================================================================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) July 22, 1998
SUPERIOR BANK FSB (as depositor under the Pooling and Servicing Agreement, dated
as of June 1, 1998, providing for the issuance of AFC Mortgage Loan Asset Backed
Certificates, Series 1998-2)
Superior Bank FSB
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
United States 333-39199 36-1414142
- ---------------------------- ----------- ---------------------
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification Number)
One Lincoln Centre
Oakbrook Terrace, Illinois 60181
- -------------------------- ---------
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code (630) 916-4000
================================================================================
<PAGE>
Item 2. Acquisition or Disposition of Assets
Description of the Certificates, Group 1 and Group 2
On June 25, 1998 a single series of certificates, entitled AFC Mortgage
Loan Asset Backed Certificates, Series 1998-2 (the "Certificates") were issued
pursuant to a pooling and servicing agreement (the "Agreement"), dated as of
June 1, 1998, among Superior Bank FSB, as depositor (the "Depositor") and as
servicer (the "Servicer") and LaSalle National Bank, as trustee (the "Trustee").
On June 29, 1998, following the closing of the initial issuance of the
Certificates, pursuant to the Agreement, the Trustee purchased from the
Depositor Subsequent Mortgage Loans, as defined in the Agreement, with an
aggregate principal balance equal to $40,332,902.45 with respect to Group 1 with
funds on deposit in the Group 1 Pre-Funding Account and $41,472,143.64 with
respect to Group 2 with funds on deposit in the Group 2 Pre-Funding Account,
each established pursuant to the Agreement at a purchase price equal to the
principal balance thereof, which Subsequent Mortgage Loans were conveyed to the
Trustee pursuant to a Subsequent Transfer Instrument, dated June 29, 1998,
between the Depositor and the Trustee.
On July 22, 1998, following the closing of the initial issuance of the
Certificates, pursuant to the Agreement, the Trustee purchased from the
Depositor Subsequent Mortgage Loans, as defined in the Agreement, with an
aggregate principal balance equal to $39,729,977.38 with respect to Group 1 with
funds on deposit in the Group 1 Pre-Funding Account and $37,754,765.57 with
respect to Group 2 with funds on deposit in the Group 2 Pre-Funding Account,
each established pursuant to the Agreement at a purchase price equal to the
principal balance thereof, which Subsequent Mortgage Loans were conveyed to the
Trustee pursuant to a Subsequent Transfer Instrument, dated July 22, 1998,
between the Depositor and the Trustee (the "July 22 Instrument"). Attached to
the July 22 Instrument are the Mortgage Loan Schedules with respect to Group 1
and Group 2 listing the related Subsequent Mortgage Loans that are the subject
of such July 22 Instrument.
On August 4, 1998, following the closing of the initial issuance of the
Certificates, pursuant to the Agreement, the Trustee purchased from the
Depositor Subsequent Mortgage Loans, as defined in the Agreement, with an
aggregate principal balance equal to $20,390,686.70 with respect to Group 1 with
funds on deposit in the Group 1 Pre-Funding Account established pursuant to the
Agreement at a purchase price equal to the principal balance thereof, which
Subsequent Mortgage Loans were conveyed to the Trustee pursuant to a Subsequent
Transfer Instrument, dated August 4, 1998, between the Depositor and the Trustee
(the "August 4 Instrument"). Attached to the August 4 Instrument is the Mortgage
Loan Schedule with respect to Group 1 listing the Subsequent Mortgage Loans that
are the subject of such August 4 Instrument.
2
<PAGE>
Items 3 through 6 and Item 8 are not included because they are not
applicable.
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) Exhibits
4.1 Subsequent Transfer Instrument, dated July 22, 1998, between Superior
Bank FSB, as Depositor and LaSalle National Bank, as Trustee.
4.2 Subsequent Transfer Instrument, dated August 4, 1998, between Superior
Bank FSB, as Depositor and LaSalle National Bank, as Trustee.
3
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
SUPERIOR BANK FSB
By: /s/ WILLIAM C. BRACKEN
-------------------------------
Name: William C. Bracken
Title: Senior Vice President
and Chief Financial Officer
Dated: July 22, 1998
<PAGE>
EXHIBITS INDEX
4.1 Subsequent Transfer Instrument, dated July 22, 1998, between Superior
Bank FSB, as Depositor and LaSalle National Bank, as Trustee.
4.2 Subsequent Transfer Instrument, dated August 4, 1998, between Superior
Bank FSB, as Depositor and LaSalle National Bank, as Trustee.
SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
July 22, 1998, between Superior Bank FSB, as seller (the "Depositor") and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1998-2, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of June 1, 1998, by and among the
Depositor, the Servicer and the 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.
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.
<PAGE>
(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.
<PAGE>
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
as Depositor
By: /s/ WILLIAM C. BRACKEN
----------------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET BACKED
CERTIFICATES, SERIES 1998-2
LASALLE NATIONAL BANK,
as Trustee
By: /s/ ERIC LINDAHL
----------------------------
Name: Eric Lindahl
Title: Trust Officer
Attachments
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
C. Depositor's Officer's certificate.
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-2
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT FOR GROUP 1
Series 1998-2
July 22, 1998
<TABLE>
<CAPTION>
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: July 21, 1998
2. Pricing Date:
3. Subsequent Transfer Date: June 22, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $39,729,977.38
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: 360 months
3. Lowest Mortgage Rate: 6.50%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Weighted Average Term since Origination: (A.) 1.44 months
6. November, 1998 first payment date: (A.) -0-
[As to the final transfer of Subsequent Mortgage Loans:]
7. WAC of all Mortgage Loans: _____%
8. WAM of all Mortgage Loans: ______ months
9. Maximum Weighted average CLTV: _____%
10. Balloon Mortgage Loans: _____%
11. Largest Principal Balance: $__________
12. Non-owner occupied Mortgaged Properties: ____%
13. Maximum zip code concentration: ____%
14. Condominiums: ___
15. Single-family: ______%
16. Multifamily, Commercial and Mixed Use
Properties ___
17. Manufactured Housing ___
(A.) As of the end of the Group 1 funding period.
</TABLE>
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-2
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT FOR GROUP 2
Series 1998-2
July 22, 1998
<TABLE>
<CAPTION>
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: July 21, 1998
2. Pricing Date:
3. Subsequent Transfer Date: July 22, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $37,754,765.57
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. Minimum Gross Margin: 4.250%
4. Greatest LTV: 90.00 %
5. Maximum Mortgage Rate: 19.625%
6. Weighted Average Term since Origination: (A) 1.28 months
7 November, 1998 first payment date: (A) -0-
[As to the final transfer of Subsequent Mortgage Loans:]
8. WA Gross Margin: 6.7705%
9. WAC of all Mortgage Loans: 10.2561%
10. WAM of all Mortgage Loans: 357.57 months
11. Maximum Weighted average LTV: 80.55 %
12. Largest Principal Balance: $914,550.00
13. Non-owner occupied Mortgaged
Properties: 5.51 %
14. Maximum zip code concentration: 1.15%
15. Condominiums: 2.39 %
16. Single-family: 83.90%
17. Multifamily, Commercial and
Mixed Use Properties 10.86%
18. Manufactured Housing 2.85%
(A) As of the end of the Group 2 Funding Period.
</TABLE>
<PAGE>
ADDITION NOTICE
July 22, 1998
LaSalle National Bank
135 South LaSalle Street
Chicago, IL 60674
Re: Pooling and Servicing Agreement, dated as of June 1, 1998 (the
"Pooling and Servicing Agreement"), by and between Superior Bank FSB,
as Depositor and Servicer and LaSalle National Bank, as Trustee,
relating to AFC Mortgage Loan Asset Backed Certificates, Series 1998-2
(Group 1)
----------------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on July 22, 1998, with an aggregate principal balance of $39,770,000.00*.
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.
*approximate
Very truly yours,
SUPERIOR BANK FSB
By: /s/ JOHN A. SORICELLI
-----------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ ERIC LINDAHL
-----------------
Name: Eric Lindahl
Title: Trust Officer
Date: July 22, 1998
<PAGE>
ADDITION NOTICE
July 22, 1998
LaSalle National Bank
135 South LaSalle Street
Chicago, IL 60674
Re: Pooling and Servicing Agreement, dated as of June 1, 1998 (the
"Pooling and Servicing Agreement"), by and between Superior Bank FSB,
as Depositor and Servicer and LaSalle National Bank, as Trustee,
relating to AFC Mortgage Loan Asset Backed Certificates, Series 1998-2
(Group 2)
----------------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on July 22, 1998, with an aggregate principal balance of $37,700,000.00*.
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.
*approximate
Very truly yours,
SUPERIOR BANK FSB
By: /s/ JOHN A. SORICELLI
-----------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ ERIC LINDAHL
-----------------
Name: Eric Lindahl
Title: Trust Officer
Date: July 22, 1998
<PAGE>
OFFICER'S CERTIFICATE
I, William C. Bracken 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, 1998, among the Depositor, the
Servicer and the Trustee (the "Pooling and Servicing Agreement") and each
condition precedent specified in the 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: July 22, 1998 By: /s/ WILLIAM C. BRACKEN
--------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
SCHEDULE OF MORTGAGE LOANS
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 SB140 661438671 MILLER TIMOTHY J 26815 ROWELL HILL ROAD SWEET HOME OR 97386
236-06 SBCL39 661526178 CHANDLER JOSEPH P 1870-1880 SOUTH BROAD STRE TRENTON NJ 8610
236-06 SBCL39 661558676 RICCO SEBASTIAN 6010 FLEET AVE CLEVELAND OH 44105
236-06 SBCL39 661621599 KOSCIOLEK ADAM 120-122 LODI STREET HACKENSACK NJ 7601
236-06 SB140 661625574 WEST JAMES H 3713 EVANSVILLE AVENUE DAYTON OH 45406
236-06 SB140 661625582 WEST JAMES H 5068 SABRA AVENUE HUBER HEIGHTS OH 45424
236-06 SBCL39 661630657 HARADA REALTY 1102 1108 CAMBRIDGE STREET CAMBRIDGE MA 2141
236-06 SBCL39 661634998 SEMOS JAMES D 155 157 159 AUBURN STREET MANCHESTER NH 3103
236-06 SB140 661635110 MARES VICTOR 4700 OLD HOWARD RD. TEMPLE TX 76504
236-06 SB140 661638247 JOHNSTON GEORGE R 8547 W 44TH PL LYONS IL 60534
236-06 SBCL39 661641647 JONES JOSEPH 13 WEST 137TH STREET RIVERDALE IL 60627
236-06 SBCL39 661642165 FAGAN RONALD 5947 E STAUGHTON DRIVE INDIANAPOLIS IN 46226
236-06 SBCL39 661642173 FAGAN RONALD 5931 E STAUGHTON DRIVE INDIANAPOLIS IN 46226
236-06 SBCL39 661642181 FAGAN RONALD 5915 E STAUGHTON INDIANAPOLIS IN 46226
236-06 SB140 661642546 MAHONEY DANIEL LEO II 208 E THIRD ST BERWICK PA 18603
236-06 SB140 661643197 MANNING JOSEPH M 4130 BELFORD ST SW ROANOKE VA 24018
236-06 SB140 661643734 WELLS TOMMY E 8880 LIBRA DRIVE SAN DIEGO CA 92126
236-06 SB140 661644583 VANCE MICHAEL P 1021 FITCH RD SOUTHAMPTON PA 18966
236-06 SBCL39 661644716 DOUGLAS WOODY 2200-2204 E 106TH STREET CLEVELAND OH 44106
236-06 SB140 661645135 ALLISON WILLIAM ROBERT 30060 AVENIDA TRANQUILA RANCHO PALOS VERDES CA 90275
236-06 SB140 661645143 LASOFF STEVEN S 141 W 9TH ST SO. BOSTON MA 2127
236-06 SB140 661645358 MAHR EDWARD P 2317 60TH STREET DOWNERS GROVE IL 60516
236-06 SB140 661645630 BUFORD HATTIE 2020 SOUTH 23RD AVENUE BROADVIEW IL 60153
236-06 SB140 661645796 HASH BOBBY J 505 CLEMENT ST VAN ALSTINE TX 75495
236-06 SB140 661645820 THORNTON JAMES T 112 CEDAR RIDGE DRIVE MONACA PA 15061
236-06 SB140 661646174 CASSETTY PAT 7029 BLOOMFIELD RD SPRINGFIELD KY 40069
236-06 SB140 661646224 PALME DOROTHY 415 NAUGHRIGHT RD LONGVALLEY NJ 7853
236-06 SB140 661646307 SHAUGHNESSY WILLIAM 5529 N MCVICKER CHICAGO IL 60630
236-06 SB140 661646380 EALY LORENZO 240 W 112TH PLACE CHICAGO IL 60628
236-06 SBCL39 661646653 CURNEY SHEILA 4852 58 S COTTAGE GROVE CHICAGO IL 60615
236-06 SB140 661646695 CARTER MARCIA 5058 W CRYSTAL CHICAGO IL 60651
236-06 SBCL39 661646752 STOVER MARK A 6651-55 S OAKLEY CHICAGO IL 60636
236-06 SB140 661646778 TARABELLA ROBERT M 1298 CHANNEL PARK MARRIETTA GA 30064
236-06 SB140 661646794 EVERHART DEBORAH A 139 N MAIN WEST MILTON OH 45383
236-06 SB140 661646810 TUMBLESON ERNEST N 150 TWIN LAKE DRIVE FAIRFIELD OH 45014
236-06 SB140 661647198 EMERY EUGENE R 17 OTTAWA STREET BERLIN NH 3570
236-06 SB140 661647271 LUCIANO DANIEL J 15428 130TH PLACE LEMONT IL 60439
236-06 SB140 661647388 BALARK LOUISE 11040 S INDIANA CHICAGO IL 60628
236-06 SB140 661647420 WIREDU ISAAC NANA 9207 DEVRON CT FAIRFAX STATION VA 22039
236-06 SB140 661647610 SHERMAN JEROLD 7385 KORBEL GURNEE IL 60031
236-06 SB140 661647875 ANDERSON RANDAL D 169 BEASLEY RD NEWTON AL 36352
236-06 SB140 661647883 LANDON CHRISTOPHE S 746 COUNTY RD 2 GREENE NY 13778
236-06 SB140 661647982 DVORNIK JOSEPH F 3246 NORTH LEAVITT STREET CHICAGO IL 60618
236-06 SB140 661648436 WILSON LINDA 3507 MORGAN STREET STEGER IL 60475
236-06 SB140 661648519 WILHELM ELLEN L 5209 GLOBE AVE NORWOOD OH 45212
236-06 SB140 661648568 LANGLOIS THOMAS J 35 LYNN DR GRANT PARK IL 60940
236-06 SB140 661648584 ADAMS HENRY III 4518 S LACROSSE CHICAGO IL 60638
236-06 SB140 661648600 LIONIKIS JAMES 3904 EVELINE HAMTRAMCK MI 48212
236-06 SBCL39 661648725 BREWER VIKKI 8346 48 S MARYLAND CHICAGO IL 60619
236-06 SBCL39 661648832 DENHAM DAMON 3630 S KING DRIVE CHICAGO IL 60653
236-06 SB140 661649186 DUNCAN ELI 2939 ALTER ROAD DETROIT MI 48215
236-06 SB140 661649228 BROWER LARRY D 17625 EAST TEMPLE DRIVE AURORA CO 80015
236-06 SB140 661649368 DALE RANDY E 113 WELLINGTON PLACE WAYNESBORO VA 22980
236-06 SBCL39 661649467 BETHANY ROBERT E SR 2289 UPTON TOLEDO OH 43606
236-06 SBCL39 661649475 BROOKINS HOWARD B JR 372 80 EAST 71ST STREET CHICAGO IL 60637
236-06 SBCL39 661649483 BROOKINS HOWARD B JR 342 48 EAST 71ST STREET CHICAGO IL 60637
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
661438671 20,700.00 20,036.14 05/01/97 04/01/12 164.35 07/01/98 08/01/98 87.4 11.750 245.12
661526178 175,000.00 173,633.51 11/01/97 10/01/17 230.37 07/01/98 08/01/98 43.2 13.450 2,106.61
661558676 101,500.00 99,434.35 11/01/97 10/01/12 170.37 07/01/98 08/01/98 70.0 11.100 1,160.03
661621599 165,750.00 164,056.03 03/01/98 02/01/13 174.41 07/01/98 08/01/98 65.0 11.990 1,988.21
661625574 24,000.00 23,971.73 06/01/98 05/01/13 177.34 07/01/98 08/01/98 80.0 9.625 204.00
661625582 60,000.00 59,924.31 06/01/98 05/01/13 177.34 07/01/98 08/01/98 80.0 9.625 510.00
661630657 395,000.00 394,780.26 07/01/98 06/01/23 298.36 07/01/98 08/01/98 66.9 11.750 4,087.45
661634998 108,000.00 107,363.22 05/01/98 04/01/13 176.35 07/01/98 08/01/98 75.0 12.300 1,317.10
661635110 37,100.00 36,830.69 06/15/98 05/15/13 177.80 07/15/98 08/15/98 74.9 10.150 402.09
661638247 30,000.00 29,972.78 07/01/98 06/01/13 178.36 07/01/98 08/01/98 28.0 8.700 298.95
661641647 105,000.00 105,000.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 70.0 12.750 1,311.28
661642165 182,000.00 181,950.75 07/01/98 06/01/28 358.36 07/01/98 08/01/98 70.0 12.250 1,907.17
661642173 182,000.00 181,950.75 07/01/98 06/01/28 358.36 07/01/98 08/01/98 70.0 12.250 1,907.17
661642181 182,000.00 181,950.75 07/01/98 06/01/28 358.36 07/01/98 08/01/98 70.0 12.250 1,907.17
661642546 30,000.00 29,948.10 07/10/98 06/10/28 358.65 07/10/98 08/10/98 66.6 11.850 305.13
661643197 54,000.00 53,881.53 07/02/98 06/02/18 238.39 07/02/98 08/02/98 46.9 10.850 551.88
661643734 18,200.00 18,124.53 06/19/98 05/19/13 177.93 07/19/98 08/19/98 79.9 13.600 237.51
661644583 143,500.00 143,199.44 07/17/98 06/17/13 178.88 07/17/98 08/17/98 84.9 12.250 1,745.39
661644716 79,800.00 79,656.23 07/01/98 06/01/13 178.36 07/01/98 08/01/98 70.0 13.100 1,014.92
661645135 86,000.00 85,881.40 07/16/98 06/16/13 178.85 07/16/98 08/16/98 79.8 10.300 773.85
661645143 30,000.00 29,962.01 06/28/98 05/28/13 178.22 06/28/98 07/28/98 82.6 12.950 378.59
661645358 144,000.00 143,763.76 07/01/98 06/01/13 178.36 07/01/98 08/01/98 80.0 7.125 1,304.40
661645630 79,200.00 79,200.00 07/15/98 06/15/28 358.82 07/15/98 08/15/98 80.0 10.400 718.56
661645796 45,000.00 44,737.56 06/20/98 05/20/13 177.96 07/20/98 08/20/98 75.5 10.150 487.71
661645820 45,900.00 45,624.46 06/18/98 05/18/13 177.90 07/18/98 08/18/98 89.9 11.130 525.45
661646174 52,000.00 51,840.12 07/22/98 06/22/18 239.05 07/22/98 08/22/98 76.4 9.550 486.41
661646224 24,000.00 23,809.49 06/26/98 05/26/13 178.16 07/26/98 08/26/98 77.2 9.420 249.46
661646307 10,800.00 10,800.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 84.8 12.750 134.87
661646380 38,500.00 38,211.85 06/26/98 05/26/18 238.16 07/26/98 08/26/98 87.6 11.300 405.28
661646653 120,000.00 119,824.90 07/01/98 06/01/13 178.36 07/01/98 08/01/98 50.6 15.250 1,700.10
661646695 18,000.00 17,964.76 06/26/98 05/26/13 178.16 06/26/98 07/26/98 89.4 11.300 207.99
661646752 115,500.00 115,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 68.7 11.500 1,349.26
661646778 30,000.00 29,928.12 06/26/98 05/26/28 358.16 06/26/98 07/26/98 84.7 12.000 308.59
661646794 22,000.00 21,923.22 07/03/98 06/03/13 178.42 07/03/98 08/03/98 89.8 11.500 257.00
661646810 25,500.00 25,484.13 07/01/98 06/01/13 178.36 07/01/98 08/01/98 84.9 11.600 299.51
661647198 17,800.00 17,709.19 07/04/98 06/04/13 178.45 07/04/98 08/04/98 57.4 11.850 211.92
661647271 22,000.00 21,919.95 06/20/98 05/20/13 177.96 06/20/98 07/20/98 75.3 9.849 234.40
661647388 43,500.00 43,399.11 06/20/98 05/20/18 237.96 07/20/98 08/20/98 75.0 10.850 444.57
661647420 119,000.00 119,000.00 07/08/98 06/08/13 178.59 06/08/98 07/08/98 31.7 9.100 1,214.07
661647610 31,400.00 31,366.38 06/28/98 05/28/13 178.22 06/28/98 07/28/98 79.9 10.250 342.24
661647875 35,000.00 34,964.47 06/28/98 05/28/18 238.22 06/28/98 07/28/98 82.3 8.420 301.97
661647883 49,500.00 49,360.03 07/08/98 06/08/13 178.59 07/08/98 08/08/98 75.0 11.750 586.15
661647982 45,000.00 44,999.26 07/03/98 06/03/18 238.42 07/03/98 08/03/98 75.8 10.000 434.26
661648436 40,000.00 39,884.40 07/01/98 06/01/28 358.36 07/01/98 08/01/98 58.8 9.150 326.18
661648519 33,000.00 32,699.49 07/24/98 06/24/13 179.11 07/24/98 08/24/98 66.0 9.400 342.61
661648568 62,000.00 62,000.00 07/15/98 06/15/18 238.82 06/15/98 07/15/98 79.7 10.300 610.69
661648584 59,500.00 59,485.58 07/01/98 06/01/18 238.36 07/01/98 08/01/98 85.0 9.400 550.74
661648600 28,500.00 28,500.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 75.0 11.000 323.93
661648725 140,700.00 140,700.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 68.6 14.050 1,672.68
661648832 112,000.00 111,764.96 07/01/98 06/01/13 178.36 07/01/98 08/01/98 65.8 11.500 1,308.37
661649186 26,100.00 26,022.77 06/28/98 05/28/28 358.22 06/28/98 07/28/98 90.0 11.300 254.49
661649228 24,000.00 23,919.70 07/22/98 06/22/18 239.05 07/22/98 08/22/98 78.1 9.900 230.02
661649368 59,300.00 59,037.05 07/03/98 06/03/13 178.42 07/03/98 08/03/98 89.9 11.100 677.73
661649467 112,000.00 111,913.32 07/01/98 06/01/18 238.36 07/01/98 08/01/98 70.0 13.950 1,388.68
661649475 262,500.00 262,253.68 07/01/98 06/01/18 238.36 07/01/98 08/01/98 75.0 12.550 2,991.63
661649483 220,500.00 220,293.14 07/01/98 06/01/18 238.36 07/01/98 08/01/98 70.0 12.550 2,512.97
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 SBCL39 661649491 BROOKINS HOWARD B JR 350 56 EAST 71ST STREET CHICAGO IL 60637
236-06 SBCL39 661649509 BROOKINS HOWARD B JR 360 70 EAST 71ST STREET CHICAGO IL 60637
236-06 SB140 661649640 CORROZZO CARMEN J 5139 S MOBILE CHICAGO IL 60638
236-06 SB140 661649970 SANDERS ROOSEVELT JR 2306 W MADERA PEORIA IL 61614
236-06 SB140 661650135 ENGEL MICHAEL J 137 POLIKOFF RD SHEFFIELD MA 1257
236-06 23606 800463150 TSANG CHUEN 2738 SE 62ND AVENUE PORTLAND OR 97206
236-06 23606 800568057 RASBERRY SHIRLEY HILL 3302 WELLINGTON STREET RICHMOND VA 23222
236-06 23606 800589764 VALENTI JOSEPH P 1 MANOR LANE CANADENSIS PA 18325
236-06 23606 800652224 MITCHELL ANDREW D 195 SPRING LANE LITTLESTOWN PA 17340
236-06 23606 800673733 FRANCO SCOTT C 610 UNIONVILLE ROAD EAST MARLBOROUGH PA 19348
236-06 23606 800678435 CLOUTIER CAMILLE M 4A 4B BLUEBERRY ROAD DERRY NH 3038
236-06 23606 800679425 CALVERT CLEVE 18420 ST LOUIS DETROIT MI 48234
236-06 23606 800682015 BAGWELL DONALD R 2153 BUSH STREET PENSACOLA FL 32534
236-06 23606 800690745 TAYLOR WILLIE 1981 RICHTON DETROIT MI 48206
236-06 23606 800691651 HOFFMAN THERESA 177 BEXLEY LANE PISCATAWAY NJ 8854
236-06 23606 800705261 WHITMAN CHARLES L. JR 4683 BEDFORD DETROIT MI 48224
236-06 23606 800714628 CHILDRESS ROBERT E 255 LITTLE BRITAIN ROAD NOTTINGHAM PA 19362
236-06 23606 800720351 ABATE MICHAEL A 455 MOUNTAIN TOP DRIVE DENVER PA 17517
236-06 23606 800734394 CODISPOTI LINDA 1869 MINNIEHAHA ROAD ALBRIGHTSVILLE PA 18210
236-06 23606 800738577 FARSETTA JOSEPH J. 133 OLD MIDDLETOWN ROAD PEARL RIVER NY 10965
236-06 23606 800739013 HICKS CHARLES 14909 WINTHROP AVE DETROIT MI 48227
236-06 23606 800740250 ARMSTRONG GLENN G 16570 POSTRIDGE ROAD CENTERVILLE PA 16404
236-06 23606 800741605 SWANSON ROBERT E 3462 138TH COURT NW ANDOVER MN 55304
236-06 23606 800744310 EVERS ERIC 1637 CENTRAL AVENUE OCEAN CITY NJ 8226
236-06 23606 800745929 CHURCH JACQUELINE 3013 W 6TH STREET CHESTER PA 19013
236-06 23606 800748899 WALKER GWENDOLYN A. 2900 GRINDON AVENUE BALTIMORE MD 21214
236-06 23606 800750184 HICKEY MICHAEL 12 WARREN AVENUE LANOKA HARBOR NJ 8734
236-06 23606 800750739 CRUM-EWING JACINDA A 2115 GREENWOOD STREET HARRISBURG PA 17104
236-06 23606 800751513 VANKIRK DAVID L 381 CHARLES STREET WESTON WV 26452
236-06 23606 800751737 PERMAR DAVID A 424 CENTER STREET COAL TOWNSHIP PA 17866
236-06 23606 800751976 FORRESTER DEVON R 148 EAST 96TH STREET BROOKLYN NY 11212
236-06 23606 800754608 KINNEL VALISA R 367 6TH AVENUE NORTH EAST DAWSON GA 31742
236-06 23606 800757296 HARMON WALTER W 830 EAST MAIN CHRISTIANSBURG VA 24073
236-06 23606 800758203 BRAVO CARLOS L 202 LONGFELLOW STREET PROVIDENCE RI 2907
236-06 23606 800758286 CIPOLLA ROSE 3475 BEDFORD AVENUE BROOKLYN NY 11210
236-06 23606 800769994 FERRIOLA JAMES S 2259 STATE STREET HAMDEN CT 6517
236-06 23606 800771602 ANDERSON DAVID 366 VIA PRIMAVERA SAN JOSE CA 95111
236-06 23606 800774671 KENNEY JOSEPH J 110 DAWSON STREET PHILADELPHIA PA 19127
236-06 23606 800775108 HILL JACQUELINE 512 SANDY CROSS ROAD LEXINGTON GA 30648
236-06 23606 800776635 LLEWELLYN MARJORIE 514 LAKEWOOD ROAD NEPTUNE NJ 7753
236-06 23606 800777112 PHUNG JOHN V 11 AUNA DRIVE #5 BROCKTON MA 2401
236-06 23606 800777146 PHUNG JOHN V 30 AUNA DRIVE #11 BROCKTON MA 2401
236-06 23606 800778904 RENNER MICHAEL R 6901 WENGERLAWN ROAD BROOKVILLE OH 45309
236-06 23606 800779589 DICKERSON PETER J 9056 GRASSY CREEK ROAD BULLOCK NC 27507
236-06 23606 800781841 CRAIG HAROLD J 5400 STIFFLER RD FLINT MI 48505
236-06 23606 800783946 HEATHCOAT CHARLES 7212 NORTH 13TH STREET TAMPA FL 33604
236-06 23606 800784639 GARCIA ADRIEN G 204 MERCHANTS AVENUE SOUTH PLAINFIELD NJ 7080
236-06 23606 800784654 TUCKER WYDELL 1590 MANCHESTER AVENUE COLUMBUS OH 43211
236-06 23606 800786840 SLIS KENNETH G 38243 ARCOLA STERLING HEIGHTS MI 48312
236-06 23606 800787202 BURKE TIMOTHY J 7 CARDINGTON AVENUE BILLERICA MA 1821
236-06 23606 800787947 DHARA JOYCE S 94-10 138TH PLACE JAMAICA NY 11435
236-06 23606 800789893 GWINNER JOHN R 22425 JUDGE ORR ROAD CALHAN CO 80808
236-06 23606 800793929 JONES THOMAS E 15474 MAPLETREE DRIVE PUNTA GORDA FL 33955
236-06 23606 800795650 JAMISON REALOUS 96 98 BALTIC STREET BROOKLYN NY 11201
236-06 23606 800795908 TURNER HOWARD A 209205 E BOWLES ROAD KENNEWICK WA 99337
236-06 23606 800796120 WURTS RICHARD W 4534 HUNTERS CREEK ROAD WALES NY 14169
236-06 23606 800796245 SCHEBEL CHRISTOPHE 1RT P O BOX 2 WOODMAN ROAD CLARKSVILLE FL 32430
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
661649491 182,000.00 181,829.23 07/01/98 06/01/18 238.36 07/01/98 08/01/98 70.0 12.550 2,074.19
661649509 126,100.00 125,981.68 07/01/98 06/01/18 238.36 07/01/98 08/01/98 63.0 12.550 1,437.12
661649640 41,000.00 41,000.00 07/22/98 06/22/18 239.05 06/22/98 07/22/98 76.7 10.900 420.41
661649970 90,700.00 90,700.00 07/24/98 06/24/18 239.11 06/24/98 07/24/98 74.9 13.000 1,062.62
661650135 45,500.00 45,500.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 89.9 11.550 532.98
800463150 55,000.00 54,872.59 02/01/98 01/01/13 173.39 07/01/98 08/01/98 80.0 12.400 582.73
800568057 56,800.00 55,746.86 04/26/98 03/26/28 356.15 08/26/98 09/26/98 80.0 12.100 588.63
800589764 71,300.00 71,279.30 04/05/98 03/05/13 175.46 07/05/98 08/05/98 80.9 13.650 825.10
800652224 25,000.00 24,889.40 06/06/98 05/06/13 177.50 07/06/98 08/06/98 85.4 9.000 253.57
800673733 134,300.00 134,200.61 05/01/98 04/01/13 176.35 07/01/98 08/01/98 84.0 10.850 1,263.77
800678435 96,600.00 96,568.79 06/01/98 05/01/13 177.34 06/01/98 07/01/98 70.0 11.450 952.94
800679425 28,000.00 27,969.31 05/01/98 04/01/13 176.35 07/01/98 08/01/98 70.0 14.000 331.77
800682015 22,400.00 22,247.07 05/07/98 04/07/13 176.55 07/07/98 08/07/98 80.0 10.450 246.92
800690745 24,000.00 23,991.67 05/15/98 04/15/13 176.81 06/15/98 07/15/98 52.7 14.240 288.93
800691651 79,900.00 79,763.25 06/05/98 05/05/28 357.47 07/05/98 08/05/98 79.9 11.650 800.40
800705261 47,000.00 46,977.36 05/01/98 04/01/13 176.35 06/01/98 07/01/98 52.2 9.600 398.64
800714628 42,000.00 41,905.01 06/12/98 05/12/13 177.70 06/12/98 07/12/98 84.8 10.700 469.49
800720351 58,000.00 57,836.42 05/01/98 04/01/13 176.35 09/01/98 10/01/98 49.1 11.750 585.46
800734394 71,500.00 71,487.68 05/24/98 04/24/13 177.11 05/24/98 06/24/98 65.0 14.240 860.79
800738577 173,900.00 173,365.18 07/26/98 06/26/18 239.18 07/26/98 08/26/98 69.5 10.100 1,689.71
800739013 58,000.00 57,986.43 05/22/98 04/22/13 177.04 06/22/98 07/22/98 80.5 12.900 637.07
800740250 30,000.00 29,957.15 06/11/98 05/11/18 237.67 07/11/98 08/11/98 57.6 10.550 300.53
800741605 68,000.00 67,922.34 07/18/98 06/18/28 358.92 07/18/98 08/18/98 80.0 9.000 547.14
