUNDQUIST LLOYD 275 SOUTH 200 EAST NEPHI UT 84648
SB66 6149158 FLEETWOOD THOMAS A 3917 EAST JUNE STREET MESA AZ 85205
SB66 6149165 WORKMAN RANDALL 10978 SOUTH SEGOVIA CIRCLE SANDY UT 84094
SB66 6149222 JONES JOANN 2537 NORTHBEND ROAD CINCINNATI OH 45239
SB66 6149269 DEWOLF KAREN M 809 70TH AVENUE SE SALEM OR 97301
SB66 6149274 GREENWELL WALLY 3608-10 EAST BENGAL BOULEV SALT LAKE CITY UT 84121
SB66 6149356 RANDAL MARY M 181 TAMARRON DRIVE COLORADO SPRINGS CO 80919
SB66 6149365 KIRKPATRICK ARDEN K 6410 SOUTH QUAY COURT LITTLETON CO 80123
SB66 6149444 RUSSELL MARK T 1731 EAST WINDSONG DRIVE PHOENIX AZ 85048
SB66 6149455 CHRISTENSEN PAUL W 8247 SOUTH DOVER STREET LITTLETON CO 80123
SB66 6149456 CLEMENT JEAN-PAUL 4101 10TH STREET LOVELAND CO 80537
SB66 6149498 WILLIAMS OSCAR JR 4938 WEST RACE STREET CHICAGO IL 60644
SB66 6149546 MCCARTNEY MARVIN 13934 SOUTH HAWBERRY ROAD DRAPER UT 84020
SB66 6149663 CALDERON-GAU MIGUEL ANGEL 10446 WEST MOSSYWOOD STREE BOISE ID 83709
SB66 6149667 GREER MARK D 2115 EAST RAINBOW POINT DR SALT LAKE CITY UT 84124
SB66 6149682 EWING PAUL 214 WEST 800 NORTH SUNSET UT 84015
SB66 6149707 HERTEL MARK C 3619 MEADOWLAND BOULEVARD COLORADO SPRINGS CO 80918
SB66 6149763 KOSKELLA KAREN L 1480 NORTH 430 EAST OREM UT 84097
SB66 6149780 HAMILTON TODD J 740 NORTH MOLYNEUX DRIVE PRICE UT 84501
SB66 6149903 STEIN SALYE R 469 STEELE STREET DENVER CO 80206
SB66 6149956 WADELL JAMES LEE 7040 GLENCOE STREET COMMERCE CITY CO 80022
SB66 6149964 HANNUKSELA DAVID B 13000 NE 10TH PLACE BELLEVUE WA 98005
SB66 6150054 GLASS JOANNE M 1925 WEST 74TH STREET INDIANAPOLIS IN 46260
SB66 6150166 MEDINA IGNACIO 8560 OGDEN STREET DENVER CO 80229
SB66 6150171 JOHNSON CEDRIC B 2265 KITTRIDGE AVENUE COLORADO SPRINGS CO 80919
SB66 6150178 ARMSTRONG RUSSELL D 4436 SOUTH 300 EAST WASHINGTON TERRACE UT 84405
SB66 6150268 MCDONALD EDWARD D 14792 SOUTH ROSE CREEK LAN RIVERTON UT 84065
----------------------------------
101 Sale Total
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
SB66 6148848 57,700.00 57,700.00 08/01/97 07/01/17 240.13 08/01/97 84.3 12.250 645.41
SB66 6148873 73,140.00 73,140.00 08/01/97 07/01/17 240.13 08/01/97 79.8 13.350 875.19
SB66 6148919 53,184.00 53,184.00 08/01/97 07/01/17 240.13 08/01/97 85.0 12.250 594.90
SB66 6148930 48,000.00 48,000.00 08/01/97 07/01/17 240.13 08/01/97 82.6 11.800 521.84
SB66 6148933 76,000.00 75,950.37 05/01/97 04/01/12 177.14 07/01/97 79.6 14.550 933.69
SB66 6148936 51,500.00 51,500.00 08/01/97 07/01/17 240.13 08/01/97 65.6 11.000 531.58
SB66 6148940 44,665.00 44,665.00 08/01/97 07/01/12 180.13 08/01/97 84.9 12.250 468.04
SB66 6148956 16,500.00 16,500.00 08/01/97 07/01/12 180.13 08/01/97 71.2 10.550 151.55
SB66 6148970 14,075.00 14,075.00 08/01/97 07/01/12 180.13 08/01/97 90.0 12.050 145.32
SB66 6148979 14,034.00 14,034.00 08/01/97 07/01/12 180.13 08/01/97 80.0 14.250 189.26
SB66 6149071 42,000.00 42,000.00 08/01/97 07/01/12 180.13 08/01/97 74.6 11.250 407.93
SB66 6149158 85,300.00 85,300.00 08/01/97 07/01/12 180.13 08/01/97 77.7 11.000 812.33
SB66 6149165 32,000.00 32,000.00 07/01/97 06/01/12 179.15 07/01/97 84.1 12.800 400.68
SB66 6149222 113,400.00 113,400.00 06/20/97 05/20/27 358.75 06/20/97 90.0 12.400 1,201.48
SB66 6149269 29,250.00 29,250.00 08/01/97 07/01/12 180.13 08/01/97 78.9 12.500 312.17