800744310 127,500.00 127,500.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 74.1 12.375 1,348.40
800745929 32,400.00 32,389.53 06/04/98 05/04/13 177.44 07/04/98 08/04/98 90.0 11.450 319.62
800748899 87,618.00 87,618.00 07/03/98 06/03/28 358.42 07/03/98 08/03/98 85.9 8.250 658.24
800750184 60,000.00 60,000.00 06/01/98 05/01/28 357.34 06/01/98 07/01/98 75.0 10.550 551.09
800750739 17,850.00 17,850.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 85.0 11.500 176.77
800751513 27,000.00 26,941.59 06/20/98 05/20/18 237.96 07/20/98 08/20/98 90.0 11.350 285.16
800751737 58,500.00 57,969.92 06/11/98 05/11/13 177.67 07/11/98 08/11/98 90.0 9.900 625.07
800751976 58,000.00 57,984.48 03/06/98 02/06/13 174.58 06/06/98 07/06/98 84.8 12.300 610.02
800754608 46,400.00 46,400.00 06/27/98 05/27/13 178.19 05/27/98 06/27/98 80.0 12.150 482.64
800757296 44,000.00 44,000.00 07/17/98 06/17/23 298.88 07/17/98 08/17/98 68.7 10.800 424.90
800758203 63,750.00 63,621.57 07/18/98 06/18/13 178.92 07/18/98 08/18/98 85.0 11.350 624.02
800758286 100,000.00 100,000.00 07/22/98 06/22/13 179.05 06/22/98 07/22/98 81.8 11.350 978.86
800769994 130,000.00 129,874.66 08/01/98 07/01/18 239.34 08/01/98 09/01/98 52.0 12.350 1,463.26
800771602 33,500.00 33,500.00 07/01/98 06/01/13 178.36 07/01/98 08/01/98 84.1 9.925 358.46
800774671 14,000.00 13,931.32 06/16/98 05/16/13 177.83 07/16/98 08/16/98 80.0 9.750 148.31
800775108 58,565.00 58,513.67 06/01/98 05/01/18 237.34 06/01/98 07/01/98 85.0 13.050 688.22
800776635 66,000.00 65,794.17 05/17/98 04/17/13 176.88 07/17/98 08/17/98 54.5 11.450 651.08
800777112 15,000.00 14,974.68 06/01/98 05/01/13 177.34 07/01/98 08/01/98 68.1 9.450 156.18
800777146 15,000.00 14,974.68 06/01/98 05/01/13 177.34 07/01/98 08/01/98 68.1 9.450 156.18
800778904 79,500.00 79,447.23 05/01/98 04/01/13 176.35 07/01/98 08/01/98 83.6 11.350 778.20
800779589 39,200.00 38,908.42 07/22/98 06/22/13 179.05 07/22/98 08/22/98 80.0 12.150 474.26
800781841 26,000.00 25,995.51 06/01/98 05/01/13 177.34 06/01/98 07/01/98 65.0 14.240 313.02
800783946 66,400.00 66,400.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 11.950 680.44
800784639 10,000.00 9,987.16 07/09/98 06/09/08 118.62 07/09/98 08/09/98 78.6 13.250 150.79
800784654 54,000.00 54,000.00 07/01/98 06/01/28 358.36 07/01/98 08/01/98 90.0 11.600 538.88
800786840 73,300.00 72,820.86 08/01/98 07/01/18 239.34 08/01/98 09/01/98 84.9 11.475 780.43
800787202 16,000.00 15,929.38 06/19/98 05/19/13 177.93 07/19/98 08/19/98 71.9 10.350 175.38
800787947 50,200.00 50,200.00 06/20/98 05/20/13 177.96 06/20/98 07/20/98 89.9 11.950 514.43
800789893 30,000.00 30,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 74.0 9.700 316.90
800793929 30,400.00 30,358.07 07/10/98 06/10/18 238.65 07/10/98 08/10/98 80.0 13.500 367.04
800795650 241,000.00 241,000.00 07/01/98 06/01/28 358.36 06/01/98 07/01/98 59.5 11.900 2,460.42
800795908 65,000.00 65,000.00 07/01/98 06/01/18 238.36 07/01/98 08/01/98 49.6 10.550 651.14
800796120 75,000.00 75,000.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 66.3 11.400 737.00
800796245 36,000.00 36,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 12.600 387.01
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 23606 800800252 CASEY DANIEL 323 SAINT ANTHONY STREET UTICA NY 13503
236-06 23606 800800724 MAREK WILHELM 95 15 92ND STREET OZONE PARK NY 11416
236-06 23606 800802845 MITCHELL MELINDA 142 SIMMONSVILLE RD BLUFFTON SC 29910
236-06 23606 800802878 FAUSNAUGH JACKIE L 8117 MAUGHAM DRIVE REYNOLDSBURG OH 43068
236-06 23606 800803538 FAYARD TINO ALFRED 1130 W KNICKERBOCKER DRIVE SUNNYVALE CA 94087
236-06 23606 800804841 SUPPLES MARK T 202 206 LINWOOD AVENUE BUFFALO NY 14209
236-06 23606 800807018 WRIGHT EDWARD P 3105 MAY STREET PITTSBURGH PA 15234
236-06 23606 800807893 TANG JI Z 76 LAS CASAS STREET MALDEN MA 2148
236-06 23606 800808933 HO PAUL KIN CHUNG 560 & 1000 DAYTON STREET AURORA CO 80010
236-06 23606 800809006 BUSBY THOMAS M 733 WOODLAND AVENUE WESTVILLE NJ 8093
236-06 23606 800811952 MORRIS TARA 8204 NORTH LYNN AVENUE TAMPA FL 33604
236-06 23606 800813271 DIZON PEARL B 312 LINDLEY DRIVE SACRAMENTO CA 95815
236-06 23606 800813768 JUDD DAVID C 1750 SOUTH HIGHWAY 27 OAKLEY ID 83346
236-06 23606 800814790 HERRON MICHAEL L. 14528 SHAW AVENUE E. CLEVELAND OH 44112
236-06 23606 800815060 CARAWAY WILLIAM E. 1550 ALDO ROAD BABSON PARK FL 33827
236-06 23606 800815565 ROBERT THOMAS M 11 SHARPSBURG COURT CORAM NY 11203
236-06 23606 800816944 CLARKE MAZRINE 509 EAST 40TH STREET BROOKLYN NY 11203
236-06 23606 800817504 CALHOUN DAVID R 1714 88TH AVENUE EVERETT WA 98205
236-06 23606 800817652 PEREZ MAYRA 471 EAST 26TH STREET PATERSON NJ 7514
236-06 23606 800818528 MARASCO ARMANDO 100 TAYLOR AVENUE WESTBURY NY 11590
236-06 23606 800818601 CUNNINGHAM HAROLD D 1901 FOREST COURT LUTHERVILLE MD 21093
236-06 23606 800818643 HARRIS TERESA S 206 SOUTH CARROL STREET APEX NC 27502
236-06 23606 800820300 GEHMAN FRANK W 604 PLEASANT STREET ULYSSES PA 16948
236-06 23606 800820847 RAIMO SCOTT M 4 SHERMAN STREET EVERETT MA 2149
236-06 23606 800820888 GESCHWIND MARC CLIFFORD 950 NORTH KINGS ROAD #201 WEST HOLLYWOOD CA 90069
236-06 23606 800821886 JONES CARLA 290 ELM STREET ATLANTA GA 30301
236-06 23606 800822074 GEORGE PENELOPE A RD #4 BOX 5900 DEER DRIVE JONESTOWN PA 17038
236-06 23606 800822181 FARLESS JOSEPHINE H 12959 SOUTH MOONRAKER TER FLORAL CITY FL 34436
236-06 23606 800822686 FEIGENSON JEFFREY M 6 FRIENDLY LANE JERICHO NY 11753
236-06 23606 800825242 LIND SHANNON K 3681 KIRSCHLING DR BAY CITY MI 48706
236-06 23606 800826265 GREEN GAIL 342 NORTH BROMLEY AVENUE SCRANTON PA 18504
236-06 23606 800828147 FRANK REALTY 656 658 660 EAST FORDHAM R BRONX NY 10458
236-06 23606 800829145 OROZCO MICHAEL F 6372 ALMADEN ROAD SAN JOSE CA 95120
236-06 23606 800829194 BETHEA BOBBY 1613 NORTHWEST 15TH AVENUE FORT LAUDERDALE FL 33311
236-06 23606 800829905 ANDERSON JOHN 13778 WOERNER ROAD MANITOU BEACH MI 49253
236-06 23606 800831695 WOLF RAYMOND M 123 WEBSTER AVENUE WYNCOTE PA 19095
236-06 23606 800833311 LAMBERT LESTER L 249 NORTH OAKLAND AVENUE STATESVILLE NC 28677
236-06 23606 800833576 CATALDO DIANE 7815 MAIN BAYVIEW ROAD SOUTHOLD NY 11971
236-06 23606 800833949 HILL LAWRENCE E 61C HILLSIDE DRIVE QUEENSBURY NY 12804
236-06 23606 800834426 RODRIGUEZ MIA 76 TENAFLY ROAD ENGLEWOOD NJ 7631
236-06 23606 800834780 ARNOLD DONALD E. 1606 E 18TH STREET ANDERSON IN 46016
236-06 23606 800835175 RUSSELL DONALD 12 HARDSCRABBLE ROAD NORTH SALEM NY 10560
236-06 23606 800835498 GAVIN JOHN R 737 ELAINE ROAD WHITEHALL OH 43213
236-06 23606 800836314 WHITENER GERALD 529 DENNIS AVENUE ORANGE PARK FL 32065
236-06 23606 800837387 FAULKNER DONALD C SR 453 WOODSIDE ROAD MILLSBORO DE 19966
236-06 23606 800837510 VELASQUEZ JULIAN H 9 11 QUINCE STREET PROVIDENCE RI 2909
236-06 23606 800837700 KRULEWITCH MICHAEL 3815 NORTH PENNSYLVANIA INDIANAPOLIS IN 46205
236-06 23606 800838146 TIMMONS FRANK X 1305 LOCUST AVENUE VOORHEES NJ 8043
236-06 23606 800839722 YARBROUGH TRACEY R 424 SEMINOLE AVENUE LAKE WALES FL 33853
236-06 23606 800839748 BARROSO MIGDALIA 2101 GREENBRIAR BOULEVARD CLEARWATER FL 33763
236-06 23606 800840209 SULLIVAN ROBERT J 10 LONGWORTH AVENUE BROCKTON MA 2401
236-06 23606 800840241 DIGRAZIA MARCELLA 18 WARWICK BOULEVARD ISLAND PARK NY 11558
236-06 23606 800840761 VARGAS FELIX 4-6 NEWTON STREET LAWRENCE MA 1840
236-06 23606 800841041 FUSSELMAN SUZANNE P 9683 HOWARDSVILLE TURNPIKE ESMONT VA 22963
236-06 23606 800841744 JONES MARY A 2504 14TH STREET SOUTHWEST LEHIGH ACRES FL 33971
236-06 23606 800842163 CHARRON ROSEANN 11 TOGANSETT ROAD PROVIDENCE RI 2910
236-06 23606 800842544 MARKUT CECYLIA 23 LESTER STREET ANSONIA CT 6401
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800800252 219,250.00 219,250.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 73.0 12.150 2,652.56
800800724 35,000.00 35,000.00 07/23/98 06/23/18 239.08 06/23/98 07/23/98 14.8 9.650 329.68
800802845 68,800.00 68,779.39 07/17/98 06/17/18 238.88 07/17/98 08/17/98 80.0 11.350 726.61
800802878 91,500.00 91,473.64 07/01/98 06/01/28 358.36 07/01/98 08/01/98 84.7 9.950 799.60
800803538 50,000.00 50,000.00 07/01/98 06/01/13 178.36 07/01/98 08/01/98 34.8 10.625 462.05
800804841 113,500.00 113,284.41 07/01/98 06/01/13 178.36 07/01/98 08/01/98 62.3 12.550 1,402.61
800807018 27,484.00 27,484.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 79.0 13.100 306.18
800807893 40,000.00 32,076.13 07/08/98 06/08/18 238.59 07/08/98 08/08/98 72.9 12.250 447.43
800808933 780,000.00 778,235.93 07/01/98 06/01/13 178.36 07/01/98 08/01/98 69.9 10.700 8,719.07
800809006 49,500.00 49,500.00 06/18/98 05/18/13 177.90 06/18/98 07/18/98 75.0 12.500 528.29
800811952 69,300.00 69,300.00 07/03/98 06/03/28 358.42 07/03/98 08/03/98 90.0 9.250 570.11
800813271 49,600.00 49,027.18 07/01/98 06/01/13 178.36 09/01/98 10/01/98 80.0 13.125 553.53
800813768 31,000.00 31,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.6 11.850 369.07
800814790 61,200.00 61,200.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 11.500 606.06
800815060 27,200.00 27,200.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 80.0 11.950 325.57
800815565 93,500.00 93,464.41 06/01/98 05/01/13 177.34 07/01/98 08/01/98 85.0 10.700 869.30
800816944 130,500.00 130,500.00 06/08/98 05/08/13 177.57 06/08/98 07/08/98 90.0 10.200 1,164.56
800817504 13,000.00 13,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 75.9 12.725 162.14
800817652 117,000.00 117,000.00 06/15/98 05/15/13 177.80 06/15/98 07/15/98 90.0 11.450 1,154.18
800818528 127,000.00 127,000.00 07/08/98 06/08/13 178.59 06/08/98 07/08/98 74.7 9.750 1,091.13
800818601 29,720.00 29,720.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 85.0 11.350 290.92
800818643 45,500.00 45,444.18 06/20/98 05/20/13 177.96 06/20/98 07/20/98 70.0 10.650 507.20
800820300 11,740.00 11,740.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 77.4 13.350 140.48
800820847 40,000.00 40,000.00 07/03/98 06/03/13 178.42 07/03/98 08/03/98 74.7 10.350 361.42
800820888 120,000.00 120,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 64.8 9.575 1,015.60
800821886 119,370.00 119,370.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 69.0 11.850 1,214.09
800822074 92,000.00 91,692.74 06/27/98 05/27/18 238.19 06/27/98 07/27/98 82.1 9.500 857.56
800822181 26,250.00 26,250.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 75.0 12.750 327.82
800822686 166,667.00 166,542.83 06/27/98 05/27/13 178.19 06/27/98 07/27/98 84.8 12.300 1,752.94
800825242 14,000.00 14,000.00 07/25/98 06/25/13 179.15 06/25/98 07/25/98 79.0 9.900 121.83
800826265 65,500.00 65,468.11 06/12/98 05/12/28 357.70 07/12/98 08/12/98 80.8 9.550 553.16
800828147 235,000.00 234,857.27 07/01/98 06/01/23 298.36 07/01/98 08/01/98 59.4 11.250 2,345.86
800829145 63,250.00 63,250.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 11.275 729.86
800829194 54,400.00 54,400.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 85.0 10.750 552.28
800829905 30,000.00 29,782.02 06/15/98 05/15/13 177.80 07/15/98 08/15/98 76.7 10.900 339.10
800831695 26,250.00 26,250.00 06/28/98 05/28/18 238.22 05/28/98 06/28/98 90.0 11.450 279.03
800833311 28,500.00 28,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 71.2 10.500 315.04
800833576 25,419.00 25,419.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 80.0 12.350 268.33
800833949 112,200.00 111,771.31 08/01/98 07/01/13 179.34 08/01/98 09/01/98 85.0 11.100 1,076.99
800834426 173,000.00 172,902.27 07/15/98 06/15/13 178.82 07/15/98 08/15/98 83.5 9.900 1,505.43
800834780 10,000.00 9,964.57 07/24/98 06/24/13 179.11 07/24/98 08/24/98 35.7 10.850 112.72
800835175 30,000.00 30,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 63.8 10.850 282.30
800835498 63,900.00 63,769.31 07/22/98 06/22/18 239.05 07/22/98 08/22/98 90.0 9.400 591.47
800836314 46,800.00 46,800.00 07/24/98 06/24/18 239.11 06/24/98 07/24/98 90.0 10.150 456.29
800837387 32,000.00 31,839.70 07/01/98 06/01/08 118.36 07/01/98 08/01/98 16.0 9.950 422.00
800837510 54,000.00 53,989.73 07/15/98 06/15/28 358.82 07/15/98 08/15/98 90.0 10.900 510.18
800837700 31,950.00 31,851.78 07/19/98 06/19/18 238.95 07/19/98 08/19/98 77.7 9.750 303.05
800838146 107,487.00 107,436.38 07/02/98 06/02/28 358.39 07/02/98 08/02/98 85.9 11.100 1,031.76
800839722 27,200.00 27,200.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 10.750 304.90
800839748 69,300.00 69,300.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 90.0 10.400 628.74
800840209 17,400.00 17,400.00 06/28/98 05/28/28 358.22 06/28/98 07/28/98 75.0 10.950 165.05
800840241 35,000.00 35,000.00 07/03/98 06/03/13 178.42 07/03/98 08/03/98 79.2 12.650 377.62
800840761 78,300.00 78,300.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 90.0 10.500 716.24
800841041 45,000.00 44,931.98 06/14/98 05/14/18 237.76 06/14/98 07/14/98 74.7 11.800 489.23
800841744 41,250.00 41,250.00 07/22/98 06/22/13 179.05 06/22/98 07/22/98 75.0 10.850 388.16
800842163 79,200.00 79,200.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 90.0 10.400 718.56
800842544 106,200.00 106,200.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 70.8 8.500 816.59
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 23606 800843039 MELTON ERNEST 5236 LINDSEY ROAD ELM CITY NC 27822
236-06 23606 800843781 WESSOT MALCOLM H 167 HIGHLAND ROAD CHATHAM NY 12037
236-06 23606 800845927 PRICE BRADLEY W 915 COLLINS ROAD CLEVELAND GA 30528
236-06 23606 800846156 PIKE STEVEN M 3391 EAST SANTA ROSA AVENU SALT LAKE CITY UT 84109
236-06 23606 800846198 WALTON ROBERT M. 235 WALTON ROAD YOUNGSVILLE NC 27596
236-06 23606 800846669 SULLIVAN ROBERT J 10 LONGWORTH AV UNIT 2 BROCKTON MA 2401
236-06 23606 800846727 NOVAK WILMA 20100 BELAIRE DRIVE MIAMI FL 33189
236-06 23606 800846958 NIEVES JOSE R 874 EAST 19TH STREET PATERSON NJ 7501
236-06 23606 800848475 FINGLASS CARL W 2510 BOUNTY COURT BEL AIR MD 21015
236-06 23606 800850141 SEXTON DONALD H 4565 DOVER STREET CIRCLE E BRADENTON FL 34203
236-06 23606 800851727 THOMAS MARY G 227 PUTNAM AVENUE BROOKLYN NY 11216
236-06 23606 800851768 RAINES MABLE HINTON 1117 PEARLE DRIVE KNIGHTDALE NC 27545
236-06 23606 800851792 COSTA MICHELE 18 STAPLES AVENUE EVERETT MA 2149
236-06 23606 800851990 KEHOE NORMA T 304 HOLLY HILL ROAD DAVENPORT FL 33837
236-06 23606 800852063 SURVILLA NICHOLAS 24 SOUTH PAGE ST EDWARDSVILLE PA 18704
236-06 23606 800852352 PILLSBURY DAVID A 4560 SOUTHEAST 120TH STREE BELLEVIEW FL 34420
236-06 23606 800852980 ERNEST ROBERT A 46 ARROWHEAD CIRCLE 103D ASHLAND MA 1721
236-06 23606 800853129 LITTERAL SCOTT H 4221 BONNIE JEAN WAY SACRAMENTO CA 95821
236-06 23606 800853574 KUELL AMY J 70 HOUSTON STREET NEWPORT RI 2840
236-06 23606 800854366 WHALEY ANTY J JR RT 2 BOX 95 NORLINA NC 27563
236-06 23606 800854515 LASTER PEGGY L 1335 NORTHWEST 8TH PLACE FLORIDA CITY FL 33034
236-06 23606 800855496 REIGH GREGORY L 127 E 4TH STREET WILLIAMSBURG PA 16693
236-06 23606 800856379 BANAKOS GEORGE 5287 79TH STREET FLUSHING NY 11373
236-06 23606 800856445 PSALLIDAS DIMOKRITOS 62 ABERDEEN ROAD NEW HYDE PARK NY 11040
236-06 23606 800857401 LAUGHMAN WILBERT C 2749 ROOSEVELT AVENUE YORK PA 17404
236-06 23606 800857559 ULRICH CHARLES S 440 REAGAN STREET SUNBURY PA 17801
236-06 23606 800857625 JUMAN ROSHAN DEEN 7687 VICTORIA COVE COURT FORT MYERS FL 33908
236-06 23606 800857682 GRIGOLI MARK 6249 AVENTURA DRIVE SARASOTA FL 34241
236-06 23606 800859233 BUONAIUTO DOMINICK 1153 THROGMORTON AVENUE BRONX NY 10465
236-06 23606 800859985 KING ROBERT W 17509 INGRAM ROAD FORT MYERS FL 33912
236-06 23606 800860397 JOSE GUILLERMO 1429 MEADOW GLEN WAY SAN JOSE CA 95121
236-06 23606 800861031 SOBEK THADDEUS J 1619 ANNETTE AVENUE LIBRARY PA 15129
236-06 23606 800862526 MINNING JOSEPH T 333 BOULDER STREET RONKONKOMA NY 11779
236-06 23606 800863557 SKERBETZ WILLIAM M 201 PENN AVENUE BENTLEYVILLE PA 15314
236-06 23606 800863979 DYSON PAMELA 1400 EAST 55TH PLACE # 606 CHICAGO IL 60615
236-06 23606 800864092 LUCERO ARCHIE 2036 CORDELIA STREET SW ALBUQUERQUE NM 87105
236-06 23606 800865222 WAYNE DOUGLAS E 1238 & 1238 1/2 MELROSE AV ZANESVILLE OH 43701
236-06 23606 800865610 SIPLE LAWRENCE A RD 1 BOX 16L REYNOLDSVILLE PA 15851
236-06 23606 800866915 GOTH MARK 11682 TARA CIRCLE SANTA ANA CA 92705
236-06 23606 800868143 DURANT BOOKER T 164 BOWLING GREEN ROAD MARION SC 29571
236-06 23606 800868325 CASSERLY THOMAS J 130 WYNDHAM AVENUE PROVIDENCE RI 2908
236-06 23606 800868630 WENDEL ROBERT 1599 HARBOR HILLS DRIVE LARGO FL 33770
236-06 23606 800868911 MILLER DALE O 418 LINDEN STREET VERSAILLES PA 15132
236-06 23606 800868978 KUHNS DONALD M 2400 WEHR MILL ROAD ALLENTOWN PA 18104
236-06 23606 800868986 MILLER DALE OWEN 630 JACKTOWN ROAD ELIZABETH PA 15037
236-06 23606 800869034 ROSENZWEIG ANTHONY E 4101 3RD STREET SOUTHWEST LEHIGH ACRES FL 33971
236-06 23606 800869059 MILLER DALE O 150 STOEBNER WAY PITTSBURGH PA 15206
236-06 23606 800869067 MILLER DALE O 407 CENTER STREET VERSAILLES PA 15132
236-06 23606 800869125 VANGELOVSKI STOJAN 315 CENTRAL PARK AVENUE WILMETTE IL 60091
236-06 23606 800869224 TORRES BLANCA E 613 N MARKET STREET LANCASTER PA 17603
236-06 23606 800869323 CARTER ROSE B 27 EAST SEAMAN AVENUE FREEPORT NY 11520
236-06 23606 800869604 HUNT TONY R 593 TURNER SWAMP ROAD FREMONT NC 27830
236-06 23606 800870206 LAPORTA JOSEPH 6037 WEST PACIFIC CIRCLE LAKEWOOD CO 80232
236-06 23606 800871303 ALLEN PETER 707 EAST NEW YORK AVENUE BROOKLYN NY 11203
236-06 23606 800872129 WILLING PRESTON MONROE 11221 SNETHEN CHURCH ROAD MARDELA SPRINGS MD 21837
236-06 23606 800872715 GONZALEZ DOMINGO 213 GREENWICH STREET READING PA 19601
236-06 23606 800873127 COLWELL PATRICK 419 POWELL AVENUE CLARKS SUMMIT PA 18411
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800843039 53,550.00 53,550.00 06/19/98 05/19/28 357.93 06/19/98 07/19/98 85.0 9.875 465.01
800843781 75,000.00 75,000.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 78.9 11.100 719.92
800845927 62,900.00 62,850.84 07/19/98 06/19/18 238.95 07/19/98 08/19/98 81.6 12.250 703.58
800846156 19,000.00 18,993.30 06/01/98 05/01/13 177.34 07/01/98 08/01/98 89.8 11.050 181.66
800846198 23,920.00 23,920.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 59.8 9.000 242.61
800846669 17,400.00 17,400.00 06/28/98 05/28/28 358.22 06/28/98 07/28/98 75.0 10.950 165.05
800846727 10,000.00 10,000.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 85.0 10.850 112.72
800846958 135,000.00 134,792.78 06/11/98 05/11/13 177.67 07/11/98 08/11/98 90.0 11.450 1,331.74
800848475 29,000.00 29,000.00 06/27/98 05/27/18 238.19 06/27/98 07/27/98 85.0 13.600 352.23
800850141 50,400.00 50,400.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 84.8 9.500 526.29
800851727 156,000.00 156,000.00 07/02/98 06/02/13 178.39 07/02/98 08/02/98 80.0 10.750 1,456.23
800851768 72,000.00 72,000.00 06/27/98 05/27/23 298.19 06/27/98 07/27/98 90.0 12.100 763.65
800851792 43,900.00 43,640.62 07/26/98 06/26/18 239.18 07/26/98 08/26/98 84.9 12.100 486.44
800851990 47,650.00 47,650.00 07/24/98 06/24/18 239.11 06/24/98 07/24/98 68.0 14.100 596.00
800852063 99,500.00 99,500.00 07/01/98 06/01/13 178.36 07/01/98 08/01/98 73.7 9.350 825.79
800852352 16,300.00 16,300.00 07/22/98 06/22/18 239.05 06/22/98 07/22/98 80.1 12.850 189.23
800852980 20,000.00 19,960.41 07/05/98 06/05/13 178.49 07/05/98 08/05/98 85.4 11.200 229.84
800853129 110,000.00 110,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.7 11.475 1,283.26
800853574 23,935.00 23,796.10 06/11/98 05/11/13 177.67 07/11/98 08/11/98 59.9 11.990 287.11
800854366 35,000.00 35,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 70.0 13.700 459.08
800854515 44,000.00 44,000.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 80.0 12.850 481.57
800855496 19,700.00 19,700.00 07/22/98 06/22/18 239.05 06/22/98 07/22/98 89.9 10.150 192.07
800856379 171,700.00 171,700.00 07/10/98 06/10/28 358.65 06/10/98 07/10/98 85.0 9.000 1,381.54
800856445 306,000.00 306,000.00 07/25/98 06/25/28 359.15 06/25/98 07/25/98 90.0 9.750 2,629.01
800857401 64,800.00 64,800.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 74.9 9.500 544.87
800857559 13,765.00 13,765.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 84.9 11.750 163.00
800857625 136,000.00 136,000.00 07/23/98 06/23/28 359.08 06/23/98 07/23/98 80.0 9.750 1,168.45
800857682 61,000.00 61,000.00 07/15/98 06/15/13 178.82 06/15/98 07/15/98 84.9 11.500 712.60
800859233 158,000.00 157,855.76 07/17/98 06/17/18 238.88 07/17/98 08/17/98 80.0 8.800 1,401.31
800859985 13,200.00 13,156.15 06/28/98 05/28/08 118.22 06/28/98 07/28/98 89.8 13.750 202.97
800860397 25,200.00 25,200.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 90.0 9.875 268.88
800861031 115,500.00 114,671.92 07/24/98 06/24/13 179.11 07/24/98 08/24/98 75.0 10.650 1,069.50
800862526 113,500.00 113,500.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 75.6 10.000 996.04
800863557 20,500.00 20,500.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 54.6 10.350 202.61
800863979 35,200.00 35,200.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 80.0 11.200 340.54
800864092 43,000.00 42,718.19 08/01/98 07/01/13 179.34 08/01/98 09/01/98 58.9 11.050 490.09
800865222 17,850.00 17,850.00 07/02/98 06/02/18 238.39 07/02/98 08/02/98 51.0 9.500 166.39
800865610 32,800.00 32,729.93 07/01/98 06/01/13 178.36 07/01/98 08/01/98 80.0 10.500 362.57
800866915 40,000.00 39,901.75 07/17/98 06/17/13 178.88 07/17/98 08/17/98 79.7 12.075 482.00
800868143 14,700.00 14,700.00 07/22/98 06/22/13 179.05 06/22/98 07/22/98 70.0 12.750 183.58
800868325 40,000.00 40,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 36.6 9.400 333.43
800868630 106,400.00 106,128.23 07/24/98 06/24/18 239.11 07/24/98 08/24/98 70.0 9.500 991.79
800868911 32,900.00 32,891.12 08/01/98 07/01/28 359.34 07/01/98 08/01/98 70.0 9.850 285.08
800868978 140,920.00 140,428.25 07/03/98 06/03/28 358.42 07/03/98 08/03/98 80.9 9.625 1,197.80
800868986 53,900.00 53,900.00 07/24/98 06/24/28 359.11 06/24/98 07/24/98 70.0 10.850 507.20
800869034 12,092.00 12,069.36 07/15/98 06/15/13 178.82 07/15/98 08/15/98 90.0 11.700 142.80
800869059 22,400.00 22,400.00 07/24/98 06/24/28 359.11 06/24/98 07/24/98 70.0 10.850 210.79
800869067 45,500.00 45,500.00 07/24/98 06/24/28 359.11 06/24/98 07/24/98 70.0 10.850 428.16
800869125 65,000.00 65,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 85.0 13.250 773.13
800869224 20,500.00 20,500.00 07/01/98 06/01/18 238.36 07/01/98 08/01/98 80.0 9.000 184.44
800869323 80,000.00 80,000.00 07/10/98 06/10/28 358.65 07/10/98 08/10/98 53.3 11.500 792.23
800869604 55,200.00 55,200.00 07/03/98 06/03/28 358.42 06/03/98 07/03/98 80.0 13.500 632.27
800870206 49,000.00 49,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 81.9 11.850 583.36
800871303 229,500.00 229,252.02 07/11/98 06/11/13 178.68 07/11/98 08/11/98 90.0 11.650 2,299.02
800872129 39,000.00 39,000.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 75.0 12.500 480.68
800872715 39,865.00 39,865.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 85.0 11.750 402.40
800873127 77,350.00 77,350.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 85.0 12.100 933.31
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 23606 800874414 GROCHOWSKI VICKYANN 924 8TH AVE SOUTH SAINT PAUL MN 55075
236-06 23606 800874638 WILLIAMS LOUIS A SAAVED 38 JAMES STREET OSSINING NY 10562
236-06 23606 800874901 SIMANAITIS MARGARET L 607 WILSHIRE CIRCLE MARS PA 16046
236-06 23606 800876062 LANSPERY RICHARD M 16 CARRIAGE DRIVE NEW MILFORD CT 6776
236-06 23606 800876567 FRANGIONE JOSEPH 7104 IVANHOE DRIVE PORT RICHEY FL 34668
236-06 23606 800876690 MENDOZA CARLOS 22 COTTAGE STREET CARBONDALE PA 18407
236-06 23606 800876989 PAGE KENNETH M 215 GREENE STREET&171 CHES NEW HAVEN CT 6511
236-06 23606 800876997 RAMIREZ OLIVE M 28 PEPPER LANE PETALUMA CA 94952
236-06 23606 800878670 LOFTON JENNEVIE H. 1612 WILSON ROAD CARY NC 27513
236-06 23606 800878779 FERRELL JOSEPH 1766 FARRELL AVENUE CLEARWATER FL 33756
236-06 23606 800878878 KASPER ROBERT J SR RD 5 BOX 1085 HONESDALE PA 18431
236-06 23606 800879645 LAKE JOSEPH K 17 ORTON AVENUE BINGHAMTON NY 13905
236-06 23606 800880106 PIZZO DENNIS A 12840 SOUTH ANN CHRISTINE RIVERTON UT 84065
236-06 23606 800880924 GREEHY MAURICE 100 MARSHALL DRIVE SELDEN NY 11784
236-06 23606 800881245 ELLIS LEO B 6324 WEST KING VALLEY ROAD WEST VALLEY CITY UT 84128
236-06 23606 800881476 SERETIS JOHN 76 CLARKE STREET DUMONT NJ 7628
236-06 23606 800882417 GONZALEZ RAMON L 422 MINOR STREET READING PA 19602
236-06 23606 800882649 PADRON LORENZO LEO 3607 WEST WALNUT STREET TAMPA FL 33607
236-06 23606 800882953 SAUNDERS BEVERLY LYNN 1720 SOUTH BANCROFT STREET PHILADELPHIA PA 19145
236-06 23606 800883464 D'SOUZA JAMES R. 20425 VIA DON QUIJOTE YORBA LINDA CA 92886
236-06 23606 800883589 MCARTHUR C.L. 11 CARDIFF LAGUNA NIGUEL CA 92677
236-06 23606 800885683 MALPHUS BERNARD 3811 15TH AVENUE SOUTH ST PETERSBURG FL 33701
236-06 23606 800885915 HARKER DENISE MESSER 9358 BUCKWOOD COURT LELAND NC 28451
236-06 23606 800888596 BUCANCAO AMIRA 78 06 24TH AVENUE JACKSON HEIGHTS NY 11370
236-06 23606 800889107 SIERRA LINDA M 491 AMBOY STREET BROOKLYN NY 11212
236-06 23606 800889396 MARSHALL DEBRA JOAN 846 SAN JOSE COURT KISSIMMEE FL 34759
236-06 23606 800890428 SIMPSON NICHOL 5008 NORTH THIRD STREET PHILADELPHIA PA 19120
236-06 23606 800890576 MEGGS JULIE A 4362 SEA PINES SOUTHPORT NC 28465
236-06 23606 800890964 GERMANY LORRAINE 111 50 156TH STREET JAMAICA NY 11433
236-06 23606 800890980 LEBOWITZ PHILIP 318 CAYUGA AVENUE EAST MEADOW NY 11554
236-06 23606 800891103 HICKMAN TWYLA B 1219 GRAY STREET SOUTH GULFPORT FL 33707
236-06 23606 800891632 JAGGER WILLIAM RICHARD 4066 ORIENT DRIVE SPRINGHILL FL 34607
236-06 23606 800892176 NELSON AARON 433 ROTARY PLACE NORTHEAST ST PETERSBURG FL 33703
236-06 23606 800892671 SIEBER BRIAN F 4121 IRIS STREET NORTH ST PETERSBURG FL 33703
236-06 23606 800895567 HALL ELAINE 4264 NELE STREET NORTH PORT FL 34287
236-06 23606 800896383 CONWAY JASON M 601 SCHUYLKILL AVENUE POTTSVILLE PA 17901
236-06 23606 800896755 JACKSON PAULINE M 2981 LILLY ROAD TALLAHASSEE FL 32310
236-06 23606 800896920 RILEY ROBIN A 11265 SOUTHWEST 186 CIRCLE DUNNELLON FL 34432
236-06 23606 800897241 FUSON HAROLD C. 2946 BALKAN DRIVE YORK SC 29745
236-06 23606 800897944 CASSON DAN P 715 WATERVIEW LANE TARPON SPRINGS FL 34689