SB66 6149274 45,411.00 45,411.00 08/01/97 07/01/12 180.13 08/01/97 89.8 11.550 451.43
SB66 6149356 65,001.00 65,001.00 08/01/97 07/01/17 240.13 08/01/97 84.9 10.400 644.60
SB66 6149365 39,700.00 39,700.00 08/01/97 07/01/12 180.13 08/01/97 83.5 10.800 446.26
SB66 6149444 44,400.00 44,400.00 08/01/97 07/01/17 240.13 08/01/97 89.9 12.050 490.43
SB66 6149455 36,699.00 36,699.00 08/01/97 07/01/12 180.13 08/01/97 84.8 12.250 384.57
SB66 6149456 45,000.00 45,000.00 08/01/97 07/01/12 180.13 08/01/97 75.0 11.400 522.83
SB66 6149498 58,000.00 58,000.00 07/09/97 06/09/17 239.41 07/09/97 65.1 9.420 537.61
SB66 6149546 18,000.00 18,000.00 08/01/97 07/01/12 180.13 08/01/97 87.4 11.800 182.38
SB66 6149663 21,920.00 21,920.00 08/01/97 07/01/12 180.13 08/01/97 84.7 12.250 229.70
SB66 6149667 74,500.00 73,685.69 08/01/97 07/01/12 180.13 09/01/97 79.9 10.300 814.31
SB66 6149682 33,200.00 33,200.00 08/01/97 07/01/12 180.13 08/01/97 72.3 11.000 316.17
SB66 6149707 17,548.00 17,548.00 08/01/97 07/01/12 180.13 08/01/97 88.3 11.550 174.45
SB66 6149763 189,375.00 189,375.00 08/01/97 07/01/12 180.13 08/01/97 73.6 11.750 1,911.57
SB66 6149780 15,379.00 15,379.00 07/04/97 06/04/12 179.24 07/04/97 79.9 15.850 204.95
SB66 6149903 46,130.00 46,130.00 08/01/97 07/01/12 180.13 08/01/97 80.0 13.600 601.99
SB66 6149956 17,000.00 17,000.00 08/01/97 07/01/12 180.13 08/01/97 82.6 12.650 183.41
SB66 6149964 79,460.00 79,460.00 08/01/97 07/01/12 180.13 08/01/97 79.8 11.000 756.72
SB66 6150054 66,100.00 65,909.77 07/01/97 06/01/12 179.15 08/01/97 68.1 10.900 624.50
SB66 6150166 18,000.00 18,000.00 08/01/97 07/01/12 180.13 08/01/97 75.1 10.300 161.97
SB66 6150171 50,460.00 50,460.00 08/01/97 07/01/17 240.13 08/01/97 90.0 11.550 539.86
SB66 6150178 33,047.00 33,047.00 07/01/97 06/01/12 179.15 07/01/97 89.8 13.250 423.58
SB66 6150268 43,900.00 43,900.00 07/05/97 06/05/17 239.28 07/05/97 82.8 13.600 533.20
---------------------------- -------- -----------------------------
4,588,094.00 4,583,453.57 214.92 80.8 12.125 50,100.79
Page 5 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
SBC67 800038796 WHITTON LYNN S 266 WATER MILL TOWN RD WATER MILL NY 11976
SBC67 800047581 DAVIS RODNEY M 1275 MANOR CIR PELHAM MANOR NY 10803
SBC67 800122830 LAPIERRE PATRICIA E 26 TICE RD GUILDERLAND NY 12203
SBC67 800140709 POLHEMUS MARY L 902 BURNT TAVERN ROAD PT PLEASANT NJ 08742
SBC67 800141814 PICKETTE THOMAS R 3 MANNING ST BURLINGTON MA 01803
SBC67 800146169 CONLEY CHARLES D 6439 NAVARRO ST PITTSBURGH PA 15206
SBC67 800148298 KUTASI LINDA A 5001 8TH AVENUE NORTH ST PETERSBURG FL 33710
SBC67 800150187 WILLIAMS MICHAEL D 14423 226TH ST ROSEDALE NY 11413
SBC67 800151581 FIORICA PETER 151 POUCH TERRACE STATEN ISLAND NY 10305
SBC67 800152571 VOLCHIK ZEEV 34 LONGSTREET RD MANALAPAN NJ 07726
SBC67 800152704 ROBINSON LLOYD N 136 ELMORE AVENUE ENGLEWOOD NJ 07631
SBC67 800161101 SHOOK MICHAEL L 81 WOOLNOUGH AVENUE BATTLE CREEK MI 49017
SBC67 800161879 SHINNS JOHNNY F 92 SCHENCK AVENUE BROOKLYN NY 11207
SBC67 800163255 BECKFORD JOSEPH 229 EDGEWOOD AVE NEW HAVEN CT 06511
SBC67 800163297 BAUER CHARLES J 106 FRANKLIN CHURCH ROAD DILLSBURG PA 17019
SBC67 800163966 WATSON MARY HWY SC 14-57 FURSE ROAD SUMMERTON SC 29148
SBC67 800164030 STALEY LONNIE R 921 S OGONTZ STREET YORK PA 17403