236-06 23606 800898512 BUCK JAMES 183 MILL BRANCH ROAD ORANGEBURG SC 29118
236-06 23606 800899098 NGUYEN TUAN V 10038 SOUTH COPPER PIT CIR SOUTH JORDAN UT 84095
236-06 23606 800899213 HARDMAN GYAN LYNN 258 SW MONROE CIRCLE NORTH ST PETERSBURG FL 33703
236-06 23606 800899486 KUHNEN ANTHONY RR 1 BOX 90L HUNTER LANE DINGMANS FERRY PA 18328
236-06 23606 800899502 ORTIZ CARLOS 1229 ROBESON STREET READING PA 19604
236-06 23606 800900037 STALLWORTH JAMES 1216 22 W 83RD ST CHICAGO IL 60620
236-06 23606 800900680 GIBBS BRIAN MICHAEL 35 JENNINGS RUN NORTHAMPTON PA 18067
236-06 23606 800900722 SQUIRE DELIA L 6163 FRANCONIA STATION LAN ALEXANDRIA VA 22310
236-06 23606 800900805 MOON WACO 3510 19TH STREET EAST BRADENTON FL 34208
236-06 23606 800900888 HENRY LILLIAN BROWN 626 5TH STREET QUINCY FL 32351
236-06 23606 800900896 NAMOU HAITHEM 42331 LOCKLIN DR STERLING HTS MI 48314
236-06 23606 800901100 SIMMONS JOSEPH 4572 GUILFORD AVENUE INDIANAPOLIS IN 46205
236-06 23606 800901134 HUGHES EVERARD V 10307 BUENA VISTA AVENUE LANHAM MD 20706
236-06 23606 800901704 KING BERTHA C 2481 E TIMBERLAKE WEST DR SHELTON WA 98584
236-06 23606 800901894 MILLER SUSAN R. 8220 BARTON FARMS BOULEVAR SARASOTA FL 34240
236-06 23606 800901993 VAN WHY RONALD J RR 2 BOX 36 MONTGOMERY PA 17752
236-06 23606 800902322 ROSARIO FELIX ANTONIO 92 BARBEY STREET BROOKLYN NY 11207
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800874414 28,383.00 28,383.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 74.6 12.975 332.02
800874638 43,200.00 43,200.00 06/28/98 05/28/13 178.22 06/28/98 07/28/98 80.0 14.250 520.42
800874901 25,700.00 25,700.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 77.3 9.900 274.60
800876062 24,500.00 24,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.9 12.100 253.90
800876567 49,300.00 49,300.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 78.2 8.900 393.14
800876690 51,000.00 51,000.00 07/03/98 06/03/13 178.42 07/03/98 08/03/98 68.4 9.950 445.68
800876989 229,600.00 229,541.35 07/01/98 06/01/28 358.36 07/01/98 08/01/98 70.0 12.500 2,450.42
800876997 82,500.00 82,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.6 12.400 874.09
800878670 91,800.00 91,800.00 07/23/98 06/23/28 359.08 06/23/98 07/23/98 90.0 9.900 798.84
800878779 44,100.00 44,100.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 90.0 10.650 408.35
800878878 83,000.00 82,904.59 07/22/98 06/22/28 359.05 07/22/98 08/22/98 70.3 8.850 658.90
800879645 35,000.00 34,851.12 07/24/98 06/24/18 239.11 07/24/98 08/24/98 68.6 8.500 303.74
800880106 13,500.00 13,464.87 07/09/98 06/09/08 118.62 07/09/98 08/09/98 84.6 13.650 206.78
800880924 101,200.00 101,187.13 07/08/98 06/08/28 358.59 07/08/98 08/08/98 80.9 11.600 1,009.90
800881245 11,294.00 11,273.80 06/05/98 05/05/13 177.47 06/05/98 07/05/98 86.7 12.100 136.27
800881476 26,000.00 26,000.00 07/15/98 06/15/13 178.82 06/15/98 07/15/98 79.5 12.990 328.79
800882417 22,300.00 22,300.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 79.9 13.100 248.43
800882649 25,000.00 25,000.00 07/22/98 06/22/28 359.05 06/22/98 07/22/98 50.0 10.200 223.10
800882953 32,400.00 32,325.21 07/19/98 06/19/28 358.95 07/19/98 08/19/98 90.0 10.900 306.11
800883464 26,378.00 26,378.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.9 11.225 303.55
800883589 118,000.00 118,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 80.0 8.775 930.41
800885683 59,415.00 59,415.00 07/25/98 06/25/28 359.15 06/25/98 07/25/98 85.0 9.400 495.26
800885915 20,000.00 20,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 31.7 11.450 212.60
800888596 164,000.00 164,000.00 07/01/98 06/01/18 238.36 07/01/98 08/01/98 80.0 10.100 1,593.52
800889107 44,000.00 44,000.00 07/09/98 06/09/18 238.62 07/09/98 08/09/98 78.1 11.250 461.67
800889396 62,900.00 62,715.59 07/17/98 06/17/28 358.88 07/17/98 08/17/98 85.0 11.250 610.92
800890428 26,775.00 26,775.00 07/25/98 06/25/28 359.15 06/25/98 07/25/98 85.0 10.990 254.78
800890576 25,000.00 24,919.27 07/23/98 06/23/13 179.08 07/23/98 08/23/98 43.8 11.000 284.15
800890964 95,000.00 95,000.00 07/20/98 06/20/28 358.98 06/20/98 07/20/98 80.8 9.250 781.54
800890980 15,000.00 14,924.56 07/19/98 06/19/13 178.95 07/19/98 08/19/98 77.8 10.850 169.08
800891103 50,000.00 50,000.00 07/24/98 06/24/28 359.11 06/24/98 07/24/98 79.3 9.650 425.91
800891632 106,800.00 106,800.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 76.2 9.150 870.89
800892176 44,000.00 43,936.24 07/19/98 06/19/28 358.95 07/19/98 08/19/98 80.0 12.850 481.57
800892671 34,200.00 34,200.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 65.7 10.100 369.61
800895567 12,860.00 12,860.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 89.7 11.400 149.41
800896383 56,950.00 56,950.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 12.350 601.18
800896755 49,300.00 49,300.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 85.0 9.900 472.49
800896920 30,600.00 30,600.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 85.0 11.500 326.33
800897241 28,980.00 28,765.91 07/26/98 06/26/13 179.18 07/26/98 08/26/98 63.0 11.150 332.12
800897944 174,250.00 174,250.00 07/25/98 06/25/28 359.15 06/25/98 07/25/98 85.0 11.000 1,659.42
800898512 67,400.00 67,175.22 07/23/98 06/23/18 239.08 07/23/98 08/23/98 83.7 9.500 628.26
800899098 42,000.00 42,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 81.5 8.900 423.50
800899213 19,500.00 19,500.00 07/27/98 06/27/13 179.21 06/27/98 07/27/98 75.0 10.100 172.57
800899486 88,800.00 88,323.59 08/01/98 07/01/28 359.34 08/01/98 09/01/98 69.9 8.000 651.58
800899502 43,900.00 43,900.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 79.9 10.500 401.57
800900037 100,000.00 100,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 43.4 15.450 1,300.50
800900680 188,300.00 188,300.00 07/19/98 06/19/28 358.95 06/19/98 07/19/98 70.0 11.850 1,915.16
800900722 28,800.00 28,800.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 79.8 13.350 326.48
800900805 58,500.00 58,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 90.0 10.150 519.88
800900888 23,200.00 23,200.00 08/01/98 07/01/08 119.34 07/01/98 08/01/98 80.0 10.600 314.35
800900896 268,000.00 268,000.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 80.0 8.500 2,060.69
800901100 61,200.00 61,200.00 07/19/98 06/19/28 358.95 06/19/98 07/19/98 85.0 12.600 657.91
800901134 201,510.00 201,510.00 07/22/98 06/22/28 359.05 06/22/98 07/22/98 90.0 10.650 1,865.93
800901704 55,440.00 55,402.79 08/01/98 07/01/28 359.34 09/01/98 10/01/98 42.0 9.550 468.20
800901894 20,000.00 20,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 83.5 9.900 213.70
800901993 41,600.00 41,600.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 80.0 11.400 483.33
800902322 184,500.00 184,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 90.0 10.150 1,639.61
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 23606 800902439 MCVICKER JIMMY 1312 OAK HILL STREET SEFFNER FL 33584
236-06 23606 800902447 FILMON LORRISSA S RT 2 BOX 780 OLD TOWN FL 32680
236-06 23606 800904229 ROSE CLAYTON R 2216 LAUREL OAK DRIVE VALRICO FL 33594
236-06 23606 800904450 RICHARDS JEFFREY L 732 OAK STREET NORTHEAST ST PETERSBURG FL 33701
236-06 23606 800904542 SMALL MICHAEL 5471 MOUNT SHORES CIRCLE GAINSVILLE GA 30506
236-06 23606 800904906 PARSONS PAUL W 1873 BALBOA LANE CLEARWATER FL 33756
236-06 23606 800905127 FULLER TAMALYN 2196 63RD AVENUE SOUTH SAINT PETERSBURG FL 33712
236-06 23606 800905150 STAGNONE MICHAEL A 8525 137TH STREET NORTH LARGO FL 33777
236-06 23606 800905358 OLIVER JAMES T 1926 ROSEMARY STREET DENVER CO 80220
236-06 23606 800905648 ROSE SHARON 2725 53RD AVENUE NORTH ST PETERSBURG FL 33710
236-06 23606 800905671 HUEWITT ELLIS 1134 LASALLE STREET CLEARWATER FL 33755
236-06 23606 800905754 COCHRANE STEPHEN 88 MAPLE STREET EAST HAVEN CT 6512
236-06 23606 800906166 COLEMAN DANE 7026 ATLANTIC AVENUE UPPER DARBY PA 19082
236-06 23606 800906315 STEELE CARL E. 1701 NEBRASKA AVENUE PALM HARBOR FL 34683
236-06 23606 800906463 CHAMBERS GERALD P. 3265 OLD HIGHWAY 60 MULBERRY FL 33860
236-06 23606 800906877 TUCKER DEBORAH LYNN RTE 19 BOX 856 LAKE CITY FL 32025
236-06 23606 800907131 RIJO RUDOLPH H 16 BROOKTREE CIRCLE LINDENHURST NY 11757
236-06 23606 800907198 CATUCCI RUTH H. 3788 EAST KIRK STREET INVERNESS FL 34453
236-06 23606 800907826 DALEY AARON J 3160 WEST VERA LANE BLUFFDALE UT 84065
236-06 23606 800907974 HUFF HELEN L 1622 DARWIN AVENUE AKRON OH 44306
236-06 23606 800908451 ERICKSON ROBERT GORDON 9370 LOWELL BOULEVARD WESTMINSTER CO 80030
236-06 23606 800908725 WHITE WILLIAM ROUTE 1 BOX 682 EAST LYNN WV 25512
236-06 23606 800908782 CORBIN JACQUELINE F 7197 CASTLE ROAD BROOKVILLE IN 47012
236-06 23606 800909186 KNEESSI BERTHA W 10648 MONTROSE AVENUE M 2A BETHESDA MD 20814
236-06 23606 800909632 MEDLEY WILLIAM 19441 DURRANCE ROAD FORT MYERS FL 33917
236-06 23606 800909673 PHONGIKAROON CHAIKORN 12923 MORAY ROAD SILVER SPRING MD 20906
236-06 23606 800910168 STEELE CARL E 1701 NEBRASKA AVENUE PALM HARBOR FL 34683
236-06 23606 800911026 PARTLOW EDGAR E 2147 4TH STREET NE CANTON OH 44704
236-06 23606 800911133 SALCEDO JOSE ANGEL 99 18 25 AVENUE EAST ELMHURST NY 11369
236-06 23606 800911315 THOMPSON TOMMY S 1408 W 38TH STREET ANDERSON IN 46013
236-06 23606 800913535 ENGLEBERT CECIL P 2041 KIMBERLY DRIVE DUNEDIN FL 34698
236-06 23606 800914483 MORGAN ROBERT K 5902 MOUNTAIN MEADOW COURT SAN JOSE CA 95135
236-06 23606 800914590 MEEK ROBERT L 3693 SOUTH HELENA WAY AURORA CO 80013
236-06 23606 800915399 MILLER PHILLIP 16-18 SAUNDERS STREET NORTH ANDOVER MA 1845
236-06 23606 800915514 GUTSHALL ANNETTE L 151 ROXBURY ROAD NEWVILLE PA 17241
236-06 23606 800915746 NEDD CLAIRMONT O 711 NOSTRAND AVENUE BROOKLYN NY 11216
236-06 23606 800916009 MANNING LAURA V. 811 MICHIGAN AVENUE SAINT CLOUD FL 34769
236-06 23606 800916165 SHOREY REBECCA 36644 EDEN STREET ZEPHYRHILLS FL 33541
236-06 23606 800916611 STAMPS STEVEN A 15100 NW MEADOWLAKE ROAD CARLTON OR 97111
236-06 23606 800917007 RUFF MICHAEL D 509 CHEYENNE AVENUE EATON CO 80615
236-06 23606 800917155 WILLIS SAMUEL T 2603 N COLLEGE AVE INDIANAPOLIS IN 46202
236-06 23606 800917635 EMERSON LEON M 18981 EAST KETTLE AVENUE AURORA CO 80016
236-06 23606 800918583 GENDREAU RUSSELL JOHN 8467 75TH PLACE NORTH LARGO FL 33777
236-06 23606 800918799 STUNTZ MARGARET D 2248 HARVARD AVENUE FORT MYERS FL 33907
236-06 23606 800919003 PERALTA GILDARDO 1142 WELLING COURT ASTORIA NY 11102
236-06 23606 800919524 NEGA KENNETH M 1931 BRAE MOOR DRIVE DUNEDIN FL 34698
236-06 23606 800919714 LANGELER GERARD E 4566 29TH AVENUE NORTH ST PETERSBURG FL 33713
236-06 23606 800919961 SWISHER JERRY 4 GRANADA PLACE BURLEY ID 83318
236-06 23606 800920050 CELESTINE CECIL 229 EAST 93RD STREET BROOKLYN NY 11212
236-06 23606 800920316 WILSON GAREY B 5191 WEST CRUS CORVI ROAD WEST JORDAN UT 84084
236-06 23606 800920910 CHAMBERLAIN ROBERT L 1624 W 19TH STREET ANDERSON IN 46016
236-06 23606 800920993 GORMAN EUGENE J 3812 SABA COURT PUNTA GORDA FL 33950
236-06 23606 800921033 STRANGE, ROBERT L. 4275 SOUTHWEST 178 TERRACE DUNNELLON FL 34432
236-06 23606 800922734 KIMBLE CLINTON D 4105 HOPE VALLEY LANE GREENSBORO NC 27401
236-06 23606 800922742 SALE, JAMES MAX 120 STARLIGHT LANE MOCKSVILLE NC 27028
236-06 23606 800923823 ALLISON HOWARD L 6416 CAMMIE STREET BROOKSVILLE FL 34602
236-06 23606 800925844 PIERCE JOE FRANK JR 14104 NE 53RD COURT RD CITRA FL 32113
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800902439 56,250.00 56,155.09 07/12/98 06/12/28 358.72 07/12/98 08/12/98 75.0 10.990 535.26
800902447 36,000.00 36,000.00 07/22/98 06/22/13 179.05 06/22/98 07/22/98 80.0 9.650 379.19
800904229 20,000.00 20,000.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 89.8 11.150 229.21
800904450 16,000.00 15,944.97 07/23/98 06/23/18 239.08 07/23/98 08/23/98 76.3 11.850 174.50
800904542 56,000.00 56,000.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 70.0 10.900 632.98
800904906 27,500.00 27,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 68.8 10.350 301.43
800905127 74,715.00 74,715.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 11.850 759.91
800905150 81,630.00 81,630.00 07/24/98 06/24/28 359.11 06/24/98 07/24/98 90.0 10.900 771.22
800905358 35,000.00 35,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 67.7 9.850 334.29
800905648 44,000.00 43,825.93 07/18/98 06/18/13 178.92 07/18/98 08/18/98 80.0 9.250 452.84
800905671 23,000.00 23,000.00 07/23/98 06/23/28 359.08 06/23/98 07/23/98 57.5 10.600 212.11
800905754 31,817.00 31,656.12 07/26/98 06/26/13 179.18 07/26/98 08/26/98 84.1 11.350 368.65
800906166 52,275.00 52,275.00 07/24/98 06/24/28 359.11 06/24/98 07/24/98 85.0 11.500 517.67
800906315 74,000.00 74,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 79.5 8.400 563.76
800906463 43,200.00 43,200.00 07/23/98 06/23/18 239.08 06/23/98 07/23/98 90.0 11.650 465.17
800906877 28,000.00 27,867.43 07/22/98 06/22/13 179.05 07/22/98 08/22/98 62.2 10.950 317.37
800907131 25,000.00 25,000.00 07/18/98 06/18/18 238.92 06/18/98 07/18/98 89.9 12.250 279.64
800907198 46,000.00 46,000.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 83.6 8.900 366.82
800907826 40,500.00 40,500.00 07/03/98 06/03/13 178.42 07/03/98 08/03/98 77.6 12.650 436.96
800907974 42,925.00 42,925.00 07/22/98 06/22/28 359.05 06/22/98 07/22/98 85.0 8.900 342.30
800908451 35,000.00 35,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 56.8 9.100 357.08
800908725 28,500.00 28,415.96 07/22/98 06/22/13 179.05 07/22/98 08/22/98 75.0 10.850 321.25
800908782 12,000.00 11,954.88 07/19/98 06/19/13 178.95 07/19/98 08/19/98 85.1 12.600 148.68
800909186 76,890.00 76,823.07 07/18/98 06/18/13 178.92 07/18/98 08/18/98 69.9 9.350 638.13
800909632 75,200.00 75,013.69 07/12/98 06/12/18 238.72 07/12/98 08/12/98 80.0 11.300 791.62
800909673 156,600.00 156,600.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 90.0 9.900 1,362.72
800910168 9,700.00 9,646.12 08/01/98 07/01/13 179.34 08/01/98 09/01/98 90.0 10.150 105.13
800911026 19,500.00 19,500.00 07/19/98 06/19/13 178.95 06/19/98 07/19/98 75.0 10.850 219.80
800911133 252,000.00 252,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 90.0 9.750 2,165.07
800911315 45,600.00 45,600.00 07/23/98 06/23/28 359.08 06/23/98 07/23/98 80.0 11.600 455.06
800913535 32,000.00 32,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 89.4 10.400 317.33
800914483 85,000.00 85,000.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 88.2 11.450 838.51
800914590 55,200.00 55,200.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.9 11.350 540.33
800915399 132,600.00 132,498.24 05/06/98 04/06/13 176.52 06/06/98 07/06/98 85.0 11.450 1,308.07
800915514 25,000.00 25,000.00 07/23/98 06/23/18 239.08 06/23/98 07/23/98 77.6 11.950 274.40
800915746 193,000.00 193,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 70.1 11.950 2,310.12
800916009 11,500.00 11,427.05 07/24/98 06/24/08 119.11 07/24/98 08/24/98 26.7 8.500 142.58
800916165 20,000.00 20,000.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 74.0 10.500 221.08
800916611 27,500.00 27,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 58.0 10.225 299.31
800917007 17,500.00 17,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.7 11.750 176.65
800917155 30,000.00 29,932.85 07/18/98 06/18/28 358.92 07/18/98 08/18/98 75.0 11.850 305.12
800917635 51,500.00 51,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 11.850 523.80
800918583 12,000.00 12,000.00 08/01/98 07/01/08 119.34 07/01/98 08/01/98 88.5 10.400 161.25
800918799 27,000.00 27,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 31.3 7.750 254.14
800919003 106,000.00 106,000.00 07/25/98 06/25/28 359.15 06/25/98 07/25/98 80.3 12.200 1,106.67
800919524 43,300.00 43,300.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 69.9 10.850 488.08
800919714 40,700.00 40,700.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 62.6 11.600 406.16
800919961 26,000.00 26,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 89.6 10.900 245.64
800920050 126,000.00 125,706.05 07/23/98 06/23/28 359.08 07/23/98 08/23/98 70.0 8.500 968.83
800920316 30,405.00 30,405.00 07/09/98 06/09/13 178.62 06/09/98 07/09/98 89.8 12.200 317.44
800920910 34,000.00 33,871.49 07/22/98 06/22/13 179.05 07/22/98 08/22/98 85.0 12.100 410.25
800920993 25,500.00 25,500.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 84.3 11.350 295.46
800921033 54,000.00 54,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 87.8 10.400 593.57
800922734 111,510.00 111,288.99 07/19/98 06/19/28 358.95 07/19/98 08/19/98 90.0 10.900 1,053.52
800922742 39,920.00 39,877.91 07/18/98 06/18/23 298.92 07/18/98 08/18/98 80.0 11.100 394.15
800923823 23,000.00 22,907.51 08/01/98 07/01/13 179.34 09/01/98 10/01/98 75.8 11.100 262.86
800925844 50,000.00 50,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 78.1 9.950 535.77
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-06 23606 800926560 HUPFER FRANCIS J 12353 THIRD STREET FORT MYERS FL 33905
236-06 23606 800926701 JONES MARIE B 22 SPAS DRIVE SPRINGVILLE NY 14141
236-06 23606 800926768 MADDEN THOMAS P 37323 17TH AVENUE S FEDERAL WAY WA 98003
236-06 23606 800926867 MILLER BILLIE E JR 818 MINNEHAHA STREET WEST TAMPA FL 33604
236-06 23606 800929614 LEFEVERS RANDALL W 579 99TH AVENUE NORTH NAPLES FL 34108
236-06 23606 800930927 HESS JEFFREY M 4701 NORTH ASH WHITE TER CRYSTAL RIVER FL 34428
236-06 23606 800931958 PARZIALE JOSEPH T 1795 SPLIT FORK DRIVE OLDSMAR FL 34677
236-06 23606 800932832 BEIERLE THOMAS A 12027 E HOYE DRIVE AURORA CO 80012
236-06 23606 800933004 TRIKERIOTIS CHRISTOPHE 14915 DUNSTAN LANE MONKTON MD 21111
236-06 23606 800933814 GARRISON BARBARA S 3688 OLD REEVES FERRY ROAD CONWAY SC 29526
236-06 23606 800936122 STAUFFER ROBERT S 115 LOG CABIN ROAD NEWVILLE PA 17241
236-06 23606 800940561 MOHR JOHN THOMAS 325 WEST 1ST NORTH TOOELE UT 84074
236-06 23606 800941049 BRASMEISTER EDWARD A 383 WEST GLENVILLE ROAD SCOTIA NY 12302
236-06 23606 800943250 ANDELIN DENNIS 4748 WEST ATHENS DRIVE WEST JORDAN UT 84088
236-06 23606 800945248 MURRAY ROBERT J 4239 VINSON ROAD LAKELAND FL 33810
236-06 23606 8000000847 NIELD OGDEN 4350 HILLCREST DRIVE HOLLYWOOD FL 33021
357 Sale Total
236-07 23607 800443863 HEFFRON ANDREW 217 S HIGHLAND AVENUE BALTIMORE MD 21224
236-07 23607 800451353 PULEO THOMAS A 67 LYNBROOK DRIVE MASTIC BEACH NY 11951
236-07 23607 800523136 SCHIRO LINDA 408 WINANT AVENUE STATEN ISLAND NY 10309
236-07 23607 800557274 HALESWORTH KEVIN S 1929 NE HANCOCK BRIDGE PKW CAPE CORAL FL 33990
236-07 23607 800563645 SCHWARTZ JOSHUA M 14 TUSCANY DRIVE JACKSON NJ 8527
236-07 23607 800579203 SCARSELLI ANTHONY 211 NELSON AVENUE STATEN ISLAND NY 10308
236-07 23607 800592289 ALSTON DOREATHA 1076 LAFAYETTE AVENUE BROOKLYN NY 11221
236-07 23607 800611725 AZOR JACQUELINE 173 EAST 32ND STREET BROOKLYN NY 11226
236-07 23607 800622268 POLLAC SOLOMON 2083 PEARSON STREET BROOKLYN NY 11234
236-07 23607 800632614 KOLI RENEE 547 ROBESON STREET READING PA 19601
236-07 23607 800632911 MIN HWA KI 41-40 UNION STREET UNIT 7A FLUSHING NY 11355
236-07 23607 800636771 SCOVIL JEFFREY A 734 EAST CORONADO PHOENIX AZ 85006
236-07 23607 800639585 CABRERA BARBARA 527 MCKNIGHT STREET READING PA 19601
236-07 23607 800641284 IFILL DESMOND 25161 MERCEDES DRIVE PORT CHARLOTTE FL 33983
236-07 23607 800652364 KERNS ELWOOD H 48 NOTTINGHAM DRIVE NOTTINGHAM PA 19362
236-07 23607 800662314 TAYLOR DAVID COLE 4325 SE NAEGELI COURT PORTLAND OR 97236
236-07 23607 800669020 DECOSTE JOHN E III 21 COLWELL ROAD SMITHFIELD RI 2828
236-07 23607 800681678 SCHNURMAN SETH J 6517 40TH AVE S.W. SEATTLE WA 98136
236-07 23607 800683401 ORSINI JOSEPH J JR 30 ROCKDALE AVENUE WATERTOWN CT 6795
236-07 23607 800683625 OLIVEIRA ISIDRO TAVARES J 165 PINESBRIDGE ROAD BEACON FALLS CT 6403
236-07 23607 800690927 FRANZITTA ANNA 101 BROOKVIEW RD WILMINGTON NC 28409
236-07 23607 800691941 SMITH WILLIAM 1725 MCKEAN AVENUE BALTIMORE MD 21217
236-07 23607 800703001 SIMUNEK VASILIJ S 4401 SOUTHWEST FINDLAY ST SEATTLE WA 98136
236-07 23607 800709016 BRODE STEVEN M 1580 HECKSCHER AVENUE BAYSHORE NY 11706
236-07 23607 800709263 FABBRI DANIEL W 15 STAPLES AVENUE #17 EVERETT MA 2149
236-07 23607 800712366 GARNER LEONARD W 819 MANGROVE POINT ROAD SARASOTA FL 34242
236-07 23607 800719023 DOMBROSKY ROBERT R 25 HILLVIEW TERR GLEN ROCK NJ 7452
236-07 23607 800721870 VERRA CAESAR E 12 STATE ROAD PAOLI PA 19301
236-07 23607 800723306 MCCOY MARGARET W 1535 DIPLOMAT DRIVE RIVERDALE GA 30296
236-07 23607 800723322 MCNAMARA PAUL A 2088 ARROWWOOD DR SCOTCH PLAINS NJ 7076
236-07 23607 800725673 STRONG BARBARA 304 38TH STREET PITTSBURGH PA 15201
236-07 23607 800732638 COLOSIMO RAFFAELE 506 MIDDLESEX TURNPIKE BILLERICA MA 1821
236-07 23607 800734295 OVERS BRUCE 335 BERGEN STREET GLOUCESTER CITY NJ 8030
236-07 23607 800739435 BELLAMY ALICE R 3322 ELY PLACE WASHINGTON DC 20019
236-07 23607 800755555 WATSON ANDRE 2121 ORLEANS STREET BALTIMORE MD 21231
236-07 23607 800759284 GAY NOEL L 41760 OSGOOD ROAD FREMONT CA 94539
236-07 23607 800759334 LATTIBEAUDIE LAMBERT 942 BELLMORE AVENUE ISLIP TERRACE NY 11752
236-07 23607 800762171 STOVALL ANTHONY RUSSELL 409 SOUTH GEORGE STREET GOLDSBORO NC 27530
236-07 23607 800764458 LIN CHUN JU S 389 VALLEY VIEW AVENUE PARAMUS NJ 7653
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800926560 18,066.00 17,948.96 08/01/98 07/01/13 179.34 08/01/98 09/01/98 89.3 10.650 201.38
800926701 40,000.00 40,000.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 40.8 10.200 434.75
800926768 89,000.00 89,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.7 11.350 871.19
800926867 11,859.00 11,793.40 08/01/98 07/01/13 179.34 08/01/98 09/01/98 89.8 9.900 126.71
800929614 88,000.00 88,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 69.5 11.100 844.70
800930927 28,000.00 28,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 75.6 10.250 305.19
800931958 20,200.00 20,200.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 84.8 11.850 240.49
800932832 11,600.00 11,600.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 84.5 11.600 124.51
800933004 150,000.00 150,000.00 07/24/98 06/24/18 239.11 06/24/98 07/24/98 67.9 9.990 1,446.54
800933814 72,000.00 72,000.00 07/10/98 06/10/18 238.65 06/10/98 07/10/98 69.9 10.700 728.53
800936122 141,000.00 141,000.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 69.8 9.250 1,159.97
800940561 43,300.00 43,300.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.9 9.400 449.54
800941049 88,000.00 88,000.00 07/01/98 06/01/28 358.36 06/01/98 07/01/98 80.0 13.500 1,007.96
800943250 12,600.00 12,600.00 07/17/98 06/17/13 178.88 06/17/98 07/17/98 77.3 11.300 145.59
800945248 44,800.00 44,800.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 80.0 10.250 439.78
8000000847 22,000.00 21,633.36 07/24/98 06/24/28 359.11 08/24/98 09/24/98 51.1 14.240 264.86
357 23,934,014.00 23,896,701.90 244.81 75.8 11.049 243,593.40
800443863 43,400.00 43,400.00 12/17/97 11/17/27 351.91 06/17/98 07/17/98 70.0 13.350 491.99
800451353 76,500.00 76,422.19 01/17/98 12/17/12 172.90 06/17/98 07/17/98 90.0 11.600 763.41
800523136 134,000.00 133,539.23 03/04/98 02/04/13 174.51 07/04/98 08/04/98 84.8 10.350 1,210.75
800557274 16,500.00 16,095.78 02/27/98 01/27/08 114.25 06/27/98 07/27/98 79.9 11.750 234.35
800563645 25,000.00 24,972.03 04/05/98 03/05/13 175.46 06/05/98 07/05/98 81.6 12.400 306.51
800579203 122,400.00 122,271.75 04/18/98 03/18/13 175.89 06/18/98 07/18/98 80.0 11.450 1,207.45
800592289 126,400.00 126,376.93 02/01/98 01/01/28 353.39 06/01/98 07/01/98 80.0 13.990 1,496.68
800611725 122,850.00 121,394.88 02/16/98 01/16/13 173.88 07/16/98 08/16/98 63.0 10.950 1,165.29
800622268 76,000.00 75,827.09 05/13/98 04/13/13 176.75 07/13/98 08/13/98 84.7 11.900 775.90
800632614 40,000.00 40,000.00 03/25/98 02/25/13 175.20 06/25/98 07/25/98 80.1 13.750 466.04
800632911 31,400.00 31,208.80 04/04/98 03/04/13 175.43 07/04/98 08/04/98 79.9 12.250 381.92
800636771 56,250.00 56,232.02 05/07/98 04/07/28 356.55 07/07/98 08/07/98 75.0 11.500 557.04
800639585 41,650.00 41,494.77 03/25/98 02/25/13 175.20 06/25/98 07/25/98 85.0 11.800 422.02
800641284 70,000.00 69,772.53 04/09/98 03/09/18 235.59 07/09/98 08/09/98 37.8 10.750 710.66
800652364 59,150.00 59,117.22 04/06/98 03/06/13 175.50 06/06/98 07/06/98 65.0 13.990 700.39
800662314 114,000.00 113,291.57 05/01/98 04/01/13 176.35 08/01/98 09/01/98 80.0 7.700 812.77
800669020 22,900.00 22,716.12 05/21/98 04/21/18 237.01 07/21/98 08/21/98 85.8 11.100 237.93
800681678 32,000.00 31,941.50 06/01/98 05/01/13 177.34 06/01/98 07/01/98 80.8 12.950 403.83
800683401 107,200.00 107,109.09 05/08/98 04/08/28 356.58 07/08/98 08/08/98 80.0 9.700 917.08
800683625 98,000.00 97,677.30 05/06/98 04/06/28 356.52 07/06/98 08/06/98 78.4 9.400 816.90
800690927 27,000.00 26,970.03 06/05/98 05/05/18 237.47 07/05/98 08/05/98 74.3 11.300 284.22
800691941 28,875.00 28,758.50 06/14/98 05/14/13 177.76 07/14/98 08/14/98 72.1 10.800 324.58
800703001 36,800.00 36,765.23 06/01/98 05/01/18 237.34 07/01/98 08/01/98 84.4 12.500 418.10
800709016 32,000.00 31,575.73 05/06/98 04/06/18 236.52 08/06/98 09/06/98 50.7 10.300 315.19
800709263 26,600.00 26,405.67 06/01/98 05/01/13 177.34 07/01/98 08/01/98 70.0 10.800 299.00
800712366 100,000.00 99,703.97 05/22/98 04/22/13 177.04 07/22/98 08/22/98 68.1 11.150 963.67
800719023 78,500.00 77,598.77 05/21/98 04/21/13 177.01 07/21/98 08/21/98 89.9 11.250 762.44
800721870 73,000.00 73,000.00 06/01/98 05/01/18 237.34 06/01/98 07/01/98 63.4 14.250 921.05
800723306 85,600.00 85,600.00 06/18/98 05/18/13 177.90 06/18/98 07/18/98 80.0 11.990 879.83
800723322 32,850.00 32,850.00 06/01/98 05/01/13 177.34 07/01/98 08/01/98 79.5 9.650 279.82
800725673 13,600.00 13,583.68 06/01/98 05/01/13 177.34 07/01/98 08/01/98 80.0 12.200 164.98
800732638 138,975.00 138,975.00 07/04/98 06/04/13 178.45 07/04/98 08/04/98 85.3 11.700 1,397.50
800734295 53,100.00 53,100.00 06/21/98 05/21/13 177.99 06/21/98 07/21/98 90.0 11.700 627.08
800739435 85,500.00 85,445.97 05/03/98 04/03/13 176.42 07/03/98 08/03/98 79.9 12.750 929.12
800755555 28,000.00 27,992.83 05/14/98 04/14/13 176.78 07/14/98 08/14/98 69.3 12.500 298.83
800759284 23,100.00 23,100.00 07/01/98 06/01/13 178.36 07/01/98 08/01/98 87.4 11.200 265.46
800759334 123,300.00 123,300.00 06/11/98 05/11/13 177.67 06/11/98 07/11/98 90.0 10.990 1,173.28