SBC67 800164089 MALUCHNIK DOUGLAS 7 DEER RUN PO BOX 376 BLAIRSTOWN NJ 07825
SBC67 800164337 VAZQUEZ TED C 3206 PERKIOMEN AVE READING PA 19606
SBC67 800164378 SPLINTER CHRISTOPHE P 2109 SECTION 4 PARKER TRAI ALBRIGHTSVILLE PA 18210
SBC67 800165623 SAMPSON FRANKLIN S 6451 YOUNGERS RD BLISS NY 14024
SBC67 800169609 CANIANO ANTHONY D 156 PHEASANT DR BAYVILLE NJ 08721
SBC67 800169658 HINES FRANK B 150 MURPHY MILL ROAD AMERICUS GA 34709
SBC67 800170367 FAGGIANI DOUGLAS J 164 COUNTRY VILLAGE LANE EAST ISLIP NY 11730
SBC67 800171282 STEWART EILEEN 580 PORTERVILLE RD EAST AURORA NY 14052
SBC67 800171605 MACNEIL PAUL 60 DEVONSHIRE ROAD TEWKSBURY MA 01876
SBC67 800174203 VELIU IMBERSON 86 OSWEGO ST STATEN ISLAND NY 10301
SBC67 800174492 IZZO ROBERT G 516 MULBERRY LANE WEST HEMPSTEAD NY 11552
SBC67 800174732 HARRINGTON KEVIN 188 OCEANVIEW AVENUE LONG BEACH NY 11561
SBC67 800174849 AHUJA DEEPAK 259 MARLBOROUGH TERRACE FAIRFIELD CT 06432
SBC67 800176026 CROPPER CALISSA M 19438 METOMPKIN ROAD PARKSLEY VA 23421
SBC67 800180150 STARKEY EVERT R 1907 KUMQUAT DRIVE EDGEWATER FL 32141
SBC67 800181547 SCOTT MICHAEL G 230 HARVARD ST QUINCY MA 02170
SBC67 800182685 LEE DONG KWAN 49-54 175TH PLACE FLUSHING NY 11365
SBC67 800183030 DEATON CLIFFORD R 1405 SOUTHERN AVENUE LAKELAND FL 33803
SBC67 800184384 LEBLANC RICHARD G 5239 6TH AVENUE NORTH SAINT PETERBURG FL 33710
SBC67 800184574 ULISHNEY JOSEPH P 713 EDISON RD DAUPHIN PA 17018
SBC67 800189029 LUTMAN CHARLES K 218 SARDIS ROAD ENKA NC 28728
SBC67 800189532 ZIMPLEMAN DOREEN 441 BEECHWOODS DRIVE LEXINGTON SC 29072
SBC67 800189680 BAILEY JOHN 2751 LANDING AVENUE BELLMORE NY 11710
SBC67 800189771 HARLEY LARRY F 1328 APPLETREE COURT FREDERICK MD 21703
SBC67 800190035 SINGER LINDA LOUISE 1773 EMERALD DRIVE CLEAWATER FL 34616
SBC67 800192056 MAURO RICHARD P 34 CARROLL ST NEWBURGH NY 12550
SBC67 800192650 GALANTE STEVEN 248 MELBA STREET STATEN ISLAND NY 10314
SBC67 800193955 WOODS ANDREW P 1132 BROAD STREET COLLINGDALE PA 19023
SBC67 800194201 OGURCHAK CHARLES F 8 CHRISTIE ROAD NEWBURGH NY 12550
SBC67 800194482 DAVIS WALTON 690 EAST 91ST STREET BROOKLYN NY 11236
SBC67 800194722 WEST KATHRYN B 39 NICHOLS AVENUE SHELTON CT 06484
SBC67 800196180 BIKAKIS FREDERIKA 3180 46TH STREET LONG ISLAND CITY NY 11103
SBC67 800197964 DILORENZO LINDA M 303 NORTH HIGHLAND AVENUE CLEARWATER FL 34615
SBC67 800199382 FRASIER DAVID A 728 LEAFWOOD ROAD CHARLESTON SC 29412
SBC67 800199945 RICHARDS WILLIAM J 234 E MAIN STREET NANTICOKE PA 18634
SBC67 800200479 KEMPA PETER 915 OYSTER BAY RD EAST NORWICH NY 11732
SBC67 800200792 RENTZ ROBERT L 3965 DAVID DRIVE MULBERRY FL 33860
SBC67 800200800 CIANTO LISA ADAMAN 7221 SELLERS AVENUE UPPER DARBY PA 19082
SBC67 800200859 MURPHY CARRIE L 510 40TH AVENUE NORTH SAINT PETERSBURG FL 33703
SBC67 800201428 MARTIN LETITIA 1623 EAST 25TH STREET BALTIMORE MD 21218
SBC67 800201543 MACKEY ROBERT A 3509 SARGEANT DRIVE CHARLOTTE NC 28217
SBC67 800202137 STOFKO KYLE C 714 WASHINGTON AVENUE NORTHAMPTON PA 18067
SBC67 800202707 MCCOURT BRETT 107 NORTH OWENS CIRCLE AUBURNDALE FL 33823
SBC67 800203945 UMHAFER NEIL 27 STONEHEDGE ROAD ROCKVILLE CENTRE NY 11570
SBC67 800204273 GOCEK GEORGE 114 FRANKLIN STREET PLYMOUTH PA 18651
SBC67 800204323 DEBEE CARLENE S 323 OLIVE STREET PITTSBURGH PA 15237
SBC67 800205072 HOLMES LEROY 209 SUPER DRIVE W COLUMBIA SC 29172
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
SBC67 800038796 54,000.00 53,452.98 12/14/96 11/14/11 172.60 07/14/97 79.2 12.200 563.78
SBC67 800047581 62,000.00 62,000.00 02/06/97 01/06/12 174.35 06/06/97 79.6 12.100 642.52
SBC67 800122830 117,300.00 117,172.89 05/01/97 04/01/12 177.14 07/01/97 85.0 12.250 1,229.18
SBC67 800140709 27,000.00 27,000.00 06/20/97 05/20/12 178.75 07/20/97 22.5 11.800 273.58
SBC67 800141814 23,700.00 23,609.47 05/02/97 04/02/12 177.17 07/02/97 89.9 12.500 292.11
SBC67 800146169 56,200.00 55,758.75 04/14/97 03/14/12 176.55 07/14/97 76.6 11.150 644.07
SBC67 800148298 50,000.00 49,902.95 04/14/97 03/14/27 356.55 07/14/97 55.5 10.250 448.05
SBC67 800150187 22,600.00 22,503.25 04/20/97 03/20/12 176.75 07/20/97 89.9 12.750 282.24
SBC67 800151581 20,000.00 19,974.70 05/11/97 04/11/12 177.47 07/11/97 61.6 11.000 190.46
SBC67 800152571 33,000.00 33,000.00 06/27/97 05/27/12 178.98 06/27/97 84.2 13.100 367.63
SBC67 800152704 150,000.00 149,792.07 06/21/97 05/21/12 178.78 07/21/97 76.9 11.000 1,428.48
SBC67 800161101 64,000.00 64,000.00 08/01/97 07/01/12 180.13 08/01/97 80.0 10.050 689.71
SBC67 800161879 162,000.00 162,000.00 06/16/97 05/16/27 358.62 07/16/97 90.0 12.750 1,760.44
SBC67 800163255 40,500.00 40,361.69 06/01/97 05/01/12 178.13 07/01/97 90.0 12.600 501.81
SBC67 800163297 21,800.00 21,759.64 06/20/97 05/20/12 178.75 07/20/97 89.9 11.800 258.84
SBC67 800163966 51,000.00 51,000.00 06/16/97 05/16/17 238.62 06/16/97 85.0 12.250 570.47
SBC67 800164030 52,900.00 52,900.00 07/04/97 06/04/12 179.24 07/04/97 89.9 12.050 636.59
SBC67 800164089 80,620.00 80,620.00 05/29/97 04/29/12 178.06 06/29/97 84.9 12.500 860.42
SBC67 800164337 15,437.00 15,305.51 05/25/97 04/25/12 177.93 07/25/97 90.0 12.600 191.27
SBC67 800164378 46,000.00 45,732.61 06/01/97 05/01/12 178.13 08/01/97 80.0 11.500 455.53
SBC67 800165623 87,500.00 87,500.00 07/04/97 06/04/27 359.24 07/04/97 70.0 11.500 866.50
SBC67 800169609 10,000.00 10,000.00 06/06/97 05/06/12 178.29 06/06/97 80.7 13.950 132.84
SBC67 800169658 38,543.00 38,543.00 05/14/97 04/14/17 237.57 06/14/97 84.7 10.550 386.10
SBC67 800170367 24,575.00 24,448.79 05/04/97 04/04/12 177.24 08/04/97 89.9 10.125 217.94
SBC67 800171282 39,600.00 39,600.00 07/06/97 06/06/12 179.31 07/06/97 79.9 13.750 461.38
SBC67 800171605 33,000.00 33,000.00 06/16/97 05/16/17 238.62 06/16/97 89.9 12.700 379.59
SBC67 800174203 159,200.00 159,200.00 06/28/97 05/28/27 359.01 06/28/97 80.0 9.650 1,356.10
SBC67 800174492 120,000.00 120,000.00 07/01/97 06/01/27 359.15 07/01/97 64.8 10.900 1,133.73
SBC67 800174732 26,700.00 26,673.68 06/14/97 05/14/12 178.55 07/14/97 90.0 12.650 331.69
SBC67 800174849 120,000.00 120,000.00 06/27/97 05/27/12 178.98 06/27/97 83.9 11.050 1,147.32
SBC67 800176026 28,500.00 28,500.00 06/09/97 05/09/12 178.39 07/09/97 75.0 13.500 326.44
SBC67 800180150 15,100.00 15,100.00 07/02/97 06/02/07 119.18 07/02/97 85.8 10.500 203.75
SBC67 800181547 26,500.00 26,307.40 07/01/97 06/01/12 179.15 08/01/97 89.9 12.800 331.81
SBC67 800182685 80,000.00 80,000.00 06/14/97 05/14/12 178.55 06/14/97 84.4 13.950 1,062.71
SBC67 800183030 42,300.00 42,300.00 07/10/97 06/10/17 239.44 07/10/97 90.0 12.250 473.15