800762171 21,450.00 21,450.00 06/15/98 05/15/13 177.80 07/15/98 08/15/98 65.0 10.600 197.82
800764458 236,000.00 235,941.60 06/26/98 05/26/13 178.16 06/26/98 07/26/98 78.6 12.650 2,546.23
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-07 23607 800765182 CAMPBELL ALAN J 15 AYERS ROAD NEWPORT NH 3773
236-07 23607 800772063 ROMERO RON LEE J 1098 CANOSA COURT DENVER CO 80219
236-07 23607 800775116 RIDGES NYESHA 65 MARLBOUROUGH ROAD BROOKLYN NY 11226
236-07 23607 800784936 WALKER PAUL T 2519 EAST FOX HUNT DRIVE SANDY UT 84092
236-07 23607 800785628 FLINCHUM JOHN M 4884 MERLIN CIRCLE DADE CITY FL 33523
236-07 23607 800786246 MASON STEPHEN A 4811 BEAR CREEK ROAD LINCOLN NE 68516
236-07 23607 800787624 NELSON CYNTHIA C 2314 ROMNEY COURT LANDOVER MD 20785
236-07 23607 800793317 ESCOLOPIO ROBERT A 5200 BAND HALL HILL ROAD WESTMINSTER MD 21158
236-07 23607 800793903 JAMES BARBARA A 16872 ARCHDALE DETROIT MI 48235
236-07 23607 800800278 ARAP SEBAEDIN 91 97 BUTLER STREET PATERSON NJ 7524
236-07 23607 800806630 SAYRE CATHRYN A 1812 10TH STREET MANHATTAN BEACH CA 90266
236-07 23607 800816514 MANSARAY SHEKA 9000 BISSONNET #902 HOUSTON TX 77074
236-07 23607 800819377 HAMMOND ROBERT 4216 BECKMONT DRIVE AUGUSTA GA 30906
236-07 23607 800826109 DENNISON BRADLEY W 12051 ROAD 22 CORTEZ CO 81321
236-07 23607 800826844 AGRAMONTE JOSE 175 177 OHIO AVENUE PROVIDENCE RI 2905
236-07 23607 800827230 JACOBSON JASON P 945 MAPLECREST DRIVE MOUND MN 55364
236-07 23607 800829079 WALLACE THOMAS DEWITT 540 WOODBROOK WAY LAWRENCEVILLE GA 30043
236-07 23607 800830721 FLETCHER ANTONIO R 4812 LEE ROAD CLEVELAND OH 44128
236-07 23607 800835027 MAJORS SANDRA B 77 ROCKY FORD ROAD ATLANTA GA 30317
236-07 23607 800835035 KALOIDIS ATHAN 2065 MIDDLEBURY ROAD MIDDLEBURY CT 6762
236-07 23607 800835829 BLANCHARD KEITH WAYNE 1040 INGALLS ST DENVER CO 80214
236-07 23607 800836579 RIGBY JOYCE L 481 NORTH MARVISTA LANE TOOELE UT 84074
236-07 23607 800839276 SLABON JOHN D 207 SCHOONER CIRCLE NEPTUNE NJ 7753
236-07 23607 800839995 SCARBOROUGH WINNIE R. 4917 R.B. DRIVE RALEIGH NC 27604
236-07 23607 800842973 WOODDELL GREGORY B 1656 BROADWAY AVE PITTSBURGH PA 15216
236-07 23607 800846461 SULLIVAN ROBERT J 10 LONGWORTH AVE UNIT 23 BROCKTON MA 2401
236-07 23607 800848368 SOTO-ROSARIO VICTOR L 1039 MUHLENBERG STREET READING PA 19602
236-07 23607 800851115 PARKER DOROTHY 1504 NORTH K STREET PENSACOLA FL 32501
236-07 23607 800851693 DELLAGUARDA EVA LYNN 8738 DOVER CIRCLE ARVADA CO 80005
236-07 23607 800852816 ROBDAU EDWARD H 160 TYNGSBORO ROAD 9C NORTH CHELMSFORD MA 1863
236-07 23607 800853673 DUHART CELESTINE 5504 MANSFIELD DRIVE TEMPLE HILLS MD 20748
236-07 23607 800853905 WELSH WILLIAM J 5110 FRANKFORD AVENUE BALTIMORE MD 21206
236-07 23607 800858086 GOREAU MARGARET 74 76 GLENWOOD AVENUE YONKERS NY 10701
236-07 23607 800860462 MOSS DALTON 20123 COLONY DRIVE BROOKSVILLE FL 34601
236-07 23607 800863961 GOLDEN REX D 904 WEST JUANITA MESA AZ 85210
236-07 23607 800864183 OLSON MARK J 4719 S ELATI ENGLEWOOD CO 80110
236-07 23607 800864266 ANDREYCHENKO SERGEY 2155 SE 143RD AVENUE PORTLAND OR 97233
236-07 23607 800865446 GILL JULANNE 914 BIRDSEYE STREET STRATFORD CT 6497
236-07 23607 800873390 HOWARD ALLAN LEE 322 NORTH SECOND STREET ELSIE MI 48831
236-07 23607 800874133 JONES DAVID G 29 OLD FARM ROAD WESTON CT 6883
236-07 23607 800874448 MAPLES MARY K 8425 8TH AVE W EVERETT WA 98204
236-07 23607 800876401 HADDIX MICHAEL M 43 JONES LANE SICKLERVILLE NJ 8081
236-07 23607 800876823 COSTELLO LISA GAIL 132 COLLEGE ROAD WATSONVILLE CA 95076
236-07 23607 800877201 OCONNOR STEPHEN J 66 PARK AVENUE ALBANY NY 12202
236-07 23607 800877367 NEWLAND LESTER L 12912 COLUMBINE CIRCLE THORNTON CO 80241
236-07 23607 800880981 HERBERT GARY J 8201 VINE STREET THORNTON CO 80229
236-07 23607 800884306 NICHOLS JUANITA 1712 31ST STREET NE CANTON OH 44714
236-07 23607 800891541 COSTANZO RICHARD JR 163 KIA ORA BLVD MAHOPAC NY 10541
236-07 23607 800892598 TAN PURISIMA K 1085 PAPERMILL COURT WASHINGTON DC 20007
236-07 23607 800893281 CRADDOCK ALLAN J 496 SOUTH WEST 6TH STREET GRESHAM OR 97080
236-07 23607 800894230 TIMMONS JEFFREY A 615 EAST CHRISTY STREET MARION IN 46952
236-07 23607 800894990 KETTERMAN WANDA F 510 LAKEVIEW DRIVE LITTLESTOWN PA 17340
236-07 23607 800900714 IRONS T GREGORY 5251 BLACK JACK CIRCLE PUNTA GORDA FL 33982
236-07 23607 800902371 BASILE JOSEPH L 54 SMITH STREET GLENCOVE NY 11542
236-07 23607 800902983 ALICEA OCASI EDGARDO L 231 WEST DOUGLAS STREET READING PA 19601
236-07 23607 800903536 SNELL MARY 4803 NORTH 9TH STREET TAMPA FL 33603
236-07 23607 800906083 AVALOS FRANK W 23709 GESSNER ROAD NORTH OLMSTEAD OH 44070
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800765182 41,600.00 41,491.33 05/28/98 04/28/13 177.24 06/28/98 07/28/98 80.0 12.500 512.73
800772063 17,690.00 17,690.00 07/19/98 06/19/18 238.95 06/19/98 07/19/98 90.0 12.050 195.40
800775116 240,000.00 240,000.00 05/01/98 04/01/28 356.35 06/01/98 07/01/98 80.0 12.990 2,653.00
800784936 77,600.00 77,571.72 06/01/98 05/01/13 177.34 06/01/98 07/01/98 71.5 10.900 733.15
800785628 23,000.00 22,910.42 06/04/98 05/04/13 177.44 07/04/98 08/04/98 35.3 10.750 257.82
800786246 45,400.00 45,400.00 07/01/98 06/01/13 178.36 07/01/98 08/01/98 89.4 11.450 447.86
800787624 59,200.00 59,183.86 05/23/98 04/23/13 177.07 06/23/98 07/23/98 80.0 12.950 652.56
800793317 42,400.00 42,400.00 06/11/98 05/11/13 177.67 06/11/98 07/11/98 80.0 13.990 564.37
800793903 45,000.00 44,979.22 06/01/98 05/01/28 357.34 07/01/98 08/01/98 48.9 9.800 388.28
800800278 156,000.00 156,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 65.0 14.700 2,151.39
800806630 44,000.00 44,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 47.7 10.025 473.50
800816514 20,625.00 20,625.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 75.0 12.850 225.74
800819377 52,000.00 52,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 13.100 579.29
800826109 48,000.00 48,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 78.4 10.525 480.03
800826844 94,950.00 94,642.36 07/18/98 06/18/28 358.92 07/18/98 08/18/98 90.0 11.250 922.21
800827230 64,000.00 64,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 33.6 10.075 620.80
800829079 64,000.00 64,000.00 07/02/98 06/02/13 178.39 06/02/98 07/02/98 79.7 11.400 628.91
800830721 266,000.00 266,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 70.0 13.450 3,036.33
800835027 35,000.00 34,824.96 06/28/98 05/28/08 118.22 06/28/98 07/28/98 64.9 11.150 485.10
800835035 510,000.00 510,000.00 07/24/98 06/24/18 239.11 06/24/98 07/24/98 74.4 8.150 4,313.57
800835829 25,000.00 24,933.01 07/19/98 06/19/13 178.95 07/19/98 08/19/98 68.7 13.000 316.31
800836579 24,902.00 24,894.04 06/01/98 05/01/13 177.34 07/01/98 08/01/98 84.9 11.500 246.60
800839276 155,900.00 117,577.49 06/12/98 05/12/13 177.70 07/12/98 08/12/98 79.9 11.950 1,597.61
800839995 75,000.00 74,475.85 06/13/98 05/13/13 177.73 07/13/98 08/13/98 60.0 9.000 760.70
800842973 100,000.00 100,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 42.5 15.250 1,416.75
800846461 17,400.00 17,400.00 06/28/98 05/28/28 358.22 06/28/98 07/28/98 75.0 10.950 165.05
800848368 31,410.00 31,410.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 90.0 10.900 296.75
800851115 31,500.00 31,357.48 06/22/98 05/22/13 178.03 07/22/98 08/22/98 70.0 12.250 383.13
800851693 19,751.00 19,750.25 07/08/98 06/08/13 178.59 07/08/98 08/08/98 74.9 13.500 256.43
800852816 29,750.00 29,750.00 07/01/98 06/01/13 178.36 06/01/98 07/01/98 70.0 9.850 257.79
800853673 16,237.00 16,237.00 06/28/98 05/28/08 118.22 06/28/98 07/28/98 90.0 11.450 227.82
800853905 52,640.00 52,629.00 06/20/98 05/20/13 177.96 06/20/98 07/20/98 80.9 13.400 598.81
800858086 174,370.00 174,370.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 70.0 11.800 1,895.71
800860462 37,600.00 37,558.19 07/22/98 06/22/28 359.05 07/22/98 08/22/98 80.0 9.750 323.04
800863961 61,000.00 60,931.62 07/15/98 06/15/18 238.82 07/15/98 08/15/98 64.2 11.100 633.80
800864183 20,540.00 20,448.82 07/17/98 06/17/13 178.88 07/17/98 08/17/98 89.9 11.950 245.85
800864266 25,000.00 25,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 79.8 11.025 258.47
800865446 66,300.00 66,300.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 11.250 643.95
800873390 34,300.00 34,300.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 70.0 12.050 412.76
800874133 74,000.00 74,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 89.9 11.450 786.61
800874448 146,250.00 146,250.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 75.0 9.725 1,253.83
800876401 250,700.00 250,700.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 80.8 12.350 2,646.47
800876823 30,000.00 30,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 47.1 9.475 312.81
800877201 50,700.00 50,700.00 07/01/98 06/01/23 298.36 07/01/98 08/01/98 50.7 11.750 524.64
800877367 23,660.00 23,554.09 07/22/98 06/22/13 179.05 07/22/98 08/22/98 79.9 13.500 307.18
800880981 24,500.00 24,500.00 07/24/98 06/24/13 179.11 06/24/98 07/24/98 89.8 11.700 289.33
800884306 71,800.00 71,800.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 84.9 8.250 611.78
800891541 100,000.00 100,000.00 08/01/98 07/01/23 299.34 07/01/98 08/01/98 62.0 11.250 998.24
800892598 80,500.00 80,500.00 07/08/98 06/08/13 178.59 07/08/98 08/08/98 74.4 13.400 915.73
800893281 42,000.00 42,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 80.0 11.275 484.65
800894230 39,000.00 39,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 65.0 13.340 441.81
800894990 33,800.00 33,800.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 84.9 12.500 416.59
800900714 43,200.00 43,008.18 07/24/98 06/24/13 179.11 07/24/98 08/24/98 54.5 12.000 518.48
800902371 208,000.00 208,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 9.450 1,741.39
800902983 46,800.00 46,800.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 90.0 10.900 442.15
800903536 28,000.00 28,000.00 07/22/98 06/22/28 359.05 06/22/98 07/22/98 80.0 10.150 248.83
800906083 88,800.00 88,800.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 80.0 7.750 729.00
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-07 23607 800906414 JACOBS G CHARLENE 1046 BRISTOL ROAD INDIANAPOLIS IN 46280
236-07 23607 800906869 WASHINGTON LORETTA 6633 LANSDOWNE AVENUE PHILADELPHIA PA 19151
236-07 23607 800908543 MC NEILE SHELIA A 5324 KERCHEVAL DRIVE INDIANAPOLIS IN 46226
236-07 23607 800909087 MULLINS ROGER RT 3 BOX 417 GILMER TX 75644
236-07 23607 800910408 KRAJA NAGIP 9111 WEST 3000 SOUTH MAGNA UT 84044
236-07 23607 800911695 LIZ RAMON 519 BINGAMAN STREET READING PA 19602
236-07 23607 800912057 NELSON TERRY L 6333 PLEASANT CHAPEL ROAD NEWARK OH 43055
236-07 23607 800912180 RIZZO VINCENT 507 WALKER ROAD SAFETY HARBOR FL 34695
236-07 23607 800913071 CULL REBECCA A 901 WEST KENTUCKY AVENUE TAMPA FL 33603
236-07 23607 800913261 MCKILLIP MARK ROUTE 2 BOX 178 DE LEON TX 76444
236-07 23607 800913428 MAYNARD KENNETH L. 2648 WEST PLYMOUTH SEATTLE WA 98199
236-07 23607 800914129 THURMAN EARL A 1510 ASBURY STREET INDPLS IN 46203
236-07 23607 800914624 HENRY DAVID 2219 MADERA ODESSA TX 79763
236-07 23607 800915233 RIZZO SAM 1330 CARLENE AVENUE FORT MYERS FL 33901
236-07 23607 800915274 REED ROBERT B 11 LAKEVIEW AVENUE BRISTOL NH 3222
236-07 23607 800916694 LEWIS LORNA 1297 SAINT MARKS AVENUE BROOKLYN NY 11213
236-07 23607 800917551 CUMMINGS JAMES W 1017 SOUTHEAST 44TH STREET CAPE CORAL FL 33904
236-07 23607 800919599 BRIDGES NIYONNU A 235 SOUTH 10TH STREET READING PA 19602
236-07 23607 800919789 ENTENMANN EILEEN 24 NEWTOWN AVENUE SELDEN NY 11784
236-07 23607 800920134 THOMAS SARAH 392 RAACSH AVENUE AKRON OH 44307
236-07 23607 800921843 MAHONEY JOHN E. 4451 CORBIN COURT TALLAHASSEE FL 32308
236-07 23607 800923013 CIRAOLO LENA G 1412 ARBUCKLE ROAD SPRING HILL FL 34608
236-07 23607 800924110 FERNANDES ORLANDO 689 WESTBURY AVENUE WESTBURY NY 11590
236-07 23607 800924474 BUPP RAYMOND 855 SCATTERGOOD STREET PHILADELPHIA PA 19124
236-07 23607 800926008 NEBINGER HOWARD A 50 BOXWOOD ROAD MANCHESTER PA 17345
236-07 23607 800926461 DUKES THOMAS RT 3 BLOOMVILLE ROAD MANNING SC 29102
236-07 23607 800926842 LAWHON JOAN 27171 EDGEWOOD STREET BONITA SPRINGS FL 34135
236-07 23607 800927139 FESSLER EDITH 84 FOOTE STREET FALL RIVER MA 2724
236-07 23607 800928517 HARRISON LOUIS J 340 HAZEL AVENUE FOLSOM PA 19033
236-07 23607 800929119 COLSON THOMAS RT 19 BOX 1212 TALLAHASSEE FL 32308
236-07 23607 800929523 BAILEY JOHN D 4107 MANGO AVENUE TAMPA FL 33616
236-07 23607 800931388 LEWIS LEANN K 6139 BLUE VALLEY AVENUE HARRISBURG PA 17112
236-07 23607 800931404 BURL GEORGE 7364 WHEELER STREET PHILADELPHIA PA 19153
236-07 23607 800932261 SANCHEZ PEDRO 629 GORDON STREET READING PA 19601
236-07 23607 800932345 DAVIS BETTYE JEAN 3744 9TH AVENUE SOUTH ST PETERSBURG FL 33711
236-07 23607 800932840 ALEXANDER LILIAN 1149 KENNETH AVENUE NEW KENSINGTON PA 15608
236-07 23607 800933053 IAQUINTA JOSEPH 15 TERRY DRIVE MASTIC NY 11950
236-07 23607 800933368 TOWSLEY STEVEN 240 NORTH WHITNEY ST AUGUSTINE FL 32092
236-07 23607 800933533 LINDSAY GILFORD R 2808 NORTHWEST 7TH STREET FORT LAUDERDALE FL 33311
236-07 23607 800934887 GOMEZ ALBERTO J 2100 WEST SAN MARCELO BROWNSVILLE TX 78520
236-07 23607 800935801 QUATMAN FREDERICK B. 4705 HAINES ROAD NORTH ST PETERSBURG FL 33714
236-07 23607 800936353 ADKINS DAVID L 6180 HAMILTON DRIVE FORT MYERS FL 33905
236-07 23607 800936502 IBRAHIM ADE 736 FAIRMONT STREET NW WASHINGTON DC 20001
236-07 23607 800936569 JORDAN ROBERTA 5326 7TH AVENUE SOUTH GULFPORT FL 33707
236-07 23607 800939308 COMERFORD PHIL J. 4315 44TH AVENUE NORTH ST PETERSBURG FL 33714
236-07 23607 800939597 CLARK KELLY B 76 HEARTHWOOD DRIVE COPPELL TX 75019
236-07 23607 800940124 SANDERS ESTELLA 4941 JEANIE LANE FORT MYERS FL 33905
236-07 23607 800940850 PUGH CHERRY Y 5620 NORTHWEST 13TH COURT LAUDERHILL FL 33313
236-07 23607 800942229 KELLY JAMES E 3548 LINWOOD COURT DELTONA FL 32738
236-07 23607 800942559 KOSSARTH TAMMY L 3150 SORENTO STREET PITTSBURGH PA 15212
236-07 23607 800943144 BEDWELL ANNA CECELIA 105 S BASSETT STREET CLAYTON DE 19938
236-07 23607 800945511 BUTE GLORIA 204 12TH STREET BROOKLYN NY 11215
236-07 23607 800945800 WALKER WILMA B 142 HEDLEY PLACE BUFFALO NY 14208
236-07 23607 800946303 GOMES BRIAN 3305 MONTANO AVENUE SPRING HILL FL 34609
236-07 23607 800946733 CASTILLO ARMANDO 2817 ROBERTSON ODESSA TX 79761
236-07 23607 8000003213 BROOKS LINDA L. 12804 E PARK LN AURORA CO 80011
152 Sale Total
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800906414 72,000.00 72,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 8.900 574.15
800906869 39,200.00 39,200.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 80.0 13.100 436.70
800908543 41,200.00 41,200.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 80.0 12.850 450.93
800909087 40,375.00 40,375.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 11.250 465.26
800910408 51,500.00 51,500.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 69.5 9.700 440.57
800911695 19,125.00 19,125.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 75.0 11.850 194.52
800912057 85,000.00 85,000.00 07/19/98 06/19/13 178.95 06/19/98 07/19/98 75.8 10.450 774.35
800912180 149,600.00 149,600.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 8.900 1,192.97
800913071 73,100.00 73,100.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 8.900 582.93
800913261 70,000.00 70,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 63.6 9.150 570.81
800913428 200,000.00 200,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 68.9 11.600 1,995.86
800914129 40,000.00 39,988.04 08/01/98 07/01/28 359.34 09/01/98 10/01/98 80.0 11.350 391.54
800914624 59,600.00 59,600.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 80.0 8.750 526.69
800915233 87,500.00 87,500.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 70.0 11.100 839.90
800915274 55,000.00 54,790.77 06/13/98 05/13/13 177.73 07/13/98 08/13/98 68.7 10.300 494.90
800916694 137,000.00 137,000.00 08/01/98 07/01/23 299.34 07/01/98 08/01/98 75.0 12.300 1,473.38
800917551 39,000.00 39,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 65.0 8.150 376.09
800919599 27,200.00 27,145.90 07/25/98 06/25/13 179.15 07/25/98 08/25/98 85.0 11.000 259.03
800919789 110,000.00 110,000.00 07/22/98 06/22/28 359.05 06/22/98 07/22/98 84.9 11.990 1,130.63
800920134 12,000.00 12,000.00 07/23/98 06/23/13 179.08 06/23/98 07/23/98 75.0 10.350 108.43
800921843 120,700.00 120,700.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 8.900 1,217.05
800923013 59,000.00 59,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 56.1 8.150 439.11
800924110 60,000.00 59,950.77 04/27/98 03/27/13 176.19 06/27/98 07/27/98 85.0 12.250 628.74
800924474 15,500.00 15,296.35 12/26/97 11/26/12 172.21 05/26/98 06/26/98 89.8 11.300 179.10
800926008 92,000.00 91,616.70 08/01/98 07/01/13 179.34 08/01/98 09/01/98 77.3 8.400 700.89
800926461 63,900.00 63,900.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 90.0 9.900 612.42
800926842 100,000.00 100,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 11.600 997.93
800927139 105,000.00 105,000.00 08/01/98 07/01/23 299.34 07/01/98 08/01/98 67.7 11.200 1,044.34
800928517 78,750.00 78,750.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 75.0 11.600 785.87
800929119 50,050.00 50,050.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 65.0 12.840 547.40
800929523 45,000.00 45,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 75.0 9.700 384.97
800931388 45,000.00 45,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 46.6 10.600 415.00
800931404 32,000.00 32,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 10.250 286.75
800932261 32,900.00 32,900.00 07/26/98 06/26/28 359.18 06/26/98 07/26/98 79.8 10.250 294.82
800932345 24,000.00 24,000.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 52.1 9.500 223.71
800932840 41,600.00 41,600.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 10.750 388.33
800933053 50,000.00 50,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 66.6 9.350 414.97
800933368 56,800.00 56,800.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 12.600 610.61
800933533 62,400.00 62,400.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 12.600 670.81
800934887 53,550.00 53,550.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 85.0 9.400 555.96
800935801 30,000.00 30,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 75.0 11.350 293.66
800936353 48,600.00 48,600.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 90.0 9.900 465.79
800936502 105,300.00 105,300.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 90.0 10.900 994.85
800936569 44,800.00 44,800.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 80.0 9.250 410.31
800939308 32,000.00 32,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 76.1 8.900 322.66
800939597 109,250.00 109,250.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 50.0 6.500 690.53
800940124 48,000.00 48,000.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 73.8 8.400 469.87
800940850 71,200.00 71,200.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 80.0 13.100 793.18
800942229 63,750.00 63,750.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 10.750 595.09
800942559 18,000.00 17,990.04 04/01/98 03/01/28 355.33 06/01/98 07/01/98 80.0 14.000 213.28
800943144 43,110.00 43,110.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 56.5 8.000 316.33
800945511 238,000.00 238,000.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 11.350 2,329.69
800945800 62,050.00 62,050.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 85.0 11.950 635.87
800946303 44,020.00 44,020.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 73.3 10.850 414.23
800946733 22,500.00 22,500.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 90.0 9.750 238.36
8000003213 76,000.00 76,000.00 07/26/98 06/26/13 179.18 06/26/98 07/26/98 80.0 8.420 580.07
152 10,639,755.00 10,591,640.24 253.04 75.7 11.068 106,498.19
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-59 23659 800723074 HUGHES ROZELL 2443 WEST BALL ROAD MEMPHIS TN 38106
236-59 23659 800785552 RAY SAMUEL E 4108 HILLDALE AVENUE MEMPHIS TN 38117
236-59 23659 800796807 AUNE JAMES E 1317 ROBIN HOOD LANE MEMPHIS TN 38111
236-59 23659 800799876 BAILEY EDWARD 824 PINTAIL COURT FRANKLIN TN 37067
236-59 23659 800907222 SOMMERFELT WALTER J 1745 LAKEVIEW DRIVE COLLIERVILLE TN 38017
236-59 23659 800915571 BRAILEY DAVID A. 339 VALERIE DRIVE CRANBERRY TOWNSHIP PA 16066
236-59 23659 800927741 WHIPPLE BONNIE L 1730 KEIZER ROAD NE KEIZER OR 97303
236-59 23659 5100018125 PEMBERTON ARLENE L 17938 SE STARK STREET PORTLAND OR 97233
8 Sale Total
236-60 23660 800908071 GIAURTIS JAMES 1076 HARTMAN AVENUE NW WARREN OH 44485
236-60 23660 800920217 PALMER LAMAR 310 35TH STREET WEST PALM BEACH FL 33407
236-60 23660 800940587 DADDONA THOMAS 1583 WOLCOTT ROAD WOLCOTT CT 6716
236-60 23660 800941163 JOHNSON GARY 1106 PRESERVE TRAIL BARTLETT IL 60103
236-60 23660 800942971 PITNER MICHAEL STEVEN 11605 NE 29TH AVENUE VANCOUVER WA 98686
236-60 23660 800943243 POTTER PATRICIA D 17962 SHETLAND LANE LOXAHATCHEE FL 33470
236-60 23660 800943383 RUEDINGER LEROY F 317 STERLING AVE OSHKOSH WI 54901
236-60 23660 800945719 LEE WILLIAM H 56132 PINE ROAD SOUTH BEND IN 46619
236-60 23660 800945743 ZIEROFF LAWRENCE E 6143 WHITEACRE ROAD TOLEDO OH 43615
236-60 23660 5100017283 NORDAHL LEE M 6625 STABULIS ROAD VALLEY SPRINGS CA 95252
236-60 23660 5100017341 GOODSON EDISON JAMES 5080 E & M ROAD MCALESTER OK 74501
236-60 23660 5100017465 BECTON CECELIA 21701 N GARDNER STREET OAK PARK MI 48237
236-60 23660 5100017499 PIERETTI JOHN J 13221 SOUTHEAST 432ND STRE NORTH BEND WA 98045
236-60 23660 5100017507 SHAW DEXTER 15 HIGHLAND ROAD PLYMOUTH CT 6786
236-60 23660 5100017556 LARSON EDWARD 33 SPENCER HILL ROAD KILLINGWORTH CT 6419
236-60 23660 5100017606 BLEVINS BRIAN D 2809 WHITE CLOUD AVE NW GIG HARBOR WA 98335
236-60 23660 5100017648 COX ELIZABETH E 210 WEST 2ND STREET CLE ELUM WA 98922
236-60 23660 5100017655 AILOR DEBORA J 215 SW ARBOR STREET PULLMAN WA 99163
236-60 23660 5100017705 SHOCK CLARENCE E 29624 S MARSHALL ROAD MULINO OR 97042
236-60 23660 5100017721 EVANS STEVEN O 1074 LINCOLNSHIRE DRIVE MAYFIELD TOWNSHIP MI 48446
236-60 23660 5100017739 BOSS RICK S 405 E AVENUE B WENDELL ID 83355
236-60 23660 5100017754 MASON HAROLD L 95 CHURCH STREET COLDWATER MI 49036
236-60 23660 5100017770 DAVIS STEVEN EDWARD 3329 16TH COURT FOREST GROVE OR 97116
236-60 23660 5100017804 WILLIAMS RHONDA 8325 COURTLAND DR NE ROCKFORD MI 49341
236-60 23660 5100017812 GRACE GENE A 1805 HARRIS STREET KELSO WA 98626
236-60 23660 5100017820 COLLINS LEONARD A 1425 WHITING ST SW WYOMING MI 49509
236-60 23660 5100017846 BROWN JOANNE E 5830 92ND PLACE NORTHEAST MARYSVILLE WA 98270
236-60 23660 5100017853 BREKKE OVE 800 PUGET DRIVE EDMONDS WA 98020
236-60 23660 5100017879 DODGE RICHARD 208 W LOTTA STREET SIOUX FALLS SD 57105
236-60 23660 5100017895 FLETCHER ROBERT P 8429 RIDGE RD GOODRICH MI 48438
236-60 23660 5100017929 TAYLOR GREGORY S RT 1 BOX 190 SULPHUR OK 73086
236-60 23660 5100017937 EVEY LARRY C 48705 WILSON RIVER HIGHWAY TILLAMOOK OR 97141
236-60 23660 5100017945 NDINYAH JOSEPHINE M 236 STRAWBERRY HILL AVENUE STAMFORD CT 6902
236-60 23660 5100017952 JOHNSON LEWIS W 17005 GEORGINA STREET BEVERLY HILLS MI 48025
236-60 23660 5100017986 ZACHARY MICHAEL D 4375 BRIDGEMAN TRAIL SWARTZ CREEK MI 48473
236-60 23660 5100017994 RIEGEL LAWRENCE J 2701 S 37TH AVENUE YAKIMA WA 98903
236-60 23660 5100018000 SCHERBARTH SHERRY J 33746 SOMERSET STREET WESTLAND MI 48186
236-60 23660 5100018026 KOSAR ANDREW 56 SLEEPY HOLLOW DRIVE DANBURY CT 6810
236-60 23660 5100018034 MADDOX HELEN B 907 S CLEVELAND AVENUE PIERRE SD 57501
236-60 23660 5100018042 JAMES PATRICIA K 65 BRAEBURN LANE MIDDLETOWN CT 6457
236-60 23660 5100018067 BOSZKO DARIUS 39646 CHART STREET HARRISON TOWNSHIP MI 48045
236-60 23660 5100018075 BEAMS LILLIAN D 77 LAWLER LANE NORWICH CT 6360
236-60 23660 5100018083 OBENAUF DOUGLAS 2441 RIVERDALE DR TWIN LAKE MI 49457
236-60 23660 5100018109 BROCK GREGORY S 127 N JEFFERSON AVENUE PIERRE SD 57501
236-60 23660 5100018133 VAIELUA ASAFO L 1629 111TH ST S TACOMA WA 98444
236-60 23660 5100018158 SOLIVAN EDWARD 44 MINUTE MAN DRIVE MILFORD CT 6460
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800723074 69,900.00 69,900.00 07/02/98 06/02/08 118.39 06/02/98 07/02/98 84.2 12.100 1,006.91
800785552 108,500.00 108,073.77 07/05/98 06/05/18 238.49 07/05/98 08/05/98 74.8 10.350 1,072.33
800796807 40,350.00 40,350.00 08/01/98 07/01/28 359.34 07/01/98 08/01/98 79.1 9.350 334.88
800799876 40,000.00 39,880.42 07/09/98 06/09/13 178.62 07/09/98 08/09/98 85.5 13.600 521.99
800907222 48,500.00 48,316.94 07/15/98 06/15/08 118.82 07/15/98 08/15/98 77.6 13.450 737.09
800915571 29,200.00 29,200.00 08/01/98 07/01/08 119.34 07/01/98 08/01/98 89.9 10.400 392.38
800927741 65,100.00 65,100.00 08/01/98 07/01/18 239.34 07/01/98 08/01/98 83.4 10.125 633.63
5100018125 42,300.00 42,300.00 08/01/98 07/01/13 179.34 07/01/98 08/01/98 38.4 9.000 429.03
8 443,850.00 443,121.13 198.74 76.7 11.007 5,128.24
800908071 15,800.00 15,613.77 08/06/98 06/24/06 95.51 09/01/98 10/01/98 83.8 11.625 233.99
800920217 21,300.00 21,247.22 08/06/98 06/09/18 239.51 09/01/98 10/01/98 74.1 9.875 188.09
800940587 99,800.00 99,800.00 08/01/98 06/04/22 287.34 07/01/98 08/01/98 71.2 10.500 877.39
800941163 20,500.00 20,339.61 08/06/98 06/21/08 119.51 09/01/98 10/01/98 84.6 12.500 276.93
800942971 47,000.00 47,000.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 74.8 11.250 499.87
800943243 51,600.00 51,456.08 08/06/98 06/11/16 215.51 09/01/98 10/01/98 20.6 10.875 503.31
800943383 11,000.00 10,914.56 08/06/98 06/21/08 119.51 09/01/98 10/01/98 81.4 12.625 149.34
800945719 43,100.00 43,020.63 08/06/98 06/09/18 239.51 09/01/98 10/01/98 79.8 12.125 441.49
800945743 62,700.00 62,563.82 08/06/98 06/10/17 227.51 09/01/98 10/01/98 78.3 11.875 640.52
5100017283 47,000.00 47,000.00 08/01/98 06/23/07 107.34 07/01/98 08/01/98 79.7 11.750 652.52
5100017341 52,700.00 52,700.00 08/01/98 06/04/22 287.34 07/01/98 08/01/98 79.8 8.475 395.66
5100017465 83,100.00 83,100.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 79.1 10.250 835.96
5100017499 28,000.00 27,353.89 08/06/98 06/28/03 59.51 09/01/98 10/01/98 82.5 11.375 566.65