SBC67 800184384 33,000.00 33,000.00 06/23/97 05/23/12 178.85 06/23/97 58.9 14.300 398.86
SBC67 800184574 38,180.00 38,180.00 06/14/97 05/14/07 118.55 06/14/97 89.9 11.650 540.07
SBC67 800189029 60,000.00 59,911.98 06/14/97 05/14/17 238.55 07/14/97 75.0 12.100 664.84
SBC67 800189532 118,800.00 118,800.00 06/06/97 05/06/27 358.29 06/06/97 90.0 10.550 1,091.15
SBC67 800189680 30,000.00 30,000.00 07/05/97 06/05/12 179.28 07/05/97 89.3 12.300 365.86
SBC67 800189771 18,900.00 18,900.00 06/05/97 05/05/12 178.26 07/05/97 90.0 13.250 242.25
SBC67 800190035 40,000.00 40,000.00 06/02/97 05/02/12 178.16 07/02/97 70.6 13.300 451.88
SBC67 800192056 65,000.00 65,000.00 07/01/97 06/01/12 179.15 07/01/97 74.7 12.200 678.62
SBC67 800192650 30,000.00 30,000.00 06/09/97 05/09/12 178.39 07/09/97 79.7 14.000 399.52
SBC67 800193955 40,000.00 40,000.00 06/21/97 05/21/12 178.78 07/21/97 62.5 10.990 380.63
SBC67 800194201 104,000.00 104,000.00 06/01/97 05/01/12 178.13 06/01/97 80.0 12.990 1,149.63
SBC67 800194482 194,000.00 194,000.00 07/09/97 06/09/12 179.41 07/09/97 80.8 10.900 1,832.86
SBC67 800194722 30,000.00 30,000.00 07/11/97 06/11/12 179.47 07/11/97 65.1 10.800 281.17
SBC67 800196180 30,000.00 29,905.07 06/20/97 05/20/12 178.75 07/20/97 65.2 12.650 323.67
SBC67 800197964 22,000.00 22,000.00 07/10/97 06/10/17 239.44 07/10/97 79.6 13.850 271.18
SBC67 800199382 18,000.00 17,878.83 06/12/97 05/12/07 118.49 07/12/97 88.1 12.850 267.17
SBC67 800199945 20,000.00 20,000.00 07/09/97 06/09/12 179.41 07/09/97 69.9 13.000 253.05
SBC67 800200479 182,750.00 182,750.00 06/28/97 05/28/27 359.01 06/28/97 85.0 10.250 1,637.62
SBC67 800200792 11,300.00 11,300.00 07/12/97 06/12/12 179.51 07/12/97 89.9 12.300 137.81
SBC67 800200800 30,750.00 30,372.55 06/05/97 05/05/12 178.26 08/05/97 89.9 12.850 386.03
SBC67 800200859 45,600.00 45,600.00 06/23/97 05/23/17 238.85 06/23/97 80.0 12.100 505.28
SBC67 800201428 29,400.00 29,400.00 06/13/97 05/13/12 178.52 07/13/97 68.3 12.990 324.99
SBC67 800201543 51,000.00 51,000.00 07/04/97 06/04/12 179.24 07/04/97 85.0 11.950 522.63
SBC67 800202137 45,000.00 45,000.00 07/02/97 06/02/27 359.18 07/02/97 81.8 10.800 421.76
SBC67 800202707 61,600.00 61,600.00 07/03/97 06/03/12 179.21 07/03/97 80.0 13.100 686.24
SBC67 800203945 150,000.00 149,933.67 06/21/97 05/21/12 178.78 07/21/97 80.8 11.650 1,502.63
SBC67 800204273 22,000.00 22,000.00 07/11/97 06/11/07 119.47 07/11/97 85.9 11.650 311.20
SBC67 800204323 14,549.00 14,549.00 07/04/97 06/04/12 179.24 07/04/97 89.9 12.050 175.08
SBC67 800205072 55,250.00 55,250.00 07/10/97 06/10/12 179.44 07/10/97 85.0 9.900 480.78
Page 6 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
SBC67 800205742 KOWALSKI DANIEL J 223 HIDDEN POND DRIVE WATERTOWN CT 06795
SBC67 800205767 FINKELSTEIN BARRY 125 AUDREY DRIVE LIDO BEACH NY 11561
SBC67 800205957 WHITAKER MILAN M 96 EAGLE TRACE BRIDGEWATER MA 02324
SBC67 800206328 VALDES GUSTAVO R. 8245 SOUTHWEST 39TH STREET MIAMI FL 33155
SBC67 800206492 BOGOSIAN ALLISON 17 HORN ST ORANGEBURG NY 10962
SBC67 800206740 FIRPO KENNETH 428 GRAND STREET BROOKLYN NY 11211
SBC67 800206849 LUBRANO DONALD 6405 BAKER ROAD KEYSTONE HEIGHTS FL 32656
SBC67 800207011 SMITH LANCE A 1339 NE 15TH STREET OCALA FL 34470
SBC67 800207375 HIGGINS BILLY W RR 1 BOX 619 GLEN ROCK PA 17337
SBC67 800208068 BYUS JUDITH L 9340 FRANCES STREET WALDORF MD 20603
SBC67 800208324 CACIO NICHOLAS 184 HARRISON STREET NUTLEY NJ 07110
SBC67 800208563 GODBEE PAUL 1328 MAIN STREET PEEKSKILL NY 10566
SBC67 800208712 DEAN KENNETH D 124 DORSEY LANE DILLSBURG PA 17019
SBC67 800209082 REIFSNYDER RAYMOND L 1684 LAKESIDE TERRACE FORT MYERS FL 33903
SBC67 800209462 ADAMS JO ANNE 133 27 146TH STREET SOUTH OZONE PARK NY 11436
SBC67 800209926 LUBER JAY L 10408 DEEPBROOK DRIVE RIVERVIEW FL 33569
SBC67 800210213 ALIBRANDI FRANK J. 73 EDWIN STREET NORTH QUINCY MA 02171
SBC67 800210502 KOZAK STEPHEN 767 42ND STREET BROOKLYN NY 11232
SBC67 800210593 PEARSON VONDA D 1136 S 60TH STREET PHILADELPHIA PA 19143
SBC67 800211591 DELANEY STEVE W 737 ROCKWOOD DRIVE PITTSBURGH PA 15234
SBC67 800211872 PANASCI STEPHEN S 523 BEARDED OAKS CIRCLE SARASOTA FL 34232
SBC67 800211880 PROCHASKA JOSEPH 317 EAST MAIN STREET PLYMOUTH PA 18651
SBC67 800211997 EDWARDS ERNEST O. 403 ALABAMA AVENUE GOLDSBORO NC 27530
SBC67 800212243 VAN SYCKLE DANIEL P 11 WILTSHIRE AVENUE BATTLE CREEK MI 49015
SBC67 800212359 STARKES THAD RAY 6703 N 4TH STREET PHILADELPHIA PA 19126
SBC67 800215667 KEEBLER CHRISTOPHE 549 PORT INDIAN ROAD NORRISTOWN PA 19403
SBC67 800216244 FLEYSHGAKKER MARIA 3627 BUCKHORN LANE SHRUB OAK NY 10588
SBC67 800216442 STONE SARAH B. 901 AXELWOOD CIRCLE BRANDON FL 33511
SBC67 800217408 WALLOWITCH GREGORY R 419 GILPEN ROAD UPPER DARBY PA 19082
SBC67 800219404 ROGERS DEBORAH A 3021 SE ROOD BRIDGE ROAD HILLSBORO OR 97123
SBC67 800219602 LOMBARDI ALBERT 176 WEBSTER ST EAST BOSTON MA 02128
SBC67 800220600 HOFFMAN CONSTANCE 58 CLARK AVENUE MASSAPEQUA NY 11758
SBC67 800220683 KOLENDA THOMAS J 968 OLD AIRPORT ROAD DOUGLASSVILLE PA 19518
SBC67 800220717 KONDIKOFF DARRYL A 113 WOLF STREET BATH PA 18014
SBC67 800220865 ZUMBA KENNETH 26 GRAND OFFENBACH STREET CENTEREACH NY 11720
SBC67 800221020 HEUERMAN DONALD E 44 SUZANNE LANE BROOKLYN CT 06234
SBC67 800221400 MASON WILLIAM J 3437 74TH STREET NORTH ST PETERSBURG FL 33710
SBC67 800221814 KRAFT KEVIN 17 HAWKINS AVENUE MEDFORD NY 11763
SBC67 800222069 INGERSON DENNIS J 3971 44TH AVENUE NORTH ST PETERSBURG FL 33714
SBC67 800224917 HARRIGER GARY E. 500 ROBIN LAKE DRIVE DUDLEY NC 28333
SBC67 800224990 SORENSEN CHRISTINA J 4009 BOOTH PLACE SARASOTA FL 34231
SBC67 800225039 BYRNE MICHAEL P 26404 JOHNSON DRIVE DAMASCUS MD 20872
SBC67 800225252 DEAN HELEN RUTH 2445 30TH AVENUE NORTH ST PETERSBURG FL 33713
SBC67 800225302 ROSKI ROBERT B. 34130 BROWN BAYOU ZEPHYRHILLS FL 33543
SBC67 800225526 GARDNER WILLIE G 12065 71ST WAY NORTH LARGO FL 33773
SBC67 800225914 ROBBINS TIMOTHY A 983 SITTING WOLF ALBRIGHTSVILLE PA 18210
SBC67 800225963 INGOLD HUBERT HARLEY 4135 PARK DRIVE CARLSBAD CA 92008
SBC67 800226078 TORRACO JULIA 14009 NEWCASTLE AVENUE SPRING HILL FL 34609
SBC67 800226805 FERGUSON OSCAR T 55 LAKE VALHALLA DRIVE EAST STROUDSBURG PA 18301
SBC67 800226870 TINSLEY DOUGLAS DUANE 5955 DIXON DRIVE RALEIGH NC 27609
SBC67 800227118 DAVIS KENNETH W 56 NE 190TH PLACE PORTLAND OR 97230
SBC67 800227522 METZGER KARL 33 LIBERTY STREET MOUNTAIN TOP PA 18707
SBC67 800230047 LLOYD DOLORES 5302 WALNUT STREET PHILADELPHIA PA 19139
SBC67 800231318 ARIAS ALVARO B. 6622 REEF CIRCLE TAMPA FL 33625
SBC67 800236705 TARANTO DENISE 267 MAPLEWOOD SOUTH SALEM NY 10590