5100017507 53,444.00 53,444.00 08/01/98 05/27/28 359.34 07/01/98 08/01/98 68.5 7.875 357.68
5100017556 28,000.00 28,000.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 20.1 8.875 260.20
5100017606 60,100.00 60,100.00 08/01/98 06/14/14 191.34 07/01/98 08/01/98 66.8 10.250 588.82
5100017648 61,900.00 61,872.26 08/06/98 05/27/28 359.51 09/01/98 10/01/98 60.0 12.750 620.90
5100017655 47,300.00 46,600.38 08/06/98 06/21/08 119.51 09/29/98 10/29/98 82.6 11.125 604.41
5100017705 223,000.00 223,000.00 08/01/98 06/06/20 263.34 07/01/98 08/01/98 70.7 8.875 1,776.15
5100017721 18,300.00 17,886.00 08/06/98 06/28/03 59.51 09/01/98 10/01/98 74.5 12.125 376.72
5100017739 29,600.00 29,361.17 08/06/98 06/21/08 119.51 09/01/98 10/01/98 86.6 11.975 391.53
5100017754 46,400.00 46,172.96 08/06/98 06/15/13 179.51 09/01/98 10/01/98 80.0 9.000 434.36
5100017770 43,000.00 43,000.00 08/01/98 06/18/11 155.34 07/01/98 08/01/98 79.7 13.750 547.27
5100017804 35,500.00 35,374.44 08/06/98 06/15/13 179.51 09/01/98 10/01/98 64.9 12.500 403.83
5100017812 47,400.00 47,364.13 08/06/98 06/03/23 299.51 09/01/98 10/01/98 81.0 13.475 509.16
5100017820 45,400.00 44,965.58 08/06/98 06/21/08 119.51 09/01/98 10/01/98 68.7 9.000 530.77
5100017846 66,800.00 66,740.76 08/06/98 05/27/28 359.51 09/01/98 10/01/98 44.5 9.625 524.09
5100017853 77,900.00 77,900.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 83.6 11.775 852.51
5100017879 36,900.00 36,799.01 08/06/98 06/09/18 239.51 09/01/98 10/01/98 40.5 9.100 308.62
5100017895 100,800.00 100,800.00 08/01/98 06/03/23 299.34 07/01/98 08/01/98 80.0 9.625 820.98
5100017929 69,900.00 69,900.00 08/01/98 06/21/08 119.34 07/01/98 08/01/98 60.5 8.750 808.51
5100017937 57,000.00 57,000.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 38.7 10.000 565.33
5100017945 54,100.00 53,982.94 08/06/98 06/11/16 215.51 09/01/98 10/01/98 88.8 13.025 600.28
5100017952 116,000.00 115,852.28 08/06/98 05/27/28 359.51 09/01/98 10/01/98 69.0 7.875 776.33
5100017986 79,800.00 79,800.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 70.0 9.000 747.02
5100017994 28,000.00 28,000.00 08/01/98 06/21/08 119.34 07/01/98 08/01/98 64.7 11.225 359.26
5100018000 77,600.00 77,252.43 08/06/98 06/15/13 179.51 09/01/98 10/01/98 72.5 9.975 768.55
5100018026 123,000.00 123,000.00 08/01/98 06/20/09 131.34 07/01/98 08/01/98 78.3 8.600 1,332.83
5100018034 13,000.00 12,906.94 08/06/98 06/21/08 119.51 09/01/98 10/01/98 79.9 14.000 186.28
5100018042 51,800.00 51,800.00 08/01/98 06/03/23 299.34 07/01/98 08/01/98 69.0 8.375 380.97
5100018067 46,600.00 46,199.23 08/06/98 06/21/08 119.51 09/01/98 10/01/98 80.1 10.875 589.38
5100018075 42,300.00 42,300.00 08/01/98 06/20/09 131.34 07/01/98 08/01/98 47.0 8.250 450.93
5100018083 40,400.00 40,400.00 08/01/98 06/09/18 239.34 07/01/98 08/01/98 64.8 13.250 443.53
5100018109 39,500.00 39,500.00 08/01/98 06/09/18 239.34 07/01/98 08/01/98 87.5 11.775 395.73
5100018133 72,100.00 71,978.45 08/06/98 06/03/23 299.51 09/01/98 10/01/98 70.0 8.875 552.79
5100018158 22,300.00 21,792.15 08/06/98 06/28/03 59.51 09/01/98 10/01/98 89.2 11.875 456.47
</TABLE>
<PAGE>
<TABLE>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 2ND SUBSEQUENT TRANSFER OF FIXED RATE8MORTGAGES - SETTLEMENT 7/22/98
Page 1 8/10/98
<CAPTION>
Zip
Pool ID Sale ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-60 23660 5100018174 SWENSEN KELLY R 140 EAST 4TH SOUTH SODA SPRINGS ID 83276
236-60 23660 5100018190 ROBERTSON WILLIAM H 620 N CIMARRON STREET DRUMRIGHT OK 74030
236-60 23660 5100018208 ALVIAR RUDOLPH J 7106 S 115TH STREET SEATTLE WA 98178
236-60 23660 5100018216 BUCHOWSKI EDWARD P 23561 E MAIN STREET ARMADA MI 48005
236-60 23660 5100018224 FOURNIER WILLIAM T 124 GARFIELD ROAD WEST HARTFORD CT 6107
236-60 23660 5100018240 RICTOR LOREN P 483 HARRISON STREET TWIN FALLS ID 83301
236-60 23660 5100018257 SIMPSON CHARLES E 450 W ELM ST MASON MI 48854
236-60 23660 5100018265 SIMPSON CHARLES E 450 W ELM ST MASON MI 48854
236-60 23660 5100018273 VENLET HENRY ALBERT 2042 FRANCIS AVENUE SE GRAND RAPIDS MI 49507
236-60 23660 5100018281 FUSS CARMEN M 4423 BELLEWOOD DRIVE RAPID CITY SD 57702
236-60 23660 5200000494 FRANK LAWYER JR 110 TALLULAH AVENUE JACKSONVILLE FL 32208
236-60 23660 5200000619 CISHEK JEFFERY C 2502 ELVA PLACE LEHIGH ACRES FL 33971
236-60 23660 5200000627 SAUR GLORIA A 2611 221ST STREET EAST BRADENTON FL 34202
236-60 23660 5200000668 SELDOMRIDGE JAMES DAVID 103 MARSHALL LANE HILLIARD FL 32046
236-60 23660 5200000734 NEES JOHN W 510 SW 64TH TERRACE PEMBROKE PINES FL 33023
236-60 23660 5200000767 LEONARD NANCY M 3813 NE BARBARA DRIVE JENSEN BEACH FL 34957
236-60 23660 5200000817 COLEMAN KENT R 323 W 3RD STREET PORT CLINTON OH 43452
236-60 23660 5500001929 BUCK JOHN B. 15 ELKHART DRIVE EAST NORTHPORT NY 11731
236-60 23660 5500001994 KINGSLEY DAVID R 222 EAST JAMES STREET FALCONER NY 14733
236-60 23660 5500002000 LAWRENCE KATHLEEN 1358 NELSON AVE BALDWIN NY 11510
236-60 23660 5500002018 KRONE JEANETTE MAHON 41 HOLIDAY DR W CALDWELL NJ 7006
236-60 23660 5500002034 DORRIS SHARON B 55 HUBBARD DR NORTH CHILI NY 14514
236-60 23660 5500002042 JUNNE GEORGE H 33 WEST 15TH STREET HAMMONTON NJ 8037
236-60 23660 5500002059 ENGMANN ARNOLD G 36 LAMA DRIVE SHIRLEY NY 11967
236-60 23660 5500002067 ENGMANN ARNOLD G 36 LAMA DRIVE SHIRLEY NY 11967
236-60 23660 5500002109 WRIGHT EDWARD L 2 BOWERS DRIVE MENDHAM NJ 7945
236-60 23660 5500002166 ROSOFF ALAN 597 GREEN PLACE WOODMERE NY 11598
236-60 23660 5600001167 YOUNG CHARLENE S 3816 WEST BLUFFS SPRINGFIELD IL 62707
236-60 23660 5600003916 BARKER WILLIAM D 3965 CANTEBURY DRIVE CULLEOKA TN 38451
236-60 23660 5600003924 BARKER WILLIAM D 3965 CANTEBURY DR CULLEOKA TN 38451
236-60 23660 5600003940 WISE HOWARD D 9644 SOUTH WEST 2OTH TERRA MIAMI FL 33165
236-60 23660 5600004005 LINDEGARDE BRIAN J 437 SOUTH DEIDRICK ROAD KENT OH 44240
236-60 23660 5600004013 PAGE BRUCE I 2900 WHITBY DRIVE ATLANTA GA 30340
236-60 23660 5600004021 DEPIETRO ELAINE C 288 PARIS DRIVE YOUNGSTOWN OH 44515
236-60 23660 5600004039 JORDAN CLEO J 1358 EAST CENTER STREET KINGSPORT TN 37664
236-60 23660 5600004062 DAVIDSON DEAN K 1627 7TH STREET EAST DULUTH MN 55812
236-60 23660 5600004104 PERRY RANDY L 5117 AQUAMARINE ROAD KNOXVILLE TN 37918
236-60 23660 5600004112 CHRISTIAN DORIS 7515 MANDARIN DRIVE ORLANDO FL 32819
236-60 23660 5600004146 CARLSON CORY J 33226 KERRY STREET CAMBRIDGE MN 55008
236-60 23660 5600004153 PAVLYAK ELEONORE A 2016 NORTH OLEANDER AVENUE DAYTONA BEACH FL 32118
236-60 23660 5600004161 HOLDEN LAVONNE A 4307 BLAISDELL AVENUE MINNEAPOLIS MN 55409
236-60 23660 5600004179 BOGOSKI DEE A 11995 SALINE MILAN ROAD MILAN MI 48160
236-60 23660 5600004187 RUDOLL DONALD L 905 COLUMBIA AVE SOUTH MILWAUKEE WI 53172
236-60 23660 5600004195 HANNA JOAN N3633 PETRIE RD LAKE GENEVA WI 53147
236-60 23660 5600004203 POTTS LESLIE L 5216 NORTH RIDGE ROAD NORT VALDOSTA GA 31602
236-60 23660 5700001646 HARTZELL,JR EVANS CHARLES 1788 SOUTH DONNA DRIVE STEVENSVILLE MI 49127
236-60 23660 5700001661 BROOKS DONALEEN M 2932 AVENUE B COUNCIL BLUFFS IA 51501
236-60 23660 5700001737 MANLEY DONNA K 9856 LANE STREET DENVER CO 80221
236-60 23660 5700001745 KLAREN JOHN R 7090 H DRIVE SOUTH BATTLE CREEK MI 49014
236-60 23660 5700001752 WILSON PENNE 5156 VISTA DE LUZ NW ALBUQUERQUE NM 87120
-----------------------------------------
96 Sale Total
613 Grand Total Group 1
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
5100018174 27,600.00 27,600.00 08/01/98 06/28/03 59.34 07/01/98 08/01/98 84.4 12.000 566.56
5100018190 32,100.00 31,825.50 08/06/98 06/21/08 119.51 09/01/98 10/01/98 64.2 10.975 407.67
5100018208 90,000.00 89,534.30 08/06/98 06/15/13 179.51 09/01/98 10/01/98 75.0 8.375 811.91
5100018216 23,100.00 23,100.00 08/01/98 06/21/08 119.34 07/01/98 08/01/98 89.9 11.625 301.26
5100018224 36,700.00 36,700.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 89.9 10.625 377.05
5100018240 28,000.00 27,751.82 08/06/98 06/21/08 119.51 09/01/98 10/01/98 46.6 10.350 346.52
5100018257 81,900.00 81,071.30 08/06/98 06/21/08 119.51 09/01/98 10/01/98 70.0 8.000 917.08
5100018265 20,900.00 20,900.00 08/01/98 06/21/08 119.34 07/01/98 08/01/98 87.8 10.625 261.62
5100018273 52,700.00 52,700.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 68.4 8.500 478.97
5100018281 93,700.00 92,933.96 08/06/98 06/21/08 119.51 09/01/98 10/01/98 83.6 11.750 1,228.20
5200000494 19,100.00 18,690.35 07/07/98 05/28/03 58.55 08/01/98 09/01/98 68.1 14.125 411.25
5200000619 20,000.00 19,825.49 08/06/98 06/21/08 119.51 09/01/98 10/01/98 79.4 10.625 250.36
5200000627 33,500.00 33,296.45 08/06/98 06/19/10 143.51 09/01/98 10/01/98 86.5 11.375 394.46
5200000668 67,900.00 66,871.39 08/06/98 06/21/08 119.51 09/29/98 10/29/98 71.4 8.500 776.97
5200000734 77,500.00 77,500.00 08/01/98 06/04/22 287.34 07/01/98 08/01/98 73.8 10.625 687.67
5200000767 13,500.00 13,453.93 08/06/98 06/15/13 179.51 09/01/98 10/01/98 81.0 12.875 156.62
5200000817 38,700.00 38,700.00 08/01/98 06/03/23 299.34 07/01/98 08/01/98 55.2 7.875 272.74
5500001929 37,000.00 36,677.17 08/06/98 06/21/08 119.51 09/01/98 10/01/98 65.3 10.625 463.16
5500001994 20,000.00 19,566.70 08/06/98 06/28/03 59.51 09/01/98 10/01/98 79.5 13.750 427.05
5500002000 25,300.00 25,096.16 08/06/98 06/21/08 119.51 09/01/98 10/01/98 45.3 12.000 334.99
5500002018 32,500.00 31,719.98 08/06/98 06/28/03 59.51 09/01/98 10/01/98 62.6 9.875 635.41
5500002034 34,900.00 34,900.00 08/01/98 06/20/09 131.34 07/01/98 08/01/98 47.8 8.875 383.04
5500002042 15,800.00 15,441.61 08/06/98 06/28/03 59.51 09/01/98 10/01/98 88.8 12.025 324.52
5500002059 75,500.00 74,767.33 08/06/98 06/21/08 119.51 09/01/98 10/01/98 74.0 8.750 873.28
5500002067 12,100.00 12,000.36 08/06/98 06/21/08 119.51 09/01/98 10/01/98 85.8 11.625 157.80
5500002109 107,900.00 107,683.93 08/06/98 06/09/18 239.51 09/01/98 10/01/98 33.9 11.500 1,062.06
5500002166 168,600.00 167,959.64 08/06/98 06/15/13 179.51 09/01/98 10/01/98 82.5 11.750 1,842.62
5600001167 27,200.00 26,724.83 05/06/98 03/26/08 116.52 07/26/98 08/26/98 73.6 10.750 342.25
5600003916 79,500.00 79,111.00 08/06/98 06/15/13 179.51 09/01/98 10/01/98 71.6 9.000 744.21
5600003924 20,200.00 20,120.53 08/06/98 06/15/13 179.51 09/01/98 10/01/98 89.8 11.375 216.31
5600003940 31,000.00 30,869.22 08/06/98 06/15/13 179.51 09/01/98 10/01/98 74.7 10.625 318.49
5600004005 12,600.00 12,600.00 08/01/98 06/28/03 59.34 07/01/98 08/01/98 79.6 11.625 256.45
5600004013 90,800.00 90,800.00 08/01/98 06/09/18 239.34 07/01/98 08/01/98 56.0 11.000 865.05
5600004021 43,500.00 43,332.84 08/06/98 06/15/13 179.51 09/01/98 10/01/98 80.1 11.625 472.20
5600004039 45,300.00 45,269.25 08/06/98 05/27/28 359.51 09/01/98 10/01/98 70.7 10.875 394.26
5600004062 45,500.00 45,500.00 08/01/98 06/10/17 227.34 07/01/98 08/01/98 65.0 13.250 505.01
5600004104 25,600.00 25,600.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 75.4 12.125 285.47
5600004112 53,400.00 53,400.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 89.0 11.125 564.05
5600004146 17,900.00 17,771.85 08/06/98 06/21/08 119.51 09/01/98 10/01/98 71.0 14.000 256.50
5600004153 35,000.00 34,820.91 08/06/98 06/15/13 179.51 09/01/98 10/01/98 33.9 8.500 318.10
5600004161 17,800.00 17,800.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 82.5 9.875 175.29
5600004179 13,900.00 13,741.61 08/06/98 06/24/06 95.51 09/01/98 10/01/98 84.6 12.375 211.14
5600004187 24,400.00 24,400.00 08/01/98 06/15/13 179.34 07/01/98 08/01/98 31.6 9.875 240.28
5600004195 43,300.00 42,781.53 08/06/98 06/24/06 95.51 09/01/98 10/01/98 75.6 11.275 633.66
5600004203 61,100.00 61,100.00 08/01/98 05/27/28 359.34 07/01/98 08/01/98 74.0 7.875 408.91
5700001646 65,500.00 64,719.23 08/06/98 06/24/06 95.51 09/01/98 10/01/98 88.4 11.375 961.81
5700001661 39,100.00 38,901.41 08/06/98 06/18/11 155.51 09/01/98 10/01/98 59.2 11.750 452.25
5700001737 24,100.00 24,075.17 08/06/98 06/03/23 299.51 09/01/98 10/01/98 69.6 11.750 230.19
5700001745 73,100.00 73,057.92 08/06/98 05/27/28 359.51 09/01/98 10/01/98 85.0 11.625 674.63
5700001752 100,800.00 100,594.75 08/06/98 06/09/18 239.51 09/01/98 10/01/98 86.8 11.375 984.18
- ------------------------- ------------- ------ --------- ------- --------------------
96 4,815,844.00 4,798,514.11 201.38 71.1 10.403 51,245.44
613 39,833,463.00 39,729,977.38 241.24 75.2 10.976 406,465.27
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE A - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 1 7/22/98
Zip
Pool ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
322-06 800663056 SCHLEY CALVIN 2 EMMETT STREET BINGHAMTON NY 13901
322-06 800674665 SKINNER MARY 2035 STATELINE RD NILES MI 49120
322-06 800678393 BENNETT JOE TYLER 260 EAST 300 SOUTH SALEM UT 84653
322-06 800691602 JOHNSON DEBRA L 5203 SIDNEY CINCINNATI OH 45238
322-06 800711368 CATTANO PETER V JR 13 BERTRAND ISLAND ROAD MOUNT ARLINGTON NJ 07856
322-06 800711749 MONTIGNEY ARTHUR W SR 83 GREEN STREET EDWARDSVILLE PA 18704
322-06 800715203 ROWE TRACY L 176 AKRON ROAD WADSWORTH OH 44281
322-06 800723546 ALBARRAN BEATRIJS L 284 BEDFORD AVENUE BUFFALO NY 14214
322-06 800730269 THORNTON OTIS J 49 TEAL COURT EAST WINDSOR TWP NJ 08520
322-06 800734204 ROSARIO RAPHAEL 420 HIGHLAND PLACE BOUND BROOK NJ 08805
322-06 800737579 JENKINS DAVID F 927 RIDGE AVE SCRANTON PA 18510
322-06 800737587 MERCADO LUIS R 1308 TERRACE AVE WAUKEGAN IL 60085
322-06 800742579 DWYER STEVEN J 22 NORTH PARK STREET ADAMS NY 13605
322-06 800744104 HUGHES CALVIN 129 N PENNOCK AVENUE UPPER DARBY PA 19082
322-06 800749400 HODGE MAROLYN A 6532 LARCOMB DRIVE HUBER HEIGHTS OH 45424
322-06 800757882 ROVER CHUBBY 2836 W FULTON CHICAGO IL 60612
322-06 800761728 RUDICK MD DONALD H 11 STIRRUP COURT EAST HAMPTON NY 11937
322-06 800763088 MAXWELL FRED 326 PENNSYLVANIA AVENUE PARSONS WV 26287
322-06 800766198 ZAYA ASIL 36115 LAMARRA STERLING HGTS MI 48310
322-06 800767402 GILL CHARLES F 711 OLD STAGE ROAD GLEN BURNIE MD 21061
322-06 800767865 OSBORNE CAROL 360 WOODLAWN DRIVE FAIRBORN OH 45324
322-06 800768715 LIENENGER KEVIN 3876 CRESTHAVEN WATERFORD MI 48328
322-06 800768897 SAUL HEATHER 206 WOODLAND DRIVE MASTIC BEACH NY 11951
322-06 800768939 AMAYA MARTHA 644 BURBANK DRIVE SMYRNA GA 30080
322-06 800773525 CUMMARO LAURA 8720 MOSS ROCK ROAD COLORADO SPRINGS CO 80908
322-06 800774150 LUCKEL BARBARA L 312 MAYER AVENUE TERRA ALTA WV 26764
322-06 800787350 ROHDA RICHARD E 9035 TRAILHAVEN ROAD CORCORAN MN 55430
322-06 800795866 DIMAGGIO MICHAEL 1 JACQUELINE COURT LANOKA HARBOR NJ 08734
322-06 800797391 SAYLOR EVAN E 37 WEST MAIN STREET RICHLAND PA 17087
322-06 800799454 STRACHOTA LEWIS D 9 NORTH MADISON AVE MASON CITY IA 50401
322-06 800801482 PATRICK JEFFREY EDWARD 6194 BOSTON CLIFF ROAD EASTON MD 21601
322-06 800801755 SY-TOURE ABOUBACAR 57 LORRAINE TERRACE MOUNT VERNON NY 10550
322-06 800804015 REAM RUSSELL R 569 GUILFORD STREET LEBANON PA 17046
322-06 800804445 MEDLEY CLENITA 1391 PARK PLACE BROOKLYN NY 11213
322-06 800814204 LLEWELLYN MARIA 7384 COLONIAL DRIVE FOUNTAIN CO 80817
322-06 800816456 WATSON JOHN T. 6549 FAIRMOUNT AVENUE DOWNERS GROVE IL 60516
322-06 800816985 COX LESTER A 6244 GREEN MEADOW DR CONWAY SC 29527
322-06 800817041 DEATON KAREN L 8661 LAUREL WOODS DRIVE MYRTLE BEACH SC 29575
322-06 800817215 KAVTHEKAR ATUL 7002 BLVD EAST #37G GUTTENBERG NJ 07093
322-06 800818353 TRIPODO RONALD J 1755 MILLHOUSE RUN MARIETTA GA 30066
322-06 800818486 MUNDY ALAN 27 WILDWOOD LANE CANADENSIS PA 18325
322-06 800821241 BRUMBAUGH DAVID M 501 SOUTH MARKET STREET MARTINSBURG PA 16662
322-06 800821845 PERRY TRACY M 8421 BLOOMWOOD DR SURFSIDE BEACH SC 29575
322-06 800862781 PATTERSON JANET A 6432 ASPEN RIDGE WEST BLOOMFIELD MI 48322
322-06 800873408 PIRRELLO RAYMOND JR 431 DUNLIN PLAZA SECAUCUS NJ 07094
322-06 800899312 HEAP MARK A 8146 CAPTAINS LANE LONGMONT CO 80501
322-06 800900763 RAY REBECCA A. 3113 HIGH POINTE RIDGE DR LAKE ORION MI 48359
322-06 800905473 GOLDEN JOHN M 66 BREES UNIT 131 SAN ANTONIO TX 78209
322-06 800907214 OWENS CONTINA R LOT 24 RIVER RUN ROCKY MOUNT NC 27801
322-06 800920837 KLAPROTH JAMES 293 OREN ROAD PAGOSA SPRINGS CO 81147
322-06 800925182 RUIZ MARIA M 9723 BRAGG LANE MANASSAS VA 22110
322-06 800927345 MATTHEWS JANNIE M 20910 EL SUELO BUENO SAN ANTONIO TX 78201
--------------------------------------------
52 Sale Total
322-07 161638853 GIER GIBSON JILL P 1709 N BURNING BUSH LANE MOUNT PROSPECT IL 60056
322-07 161643184 ARTIS LAMONT 6114 NE 185TH ST SEATTLE WA 98155
322-07 161643366 CHRISTIAN SILAS H III 905 JOLIA AVENUE TUSKEGEE AL 36088
322-07 161644364 PULLEY JIM 548 MT NEBO RD IRON CITY TN 38463
322-07 161644760 COLEMAN WILLIE B 261 S CLINTON ST EAST ORANGE NJ 07018
322-07 161645221 LEDGER ROBERT R 2 W 8TH COURT UNIT A GREENVILLE FL 32331
322-07 161645692 JONES CRAIG E 402 WHITE ST SPRINGFIELD TN 37172
322-07 161645924 ALMONTE JOSE 40 WILSON AVEUNE MIDDLE ISLAND NY 11953
322-07 161646112 GONZALES LIDIA M 5818 STUART LANE OAK FOREST IL 60452
322-07 161646336 SEVEREID ROBERT W 14757 COUNTY MURRAY DRIVE GRANGER IN 46530
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
800663056 38,700.00 38,681.44 07/01/98 06/01/28 9.750 8.750 15.750 6.625
800674665 121,100.00 120,986.54 06/01/98 05/01/28 9.750 8.750 15.750 6.000
800678393 94,400.00 94,358.77 05/01/98 04/01/28 13.125 12.125 19.125 9.500
800691602 66,000.00 65,968.79 06/01/98 05/01/28 12.875 11.875 18.875 9.000
800711368 188,800.00 188,747.47 07/01/98 06/01/28 12.125 11.125 18.125 9.125
800711749 45,000.00 44,983.05 07/01/98 06/01/28 10.750 9.750 16.750 7.375
800715203 94,350.00 94,323.75 06/01/98 05/01/28 12.125 11.125 18.125 7.750
800723546 74,700.00 74,671.11 07/01/98 06/01/28 10.625 9.625 16.625 7.000
800730269 69,000.00 68,967.81 07/01/98 06/01/28 9.750 8.750 15.750 6.625
800734204 115,920.00 115,889.49 06/22/98 05/22/28 12.375 11.375 18.375 8.625
800737579 53,100.00 53,078.32 07/01/98 06/01/28 10.375 9.375 16.375 7.000
800737587 96,000.00 95,968.47 07/01/98 06/01/28 11.375 10.375 17.375 7.000
800742579 67,950.00 67,923.72 07/01/98 06/01/28 10.625 9.625 16.625 7.000
800744104 75,600.00 75,563.78 07/01/98 06/01/28 9.625 8.625 15.625 6.250
800749400 72,250.00 72,229.90 07/01/98 06/01/28 12.125 11.125 18.125 7.750
800757882 116,250.00 116,218.54 06/01/98 05/01/28 12.250 12.250 18.250 9.250
800761728 467,500.00 467,346.44 07/01/98 06/01/28 11.375 10.375 17.375 7.375
800763088 58,650.00 58,613.35 07/01/98 06/01/28 11.625 10.625 17.625 7.625
800766198 157,200.00 157,200.00 08/01/98 07/01/28 8.875 7.875 14.875 5.000
800767402 92,000.00 91,958.88 06/01/98 05/01/28 13.125 12.125 19.125 9.250
800767865 86,400.00 86,366.58 07/01/98 06/01/28 10.625 9.625 16.625 7.000
800768715 90,000.00 90,000.00 08/01/98 07/01/28 10.875 9.875 16.875 6.500
800768897 62,400.00 62,400.00 08/01/98 07/01/28 12.750 11.750 18.750 9.000
800768939 71,550.00 71,477.44 06/01/98 05/01/28 9.375 8.375 15.375 5.875
800773525 214,110.00 214,110.00 08/01/98 07/01/28 8.875 7.875 14.875 7.000
800774150 46,800.00 46,549.76 07/01/98 06/01/28 9.625 8.625 15.625 6.875
800787350 117,300.00 117,259.30 07/01/98 06/01/28 11.125 11.125 17.125 7.875
800795866 189,000.00 188,875.23 05/01/98 04/01/28 11.375 10.375 17.375 8.300
800797391 86,400.00 86,361.78 07/01/98 06/01/28 10.000 9.000 16.000 6.625
800799454 31,800.00 31,792.93 07/01/98 06/01/28 13.125 12.125 19.125 8.750
800801482 96,000.00 96,000.00 08/01/98 07/01/28 9.000 8.000 15.000 5.500
800801755 116,086.00 116,035.15 07/01/98 06/01/28 10.000 9.000 16.000 6.625
800804015 50,210.00 50,195.23 07/01/98 06/01/28 11.875 10.875 17.875 8.000
800804445 162,350.00 162,239.87 06/01/98 05/01/28 11.250 10.250 17.250 7.375
800814204 74,750.00 74,750.00 08/01/98 07/01/28 10.125 9.125 16.125 6.000
800816456 90,000.00 89,953.34 07/01/98 06/01/28 9.250 8.250 15.250 5.875
800816985 75,000.00 74,970.38 07/01/98 06/01/28 10.375 9.375 16.375 7.000
800817041 75,000.00 74,971.76 07/01/98 06/01/28 10.750 9.750 16.750 7.125
800817215 178,000.00 178,000.00 08/01/98 07/01/28 9.500 8.500 15.500 6.125
800818353 196,600.00 196,515.31 07/01/98 06/01/28 10.125 9.125 16.125 6.500
800818486 82,800.00 82,765.28 07/01/98 06/01/28 10.250 9.250 16.250 7.375
800821241 43,200.00 43,200.00 08/01/98 07/01/28 9.375 8.375 15.375 6.250
800821845 75,000.00 74,971.76 07/01/98 06/01/28 10.750 9.750 16.750 7.125
800862781 132,000.00 132,000.00 08/01/98 07/01/28 9.375 8.375 15.375 6.250
800873408 118,150.00 118,030.21 07/01/98 06/01/28 9.375 8.375 15.375 5.500
800899312 255,000.00 255,000.00 08/01/98 07/01/28 10.250 9.250 16.250 7.625
800900763 80,400.00 80,400.00 08/01/98 07/01/28 9.875 8.875 15.875 6.000
800905473 46,400.00 46,400.00 08/01/98 07/01/28 9.875 8.875 15.875 6.000
800907214 95,000.00 95,000.00 08/01/98 07/01/28 9.250 8.250 15.250 5.250
800920837 228,000.00 228,000.00 08/01/98 07/01/28 9.750 8.750 15.750 6.375
800925182 66,600.00 66,600.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800927345 153,929.00 153,929.00 08/01/98 07/01/28 11.375 10.375 17.375 7.000
- -------------------------------------------- ---------------------------------------
52 5,650,705.00 5,648,799.93 10.617 9.658 16.617 7.092
161638853 151,500.00 151,368.65 05/01/98 04/01/28 12.000 12.000 18.000 8.000
161643184 165,000.00 165,000.00 08/01/98 07/01/28 8.750 7.750 14.750 5.500
161643366 134,300.00 134,174.19 08/01/98 07/01/28 9.750 8.750 15.750 6.000
161644364 87,500.00 87,404.06 07/01/98 06/01/28 9.000 8.000 15.000 5.250
161644760 110,500.00 110,432.83 07/01/98 06/01/28 11.750 10.750 17.750 7.350
161645221 56,000.00 55,983.98 07/01/98 06/01/28 12.000 11.000 18.000 7.500
161645692 81,000.00 80,964.17 07/01/98 06/01/28 10.000 9.000 16.000 6.000
161645924 120,800.00 120,800.00 08/01/98 07/01/28 13.000 12.000 19.000 8.500
161646112 106,900.00 106,900.00 08/01/98 07/01/28 12.250 11.250 18.250 8.000
161646336 115,200.00 115,146.25 07/01/98 06/01/28 9.750 8.750 15.750 5.500
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE A - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 2 7/22/98
Zip
Pool ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
322-07 161646740 FLANAGAN PATRICK D 2005 KALI OKA RD EIGHT MILE AL 36613
322-07 161647045 PERKINS LARRY E 155 FEDERAL ST SEDALIA OH 43151
322-07 161647128 MICHAEL JULIA 1020 CALDWELL PIQUA OH 45356
322-07 161647359 BELTRAN VIOLETA C 5750 N ST LOUIS CHICAGO IL 60659
322-07 161647755 PROVO PETER 155 GARDEN DRIVE BRIDGEPORT CT 06606
322-07 161647763 RAINER CHARLES JR 8411 SOUTH HOYNE CHICAGO IL 60620
322-07 161648027 ELBERT ANDREW C JR 1724 LAKE AVENUE WILMETTE IL 60091
322-07 161648217 HUBBARD DENISE 2258 WEST HURON UNIT L CHICAGO IL 60612
322-07 161648233 COLSTON KING P 6024 CONNECTICUT COURT CINCINNATI OH 45224
322-07 161648266 TOPPS LAWRENCE JR 211 HAYES AVENUE LAGRANGE IL 60526
322-07 161648332 MOORE KEVIN S 533 SHADY LANE MUNDELEIN IL 60060
322-07 161648340 SHAH RAKESH 6532 N SEELEY CHICAGO IL 60645
322-07 161648522 VUKOVICH JOSEPH W W3335 DE CORA ROAD HORICON WI 53032
322-07 161648548 ABRAMOWICZ PATRICIA A 4444 GAGE AVE LYONS IL 60534
322-07 161648951 GUSTIN RICHARD LEE 203 N BLUFF STREET NAUVOO IL 62354
322-07 161649132 HESS THOMAS J 202 ASPEN LANE LAPORTE IN 46350
322-07 161649769 CULLEN ARTHUR J JR 717 E SUNSET AVE LOMBARD IL 60148
322-07 161650098 JOHNSON JANE ANN 3536 FRONT STREET MATTESON IL 60443
322-07 161650106 WALLER RODNEY E 205 MARENGO AVENUE FOREST PARK IL 60130
322-07 161650114 SCHIFF MICHAEL M 3505 WEST ELLIS AVENUE GURNEE IL 60031
322-07 800533622 MAY DAVID E 318 QUADRANT STREET SOUTH ROCKAWAY BEACH OR 97136
322-07 800538035 BURWELL DENISE 990 SCHENECTADY AVENUE BROOKLYN NY 11203
322-07 800552655 TUCKER LOUISE 663 EAST 222ND STREET BRONX NY 10467
322-07 800607301 CYRUS ALBERT L 139 HOERNER STREET HARRISBURG PA 17103
322-07 800631293 VANHORN HOWARD E 3518 MAIN STREET MINERAL RIDGE OH 44440
322-07 800644734 COTTRELL ADAM W 27 MAIN STREET BLOOMINGBURG OH 43106
322-07 800659039 PRICE ALLEN J 41 EDINBOROUGH COURT WASHINGTON TOWNSHIP NJ 07882
322-07 800660730 MOHABIR PAUL 142 HEATHCOTE ROAD ELMONT NY 11003
322-07 800679052 LITTLE SHARON 11-18 FOAM PLACE FAR ROCKAWAY NY 11591
322-07 800700973 CAPERS TIMOTHY 108 NARRAGANSETT AVENUE OSSINING NY 10562
322-07 800706640 THOMAS JEFFREY D 3341 SARDIS ROAD MURRYSVILLE PA 15668
322-07 800709123 CANJURA CARLOS 136 ARLINGTON AVENUE VALLEY STREAM NY 11580
322-07 800710139 O NEAL DEBORAH P 9571 WESTWOOD DETROIT MI 48228
322-07 800711244 BROWN PAUL EDWIN 320 HAZELTON ROAD CORINTH KY 41010
322-07 800717621 HERNANDEZ WILLIAM G 341 MORRIS PLACE MONTEBELLO CA 90640
322-07 800726051 FISCUS BRIAN P 1602 FLORENCE STREET MIDDLETOWN OH 45042
322-07 800732109 FOLKS HENRIETTA S 6340 SYDNEY ROAD FAIRFAX STATION VA 22039
322-07 800740631 MONAST GARY R 110 KEENE ROAD ACUSHNET MA 02743
322-07 800741969 POUNG NEARIROTH 4004 NE 130TH AVENUE VANCOUVER WA 98682
322-07 800748832 NISSEN GLORIA H 1746 N 76TH AVE ELMWOOD PARK IL 60707
322-07 800749129 COLEMAN JERRY 1304 CENTER DRIVE TUNKHANNOCK TOWNSHIP PA 18610
322-07 800749749 PASQUEAL JOSEPH 118 WAYNE AVENUE NORRISTOWN PA 19401
322-07 800756504 CHARLTON RANDALL C 2411 SOUTH RANGELINE ROAD ANDERSON IN 46017
322-07 800762692 BRUNO VINCENT F 175 NORTH ALBANY AVENUE NORTH MASSAPEQUA NY 11758
322-07 800763781 WEBB DAVID 1987 LUCILE LN HANOVER PARK IL 60103
322-07 800769200 BELL ESTHER 1306 PEPPER HILL DR LANSING MI 48917
322-07 800772675 SMITH DEREN 549 FOWLER AVENUE OGDEN UT 84403
322-07 800783177 WOOD DOLORES G 21 HAMAL COURT TURNERSVILLE NJ 08102
322-07 800784027 D'ALESSIO MICHAEL 3687 EAST TREMONT AVENUE BRONX NY 10461
322-07 800784126 MONTGOMERY EDWARD E 216 MOUNTAIN VIEW DRIVE BUHL ID 83316
322-07 800785180 TORRES BENJAMIN 577 EAST CENTER STREET MIDVALE UT 84047
322-07 800785560 NOVAK DAVID R 1657 RUANE AVENUE SCRANTON PA 18508
322-07 800786592 BODIO BAILLY H 169 ELM AVENUE MOUNT VERNON NY 10552
322-07 800790073 FLORA LOUIS 188 TOMS RIVER ROAD JACKSON TWP NJ 08527
322-07 800790479 GRAHAM EVRIT M 70 STRAWBERRY HILL 2-3E STAMFORD CT 06902
322-07 800790966 OSEI FAUSTINA 76 NORTH FULTON STREET MOUNT VERNON NY 10553
322-07 800793218 MACKUSE SONJA M 17 TREE LINE DRIVE HOLLAND PA 18966
322-07 800797854 HAUBENSTRICK GARY J. 10461 LANGE ROAD BIRCH RUN MI 48415
322-07 800806523 MILLER DANIEL L 6906 PALMETTO STREET CINCINNATI OH 45227
322-07 800812851 BAKER JULIA L 6442 HARTING OVERLOOK INDIANAPOLIS IN 46237
322-07 800812901 GARRIDO FREDDY 227 HOLLYWOOD AVENUE EAST ORANGE NJ 07018