SBC67 800241325 REITANO MARIA 42 SPRING HOLLOW ROAD NISSEQUOGUE NY 11780
----------------------------------
120 Sale Total
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
SBC67 800205742 21,000.00 21,000.00 07/11/97 06/11/12 179.47 07/11/97 64.7 11.600 209.56
SBC67 800205767 93,000.00 93,000.00 06/27/97 05/27/12 178.98 06/27/97 65.8 13.990 1,101.19
SBC67 800205957 88,850.00 88,850.00 07/03/97 06/03/12 179.21 07/03/97 84.8 13.000 982.86
SBC67 800206328 17,000.00 17,000.00 07/09/97 06/09/12 179.41 07/09/97 71.5 12.100 205.12
SBC67 800206492 22,000.00 22,000.00 07/09/97 06/09/12 179.41 07/09/97 78.7 10.550 243.87
SBC67 800206740 84,000.00 84,000.00 07/02/97 06/02/12 179.18 07/02/97 60.0 12.950 925.93
SBC67 800206849 22,700.00 22,700.00 07/01/97 06/01/07 119.15 07/01/97 79.9 11.800 323.06
SBC67 800207011 42,400.00 42,400.00 07/02/97 06/02/12 179.18 07/02/97 77.0 10.750 475.28
SBC67 800207375 89,250.00 89,250.00 07/01/97 06/01/12 179.15 07/01/97 75.0 12.250 1,085.55
SBC67 800208068 68,000.00 68,000.00 07/09/97 06/09/12 179.41 07/09/97 56.6 10.750 634.77
SBC67 800208324 22,500.00 22,438.43 06/27/97 05/27/12 178.98 07/27/97 89.4 12.500 277.32
SBC67 800208563 100,000.00 100,000.00 06/27/97 05/27/12 178.98 06/27/97 68.0 11.500 990.29
SBC67 800208712 38,500.00 38,459.60 06/21/97 05/21/12 178.78 07/21/97 78.9 12.400 472.02
SBC67 800209082 33,100.00 33,100.00 07/09/97 06/09/12 179.41 07/09/97 89.9 11.800 393.01
SBC67 800209462 50,000.00 50,000.00 07/04/97 06/04/12 179.24 07/04/97 87.6 11.400 580.92
SBC67 800209926 27,500.00 27,500.00 07/02/97 06/02/07 119.18 07/02/97 81.5 10.550 371.84
SBC67 800210213 33,500.00 33,500.00 07/10/97 06/10/12 179.44 07/10/97 74.9 12.500 412.89
SBC67 800210502 100,000.00 100,000.00 06/21/97 05/21/27 358.78 07/21/97 80.0 11.250 971.26
SBC67 800210593 25,094.00 25,094.00 07/09/97 06/09/12 179.41 07/09/97 90.0 12.050 301.98
SBC67 800211591 88,000.00 88,000.00 07/02/97 06/02/12 179.18 07/02/97 78.7 10.800 989.18
SBC67 800211872 16,500.00 16,500.00 07/06/97 06/06/12 179.31 07/06/97 89.8 11.650 194.33
SBC67 800211880 52,000.00 52,000.00 07/04/97 06/04/12 179.24 07/04/97 80.0 9.990 558.48
SBC67 800211997 56,950.00 56,950.00 07/09/97 06/09/17 239.41 07/09/97 85.0 12.250 637.02
SBC67 800212243 45,900.00 45,900.00 07/05/97 06/05/12 179.28 07/05/97 74.0 10.050 494.65
SBC67 800212359 97,750.00 97,750.00 07/03/97 06/03/17 239.21 07/03/97 85.0 11.550 1,045.80
SBC67 800215667 21,687.00 21,687.00 07/04/97 06/04/12 179.24 07/04/97 75.0 11.500 253.35
SBC67 800216244 18,900.00 18,900.00 07/03/97 06/03/12 179.21 07/03/97 89.9 11.800 224.41
SBC67 800216442 10,000.00 10,000.00 07/09/97 06/09/12 179.41 07/09/97 89.9 12.050 120.34
SBC67 800217408 54,100.00 54,100.00 07/04/97 06/04/27 359.24 07/04/97 81.9 11.750 546.09
SBC67 800219404 30,000.00 30,000.00 07/11/97 06/11/12 179.47 07/11/97 81.5 11.550 298.23
SBC67 800219602 24,000.00 24,000.00 07/06/97 06/06/12 179.31 07/06/97 89.7 12.600 297.37
SBC67 800220600 100,000.00 100,000.00 07/12/97 06/12/17 239.51 07/12/97 86.3 11.500 1,066.43
SBC67 800220683 22,100.00 22,100.00 07/09/97 06/09/12 179.41 07/09/97 84.9 12.400 270.95
SBC67 800220717 70,000.00 70,000.00 07/04/97 06/04/12 179.24 07/04/97 77.3 9.650 737.31
SBC67 800220865 12,105.00 12,105.00 07/16/97 06/16/12 179.64 07/16/97 84.9 12.750 151.17
SBC67 800221020 43,500.00 43,500.00 07/02/97 06/02/17 239.18 07/02/97 82.9 12.050 480.49
SBC67 800221400 35,350.00 35,350.00 07/09/97 06/09/27 359.41 07/09/97 70.7 10.650 327.33
SBC67 800221814 89,600.00 89,600.00 07/01/97 06/01/12 179.15 07/01/97 80.0 10.900 846.52
SBC67 800222069 17,100.00 17,100.00 07/04/97 06/04/12 179.24 07/04/97 79.9 12.650 212.43
SBC67 800224917 24,829.00 24,829.00 07/03/97 06/03/17 239.21 07/03/97 85.0 12.350 279.47
SBC67 800224990 12,500.00 12,500.00 07/09/97 06/09/12 179.41 07/09/97 84.0 10.300 136.63
SBC67 800225039 50,000.00 50,000.00 07/04/97 06/04/12 179.24 07/04/97 77.4 11.250 576.17
SBC67 800225252 44,400.00 44,400.00 07/06/97 06/06/17 239.31 07/06/97 82.2 10.050 429.94
SBC67 800225302 47,700.00 47,700.00 07/11/97 06/11/17 239.47 07/11/97 90.0 12.550 543.62
SBC67 800225526 37,750.00 37,750.00 07/06/97 06/06/12 179.31 07/06/97 79.9 10.550 418.46
SBC67 800225914 15,750.00 15,750.00 07/13/97 06/13/12 179.54 07/13/97 89.9 12.050 189.53
SBC67 800225963 50,000.00 50,000.00 07/09/97 06/09/17 239.41 07/09/97 85.0 12.500 568.07
SBC67 800226078 79,100.00 79,100.00 07/09/97 06/09/12 179.41 07/09/97 60.8 10.250 708.82
SBC67 800226805 15,000.00 15,000.00 07/16/97 06/16/12 179.64 07/16/97 84.3 10.800 168.61
SBC67 800226870 24,940.00 24,940.00 07/16/97 06/16/07 119.64 07/16/97 57.2 10.600 337.93
SBC67 800227118 48,500.00 48,500.00 07/09/97 06/09/12 179.41 07/09/97 70.3 10.150 525.64
SBC67 800227522 50,000.00 50,000.00 07/09/97 06/09/27 359.41 07/09/97 75.7 10.300 449.91
SBC67 800230047 42,000.00 42,000.00 07/11/97 06/11/12 179.47 07/11/97 79.2 13.750 552.29
SBC67 800231318 28,650.00 28,650.00 07/13/97 06/13/12 179.54 07/13/97 89.9 12.050 344.77
SBC67 800236705 45,000.00 45,000.00 07/13/97 06/13/12 179.54 07/13/97 69.3 10.850 423.45
SBC67 800241325 480,000.00 480,000.00 07/06/97 06/06/12 179.31 07/06/97 80.0 13.450 5,479.10
---------------------------- -------- -----------------------------
6,572,709.00 6,569,303.51 216.15 79.3 11.777 70,625.70
Page 7 6/30/97
Alliance Funding Company
A division of Superior Bank FSB
SALE SCHEDULE
1997-2 CLASS 1 - 1ST SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -
SETTLEMENT 6/30/97
Originations Zip
Sale ID Account Name Address City State Code
---------------------------------------------------------------------------------------------------------------
SBCL18 6141558 HAYES EDWARD D 359 SOUTH NEGLEY AVENUE PITTSBURGH PA 15232
SBCL18 6147281 KUBUROVIC ZORAN 2535 CRUGER AVENUE BRONX NY 10467
SBCL18 6147446 STEWART ELAINE 377 EAST 152ND STREET BRONX NY 10455
----------------------------------
3 Sale Total
252 Total with Superior
252 Grand Total
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Sale ID Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------
SBCL18 6141558 90,000.00 89,929.06 05/01/97 04/01/12 177.14 07/01/97 49.4 13.700 1,062.77
SBCL18 6147281 455,000.00 455,000.00 07/01/97 06/01/12 179.15 07/01/97 65.0 11.100 5,200.12
SBCL18 6147446 107,000.00 107,000.00 06/01/97 05/01/12 178.13 06/01/97 64.8 12.300 1,304.90
---------------------------- -------- -----------------------------
652,000.00 651,929.06 178.71 62.8 11.656 7,567.79
13,093,103.00 13,084,214.99 211.50 78.7 11.881 142,477.94
13,093,103.00 13,084,214.99 211.50 78.7 11.881 142,477.94