322-07 800814030 GUSTOWSKI KENNETH W 5 HARVARD STREET NATICK MA 01760
322-07 800818676 RAY BONNIE 304 NORTH MOUNTAIN AVENUE MONTCLAIR NJ 07042
322-07 800819252 FRANCIS CHRISTEEN 390 FENIMORE STREET BROOKLYN NY 11225
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
161646740 96,000.00 95,958.29 07/01/98 06/01/28 13.250 12.250 19.250 9.000
161647045 68,000.00 67,929.22 07/01/98 06/01/28 9.250 8.250 15.250 5.250
161647128 70,400.00 70,369.42 08/01/98 07/01/28 13.250 12.250 19.250 9.000
161647359 373,500.00 373,201.86 07/01/98 06/01/28 10.500 9.500 16.500 6.750
161647755 111,600.00 111,506.00 08/01/98 07/01/28 10.250 9.250 16.250 7.250
161647763 58,100.00 58,053.63 08/01/98 07/01/28 10.500 9.500 16.500 6.000
161648027 309,200.00 309,200.00 08/01/98 07/01/28 8.750 7.750 14.750 5.000
161648217 218,000.00 217,829.94 07/01/98 06/01/28 7.250 7.250 13.250 4.250
161648233 70,400.00 70,400.00 08/01/98 07/01/28 8.750 7.750 14.750 5.000
161648266 72,200.00 72,200.00 08/01/98 07/01/28 8.750 7.750 14.750 5.000
161648332 90,000.00 90,000.00 08/01/98 07/01/28 10.250 9.250 16.250 6.000
161648340 40,000.00 39,930.46 07/01/98 06/01/28 8.750 7.750 14.750 5.000
161648522 150,000.00 149,913.70 07/01/98 06/01/28 8.750 7.750 14.750 5.000
161648548 120,700.00 120,700.00 08/01/98 07/01/28 7.625 6.625 13.625 4.250
161648951 58,000.00 58,000.00 08/01/98 07/01/28 12.750 11.750 18.750 8.000
161649132 100,000.00 100,000.00 08/01/98 07/01/28 10.625 9.625 16.625 6.750
161649769 139,500.00 139,394.49 08/01/98 07/01/28 10.750 9.750 16.750 7.250
161650098 100,000.00 100,000.00 08/01/98 07/01/28 11.850 10.850 17.850 7.600
161650106 178,000.00 177,857.90 08/01/98 07/01/28 10.500 9.500 16.500 6.250
161650114 118,600.00 118,535.47 08/01/98 07/01/28 12.250 11.250 18.250 8.000
800533622 198,000.00 197,748.43 02/01/98 01/01/28 12.625 11.625 18.625 8.550
800538035 138,550.00 138,324.33 02/01/98 01/01/28 11.500 10.500 17.500 7.350
800552655 191,250.00 190,942.35 04/01/98 03/01/28 9.125 9.125 15.125 5.850
800607301 33,200.00 33,174.93 05/01/98 04/01/28 12.625 11.625 18.625 9.050
800631293 40,800.00 40,736.06 05/01/98 04/01/28 9.250 8.250 15.250 6.100
800644734 63,700.00 63,636.61 05/01/98 04/01/28 11.375 10.375 17.375 7.550
800659039 112,500.00 112,457.64 06/01/98 05/01/28 10.750 9.750 16.750 7.300
800660730 155,700.00 155,415.01 05/01/98 04/01/28 8.500 8.500 14.500 6.875
800679052 144,500.00 144,244.64 02/01/98 01/01/28 11.125 10.125 17.125 7.800
800700973 220,500.00 220,333.22 06/01/98 05/01/28 10.750 9.750 16.750 7.375
800706640 69,500.00 69,388.20 05/01/98 04/01/28 9.125 8.125 15.125 5.500
800709123 166,500.00 166,432.03 07/01/98 06/01/28 10.375 9.375 16.375 6.625
800710139 69,300.00 69,300.00 08/01/98 07/01/28 11.000 10.000 17.000 7.375
800711244 132,000.00 131,958.96 06/01/98 05/01/28 11.625 10.625 17.625 8.000
800717621 117,000.00 117,000.00 08/01/98 07/01/28 9.750 8.750 15.750 6.375
800726051 49,200.00 49,187.40 07/01/98 06/01/28 12.500 11.500 18.500 8.625
800732109 138,000.00 137,829.52 05/01/98 04/01/28 10.375 9.375 16.375 6.500
800740631 79,500.00 79,365.28 05/01/98 04/01/28 8.875 7.875 14.875 5.750
800741969 91,375.00 91,283.08 06/01/98 05/01/28 10.500 9.500 16.500 7.875
800748832 184,000.00 183,832.13 06/01/98 05/01/28 9.875 9.875 15.875 6.625
800749129 129,600.00 129,570.36 07/01/98 06/01/28 13.000 12.000 19.000 9.125
800749749 44,000.00 44,000.00 08/01/98 07/01/28 9.375 8.375 15.375 6.250
800756504 67,950.00 67,950.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800762692 148,500.00 148,500.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800763781 200,700.00 200,700.00 07/01/98 06/01/28 10.750 9.750 16.750 7.375
800769200 144,500.00 144,500.00 07/01/98 06/01/28 11.375 11.375 17.375 7.375
800772675 119,700.00 119,700.00 08/01/98 07/01/28 10.500 9.500 16.500 7.375
800783177 63,750.00 63,750.00 08/01/98 07/01/28 12.125 11.125 18.125 8.125
800784027 160,000.00 159,921.30 07/01/98 06/01/28 9.500 8.500 15.500 6.125
800784126 50,700.00 50,678.16 07/01/98 06/01/28 12.125 11.125 18.125 7.500
800785180 96,000.00 95,954.60 07/01/98 06/01/28 12.875 11.875 18.875 9.300
800785560 87,750.00 87,716.96 07/01/98 06/01/28 10.750 9.750 16.750 7.375
800786592 211,500.00 211,420.38 07/01/98 06/01/28 10.750 9.750 16.750 7.375
800790073 102,000.00 101,962.63 07/01/98 06/01/28 10.875 9.875 16.875 7.250
800790479 98,400.00 98,400.00 08/01/98 07/01/28 9.750 8.750 15.750 6.000
800790966 263,989.00 263,989.00 07/01/98 06/01/28 12.625 11.625 18.625 8.500
800793218 122,000.00 121,911.70 07/01/98 06/01/28 7.625 6.625 13.625 4.750
800797854 165,000.00 165,000.00 08/01/98 07/01/28 10.625 9.625 16.625 6.500
800806523 69,750.00 69,709.88 08/01/98 07/01/28 12.000 11.000 18.000 7.875
800812851 461,600.00 461,600.00 08/01/98 07/01/28 11.125 10.125 17.125 7.250
800812901 76,000.00 76,000.00 08/01/98 07/01/28 10.625 9.625 16.625 7.000
800814030 142,200.00 142,200.00 08/01/98 07/01/28 8.250 8.250 14.250 5.500
800818676 272,000.00 272,000.00 08/01/98 07/01/28 12.375 11.375 18.375 8.625
800819252 119,000.00 119,000.00 08/01/98 07/01/28 11.500 10.500 17.500 7.375
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE A - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 3 7/22/98
Zip
Pool ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
322-07 800819583 MOUNTS MARK A 7588 KEAVY ROAD LONDON KY 40744
322-07 800819633 SAYLOR CARL 409 REYNOLDS HOLLOW ROAD WILLIAMSBURG KY 40769
322-07 800820151 BEATTY TRACY ELIZABETH 333 SOUTH PARKSIDE CIRCLE ST GEORGE UT 84770
322-07 800820334 MASTEN JOSEPH L 880 CREMINS ROAD LAWRENCEVILLE GA 30045
322-07 800822363 SATTAR A. ZAN 2317 CLARE DRIVE TALLAHASSEE FL 32308
322-07 800822629 SAGE MARTHA A 2500 MEADOW ROAD SANDSTON VA 23150
322-07 800822793 NAZARETH NATHANIEL 358 SHUNNACK ROAD SOUTH KINGSTOWN RI 02879
322-07 800823957 VANDERSTAPPE RON 1587 SOUTH TROON CIRCLE SYRACUSE UT 84075
322-07 800825630 BURKE STEVEN 2221 BRIAR RIDGE DRIVE ROSENBERG TX 77471
322-07 800826273 CERVANTES RAMIRO 1184 SOUTH LYMAN OAK PARK IL 60304
322-07 800827636 MARSH PAMELA J 1218 CRESENT DRIVE JACKSON MI 49224
322-07 800828345 MCCARTNEY KENNETH D 54 BUCK ROAD STAFFORD VA 22554
322-07 800829467 CURTIS RUSSELL 41 W VAUGHN STREET KINGSTON PA 18704
322-07 800829756 WILLIAMS BEAUVEAU B 203 MCMILLAN RD GROSSE POINTE FARMS MI 48236
322-07 800829871 HARRIS HARRY BERNARD 1035 WESTMORE DRIVE ATLANTA GA 30314
322-07 800829897 COLLINS DANIEL N 1330 VALLEY VIEW DRIVE TUNKHANNOCK TWP PA 18610
322-07 800829954 ANGELES NORMA M 38 GILES BIONDI COURT BOUNDBROOK NJ 08805
322-07 800833436 MCKAMEY ANNIS D 5136 BIGGER ROAD KETTERING OH 45440
322-07 800834491 FRAZER DENNIS L 27420 FELTON AVE WYOMING MN 55092
322-07 800836249 TARESS JEFFREY A 44 LINCOLN STREET WESTERVILLE OH 43081
322-07 800836488 JACKIE JEFFREY J 58 REDWOOD DRIVE BRISTOL CT 06010
322-07 800837528 DERCQU CHERIE Y 288 CENTER ROAD MONROEVILLE BORO PA 15146
322-07 800838401 OLSZEWSKI RICHARD A 3301 BIDDLE WYANDOTTE MI 48192
322-07 800838971 KNICKERBOCKE CHESTER E 942 SAN CHRISTOPHER DRIVE DUNEDIN FL 34698
322-07 800840902 LATONA THOMAS A 4120 ELLSWORTH AVE MUNHALL PA 15120
322-07 800840985 DUFFY MARY ANNE 740 HICKORY STREET SCRANTON PA 18505
322-07 800841298 KELLY CHRISTOPHE J 1301 CENTER DRIVE TUNKHANNOCK PA 18334
322-07 800841553 SCHAAR DAVID L 298 E SOUTH STREET WILKES BARRE PA 18702
322-07 800841645 OREBEK NORMAN D RR 2 BOX 9036 MILFORD PA 18337
322-07 800842502 WILSON ELMER G 3117 WOOLRIDGE FERRY ROAD LEBANON JUNCTION KY 40150
322-07 800843849 RUBINO GEORGE 21 ROCKMILL ROAD MONTGOMERY TOWNSHIP NJ 08558
322-07 800845265 LYONS DEBRA L 2509 WEST 11TH STREET ANDERSON IN 46011
322-07 800846016 MCCANN ESTHER P 30 HODGES PLACE STATEN ISLAND NY 10314
322-07 800848905 CATTELL LISA 2802 BILLY COURT MEDFORD NY 11763
322-07 800848954 MACAULEY BERNADETTE M 30430 JOHN HAUK GARDEN CITY MI 48135
322-07 800849119 MOLLOHAN CHARLOTTE A. 13156 ONEIDA ST SPRING HILL FL 34609
322-07 800849960 RAMLOGAN PETER R 311 IONA AVENUE EGG HARBOR TWP NJ 08234
322-07 800850158 GANGEMI CONSTANCE 1357 83RD STREET BROOKLYN NY 11228
322-07 800850224 HERNANDEZ FERNANDO JR 2393 2395 EAST MAIN STREET BRIDGEPORT CT 06610
322-07 800850307 BEECROFT JAMES 4376 SOUTH 2675 WEST ROY UT 84067
322-07 800851271 LANGFORD DONALD G 4416 N 13 1/2 STREET TERRE HAUTE IN 47805
322-07 800851636 BOLDS SHELLY L 614 EAST OLNEY AVENUE PHILADELPHIA PA 19120
322-07 800852014 ROTHMAN GERALD 7 COOLIDGE DRIVE ENFIELD CT 06082
322-07 800852212 RICHKO ALBERT 5026 WILLIAMSON DEARBORN MI 48126
322-07 800853012 NEDICI PAVEL G 10 BRIDGE STREET MCADOO PA 18237
322-07 800853707 SINGH BALBIR 435 1ST STREET BROOKLYN NY 11215
322-07 800855314 ROGERS LOUIS A 6827 SPRING BRANCH DRIVE KRUM TX 76249
322-07 800857609 SNYDER FREDERICK 611 TURNER STREET ALLENTOWN PA 18102
322-07 800858953 PETTINATI SUNNARIA 46 MONTROSE ROAD SCARSDALE NY 10583
322-07 800860363 FERGUSON STACY 2089 NOMAD AVENUE DAYTON OH 45414
322-07 800861528 PACK LOUIS DAVID 225 SOUTH CAROLINA ROAD STEVENSVILLE MD 21666
322-07 800862088 BRYANT WILLIAM JR. E. 157 SOUTH HEDGES ST. DAYTON OH 45403
322-07 800862153 WALDSTEIN DANIEL 440 NORTH MIDLAND AVENUE SADDLE BROOK NJ 07663
322-07 800862468 MARTIN ANNA 801 LYNN PLACE YAKIMA WA 98901
322-07 800862757 CROOK KEN J 302 SOUTH HIGH ST UNIT 4 BRECKENRIDGE CO 80424
322-07 800864308 LEE JULIANNE 6109 149TH COURT NORTHEAST REDMOND WA 98052
322-07 800865289 OBRAY LARRY JEFF 1175 CANYON ROAD # 71 OGDEN UT 84404
322-07 800865933 GREENAGEL JUDD P 7409 VINCENT AVE RICHFIELD MN 55423
322-07 800866667 WHITTINGTON MICHAEL R 6813 SPRING SHOWER COURT KRUM TX 76249
322-07 800866758 MITCHELL DONALD 19 BIRCHGROVE DRIVE CENTRAL ISLIP NY 11722
322-07 800867046 WILLIAMS MICHAEL C 6546 CARRIAGE LANE UNION CITY GA 30291
322-07 800867699 MCKINNEY DAVID W H-21 POND CREEK DRIVE WHITE HAVEN PA 18661
322-07 800868077 MCGEEVER REBECCA J 510 MICHIGAN AVENUE JEANNETTE PA 15644
322-07 800868655 BRATTON ANNA L 741 30TH STREET ROANOKE VA 24017
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
800819583 76,800.00 76,783.41 07/01/98 06/01/28 13.250 12.250 19.250 9.125
800819633 54,400.00 54,368.37 07/01/98 06/01/23 11.500 10.500 17.500 8.125
800820151 231,200.00 231,200.00 08/01/98 07/01/28 9.375 8.375 15.375 5.500
800820334 95,300.00 95,221.86 06/01/98 05/01/28 10.375 9.375 16.375 7.000
800822363 133,600.00 133,529.32 08/01/98 07/01/28 12.375 11.375 18.375 8.250
800822629 104,000.00 103,961.89 07/01/98 06/01/28 10.875 9.875 16.875 7.250
800822793 190,800.00 190,719.98 07/01/98 06/01/28 10.250 9.250 16.250 6.625
800823957 191,000.00 191,000.00 07/03/98 06/03/28 9.250 8.250 15.250 6.375
800825630 56,000.00 56,000.00 08/01/98 07/01/28 10.125 9.125 16.125 6.750
800826273 124,000.00 124,000.00 08/01/98 07/01/28 12.625 11.625 18.625 8.750
800827636 77,300.00 77,280.22 07/01/98 06/01/28 12.500 11.500 18.500 8.625
800828345 98,800.00 98,800.00 08/01/98 07/01/28 10.750 9.750 16.750 7.000
800829467 76,000.00 75,965.47 07/01/98 06/01/28 9.875 8.875 15.875 6.500
800829756 220,000.00 219,782.72 07/01/98 06/01/28 9.500 8.500 15.500 6.125
800829871 51,100.00 51,100.00 07/01/98 06/01/28 10.625 9.625 16.625 6.500
800829897 107,000.00 107,000.00 08/01/98 07/01/28 13.000 12.000 19.000 9.125
800829954 83,000.00 82,968.75 07/01/98 06/01/28 10.750 9.750 16.750 7.000
800833436 136,000.00 136,000.00 07/01/98 06/01/28 11.375 10.375 17.375 7.500
800834491 113,400.00 113,400.00 08/01/98 07/01/28 9.375 8.375 15.375 5.750
800836249 121,410.00 121,229.65 03/01/98 02/01/28 10.875 9.875 16.875 8.950
800836488 75,240.00 75,240.00 07/01/98 06/01/28 10.750 9.750 16.750 7.375
800837528 56,660.00 56,660.00 07/01/98 06/01/28 11.375 10.375 17.375 7.750
800838401 139,400.00 139,356.66 07/01/98 06/01/28 11.625 10.625 17.625 7.875
800838971 80,000.00 80,000.00 08/01/98 07/01/28 10.875 9.875 16.875 7.000
800840902 47,600.00 47,600.00 08/01/98 07/01/28 11.375 10.375 17.375 7.000
800840985 67,500.00 67,500.00 07/01/98 06/01/28 9.250 8.250 15.250 5.500
800841298 107,360.00 107,334.70 07/01/98 06/01/28 12.750 11.750 18.750 9.125
800841553 99,200.00 99,200.00 07/01/98 06/01/28 12.250 11.250 18.250 8.625
800841645 75,000.00 74,952.18 08/01/98 07/01/28 8.250 7.250 14.250 5.250
800842502 58,400.00 58,387.38 07/01/98 06/01/28 13.250 12.250 19.250 9.125
800843849 210,000.00 210,000.00 08/01/98 07/01/28 10.625 9.625 16.625 6.500
800845265 52,900.00 52,900.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800846016 94,000.00 94,000.00 08/01/98 07/01/28 9.625 8.625 15.625 6.000
800848905 89,165.00 89,136.51 07/01/98 06/01/28 11.500 10.500 17.500 7.875
800848954 106,200.00 106,200.00 08/01/98 07/01/28 10.500 9.500 16.500 6.250
800849119 51,880.00 51,880.00 08/01/98 07/01/28 9.375 8.375 15.375 5.750
800849960 61,200.00 61,179.90 07/01/98 06/01/28 11.375 10.375 17.375 7.375
800850158 242,250.00 242,250.00 08/01/98 07/01/28 11.500 10.500 17.500 7.875
800850224 104,000.00 104,000.00 08/01/98 07/01/28 12.500 11.500 18.500 8.100
800850307 88,000.00 87,908.41 06/01/98 05/01/28 9.250 8.250 15.250 6.500
800851271 44,100.00 44,100.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800851636 44,000.00 43,990.76 07/01/98 06/01/28 13.375 12.375 19.375 9.500
800852014 79,940.00 79,940.00 07/01/98 06/01/28 11.500 10.500 17.500 7.875
800852212 45,400.00 45,400.00 08/01/98 07/01/28 9.125 8.125 15.125 5.750
800853012 40,000.00 40,000.00 08/01/98 07/01/28 9.000 8.000 15.000 5.500
800853707 400,000.00 400,000.00 07/01/98 06/01/28 10.750 9.750 16.750 7.000
800855314 96,000.00 96,000.00 08/01/98 07/01/28 10.250 9.250 16.250 6.000
800857609 71,000.00 71,000.00 08/01/98 07/01/28 9.375 8.375 15.375 5.750
800858953 369,750.00 369,750.00 08/01/98 07/01/28 11.375 10.375 17.375 7.500
800860363 62,000.00 61,983.22 07/01/98 06/01/28 12.250 11.250 18.250 8.125
800861528 148,000.00 148,000.00 08/01/98 07/01/28 11.875 10.875 17.875 8.000
800862088 52,800.00 52,778.94 08/01/98 07/01/28 13.625 12.625 19.625 9.750
800862153 134,400.00 134,400.00 08/01/98 07/01/28 11.500 10.500 17.500 7.625
800862468 74,700.00 74,700.00 08/01/98 07/01/28 9.875 8.875 15.875 6.000
800862757 119,000.00 118,951.42 07/01/98 06/01/28 10.375 9.375 16.375 6.750
800864308 202,300.00 202,300.00 08/01/98 07/01/28 9.000 8.000 15.000 5.250
800865289 57,800.00 57,756.02 07/01/98 06/01/28 9.375 8.375 15.375 5.875
800865933 96,000.00 96,000.00 08/01/98 07/01/28 13.625 12.625 19.625 9.500
800866667 99,200.00 99,200.00 08/01/98 07/01/28 10.250 9.250 16.250 6.000
800866758 108,000.00 107,961.49 07/01/98 06/01/28 11.000 10.000 17.000 7.375
800867046 74,250.00 74,250.00 08/01/98 07/01/28 10.250 9.250 16.250 6.625
800867699 44,925.00 44,904.59 07/01/98 06/01/28 9.875 8.875 15.875 6.375
800868077 63,000.00 62,937.77 07/01/98 06/01/28 9.500 8.500 15.500 5.500
800868655 53,200.00 53,200.00 08/01/98 07/01/28 11.750 10.750 17.750 7.500
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE A - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 4 7/22/98
Zip
Pool ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
322-07 800869497 BENSON DONALD E. 439 LYNWOOD LANE LANCASTER OH 43130
322-07 800870818 KITLAS RONALD M 719 THORNHURST ROAD BEAR CREEK PA 18602
322-07 800871071 MONTES ELVIN 1682 MIDWOOD TERRACE TOBYHANNA PA 18466
322-07 800871295 TERRIAN WILLIAM D 4317 S DYE SWARTZ CREEK MI 48473
322-07 800871360 OWENS MICHAEL G 718 LOCUST PLACE HIGH POINT NC 27265
322-07 800871428 SOWINSKI TADEUSZ P 1721 MOUNTAIN ROAD TUNKHANNOCK PA 18334
322-07 800871535 ROSENBURG WILLIAM LEWIS 332 BUTTERFIELD DRIVE NORTH HUNTINGTON PA 15642
322-07 800872020 AUSTIN BRENDA F 17 STONEHEDGE DRIVE BUNKER HILL WV 25413
322-07 800872194 ROJAS JOSE R 2 HUMPHREYS PLACE NEWBURGH NY 12550
322-07 800872558 WILEY AUDREY 235 LAFAYETTE AVENUE PEMBERTON NJ 08068
322-07 800872780 FLIPPEN EDWARD 174 OAK STREET WILKES BARRE PA 18702
322-07 800873986 MAPLES MARY K 801 NEWBERG ROAD SNOHOMISH WA 98290
322-07 800874158 MAPLES MARY K 731 NEWBERG ROAD SNOHOMISH WA 98290
322-07 800874745 KERSHNER PAUL F JR 1202 WINDSOR STREET READING PA 19604
322-07 800875288 LEVINE HARVEY 1681 OCEAN BOULEVARD ATLANTIC BEACH NY 11509
322-07 800875676 GEORGE JEREMY 250 LORRAINE AVENUE MOUNT VERNON NY 10552
322-07 800877136 BOOTH CORDIA E 2907 GLENCOE STREET DENVER CO 80207
322-07 800877516 FORBES DENIS S 2402 BOISSEVAIN ROAD RICHMOND VA 23233
322-07 800877631 ROSE LESLIE 1 SASSI DRIVE CORTLANDT NY 10520
322-07 800877680 HUTSON DAWN 3254 HILLSDALE AVENUE LARGO FL 33774
322-07 800879769 JOUJA YOUSIF 6559 COLEMAN DEARBORN MI 48126
322-07 800879967 BOOTH BECCI 1004 WEST ECLIPSE WAY SALT LAKE CITY UT 84116
322-07 800880734 FAMOUS CHARLES C 1722 EAST BELVEDERE AVENUE BALTIMORE MD 21239
322-07 800881138 DAVIDS STEVEN E 1443 S GROVE AVENUE BERWYN IL 60402
322-07 800882045 WARNER DALE E 1937 BRIGGS STREET HARRISBURG PA 17103
322-07 800882466 BETHA MASON 5509 ADA JOHNSON RD JACKSONVILLE FL 32201
322-07 800883324 BATTLE BERNICE 144 09 111TH AVENUE SOUTH OZONE PARK NY 11435
322-07 800883647 CARNAY ROBERT C 1948 SUMMIT ST FRANKTOWN CO 80116
322-07 800885113 SYLAS EDDIE 2237 W. WINONA STREET CHICAGO IL 60625
322-07 800886764 CONAWAY CAROL D 2540 FLAIR KNOLL DRIVE ATLANTA GA 30345
322-07 800887127 KERMANI CHRISTOPHE 20406 OXNARD STREET LOS ANGELES CA 91367
322-07 800887168 KAUFUSI OFA K 6238 WEST 3815 SOUTH WEST VALLEY CITY UT 84128
322-07 800887713 FLORES LORENSO B 46 DAVISVILLE ROAD WARMINSTER TOWNSHIP PA 18974
322-07 800887754 CALL MICHELE L 839 CAREY ROAD CARMEL IN 46033
322-07 800888398 ALGOO JAIRAM 4087 COUNTY ROAD 79 SHAKOPEE MN 55379
322-07 800888414 SOLHEM DEBBIE 85 STONYBROOK ROAD STRATFORD CT 06497
322-07 800888992 NEEDHAM MARGARET 32 BRISCOE AVENUE HOLLYWOOD BEACH MD 21915
322-07 800889511 ROGERS DONNA J 14920 GENTILLY PLACE TAMPA FL 33624
322-07 800889719 HERBERG CHERYL 6105 WEST 25TH AVENUE EDGEWATER CO 80214
322-07 800890626 PARASKI ALVIN E 7307 WINDSOR STREET HUDSON FL 34667
322-07 800890634 HANRAHAN PHILLIP 60 PINEWOOD AVENUE HAZLET NJ 07734
322-07 800891434 AL-JUBURY HAITHAM 6001 STEADMAN DEARBORN MI 48126
322-07 800891731 TOTH JOSEPH B 2355 CLAIRE COURT MICHIGAN CITY IN 46360
322-07 800892184 WARNER NEAL C 210 N GALE ST MORRICE MI 48857
322-07 800892655 RODRIGUEZ TERRI L 1660 SOUTH LOWELL BOULEVAR DENVER CO 80219
322-07 800893000 WATSON DAVID L 225 WARREN STREET RANDOLPH MA 02368
322-07 800893638 CARTER JOYCE W 1808 WRIGHTSVILLE AVENUE WILMINGTON NC 28403
322-07 800894248 BENSTER DANIEL 24 CLOVERLEE LANE NEWTOWN PA 18940
322-07 800894511 BECKER LISA A 870 1/2 YORK STREET HANOVER PA 17331
322-07 800894628 CARRELLI DENNIS D LOT 368 BIRCH HOLLOW ESTAT BRODHEADSVILLE PA 18322
322-07 800894784 MUSQUIZ JORGE 5617 ANDALUSIA TRAIL ARLINGTON TX 76017
322-07 800895336 GREER DENNIS D 4347 NELSEY ROAD WATERFORD MI 48329
322-07 800895690 RIGOS VASILIOS 2 SKYLINE DRIVE BLAKESLEE PA 18610
322-07 800896003 ALAEE HAMID 925 YUKON DRIVE ALPHARETTA GA 30022
322-07 800896391 GITTO SOPHIE W 5 SHERWOOD ROAD HAMPTON BAYS NY 11946
322-07 800897092 SMITH KAREN D. 1817 SOUTH MARKLEY COURT FORT MYERS FL 33916
322-07 800897365 HAN KYUNAM 81 HUDSON AVENUE TENAFLY NJ 07670
322-07 800897431 PRIMATO JOYCE L 22264 COLLINGTON DRIVE BOCA RATON FL 33428
322-07 800897662 TUNIS TRACIE L 1605 MONTEREY DRIVE CLEARWATER FL 33756
322-07 800897738 LEWIS CLARA L 1833 CEMETERY ROAD HOLIDAY FL 34691
322-07 800898777 ALAEE HAMID 915 YUKON DRIVE ALPHARETTA GA 30022
322-07 800899437 EWING NATALIE 6751 NORTH 13TH ST UNIT 3A PHILADELPHIA PA 19126
322-07 800899569 GRAZIANO ANTHONY 1844 CLEARVIEW STREET SCRANTON PA 18508
322-07 800899718 ALLISON PATRICK 10365 S MORROW CIRCLE DEARBORN MI 48126
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
800869497 128,000.00 128,000.00 08/01/98 07/01/28 11.625 10.625 17.625 8.000
800870818 51,000.00 51,000.00 08/01/98 07/01/28 8.750 7.750 14.750 5.500
800871071 137,250.00 137,185.97 07/01/98 06/01/28 9.750 8.750 15.750 5.875
800871295 76,000.00 76,000.00 08/01/98 07/01/28 9.375 8.375 15.375 5.750
800871360 79,900.00 79,900.00 08/01/98 07/01/28 9.625 8.625 15.625 6.000
800871428 116,000.00 115,950.04 07/01/98 06/01/28 10.125 9.125 16.125 6.625
800871535 76,000.00 76,000.00 08/01/98 07/01/28 11.875 10.875 17.875 7.875
800872020 52,200.00 52,200.00 08/01/98 07/01/18 10.125 9.125 16.125 7.250
800872194 61,600.00 61,600.00 08/01/98 07/01/28 12.000 11.000 18.000 7.875
800872558 68,000.00 68,000.00 08/01/98 07/01/28 10.625 9.625 16.625 6.750
800872780 85,000.00 85,000.00 08/01/98 07/01/28 11.375 10.375 17.375 7.000
800873986 120,000.00 120,000.00 08/01/98 07/01/28 9.250 8.250 15.250 5.875
800874158 116,250.00 116,250.00 08/01/98 07/01/28 9.250 8.250 15.250 5.875
800874745 42,500.00 42,500.00 08/01/98 07/01/28 11.625 10.625 17.625 7.000
800875288 500,000.00 499,772.84 07/01/98 06/01/28 9.875 9.875 15.875 6.625
800875676 199,750.00 199,750.00 08/01/98 07/01/28 12.500 11.500 18.500 8.125
800877136 74,800.00 74,800.00 08/01/98 07/01/28 8.375 7.375 14.375 5.750
800877516 75,960.00 75,960.00 08/01/98 07/01/28 12.375 11.375 18.375 8.000
800877631 335,000.00 335,000.00 08/01/98 07/01/28 8.500 8.500 14.500 5.500
800877680 59,500.00 59,500.00 08/01/98 07/01/28 10.250 9.250 16.250 5.750
800879769 78,000.00 78,000.00 08/01/98 07/01/28 9.750 8.750 15.750 6.125
800879967 87,600.00 87,581.60 07/01/98 06/01/28 13.375 12.375 19.375 9.250
800880734 56,800.00 56,800.00 08/01/98 07/01/28 12.125 12.125 18.125 9.125
800881138 75,000.00 75,000.00 08/01/98 07/01/28 12.375 11.375 18.375 8.250
800882045 41,410.00 41,410.00 07/01/98 06/01/28 9.875 8.875 15.875 6.250
800882466 104,300.00 104,300.00 08/01/98 07/01/28 11.125 10.125 17.125 7.250
800883324 140,000.00 140,000.00 08/01/98 07/01/28 11.125 10.125 17.125 7.000
800883647 348,000.00 348,000.00 08/01/98 07/01/28 10.250 9.250 16.250 6.625
800885113 184,500.00 184,500.00 08/01/98 07/01/28 11.000 10.000 17.000 7.375
800886764 140,000.00 140,000.00 08/01/98 07/01/28 10.000 9.000 16.000 6.125
800887127 204,750.00 204,750.00 08/01/98 07/01/28 8.250 8.250 14.250 5.500
800887168 102,000.00 102,000.00 08/01/98 07/01/28 9.500 8.500 15.500 6.250
800887713 148,500.00 148,500.00 07/01/98 06/01/28 8.875 8.875 14.875 5.875
800887754 117,600.00 117,600.00 08/01/98 07/01/28 11.125 10.125 17.125 7.250
800888398 292,500.00 292,500.00 08/01/98 07/01/28 13.250 12.250 19.250 8.625
800888414 108,000.00 108,000.00 08/01/98 07/01/28 9.875 8.875 15.875 5.750
800888992 143,250.00 143,201.64 07/01/98 06/01/28 11.250 10.250 17.250 7.750
800889511 63,920.00 63,920.00 08/01/98 07/01/28 12.375 11.375 18.375 8.000
800889719 98,600.00 98,600.00 08/01/98 07/01/28 11.875 10.875 17.875 7.750
800890626 40,800.00 40,800.00 08/01/98 07/01/28 11.375 10.375 17.375 7.500
800890634 130,500.00 130,500.00 08/01/98 07/01/28 9.875 8.875 15.875 6.625
800891434 101,100.00 101,100.00 08/01/98 07/01/28 10.875 9.875 16.875 6.625
800891731 102,000.00 102,000.00 08/01/98 07/01/28 11.500 10.500 17.500 7.875
800892184 68,000.00 67,964.02 08/01/98 07/01/28 12.375 11.375 18.375 8.250
800892655 91,200.00 91,177.31 07/01/98 06/01/28 12.625 11.625 18.625 8.750
800893000 56,000.00 56,000.00 08/01/98 07/01/28 10.625 9.625 16.625 6.500
800893638 48,000.00 48,000.00 08/01/98 07/01/28 8.875 7.875 14.875 5.250
800894248 154,800.00 154,749.16 07/01/98 06/01/28 11.375 10.375 17.375 7.750
800894511 62,600.00 62,600.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800894628 137,000.00 136,937.76 07/01/98 06/01/28 9.875 8.875 15.875 6.125
800894784 124,100.00 124,100.00 08/01/98 07/01/28 10.000 9.000 16.000 6.500
800895336 130,900.00 130,900.00 08/01/98 07/01/28 10.625 9.625 16.625 6.750
800895690 145,600.00 145,600.00 08/01/98 07/01/28 13.125 12.125 19.125 9.250
800896003 173,250.00 173,250.00 08/01/98 07/01/28 7.625 6.625 13.625 5.375
800896391 110,000.00 109,941.82 08/01/98 07/01/28 12.375 11.375 18.375 8.250
800897092 46,400.00 46,400.00 08/01/98 07/01/28 10.125 9.125 16.125 5.750
800897365 321,700.00 321,700.00 08/01/98 07/01/28 11.625 10.625 17.625 7.500
800897431 170,000.00 170,000.00 08/01/98 07/01/28 8.375 7.375 14.375 5.000
800897662 79,700.00 79,700.00 08/01/98 07/01/28 10.625 9.625 16.625 6.500
800897738 86,400.00 86,400.00 08/01/98 07/01/28 11.625 10.625 17.625 7.500
800898777 173,250.00 173,250.00 08/01/98 07/01/28 7.625 6.625 13.625 5.375
800899437 41,600.00 41,600.00 08/01/98 07/01/28 9.750 8.750 15.750 6.000
800899569 55,250.00 55,250.00 08/01/98 07/01/28 10.625 9.625 16.625 6.750
800899718 131,400.00 131,400.00 08/01/98 07/01/28 11.000 10.000 17.000 7.375
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE A - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 5 7/22/98
Zip
Pool ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
322-07 800899783 HINES GLORIA 4512 TARDIVA DRIVE GARNER NC 27529
322-07 800900201 RICKS MARGARET D 366 EAST 33RD STREET PATERSON NJ 07504
322-07 800900268 DEWAN CAROL M 1531 84TH AVENUE NORTH ST PETERSBURG FL 33702
322-07 800900375 STANG TIMOTHY G RD 1 BOX 155D WAYNESBURG PA 15370
322-07 800900649 ERDEL KENNETH W 622 WILDWOOD AVENUE COLUMBIA SC 29203
322-07 800901050 STEWART MICHAEL W. 715 OAK BROOK BOULEVARD SUMTER SC 29150
322-07 800901084 YOUNG LARRY D 8821 EAST 35TH STREET INDIANAPOLIS IN 46226
322-07 800902975 STEBNER DEREK S 160 SOUTH 46TH STREET BELLINGHAM WA 98226
322-07 800903023 MONTENARY DANIEL P 3118 LIBERTY WAY LIBERTY BORO PA 15133
322-07 800905036 DESMOND BETTY E 270 EAST MAPLE STREET ALLENTOWN PA 18103
322-07 800905234 AMRHEIN TIMOTHY J 4845 E MAIN STREET DANVILLE IN 46122
322-07 800905564 HEATH CHARLES WILLIAM JR 1016 WEST CHARTER STREET TAMPA FL 33602
322-07 800905861 THOMPSON WILLIAM A 6503 SPRING HILL LANE KRUM TX 76249
322-07 800906430 CONNERS GENEVA 15201 OAK PARK BLVD OAK PARK MI 48237
322-07 800906604 VASKO DAYLE S 16238 ROSELAWN DR BURTON OH 44021
322-07 800906786 BEAM RANDY S 190 STROHL ROAD TOWAMENSING PA 18071
322-07 800907982 LAMB WILLIAM E 1901 18TH AVENUE NORTH ST PETERSBURG FL 33713
322-07 800909459 LEON YOLANDA C 2908 WEST HEITER STREET TAMPA FL 33607
322-07 800910531 PARKER BARBARA 30 EAST ELM ST #3A CHICAGO IL 60611
322-07 800912123 SCULLY SEAN 8 FIDDLERS ELBOW PORT JERVIS NY 12771
322-07 800913089 STOJANOV WILLIAM 44 WASHBURNE AVENUE BERLIN NJ 08009
322-07 800913279 TELLIS MICHAEL LEE 1461 KIPPLING DAYTON OH 45406
322-07 800913543 OLSON STEPHEN C 1323 1325 S 25TH STREET COLORADO SPRINGS CO 80909
322-07 800914194 ROMINES LUTHER JOE 1116 SPRING SHOWER DRIVE KRUM TX 76249
322-07 800915530 AL-MUHANA SALIH 7227 EVERGREEN DETROIT MI 48228
322-07 800916801 MARSHALL FREDERICK G 11521 LAMB DRIVE TYLER TX 75709
322-07 800917783 DELOACH CHARLES ALAN 20 LAMBRIG WAY COLORADO SPRINGS CO 80906
322-07 800918336 SUTTON JOHN B 501 EAST ROSE GARDEN CITY MI 48135
322-07 800918633 THOMAS MICHAEL A 329 PACIFIC STREET BROOKLYN NY 11201
322-07 800918674 WHITE STEPHEN R. JR 1215 NORTH DEARBORN INDPLS IN 46201
322-07 800921694 POURCHO MARY LYNN 217 RIO VISTA ROAD WILMINGTON NC 28412
322-07 800922064 BREWINGTON MYRON F 2739 HYDE STREET BURLINGTON NC 27217
322-07 800922239 MOBLEY MARY R. 4276 MCDANIEL DRIVE JACKSONVILLE FL 32209
322-07 800922478 MCHENRY CALVIN H RD 1 BOX 475 VANDERGRIFT PA 15690
322-07 800922981 DONNELLY FREDERICK 26 NEW STREET LYNBROOK NY 11563
322-07 800923286 ARCHER JOAN 8004 ALBEVANNA SPRING ROAD SCOTTSVILLE VA 24590
322-07 800927188 LEWIS MARY E 3616 KRAMERIA STREET DENVER CO 80207
322-07 800927931 KOEBERLE JEFFREY J 16177 EAST PRENTICE PLACE AURORA CO 80015
322-07 800928194 YEATES MICHAEL W 840 WEST 720 NORTH TREMONTON UT 84337
322-07 800928327 CHALFIN DAVID 1435 EAST 101ST STREET BROOKLYN NY 11236
322-07 800930117 IOVINO JAMES C 3307 EAST ROSEMONTE DRIVE PHOENIX AZ 85024
322-07 800930513 SCHLANGER WILLIAM D 323 WOODLAND WEST DRIVE GREENFIELD IN 46140
322-07 800930901 WILLIAMS PAUL 20551 SUMMERSONG LANE GERMANTOWN MD 20874
322-07 800931065 JONES SCOTT R 3344 W 900 NORTH ALEXANDRIA IN 46001
322-07 800931180 KOPLITZ ALLAN 19 JAFFREYTON CLOSE HOWELL NJ 07731
322-07 800931651 BARANO JOSE 1083 MARTIN LUTHER KING JR ATLANTA GA 30314
322-07 800934564 MESSITER JOHN A 2385 FAIRFAX STREET DENVER CO 80207
322-07 800935686 EYRING DEBORAH 2534 E EAGER ST BALTIMORE MD 21205
322-07 800936304 PATANE HANNAH J 11431 SOUTH 2510 WEST SOUTH JORDAN UT 84095
322-07 800937237 HASLAM JOHN B 25 BAYWOOD DR CHEEKTOWAGA NY 14225
322-07 800939043 ARRINGTON EUGENE A 3289 ARUNDEL ON THE BAY RD ANNAPOLIS MD 21403
322-07 800939472 WINEGAR THOMAS H 1006 SPRING SHOWER DRIVE KRUM TX 76249
322-07 800941080 TILLEY LEQUITTA A 110 DRUMMER STREET DAYTON OH 45403
322-07 800941312 HENNEMANN MARTIN A 1004 96TH STREET NIAGARA FALLS NY 14304
322-07 800941718 VILES MELODY 365 SOUTH CATHERWOOD INDIANAPOLIS IN 46219
322-07 800942112 EDLIN KENNETH A 32 ROBBINS CRESCENT ROCHESTER NY 14624
322-07 800942120 YANSANEH MOHAMED 7515 BROOKHAVEN ROAD PHILADELPHIA PA 19151
322-07 800942484 SWINDELL CARL 14 KINGS LANE VENETIA PA 15367
322-07 800942765 WINTHER JOSEPH E 1256 NORTH 280 WEST PLEASANT GROVE UT 84062
322-07 800943391 LEMMO DONALD R 8067 LAFAYETTE STREET DENVER CO 80229
322-07 800943557 TILLACK GINA E 20410 WEST 9250 SOUTH DUCHESNE UT 84021
322-07 800945818 DESTEFANO ANTHONY 282 22ND STREET BROOKLYN NY 11215
322-07 800945933 GAVINO JOSEFINA N 155 AVENIDA LIRIO RIO RICO AZ 85648
322-07 800946022 PHILLIPS JOE R 3036 NORTH 35TH DRIVE PHOENIX AZ 85019
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
800899783 96,210.00 96,210.00 08/01/98 07/01/28 10.125 9.125 16.125 6.250
800900201 57,000.00 57,000.00 08/01/98 07/01/28 13.375 12.375 19.375 8.750
800900268 84,600.00 84,600.00 08/01/98 07/01/28 9.125 8.125 15.125 5.750
800900375 68,000.00 68,000.00 08/01/98 07/01/28 10.875 9.875 16.875 6.750
800900649 41,400.00 41,400.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800901050 306,000.00 306,000.00 08/01/98 07/01/28 10.250 9.250 16.250 7.375
800901084 73,100.00 73,100.00 08/01/98 07/01/28 11.625 10.625 17.625 7.000
800902975 209,000.00 209,000.00 08/01/98 07/01/28 8.500 7.500 14.500 5.500
800903023 46,750.00 46,750.00 08/01/98 07/01/28 11.375 10.375 17.375 7.000
800905036 48,750.00 48,750.00 08/01/98 07/01/28 10.000 9.000 16.000 6.000
800905234 95,200.00 95,200.00 08/01/98 07/01/28 11.875 10.875 17.875 8.000
800905564 67,915.00 67,915.00 08/01/98 07/01/28 10.875 9.875 16.875 7.250
800905861 92,700.00 92,536.18 03/01/98 02/01/28 11.125 10.125 17.125 8.300
800906430 85,000.00 85,000.00 08/01/98 07/01/28 12.375 11.375 18.375 8.625
800906604 63,700.00 63,660.19 08/01/98 07/01/28 11.625 10.625 17.625 7.000
800906786 140,250.00 140,250.00 08/01/98 07/01/28 9.125 9.125 15.125 6.125
800907982 59,000.00 59,000.00 08/01/98 07/01/28 10.125 9.125 16.125 5.750
800909459 55,920.00 55,920.00 08/01/98 07/01/28 10.750 10.750 16.750 7.500
800910531 63,000.00 63,000.00 08/01/98 07/01/28 10.625 9.625 16.625 7.000
800912123 113,600.00 113,600.00 07/01/98 06/01/28 11.125 10.125 17.125 7.500
800913089 120,000.00 120,000.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800913279 71,400.00 71,338.10 06/01/98 05/01/28 12.000 11.000 18.000 7.875
800913543 106,250.00 106,250.00 08/01/98 07/01/28 10.625 9.625 16.625 6.750
800914194 113,900.00 113,900.00 08/01/98 07/01/28 9.500 8.500 15.500 5.750
800915530 85,500.00 85,500.00 08/01/98 07/01/28 10.750 9.750 16.750 7.375
800916801 133,000.00 133,000.00 08/01/98 07/01/28 10.000 9.000 16.000 5.750
800917783 264,200.00 264,200.00 08/01/98 07/01/28 7.500 6.500 13.500 6.250
800918336 69,000.00 68,891.84 05/01/98 04/01/28 9.250 8.250 15.250 6.050
800918633 254,080.00 254,080.00 08/01/98 07/01/28 9.375 8.375 15.375 5.500
800918674 51,000.00 51,000.00 08/01/98 07/01/28 11.375 10.375 17.375 7.000
800921694 70,400.00 70,400.00 08/01/98 07/01/28 12.125 11.125 18.125 8.000
800922064 136,000.00 136,000.00 08/01/98 07/01/28 10.500 9.500 16.500 6.250
800922239 51,000.00 51,000.00 08/01/98 07/01/28 10.625 9.625 16.625 6.500
800922478 49,400.00 49,400.00 08/01/98 07/01/28 11.375 10.375 17.375 8.000
800922981 135,000.00 135,000.00 08/01/98 07/01/28 10.750 9.750 16.750 7.375
800923286 63,920.00 63,920.00 08/01/98 07/01/28 12.125 11.125 18.125 8.000
800927188 101,150.00 101,150.00 08/01/98 07/01/28 10.625 9.625 16.625 6.750
800927931 192,000.00 192,000.00 08/01/98 07/01/28 8.875 7.875 14.875 6.500
800928194 202,800.00 202,800.00 08/01/98 07/01/28 12.125 11.125 18.125 8.000
800928327 225,250.00 225,250.00 08/01/98 07/01/28 10.500 9.500 16.500 6.250
800930117 114,750.00 114,750.00 08/01/98 07/01/28 10.250 9.250 16.250 6.875
800930513 112,500.00 112,500.00 08/01/98 07/01/28 9.875 8.875 15.875 6.250
800930901 134,910.00 134,910.00 08/01/98 07/01/28 9.375 8.375 15.375 5.750
800931065 70,400.00 70,400.00 08/01/98 07/01/28 8.625 7.625 14.625 5.000
800931180 106,600.00 106,600.00 08/01/98 07/01/28 10.000 9.000 16.000 6.625
800931651 63,000.00 63,000.00 08/01/98 07/01/28 9.625 8.625 15.625 6.000
800934564 122,800.00 122,800.00 08/01/98 07/01/28 8.625 7.625 14.625 5.500
800935686 30,800.00 30,800.00 08/01/98 07/01/28 10.750 9.750 16.750 6.750
800936304 238,500.00 238,500.00 08/01/98 07/01/28 9.375 8.375 15.375 6.250
800937237 124,600.00 124,500.61 04/01/98 03/01/28 12.375 11.375 18.375 6.950
800939043 260,000.00 260,000.00 08/01/98 07/01/28 9.625 8.625 15.625 5.250
800939472 105,400.00 105,400.00 08/01/98 07/01/28 9.000 8.000 15.000 5.750
800941080 40,960.00 40,944.99 06/01/98 05/01/28 10.875 9.875 16.875 6.500
800941312 55,100.00 55,100.00 07/01/98 06/01/28 11.000 10.000 17.000 6.950
800941718 48,400.00 48,400.00 08/01/98 07/01/28 10.500 9.500 16.500 6.250
800942112 132,200.00 132,091.59 06/01/98 05/01/28 10.375 9.375 16.375 6.950
800942120 55,125.00 55,125.00 08/01/98 07/01/28 9.875 8.875 15.875 6.000
800942484 260,000.00 259,854.55 05/01/98 04/01/28 12.125 11.125 18.125 8.800
800942765 130,950.00 130,950.00 08/01/98 07/01/28 9.375 8.375 15.375 6.250
800943391 99,000.00 99,000.00 08/01/98 07/01/28 8.875 7.875 14.875 6.250
800943557 64,000.00 64,000.00 08/01/98 07/01/28 12.125 11.125 18.125 8.000
800945818 128,000.00 128,000.00 08/01/98 07/01/28 10.875 9.875 16.875 7.250
800945933 80,250.00 80,250.00 08/01/98 07/01/28 9.250 8.250 15.250 5.875
800946022 46,400.00 46,400.00 08/01/98 07/01/28 9.250 8.250 15.250 5.875
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE A - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 6 7/22/98
Zip
Pool ID Account Name Address City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C> <C>
322-07 800947012 GARAY MIGUEL 804 WEST 400 NORTH SALT LAKE CITY UT 84116
322-07 800949836 WOOTEN DWAYNE S 1745 BRIDGEWATER DRIVE CONWAY SC 29526
322-07 800952103 GAGLIONE LAWRENCE F 212 BRIDGE STREET DEDHAM MA 02026
322-07 800953309 EDWARDS KEN C 1703 EAST WASATCH DRIVE OGDEN UT 84403
322-07 8000000342 RASWEILER DONALD C 21 DEBARY PLACE SUMMIT NJ 07901
--------------------------------------------
271 Sale Total
323 Grand Total Group 2
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
800947012 82,365.00 82,365.00 08/01/98 07/01/28 10.500 9.500 16.500 6.250
800949836 96,000.00 96,000.00 08/01/98 07/01/28 9.875 8.875 15.875 6.000
800952103 135,000.00 135,000.00 08/01/98 07/01/28 7.875 7.875 13.875 5.500
800953309 316,000.00 316,000.00 08/01/98 07/01/28 10.000 9.000 16.000 6.375
8000000342 417,000.00 416,619.54 08/01/98 07/01/28 9.875 8.875 15.875 6.250
- ---------------------------------------------- -----------------------------------------
271 32,113,739.00 32,105,965.64 460.215 420.161 723.156 300.259
323 37,764,444.00 37,754,765.57 62.233 56.786 97.731 40.749
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE B - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 1 7/22/98
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C>
322-06 800663056 SCHLEY CALVIN 38,700.00 1 332.49
322-06 800674665 SKINNER MARY 121,100.00 1 1,040.44
322-06 800678393 BENNETT JOE TYLER 94,400.00 1 1,053.48
322-06 800691602 JOHNSON DEBRA L 66,000.00 1 723.65
322-06 800711368 CATTANO PETER V JR 188,800.00 1 1,960.20
322-06 800711749 MONTIGNEY ARTHUR W SR 45,000.00 1 420.07
322-06 800715203 ROWE TRACY L 94,350.00 1 979.58
322-06 800723546 ALBARRAN BEATRIJS L 74,700.00 3 690.30
322-06 800730269 THORNTON OTIS J 69,000.00 1 592.82
322-06 800734204 ROSARIO RAPHAEL 115,920.00 1 1,225.94
322-06 800737579 JENKINS DAVID F 53,100.00 1 480.78
322-06 800737587 MERCADO LUIS R 96,000.00 1 941.53
322-06 800742579 DWYER STEVEN J 67,950.00 1 627.92
322-06 800744104 HUGHES CALVIN 75,600.00 1 642.59
322-06 800749400 HODGE MAROLYN A 72,250.00 1 750.13
322-06 800757882 ROVER CHUBBY 116,250.00 3 1,218.18
322-06 800761728 RUDICK MD DONALD H 467,500.00 1 4,585.07
322-06 800763088 MAXWELL FRED 58,650.00 1 586.41
322-06 800766198 ZAYA ASIL 157,200.00 1 1,250.75
322-06 800767402 GILL CHARLES F 92,000.00 1 1,026.70
322-06 800767865 OSBORNE CAROL 86,400.00 1 798.42
322-06 800768715 LIENENGER KEVIN 90,000.00 1 848.60
322-06 800768897 SAUL HEATHER 62,400.00 1 678.10
322-06 800768939 AMAYA MARTHA 71,550.00 1 595.12
322-06 800773525 CUMMARO LAURA 214,110.00 1 1,703.56
322-06 800774150 LUCKEL BARBARA L 46,800.00 1 397.80
322-06 800787350 ROHDA RICHARD E 117,300.00 1 1,128.17
322-06 800795866 DIMAGGIO MICHAEL 189,000.00 1 1,853.65
322-06 800797391 SAYLOR EVAN E 86,400.00 1 758.22
322-06 800799454 STRACHOTA LEWIS D 31,800.00 1 354.88
322-06 800801482 PATRICK JEFFREY EDWARD 96,000.00 7 772.44
322-06 800801755 SY-TOURE ABOUBACAR 116,086.00 2 1,018.74
322-06 800804015 REAM RUSSELL R 50,210.00 3 511.64
322-06 800804445 MEDLEY CLENITA 162,350.00 3 1,576.84
322-06 800814204 LLEWELLYN MARIA 74,750.00 1 555.02
322-06 800816456 WATSON JOHN T. 90,000.00 1 740.41
322-06 800816985 COX LESTER A 75,000.00 7 679.06
322-06 800817041 DEATON KAREN L 75,000.00 7 700.11
322-06 800817215 KAVTHEKAR ATUL 178,000.00 1 1,496.72
322-06 800818353 TRIPODO RONALD J 196,600.00 1 1,743.50
322-06 800818486 MUNDY ALAN 82,800.00 1 741.98
322-06 800821241 BRUMBAUGH DAVID M 43,200.00 1 359.32
322-06 800821845 PERRY TRACY M 75,000.00 7 700.11
322-06 800862781 PATTERSON JANET A 132,000.00 2 1,097.91
322-06 800873408 PIRRELLO RAYMOND JR 118,150.00 2 982.71
322-06 800899312 HEAP MARK A 255,000.00 8 2,285.06
322-06 800900763 RAY REBECCA A. 80,400.00 2 698.15
322-06 800905473 GOLDEN JOHN M 46,400.00 2 402.91
322-06 800907214 OWENS CONTINA R 95,000.00 7 781.54
322-06 800920837 KLAPROTH JAMES 228,000.00 8 1,958.88
322-06 800925182 RUIZ MARIA M 66,600.00 8 578.32
322-06 800927345 MATTHEWS JANNIE M 153,929.00 8 1,509.68
--------------------------------------------------------------------- -------------
52 Sale Total 5,650,705.00 52,136.60
322-07 161638853 GIER GIBSON JILL P 151,500.00 1 1,558.35
322-07 161643184 ARTIS LAMONT 165,000.00 1 1,298.06
322-07 161643366 CHRISTIAN SILAS H III 134,300.00 1 1,153.84
322-07 161644364 PULLEY JIM 87,500.00 1 704.04
322-07 161644760 COLEMAN WILLIE B 110,500.00 4 1,115.40
322-07 161645221 LEDGER ROBERT R 56,000.00 1 576.02
322-07 161645692 JONES CRAIG E 81,000.00 1 710.83
322-07 161645924 ALMONTE JOSE 120,800.00 1 1,336.29
322-07 161646112 GONZALES LIDIA M 106,900.00 1 1,120.20
322-07 161646336 SEVEREID ROBERT W 115,200.00 1 989.75
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
800663056 38,681.44 90.0 06/01/00 9.750 43,000.00 Y
800674665 120,986.54 84.9 05/01/00 9.750 142,500.00 Y
800678393 94,358.77 80.0 04/01/00 13.125 118,000.00 Y
800691602 65,968.79 80.0 05/01/00 12.875 82,500.00 Y
800711368 188,747.47 78.6 06/01/00 12.125 240,000.00 Y
800711749 44,983.05 90.0 06/01/00 10.750 50,000.00 Y
800715203 94,323.75 85.0 05/01/00 12.125 111,000.00 Y
800723546 74,671.11 90.0 06/01/00 10.625 83,000.00 Y
800730269 68,967.81 75.0 06/01/00 9.750 92,000.00 N
800734204 115,889.49 80.0 05/22/00 12.375 144,900.00 Y
800737579 53,078.32 87.0 06/01/00 10.375 61,000.00 Y
800737587 95,968.47 84.9 06/01/00 11.375 113,000.00 Y
800742579 67,923.72 90.0 06/01/00 10.625 75,500.00 Y
800744104 75,563.78 90.0 06/01/00 9.625 84,000.00 Y
800749400 72,229.90 85.0 06/01/00 12.125 85,000.00 Y
800757882 116,218.54 75.0 11/01/98 12.250 155,000.00 Y
800761728 467,346.44 85.0 06/01/00 11.375 550,000.00 Y
800763088 58,613.35 85.0 06/01/00 11.625 69,000.00 Y
800766198 157,200.00 84.9 07/01/00 8.875 185,000.00 Y
800767402 91,958.88 74.7 05/01/00 13.125 123,000.00 Y
800767865 86,366.58 90.0 06/01/00 10.625 96,000.00 Y
800768715 90,000.00 75.0 07/01/00 10.875 120,000.00 Y
800768897 62,400.00 80.0 07/01/00 12.750 78,000.00 Y
800768939 71,477.44 90.0 05/01/00 9.375 79,500.00 Y
800773525 214,110.00 90.0 07/01/00 8.875 237,900.00 Y
800774150 46,549.76 90.0 06/01/00 9.625 52,000.00 Y
800787350 117,259.30 85.0 12/01/98 11.125 138,000.00 Y
800795866 188,875.23 80.0 04/01/00 11.375 236,250.00 Y
800797391 86,361.78 90.0 06/01/00 10.000 96,000.00 Y
800799454 31,792.93 59.6 06/01/00 13.125 53,300.00 Y
800801482 96,000.00 77.7 07/01/00 9.000 123,500.00 Y
800801755 116,035.15 85.9 06/01/00 10.000 135,000.00 Y
800804015 50,195.23 80.9 06/01/00 11.875 62,000.00 Y
800804445 162,239.87 85.0 05/01/00 11.250 191,000.00 Y
800814204 74,750.00 65.0 07/01/00 8.125 115,000.00 Y
800816456 89,953.34 63.8 06/01/00 9.250 141,000.00 Y
800816985 74,970.38 85.7 06/01/00 10.375 87,500.00 Y
800817041 74,971.76 83.3 06/01/00 10.750 90,000.00 Y
800817215 178,000.00 80.0 07/01/00 9.500 222,500.00 Y
800818353 196,515.31 74.8 06/01/00 10.125 262,650.00 Y
800818486 82,765.28 90.0 06/01/00 10.250 92,000.00 Y
800821241 43,200.00 90.0 07/01/00 9.375 48,000.00 Y
800821845 74,971.76 83.3 06/01/00 10.750 90,000.00 Y
800862781 132,000.00 77.6 07/01/00 9.375 170,000.00 Y
800873408 118,030.21 85.0 06/01/00 9.375 139,000.00 Y
800899312 255,000.00 85.0 07/01/00 10.250 300,000.00 Y
800900763 80,400.00 80.0 07/01/00 9.875 100,500.00 Y
800905473 46,400.00 80.0 07/01/00 9.875 58,000.00 Y
800907214 95,000.00 77.2 07/01/00 9.250 123,000.00 Y
800920837 228,000.00 80.0 07/01/00 9.750 285,000.00 Y
800925182 66,600.00 90.0 07/01/00 9.875 74,000.00 Y
800927345 153,929.00 85.0 07/01/00 11.375 181,094.00 Y
- --------------------------------------------------- ----------------------------
52 5,648,799.93 82.5 10.591 6,885,094.00
161638853 151,368.65 67.9 10/01/98 12.000 223,000.00 Y
161643184 165,000.00 85.0 07/01/00 8.750 194,000.00 Y
161643366 134,174.19 85.0 07/01/00 9.750 158,000.00 Y
161644364 87,404.06 84.9 06/01/00 9.000 103,000.00 Y
161644760 110,432.83 85.0 06/01/00 11.750 130,000.00 Y
161645221 55,983.98 74.6 06/01/00 12.000 75,000.00 Y
161645692 80,964.17 78.6 06/01/00 10.000 103,000.00 Y
161645924 120,800.00 80.5 07/01/00 13.000 150,000.00 Y
161646112 106,900.00 80.9 07/01/00 12.250 132,000.00 Y
161646336 115,146.25 80.0 06/01/00 9.750 144,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE B - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 2 7/22/98
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C>
322-07 161646740 FLANAGAN PATRICK D 96,000.00 1 1,080.74
322-07 161647045 PERKINS LARRY E 68,000.00 1 559.42
322-07 161647128 MICHAEL JULIA 70,400.00 1 792.54
322-07 161647359 BELTRAN VIOLETA C 373,500.00 4 3,416.55
322-07 161647755 PROVO PETER 111,600.00 1 1,000.05
322-07 161647763 RAINER CHARLES JR 58,100.00 1 531.46
322-07 161648027 ELBERT ANDREW C JR 309,200.00 1 2,432.48
322-07 161648217 HUBBARD DENISE 218,000.00 2 1,487.14
322-07 161648233 COLSTON KING P 70,400.00 1 553.84
322-07 161648266 TOPPS LAWRENCE JR 72,200.00 1 568.00
322-07 161648332 MOORE KEVIN S 90,000.00 1 806.49
322-07 161648340 SHAH RAKESH 40,000.00 1 314.68
322-07 161648522 VUKOVICH JOSEPH W 150,000.00 1 1,180.05
322-07 161648548 ABRAMOWICZ PATRICIA A 120,700.00 1 854.31
322-07 161648951 GUSTIN RICHARD LEE 58,000.00 1 630.28
322-07 161649132 HESS THOMAS J 100,000.00 1 924.10
322-07 161649769 CULLEN ARTHUR J JR 139,500.00 1 1,302.21
322-07 161650098 JOHNSON JANE ANN 100,000.00 5 1,017.08
322-07 161650106 WALLER RODNEY E 178,000.00 3 1,628.24
322-07 161650114 SCHIFF MICHAEL M 118,600.00 1 1,242.81
322-07 800533622 MAY DAVID E 198,000.00 1 2,132.39
322-07 800538035 BURWELL DENISE 138,550.00 1 1,372.05
322-07 800552655 TUCKER LOUISE 191,250.00 3 1,556.07
322-07 800607301 CYRUS ALBERT L 33,200.00 1 357.56
322-07 800631293 VANHORN HOWARD E 40,800.00 1 335.65
322-07 800644734 COTTRELL ADAM W 63,700.00 1 624.75
322-07 800659039 PRICE ALLEN J 112,500.00 1 1,050.17
322-07 800660730 MOHABIR PAUL 155,700.00 1 1,197.20
322-07 800679052 LITTLE SHARON 144,500.00 1 1,389.77
322-07 800700973 CAPERS TIMOTHY 220,500.00 1 2,058.33
322-07 800706640 THOMAS JEFFREY D 69,500.00 1 565.47
322-07 800709123 CANJURA CARLOS 166,500.00 1 1,507.50
322-07 800710139 O NEAL DEBORAH P 69,300.00 1 659.96
322-07 800711244 BROWN PAUL EDWIN 132,000.00 1 1,319.79
322-07 800717621 HERNANDEZ WILLIAM G 117,000.00 1 1,005.22
322-07 800726051 FISCUS BRIAN P 49,200.00 1 525.10
322-07 800732109 FOLKS HENRIETTA S 138,000.00 1 1,249.46
322-07 800740631 MONAST GARY R 79,500.00 1 632.54
322-07 800741969 POUNG NEARIROTH 91,375.00 1 702.59
322-07 800748832 NISSEN GLORIA H 184,000.00 1 1,597.76
322-07 800749129 COLEMAN JERRY 129,600.00 1 1,433.64
322-07 800749749 PASQUEAL JOSEPH 44,000.00 1 365.97
322-07 800756504 CHARLTON RANDALL C 67,950.00 1 590.04
322-07 800762692 BRUNO VINCENT F 148,500.00 1 1,289.50
322-07 800763781 WEBB DAVID 200,700.00 1 1,873.50
322-07 800769200 BELL ESTHER 144,500.00 1 1,417.21
322-07 800772675 SMITH DEREN 119,700.00 1 920.39
322-07 800783177 WOOD DOLORES G 63,750.00 1 661.88
322-07 800784027 D'ALESSIO MICHAEL 160,000.00 1 1,345.37
322-07 800784126 MONTGOMERY EDWARD E 50,700.00 1 449.62
322-07 800785180 TORRES BENJAMIN 96,000.00 1 1,052.58
322-07 800785560 NOVAK DAVID R 87,750.00 1 819.13
322-07 800786592 BODIO BAILLY H 211,500.00 3 1,974.31
322-07 800790073 FLORA LOUIS 102,000.00 1 961.75
322-07 800790479 GRAHAM EVRIT M 98,400.00 2 845.41
322-07 800790966 OSEI FAUSTINA 263,989.00 3 2,843.07
322-07 800793218 MACKUSE SONJA M 122,000.00 1 863.51
322-07 800797854 HAUBENSTRICK GARY J. 165,000.00 1 1,524.76
322-07 800806523 MILLER DANIEL L 69,750.00 1 717.46
322-07 800812851 BAKER JULIA L 461,600.00 1 4,439.58
322-07 800812901 GARRIDO FREDDY 76,000.00 3 702.31
322-07 800814030 GUSTOWSKI KENNETH W 142,200.00 3 1,068.30
322-07 800818676 RAY BONNIE 272,000.00 1 2,876.58
322-07 800819252 FRANCIS CHRISTEEN 119,000.00 1 1,178.45
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
161646740 95,958.29 79.3 06/01/00 13.250 121,000.00 Y
161647045 67,929.22 85.0 06/01/00 9.250 80,000.00 Y
161647128 70,369.42 80.0 07/01/00 13.250 88,000.00 Y
161647359 373,201.86 90.0 06/01/00 10.500 415,000.00 Y
161647755 111,506.00 90.0 07/01/00 10.250 124,000.00 Y
161647763 58,053.63 74.9 07/01/00 10.500 77,500.00 Y
161648027 309,200.00 85.8 07/01/00 8.750 360,000.00 Y
161648217 217,829.94 85.0 12/01/98 7.250 256,470.00 Y
161648233 70,400.00 80.0 07/01/00 8.750 88,000.00 Y
161648266 72,200.00 84.9 07/01/00 8.750 85,000.00 Y
161648332 90,000.00 51.4 07/01/00 10.250 175,000.00 Y
161648340 39,930.46 68.9 06/01/00 8.750 58,000.00 Y
161648522 149,913.70 85.7 06/01/00 8.750 175,000.00 Y
161648548 120,700.00 85.0 07/01/00 7.625 142,000.00 Y
161648951 58,000.00 80.0 07/01/00 12.750 72,500.00 Y
161649132 100,000.00 52.3 07/01/00 10.625 191,000.00 Y
161649769 139,394.49 90.0 07/01/00 10.750 155,000.00 Y
161650098 100,000.00 47.6 07/01/00 11.850 210,000.00 Y
161650106 177,857.90 80.9 07/01/00 10.500 220,000.00 Y
161650114 118,535.47 82.9 07/01/00 12.250 143,000.00 Y
800533622 197,748.43 80.0 01/01/00 12.625 247,500.00 Y
800538035 138,324.33 85.0 01/01/00 11.500 163,000.00 Y
800552655 190,942.35 75.0 09/01/98 9.125 255,000.00 Y
800607301 33,174.93 80.0 04/01/00 12.625 41,500.00 Y
800631293 40,736.06 80.0 04/01/00 9.250 51,000.00 N
800644734 63,636.61 79.6 04/01/00 11.375 80,000.00 Y
800659039 112,457.64 90.0 05/01/00 10.750 125,000.00 Y
800660730 155,415.01 90.0 10/01/98 8.500 173,000.00 Y
800679052 144,244.64 85.0 01/01/00 11.125 170,000.00 Y
800700973 220,333.22 90.0 05/01/00 10.750 245,000.00 Y
800706640 69,388.20 70.9 04/01/00 9.125 98,000.00 Y
800709123 166,432.03 90.0 06/01/00 10.375 185,000.00 Y
800710139 69,300.00 90.0 07/01/00 11.000 77,000.00 Y
800711244 131,958.96 80.0 05/01/00 11.625 165,000.00 Y
800717621 117,000.00 75.0 07/01/00 9.750 156,000.00 Y
800726051 49,187.40 80.0 06/01/00 12.500 61,500.00 Y
800732109 137,829.52 68.3 04/01/00 10.375 202,000.00 Y
800740631 79,365.28 71.6 04/01/00 8.875 111,000.00 Y
800741969 91,283.08 85.0 05/01/00 8.500 107,500.00 Y
800748832 183,832.13 80.0 11/01/98 9.875 230,000.00 Y
800749129 129,570.36 80.0 06/01/00 13.000 162,000.00 Y
800749749 44,000.00 80.0 07/01/00 9.375 55,000.00 N
800756504 67,950.00 90.0 07/01/00 9.875 75,500.00 Y
800762692 148,500.00 90.0 07/01/00 9.875 165,000.00 Y
800763781 200,700.00 90.0 06/01/00 10.750 223,000.00 Y
800769200 144,500.00 85.0 12/01/98 11.375 170,000.00 Y
800772675 119,700.00 90.0 07/01/00 8.500 133,000.00 Y
800783177 63,750.00 75.0 07/01/00 12.125 85,000.00 Y
800784027 159,921.30 80.0 06/01/00 9.500 200,000.00 Y
800784126 50,678.16 65.0 06/01/00 10.125 78,000.00 N
800785180 95,954.60 80.0 06/01/00 12.875 120,000.00 Y
800785560 87,716.96 90.0 06/01/00 10.750 97,500.00 Y
800786592 211,420.38 90.0 06/01/00 10.750 235,000.00 Y
800790073 101,962.63 85.0 06/01/00 10.875 120,000.00 Y
800790479 98,400.00 80.0 07/01/00 9.750 123,000.00 Y
800790966 263,989.00 85.9 06/01/00 12.625 307,000.00 Y
800793218 121,911.70 54.2 06/01/00 7.625 225,000.00 Y
800797854 165,000.00 75.0 07/01/00 10.625 220,000.00 Y
800806523 69,709.88 75.0 07/01/00 12.000 93,000.00 Y
800812851 461,600.00 80.0 07/01/00 11.125 577,000.00 Y
800812901 76,000.00 80.0 07/01/00 10.625 95,000.00 N
800814030 142,200.00 90.0 01/01/99 8.250 158,000.00 Y
800818676 272,000.00 79.0 07/01/00 12.375 344,000.00 Y
800819252 119,000.00 85.0 07/01/00 11.500 140,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE B - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 3 7/22/98
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C>
322-07 800819583 MOUNTS MARK A 76,800.00 1 864.59
322-07 800819633 SAYLOR CARL 54,400.00 7 552.96
322-07 800820151 BEATTY TRACY ELIZABETH 231,200.00 1 1,923.00
322-07 800820334 MASTEN JOSEPH L 95,300.00 1 862.85
322-07 800822363 SATTAR A. ZAN 133,600.00 1 1,412.91
322-07 800822629 SAGE MARTHA A 104,000.00 1 980.61
322-07 800822793 NAZARETH NATHANIEL 190,800.00 1 1,709.77
322-07 800823957 VANDERSTAPPE RON 191,000.00 1 1,302.96
322-07 800825630 BURKE STEVEN 56,000.00 1 415.80
322-07 800826273 CERVANTES RAMIRO 124,000.00 1 1,335.44
322-07 800827636 MARSH PAMELA J 77,300.00 1 824.99
322-07 800828345 MCCARTNEY KENNETH D 98,800.00 1 922.28
322-07 800829467 CURTIS RUSSELL 76,000.00 1 659.95
322-07 800829756 WILLIAMS BEAUVEAU B 220,000.00 1 1,849.88
322-07 800829871 HARRIS HARRY BERNARD 51,100.00 1 472.21
322-07 800829897 COLLINS DANIEL N 107,000.00 1 1,183.64
322-07 800829954 ANGELES NORMA M 83,000.00 1 774.79
322-07 800833436 MCKAMEY ANNIS D 136,000.00 1 1,333.84
322-07 800834491 FRAZER DENNIS L 113,400.00 1 943.20
322-07 800836249 TARESS JEFFREY A 121,410.00 1 1,144.76
322-07 800836488 JACKIE JEFFREY J 75,240.00 1 702.35
322-07 800837528 DERCQU CHERIE Y 56,660.00 1 555.70
322-07 800838401 OLSZEWSKI RICHARD A 139,400.00 2 1,393.78
322-07 800838971 KNICKERBOCKE CHESTER E 80,000.00 4 754.31
322-07 800840902 LATONA THOMAS A 47,600.00 1 466.84
322-07 800840985 DUFFY MARY ANNE 67,500.00 1 555.31
322-07 800841298 KELLY CHRISTOPHE J 107,360.00 1 1,166.68
322-07 800841553 SCHAAR DAVID L 99,200.00 1 1,039.52
322-07 800841645 OREBEK NORMAN D 75,000.00 1 563.45
322-07 800842502 WILSON ELMER G 58,400.00 1 657.45
322-07 800843849 RUBINO GEORGE 210,000.00 1 1,940.60
322-07 800845265 LYONS DEBRA L 52,900.00 1 459.36
322-07 800846016 MCCANN ESTHER P 94,000.00 3 798.99
322-07 800848905 CATTELL LISA 89,165.00 1 882.99
322-07 800848954 MACAULEY BERNADETTE M 106,200.00 1 971.45
322-07 800849119 MOLLOHAN CHARLOTTE A. 51,880.00 1 431.51
322-07 800849960 RAMLOGAN PETER R 61,200.00 1 600.23
322-07 800850158 GANGEMI CONSTANCE 242,250.00 3 2,398.98
322-07 800850224 HERNANDEZ FERNANDO JR 104,000.00 4 1,109.95
322-07 800850307 BEECROFT JAMES 88,000.00 1 723.95
322-07 800851271 LANGFORD DONALD G 44,100.00 1 382.94
322-07 800851636 BOLDS SHELLY L 44,000.00 1 499.66
322-07 800852014 ROTHMAN GERALD 79,940.00 1 791.64
322-07 800852212 RICHKO ALBERT 45,400.00 1 369.39
322-07 800853012 NEDICI PAVEL G 40,000.00 1 321.85
322-07 800853707 SINGH BALBIR 400,000.00 1 3,733.92
322-07 800855314 ROGERS LOUIS A 96,000.00 7 860.26
322-07 800857609 SNYDER FREDERICK 71,000.00 5 590.54
322-07 800858953 PETTINATI SUNNARIA 369,750.00 1 3,626.38
322-07 800860363 FERGUSON STACY 62,000.00 1 649.70
322-07 800861528 PACK LOUIS DAVID 148,000.00 8 1,508.12
322-07 800862088 BRYANT WILLIAM JR. E. 52,800.00 1 609.98
322-07 800862153 WALDSTEIN DANIEL 134,400.00 1 1,330.95
322-07 800862468 MARTIN ANNA 74,700.00 1 648.66
322-07 800862757 CROOK KEN J 119,000.00 2 1,077.43
322-07 800864308 LEE JULIANNE 202,300.00 1 1,627.75
322-07 800865289 OBRAY LARRY JEFF 57,800.00 2 399.21
322-07 800865933 GREENAGEL JUDD P 96,000.00 1 1,109.05
322-07 800866667 WHITTINGTON MICHAEL R 99,200.00 7 888.93
322-07 800866758 MITCHELL DONALD 108,000.00 1 1,028.51
322-07 800867046 WILLIAMS MICHAEL C 74,250.00 3 665.35
322-07 800867699 MCKINNEY DAVID W 44,925.00 1 390.11
322-07 800868077 MCGEEVER REBECCA J 63,000.00 1 529.74
322-07 800868655 BRATTON ANNA L 53,200.00 1 537.01
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
800819583 76,783.41 80.0 06/01/00 13.250 96,000.00 Y
800819633 54,368.37 85.0 06/01/00 11.500 64,000.00 Y
800820151 231,200.00 80.0 07/01/00 9.375 289,000.00 Y
800820334 95,221.86 89.9 05/01/00 10.375 105,900.00 Y
800822363 133,529.32 80.0 07/01/00 12.375 167,000.00 Y
800822629 103,961.89 80.0 06/01/00 10.875 130,000.00 Y
800822793 190,719.98 90.0 06/01/00 10.250 212,000.00 Y
800823957 191,000.00 84.8 06/03/00 7.250 225,000.00 Y
800825630 56,000.00 80.0 07/01/00 8.125 70,000.00 Y
800826273 124,000.00 80.0 07/01/00 12.625 155,000.00 Y
800827636 77,280.22 78.8 06/01/00 12.500 98,000.00 Y
800828345 98,800.00 79.6 07/01/00 10.750 124,000.00 Y
800829467 75,965.47 74.5 06/01/00 9.875 102,000.00 N
800829756 219,782.72 80.0 06/01/00 9.500 275,000.00 Y
800829871 51,100.00 70.0 06/01/00 10.625 73,000.00 Y
800829897 107,000.00 80.0 07/01/00 13.000 133,750.00 Y
800829954 82,968.75 89.2 06/01/00 10.750 93,000.00 Y
800833436 136,000.00 78.6 06/01/00 11.375 173,000.00 Y
800834491 113,400.00 90.0 07/01/00 9.375 126,000.00 Y
800836249 121,229.65 89.2 02/01/00 10.875 136,000.00 Y
800836488 75,240.00 90.0 06/01/00 10.750 83,600.00 Y
800837528 56,660.00 85.9 06/01/00 11.375 65,900.00 Y
800838401 139,356.66 74.9 06/01/00 11.625 185,900.00 Y
800838971 80,000.00 80.0 07/01/00 10.875 100,000.00 Y
800840902 47,600.00 85.0 07/01/00 11.375 56,000.00 Y
800840985 67,500.00 90.0 06/01/00 9.250 75,000.00 Y
800841298 107,334.70 76.6 06/01/00 12.750 140,000.00 Y
800841553 99,200.00 80.0 06/01/00 12.250 124,000.00 Y
800841645 74,952.18 68.1 07/01/00 8.250 110,000.00 Y
800842502 58,387.38 80.0 06/01/00 13.250 73,000.00 Y
800843849 210,000.00 75.0 07/01/00 10.625 280,000.00 Y
800845265 52,900.00 89.9 07/01/00 9.875 58,800.00 Y
800846016 94,000.00 62.6 07/01/00 9.625 150,000.00 Y
800848905 89,136.51 85.0 06/01/00 11.500 104,900.00 Y
800848954 106,200.00 84.9 07/01/00 10.500 125,000.00 Y
800849119 51,880.00 89.9 07/01/00 9.375 57,645.00 Y
800849960 61,179.90 85.0 06/01/00 11.375 72,000.00 Y
800850158 242,250.00 82.1 07/01/00 11.500 295,000.00 Y
800850224 104,000.00 80.0 07/01/00 12.500 130,000.00 Y
800850307 87,908.41 80.0 05/01/00 9.250 110,000.00 Y
800851271 44,100.00 90.0 07/01/00 9.875 49,000.00 Y
800851636 43,990.76 80.0 06/01/00 13.375 55,000.00 Y
800852014 79,940.00 84.9 06/01/00 11.500 94,050.00 Y
800852212 45,400.00 58.9 07/01/00 9.125 77,000.00 Y
800853012 40,000.00 80.0 07/01/00 9.000 50,000.00 Y
800853707 400,000.00 62.5 06/01/00 10.750 640,000.00 Y
800855314 96,000.00 80.0 07/01/00 10.250 120,000.00 Y
800857609 71,000.00 80.0 07/01/00 9.375 88,750.00 N
800858953 369,750.00 85.0 07/01/00 11.375 435,000.00 Y
800860363 61,983.22 84.9 06/01/00 12.250 73,000.00 Y
800861528 148,000.00 80.0 07/01/00 11.875 185,000.00 Y
800862088 52,778.94 80.0 07/01/00 13.625 66,000.00 Y
800862153 134,400.00 70.0 07/01/00 11.500 192,000.00 N
800862468 74,700.00 90.0 07/01/00 9.875 83,000.00 Y
800862757 118,951.42 82.0 06/01/00 10.375 145,000.00 Y
800864308 202,300.00 70.0 07/01/00 9.000 289,000.00 Y
800865289 57,756.02 85.0 06/01/00 7.375 68,000.00 Y
800865933 96,000.00 80.0 07/01/00 13.625 120,000.00 Y
800866667 99,200.00 80.0 07/01/00 10.250 124,000.00 Y
800866758 107,961.49 90.0 06/01/00 11.000 120,000.00 Y
800867046 74,250.00 90.0 07/01/00 10.250 82,500.00 Y
800867699 44,904.59 75.0 06/01/00 9.875 59,900.00 Y
800868077 62,937.77 90.0 06/01/00 9.500 70,000.00 Y
800868655 53,200.00 80.0 07/01/00 11.750 66,500.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE B - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 4 7/22/98
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C>
322-07 800869497 BENSON DONALD E. 128,000.00 1 1,279.79
322-07 800870818 KITLAS RONALD M 51,000.00 1 401.22
322-07 800871071 MONTES ELVIN 137,250.00 1 1,179.19
322-07 800871295 TERRIAN WILLIAM D 76,000.00 1 632.13
322-07 800871360 OWENS MICHAEL G 79,900.00 1 679.14
322-07 800871428 SOWINSKI TADEUSZ P 116,000.00 1 1,028.72
322-07 800871535 ROSENBURG WILLIAM LEWIS 76,000.00 1 774.44
322-07 800872020 AUSTIN BRENDA F 52,200.00 7 508.07
322-07 800872194 ROJAS JOSE R 61,600.00 3 633.63
322-07 800872558 WILEY AUDREY 68,000.00 1 628.39
322-07 800872780 FLIPPEN EDWARD 85,000.00 3 833.65
322-07 800873986 MAPLES MARY K 120,000.00 1 987.21
322-07 800874158 MAPLES MARY K 116,250.00 1 956.36
322-07 800874745 KERSHNER PAUL F JR 42,500.00 1 424.93
322-07 800875288 LEVINE HARVEY 500,000.00 1 4,341.74
322-07 800875676 GEORGE JEREMY 199,750.00 1 2,131.85
322-07 800877136 BOOTH CORDIA E 74,800.00 1 568.53
322-07 800877516 FORBES DENIS S 75,960.00 1 803.33
322-07 800877631 ROSE LESLIE 335,000.00 1 2,575.86
322-07 800877680 HUTSON DAWN 59,500.00 1 533.18
322-07 800879769 JOUJA YOUSIF 78,000.00 3 670.14
322-07 800879967 BOOTH BECCI 87,600.00 1 994.77
322-07 800880734 FAMOUS CHARLES C 56,800.00 1 589.72
322-07 800881138 DAVIDS STEVEN E 75,000.00 1 793.18
322-07 800882045 WARNER DALE E 41,410.00 1 359.58
322-07 800882466 BETHA MASON 104,300.00 1 1,003.14
322-07 800883324 BATTLE BERNICE 140,000.00 1 1,346.49
322-07 800883647 CARNAY ROBERT C 348,000.00 1 3,118.43
322-07 800885113 SYLAS EDDIE 184,500.00 1 1,757.04
322-07 800886764 CONAWAY CAROL D 140,000.00 1 1,228.60
322-07 800887127 KERMANI CHRISTOPHE 204,750.00 1 1,538.22
322-07 800887168 KAUFUSI OFA K 102,000.00 1 713.20
322-07 800887713 FLORES LORENSO B 148,500.00 1 1,181.53
322-07 800887754 CALL MICHELE L 117,600.00 1 1,131.05
322-07 800888398 ALGOO JAIRAM 292,500.00 1 3,292.89
322-07 800888414 SOLHEM DEBBIE 108,000.00 1 937.82
322-07 800888992 NEEDHAM MARGARET 143,250.00 1 1,391.33
322-07 800889511 ROGERS DONNA J 63,920.00 1 676.00
322-07 800889719 HERBERG CHERYL 98,600.00 1 1,004.73
322-07 800890626 PARASKI ALVIN E 40,800.00 1 400.15
322-07 800890634 HANRAHAN PHILLIP 130,500.00 1 1,133.19
322-07 800891434 AL-JUBURY HAITHAM 101,100.00 1 953.27
322-07 800891731 TOTH JOSEPH B 102,000.00 1 1,010.10
322-07 800892184 WARNER NEAL C 68,000.00 1 719.15
322-07 800892655 RODRIGUEZ TERRI L 91,200.00 1 982.19
322-07 800893000 WATSON DAVID L 56,000.00 1 517.49
322-07 800893638 CARTER JOYCE W 48,000.00 1 381.91
322-07 800894248 BENSTER DANIEL 154,800.00 1 1,518.22
322-07 800894511 BECKER LISA A 62,600.00 1 543.59
322-07 800894628 CARRELLI DENNIS D 137,000.00 1 1,189.64
322-07 800894784 MUSQUIZ JORGE 124,100.00 1 1,089.07
322-07 800895336 GREER DENNIS D 130,900.00 1 1,209.65
322-07 800895690 RIGOS VASILIOS 145,600.00 1 1,624.86
322-07 800896003 ALAEE HAMID 173,250.00 1 1,226.25
322-07 800896391 GITTO SOPHIE W 110,000.00 1 1,163.32
322-07 800897092 SMITH KAREN D. 46,400.00 1 411.49
322-07 800897365 HAN KYUNAM 321,700.00 1 3,216.48
322-07 800897431 PRIMATO JOYCE L 170,000.00 1 1,292.12
322-07 800897662 TUNIS TRACIE L 79,700.00 1 736.51
322-07 800897738 LEWIS CLARA L 86,400.00 1 863.86
322-07 800898777 ALAEE HAMID 173,250.00 1 1,226.25
322-07 800899437 EWING NATALIE 41,600.00 2 357.41
322-07 800899569 GRAZIANO ANTHONY 55,250.00 1 510.56
322-07 800899718 ALLISON PATRICK 131,400.00 3 1,251.36
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
800869497 128,000.00 80.0 07/01/00 11.625 160,000.00 Y
800870818 51,000.00 75.0 07/01/00 8.750 68,000.00 N
800871071 137,185.97 75.0 06/01/00 9.750 183,000.00 Y
800871295 76,000.00 80.0 07/01/00 9.375 95,000.00 Y
800871360 79,900.00 85.0 07/01/00 9.625 94,000.00 Y
800871428 115,950.04 80.0 06/01/00 10.125 145,000.00 Y
800871535 76,000.00 80.0 07/01/00 11.875 95,000.00 Y
800872020 52,200.00 90.0 07/01/00 10.125 58,000.00 Y
800872194 61,600.00 70.0 07/01/00 12.000 88,000.00 N
800872558 68,000.00 85.0 07/01/00 10.625 80,000.00 Y
800872780 85,000.00 85.0 07/01/00 11.375 100,000.00 Y
800873986 120,000.00 75.0 07/01/00 9.250 160,000.00 N
800874158 116,250.00 75.0 07/01/00 9.250 155,000.00 N
800874745 42,500.00 85.0 07/01/00 11.625 50,000.00 Y
800875288 499,772.84 76.9 12/01/98 9.875 650,000.00 Y
800875676 199,750.00 85.0 07/01/00 12.500 235,000.00 Y
800877136 74,800.00 80.0 07/01/00 8.375 93,500.00 N
800877516 75,960.00 80.0 07/01/00 12.375 94,950.00 Y
800877631 335,000.00 77.9 01/01/99 8.500 430,000.00 Y
800877680 59,500.00 85.0 07/01/00 10.250 70,000.00 Y
800879769 78,000.00 82.5 07/01/00 9.750 94,500.00 N
800879967 87,581.60 80.0 06/01/00 13.375 109,500.00 Y
800880734 56,800.00 80.0 01/01/99 12.125 71,000.00 Y
800881138 75,000.00 75.0 07/01/00 12.375 100,000.00 Y
800882045 41,410.00 75.9 06/01/00 9.875 54,500.00 N
800882466 104,300.00 70.0 07/01/00 11.125 149,000.00 Y
800883324 140,000.00 84.8 07/01/00 11.125 165,000.00 Y
800883647 348,000.00 80.0 07/01/00 10.250 435,000.00 Y
800885113 184,500.00 90.0 07/01/00 11.000 205,000.00 Y
800886764 140,000.00 74.4 07/01/00 10.000 188,000.00 Y
800887127 204,750.00 90.0 01/01/99 8.250 227,500.00 Y
800887168 102,000.00 85.0 07/01/00 7.500 120,000.00 Y
800887713 148,500.00 90.0 12/01/98 8.875 165,000.00 Y
800887754 117,600.00 80.0 07/01/00 11.125 147,000.00 Y
800888398 292,500.00 65.0 07/01/00 13.250 450,000.00 Y
800888414 108,000.00 77.1 07/01/00 9.875 140,000.00 Y
800888992 143,201.64 75.0 06/01/00 11.250 191,000.00 N
800889511 63,920.00 80.0 07/01/00 12.375 79,900.00 Y
800889719 98,600.00 80.0 07/01/00 11.875 123,250.00 Y
800890626 40,800.00 80.0 07/01/00 11.375 51,000.00 Y
800890634 130,500.00 90.0 07/01/00 9.875 145,000.00 Y
800891434 101,100.00 84.9 07/01/00 10.875 119,000.00 Y
800891731 102,000.00 85.0 07/01/00 11.500 120,000.00 Y
800892184 67,964.02 80.0 07/01/00 12.375 85,000.00 Y
800892655 91,177.31 80.0 06/01/00 12.625 114,000.00 Y
800893000 56,000.00 70.0 07/01/00 10.625 80,000.00 N
800893638 48,000.00 60.0 07/01/00 8.875 80,000.00 Y
800894248 154,749.16 90.0 06/01/00 11.375 172,000.00 Y
800894511 62,600.00 89.9 07/01/00 9.875 69,558.00 Y
800894628 136,937.76 78.0 06/01/00 9.875 175,500.00 Y
800894784 124,100.00 84.4 07/01/00 10.000 147,000.00 Y
800895336 130,900.00 85.0 07/01/00 10.625 154,000.00 Y
800895690 145,600.00 80.0 07/01/00 13.125 182,000.00 Y
800896003 173,250.00 75.0 07/01/00 7.625 231,000.00 N
800896391 109,941.82 78.5 07/01/00 12.375 140,000.00 Y
800897092 46,400.00 80.0 07/01/00 10.125 58,000.00 Y
800897365 321,700.00 64.9 07/01/00 11.625 495,000.00 Y
800897431 170,000.00 77.2 07/01/00 8.375 220,000.00 Y
800897662 79,700.00 68.1 07/01/00 10.625 117,000.00 Y
800897738 86,400.00 80.0 07/01/00 11.625 108,000.00 Y
800898777 173,250.00 75.0 07/01/00 7.625 231,000.00 N
800899437 41,600.00 80.0 07/01/00 9.750 52,000.00 Y
800899569 55,250.00 85.0 07/01/00 10.625 65,000.00 Y
800899718 131,400.00 90.0 07/01/00 11.000 146,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE B - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 5 7/22/98
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C>
322-07 800899783 HINES GLORIA 96,210.00 1 853.21
322-07 800900201 RICKS MARGARET D 57,000.00 1 647.28
322-07 800900268 DEWAN CAROL M 84,600.00 1 688.33
322-07 800900375 STANG TIMOTHY G 68,000.00 1 641.17
322-07 800900649 ERDEL KENNETH W 41,400.00 1 359.50
322-07 800901050 STEWART MICHAEL W. 306,000.00 1 2,742.07
322-07 800901084 YOUNG LARRY D 73,100.00 1 730.88
322-07 800902975 STEBNER DEREK S 209,000.00 1 1,607.03
322-07 800903023 MONTENARY DANIEL P 46,750.00 1 458.51
322-07 800905036 DESMOND BETTY E 48,750.00 1 427.82
322-07 800905234 AMRHEIN TIMOTHY J 95,200.00 1 970.09
322-07 800905564 HEATH CHARLES WILLIAM JR 67,915.00 1 640.36
322-07 800905861 THOMPSON WILLIAM A 92,700.00 1 891.57
322-07 800906430 CONNERS GENEVA 85,000.00 1 898.94
322-07 800906604 VASKO DAYLE S 63,700.00 1 636.90
322-07 800906786 BEAM RANDY S 140,250.00 1 1,141.12
322-07 800907982 LAMB WILLIAM E 59,000.00 1 523.23
322-07 800909459 LEON YOLANDA C 55,920.00 1 522.00
322-07 800910531 PARKER BARBARA 63,000.00 2 582.18
322-07 800912123 SCULLY SEAN 113,600.00 1 1,092.59
322-07 800913089 STOJANOV WILLIAM 120,000.00 1 1,042.02
322-07 800913279 TELLIS MICHAEL LEE 71,400.00 1 734.43
322-07 800913543 OLSON STEPHEN C 106,250.00 3 981.85
322-07 800914194 ROMINES LUTHER JOE 113,900.00 7 957.73
322-07 800915530 AL-MUHANA SALIH 85,500.00 3 798.13
322-07 800916801 MARSHALL FREDERICK G 133,000.00 1 1,167.17
322-07 800917783 DELOACH CHARLES ALAN 264,200.00 1 1,847.32
322-07 800918336 SUTTON JOHN B 69,000.00 1 567.65
322-07 800918633 THOMAS MICHAEL A 254,080.00 3 2,113.31
322-07 800918674 WHITE STEPHEN R. JR 51,000.00 1 500.19
322-07 800921694 POURCHO MARY LYNN 70,400.00 1 730.92
322-07 800922064 BREWINGTON MYRON F 136,000.00 1 1,244.05
322-07 800922239 MOBLEY MARY R. 51,000.00 1 471.29
322-07 800922478 MCHENRY CALVIN H 49,400.00 1 484.50
322-07 800922981 DONNELLY FREDERICK 135,000.00 1 1,260.20
322-07 800923286 ARCHER JOAN 63,920.00 1 663.65
322-07 800927188 LEWIS MARY E 101,150.00 3 934.72
322-07 800927931 KOEBERLE JEFFREY J 192,000.00 8 1,527.64
322-07 800928194 YEATES MICHAEL W 202,800.00 1 2,105.56
322-07 800928327 CHALFIN DAVID 225,250.00 3 2,060.45
322-07 800930117 IOVINO JAMES C 114,750.00 1 1,028.28
322-07 800930513 SCHLANGER WILLIAM D 112,500.00 1 976.89
322-07 800930901 WILLIAMS PAUL 134,910.00 1 1,122.11
322-07 800931065 JONES SCOTT R 70,400.00 1 547.56
322-07 800931180 KOPLITZ ALLAN 106,600.00 1 935.49
322-07 800931651 BARANO JOSE 63,000.00 1 535.49
322-07 800934564 MESSITER JOHN A 122,800.00 1 955.13
322-07 800935686 EYRING DEBORAH 30,800.00 1 287.51
322-07 800936304 PATANE HANNAH J 238,500.00 1 1,647.26
322-07 800937237 HASLAM JOHN B 124,600.00 1 1,317.73
322-07 800939043 ARRINGTON EUGENE A 260,000.00 1 2,209.97
322-07 800939472 WINEGAR THOMAS H 105,400.00 7 848.07
322-07 800941080 TILLEY LEQUITTA A 40,960.00 1 386.21
322-07 800941312 HENNEMANN MARTIN A 55,100.00 1 524.73
322-07 800941718 VILES MELODY 48,400.00 1 442.73
322-07 800942112 EDLIN KENNETH A 132,200.00 1 1,196.95
322-07 800942120 YANSANEH MOHAMED 55,125.00 4 478.68
322-07 800942484 SWINDELL CARL 260,000.00 1 2,699.43
322-07 800942765 WINTHER JOSEPH E 130,950.00 1 904.44
322-07 800943391 LEMMO DONALD R 99,000.00 1 787.69
322-07 800943557 TILLACK GINA E 64,000.00 1 664.48
322-07 800945818 DESTEFANO ANTHONY 128,000.00 3 1,206.90
322-07 800945933 GAVINO JOSEFINA N 80,250.00 1 660.20
322-07 800946022 PHILLIPS JOE R 46,400.00 1 381.73
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
800899783 96,210.00 90.0 07/01/00 10.125 106,900.00 Y
800900201 57,000.00 49.5 07/01/00 13.375 115,000.00 Y
800900268 84,600.00 90.0 07/01/00 9.125 94,000.00 Y
800900375 68,000.00 85.0 07/01/00 10.875 80,000.00 Y
800900649 41,400.00 90.0 07/01/00 9.875 46,000.00 Y
800901050 306,000.00 90.0 07/01/00 10.250 340,000.00 Y
800901084 73,100.00 85.0 07/01/00 11.625 86,000.00 Y
800902975 209,000.00 87.8 07/01/00 8.500 238,000.00 Y
800903023 46,750.00 85.0 07/01/00 11.375 55,000.00 Y
800905036 48,750.00 75.0 07/01/00 10.000 65,000.00 Y
800905234 95,200.00 80.0 07/01/00 11.875 119,000.00 Y
800905564 67,915.00 85.0 07/01/00 10.875 79,900.00 Y
800905861 92,536.18 90.0 02/01/00 11.125 103,000.00 Y
800906430 85,000.00 77.2 07/01/00 12.375 110,000.00 Y
800906604 63,660.19 84.9 07/01/00 11.625 75,000.00 Y
800906786 140,250.00 85.0 01/01/99 9.125 165,000.00 Y
800907982 59,000.00 78.6 07/01/00 10.125 75,000.00 Y
800909459 55,920.00 80.0 01/01/99 10.750 69,900.00 Y
800910531 63,000.00 76.8 07/01/00 10.625 82,000.00 Y
800912123 113,600.00 84.1 06/01/00 11.125 135,000.00 Y
800913089 120,000.00 89.2 07/01/00 9.875 134,500.00 Y
800913279 71,338.10 85.0 05/01/00 12.000 84,000.00 Y
800913543 106,250.00 85.0 07/01/00 10.625 125,000.00 Y
800914194 113,900.00 85.0 07/01/00 9.500 134,000.00 Y
800915530 85,500.00 90.0 07/01/00 10.750 95,000.00 N
800916801 133,000.00 79.6 07/01/00 10.000 167,000.00 Y
800917783 264,200.00 89.9 07/01/00 7.500 293,600.00 Y
800918336 68,891.84 75.0 04/01/00 9.250 92,000.00 Y
800918633 254,080.00 80.0 07/01/00 9.375 317,600.00 Y
800918674 51,000.00 85.0 07/01/00 11.375 60,000.00 Y
800921694 70,400.00 80.0 07/01/00 12.125 88,000.00 Y
800922064 136,000.00 85.0 07/01/00 10.500 160,000.00 Y
800922239 51,000.00 85.0 07/01/00 10.625 60,000.00 Y
800922478 49,400.00 80.9 07/01/00 11.375 61,000.00 Y
800922981 135,000.00 90.0 07/01/00 10.750 150,000.00 Y
800923286 63,920.00 80.0 07/01/00 12.125 79,900.00 Y
800927188 101,150.00 85.0 07/01/00 10.625 119,000.00 Y
800927931 192,000.00 75.0 07/01/00 8.875 256,000.00 Y
800928194 202,800.00 80.0 07/01/00 12.125 253,500.00 Y
800928327 225,250.00 85.0 07/01/00 10.500 265,000.00 Y
800930117 114,750.00 85.0 07/01/00 10.250 135,000.00 Y
800930513 112,500.00 90.0 07/01/00 9.875 125,000.00 Y
800930901 134,910.00 90.0 07/01/00 9.375 149,900.00 Y
800931065 70,400.00 80.0 07/01/00 8.625 88,000.00 Y
800931180 106,600.00 85.9 07/01/00 10.000 124,000.00 Y
800931651 63,000.00 90.0 07/01/00 9.625 70,000.00 Y
800934564 122,800.00 80.0 07/01/00 8.625 153,500.00 Y
800935686 30,800.00 70.0 07/01/00 10.750 44,000.00 N
800936304 238,500.00 90.0 07/01/00 7.375 265,000.00 Y
800937237 124,500.61 85.9 03/01/00 12.375 145,000.00 Y
800939043 260,000.00 78.7 07/01/00 9.625 330,000.00 Y
800939472 105,400.00 85.0 07/01/00 9.000 124,000.00 Y
800941080 40,944.99 80.3 05/01/00 10.875 51,000.00 Y
800941312 55,100.00 84.9 06/01/00 11.000 64,900.00 Y
800941718 48,400.00 84.9 07/01/00 10.500 57,000.00 Y
800942112 132,091.59 89.3 05/01/00 10.375 148,000.00 Y
800942120 55,125.00 75.0 07/01/00 9.875 73,500.00 Y
800942484 259,854.55 77.6 04/01/00 12.125 335,000.00 Y
800942765 130,950.00 90.0 07/01/00 7.375 145,500.00 Y
800943391 99,000.00 90.0 07/01/00 8.875 110,000.00 Y
800943557 64,000.00 80.0 07/01/00 12.125 80,000.00 Y
800945818 128,000.00 80.0 07/01/00 10.875 160,000.00 Y
800945933 80,250.00 75.0 07/01/00 9.250 107,000.00 Y
800946022 46,400.00 80.0 07/01/00 9.250 58,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE B - CLASS II
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS 2 - 2ND SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 7/22/98
Page 6 7/22/98
Principal Type of Scheduled
Balance at Mortgaged Payment
Pool ID Account Name Origination Property Int & Prin
- ----------------------------------------------------------------------------------------------------------
<C> <S> <C> <C> <C> <C>
322-07 800947012 GARAY MIGUEL 82,365.00 1 633.32
322-07 800949836 WOOTEN DWAYNE S 96,000.00 7 833.61
322-07 800952103 GAGLIONE LAWRENCE F 135,000.00 1 978.84
322-07 800953309 EDWARDS KEN C 316,000.00 1 2,773.13
322-07 8000000342 RASWEILER DONALD C 417,000.00 1 3,621.01
--------------------------------------------------------------------- -------------
271 Sale Total 32,113,739.00 292,750.25
323 Grand Total Group 2 37,764,444.00
<CAPTION>
Cut-off Date Original Next Current Property
Principal LTV Adjustment Mortgage Value at Owner
Account Balance Ratio Date Rate Origination Occupied
- -----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
800947012 82,365.00 85.0 07/01/00 8.500 96,900.00 Y
800949836 96,000.00 81.3 07/01/00 9.875 118,000.00 Y
800952103 135,000.00 90.0 01/01/99 7.875 150,000.00 Y
800953309 316,000.00 80.0 07/01/00 10.000 395,000.00 Y
8000000342 416,619.54 85.9 07/01/00 9.875 485,000.00 Y
- --------------------------------------------------- ----------------------------
271 732,619.54 3,563.0 457.157 39,890,223.00
323 6,381,419.47 482.1 61.859 46,775,317.00
</TABLE>
SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
August 4, 1998, between Superior Bank FSB, as seller (the "Depositor") and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1998-2, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of June 1, 1998, by and among the
Depositor, the Servicer and the 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.
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.
<PAGE>
(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.
<PAGE>
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
as Depositor
By: /s/ WILLIAM C. BRACKEN
----------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET BACKED
CERTIFICATES, SERIES 1998-2
LASALLE NATIONAL BANK,
as Trustee
By: /s/ SHASHANK MISHRA
----------------------------
Name: Shashank Mishra
Title: First Vice President
Attachments
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
C. Depositor's Officer's certificate.
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-2
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT FOR GROUP 1
Series 1998-2
August 4, 1998
A.
1. Subsequent Cut-off Date: August 3, 1998
2. Pricing Date:
3. Subsequent Transfer Date: August 4, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $20,390,686.70
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity 108 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 7.20%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Weighted Average Term since Origination: (A.) 1.60 months
6. November, 1998 first payment date: (A.) -0-
[As to the final transfer of Subsequent Mortgage Loans:]
7. WAC of all Mortgage Loans: 10.68975%
8. WAM of all Mortgage Loans: 237.66 months
9. Maximum Weighted average CLTV: 77.16%
10. Balloon Mortgage Loans: 26.08%
11. Largest Principal Balance: $975,000.00
12. Non-owner occupied Mortgaged Properties: 10.05%
13. Maximum zip code concentration: 0.49%
14. Condominiums: 2.41%
15. Single-family: 76.24%
16. Multifamily, Commercial and Mixed Use
Properties 7.05%
17. Manufactured Housing 3.55%
(A.) As of the end of the Group 1 funding period.
<PAGE>
ADDITION NOTICE
August 4, 1998
LaSalle National Bank
135 South LaSalle Street
Chicago, IL 60674
Re: Pooling and Servicing Agreement, dated as of June 1,
1998 (the "Pooling and Servicing Agreement"), by and
between Superior Bank FSB, as Depositor and Servicer
and LaSalle National Bank, as Trustee, relating to
AFC Mortgage Loan Asset Backed Certificates, Series
1998-2 (Group 1)
----------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the Pooling and Servicing Agreement, the
Depositor has designated Subsequent Mortgage Loans to be sold to the Trust Fund
on August 4, 1998, with an aggregate principal balance of $20,391,000.00*.
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.
*approximate
Very truly yours,
SUPERIOR BANK FSB
By: /s/ JOHN A. SORICELLI
-------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ SHASHANK MISHRA
-------------------------
Name: Shashank Mishra
Title: First Vice President
Date: August 4, 1998
<PAGE>
OFFICER'S CERTIFICATE
I, William C. Bracken 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, 1998, among the
Depositor, the Servicer and the Trustee (the "Pooling and Servicing
Agreement") and each condition precedent specified in the 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: August 4, 1998 By: /s/ WILLIAM C. BRACKEN
----------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
SCHEDULE OF MORTGAGE LOANS
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 8/4/98
Page 1 8/4/98
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-08 SB141B 661161406 VU BICK T 1237 LITTLETON DRIVE SAN JOSE CA 95131
236-08 SB141B 661324871 PHILBIN RICHARD J 1 CAMLON COURT HUNTINGTON NY 11743
236-08 SB141B 661447870 WICK GREGG 2915 NW FOREST AVENUE BEAVERTON OR 97006
236-08 SB141B 661451450 HANG STEPHEN MINH 14925 SE 130TH DRIVE CLACKAMAS OR 97015
236-08 SB141B 661472316 SHERRY ROBERT 755 EAST MESQUITE AVENUE APACHE JUNCTION AZ 85219
236-08 SB141B 661479139 VANDERWEG MARVIN 8837 EAST NICHOLS PLACE ENGLEWOOD CO 80112
236-08 SB141B 661489419 WOOLLEY DONALD R 952 SOUTH LOMA VISTA CIRCL MESA AZ 85204
236-08 SBCL40B 661572180 SOLANO FRANCISCO A 151 PASSAIC STREET PASSAIC NJ 7055
236-08 SB141B 661578252 FERDINARDO TINA 195-197 EAST BURLINGTON RIVERSIDE IL 60546
236-08 SBCL40B 661599167 DEMERECKAS KESTUTIS 279 22ND STREET BROOKLYN NY 11215
236-08 SBCL40B 661620930 VALCIN AGNES 89 LYNNHURST STREET DORCHESTER MA 2124
236-08 SBCL40B 661626325 VARGAS LUIS 264 268 ADELAIDE PROVIDENCE RI 2907
236-08 SBCL40B 661626341 BALDWIN ARTIS 3911 1ST STREET SOUTHEAST WASHINGTON DC 20032
236-08 SBCL40B 661632638 USA REALTY CORP 1190 CLAY AVENUE BRONX NY 10456
236-08 SBCL40B 661633156 ISRAEL ZERAHIAH 651 663 WARREN STREET DORCHESTER MA 2121
236-08 SBCL40B 661634972 WALKER FAMILY 16 REIGLER ROAD WEST MILFORD NJ 7421
236-08 SBCL40B 661635037 SISKAR & ASSOCIATES 3039 DELAWARE AVENUE KENMORE NY 14150
236-08 SBCL40B 661635839 SENECAL DAVID C 332 336 340 UNION STREET MANCHESTER NH 3104
236-08 SBCL40B 661638395 GONZALEZ ROSA 198 20 LINDEN BOULEVARD SAINT ALBANS NY 11412
236-08 SBCL40B 661639013 GROSU DUMITRU 910 N FEDERAL HWY HOLLYWOOD FL 33020
236-08 SBCL40B 661639815 WEBSTER AUDREY 547 WEST SIDE AVENUE JERSEY CITY NJ 7304
236-08 SBCL40B 661639831 WIEDER SHALOM 11 LOCUST STREET BROOKLYN NY 11219
236-08 SBCL40B 661644039 ROYSTER FRANK H 1143 1147 BLUE HILL DORCHESTER MA 2124
236-08 SB141B 661645549 PARENTI JOSEPH 5217 S LARAMIE CHICAGO IL 60635
236-08 SB141B 661646141 GAETANO EMIL M TOWN HIGHWAY #14 NEWBURY VT 5051
236-08 SB141B 661647495 BURGESS RONALD L 5S040 PEBBLEWOOD LN. W508 NAPERVILLE IL 60563
236-08 SB141B 661649673 SIMPSON JAMES D 524 WAVERLY AVE WASHINGTON COURT HOU OH 43160
236-08 SB141B 661649723 BALTIKAUSKAS JAMES E 5831 S EDGEWOOD LA GRANGE HIGHLANDS IL 60525
236-08 SB141B 661650226 NAPPI MICHAEL 1454 HUMMEL AVE HOLBROOK NY 11741
236-08 23608 800705915 QUILL MICHAEL 178 HILLSIDE LAKE ROAD WAPPINGERS FALLS NY 12590
236-08 23608 800751877 CAMARDA RICKY 310 MANHATTAN STREET STATEN ISLAND NY 10307
236-08 23608 800758526 MICALLEF JOSEPH R 43 APPEL DRIVE SHIRLEY NY 11967
236-08 23608 800762098 BOWERMAN DENNIS D 801 83RD AVENUE NORTH #132 ST PETERSBURG FL 33702
236-08 23608 800768079 BASSETT JOHN B 1003 BARLEY MILL ROAD GREENVILLE DE 19807
236-08 23608 800779316 TOLCHER RICHARD P 11676 HERITAGE DRIVE HAMPTON GA 30228
236-08 23608 800781031 HARRIS MIGNONETTE 1777 BUSSING AVENUE BRONX NY 10466
236-08 23608 800783599 HARGAN WILLIAM S 7601 WOODVIEW WATERFORD MI 48327
236-08 23608 800788630 STALEY EMMA L 207 SECOND AVENUE PERRY SC 29124
236-08 23608 800795684 JELDERKS DONALD WAYNE 7927 SOUTH 84TH COURT JUSTICE IL 60458
236-08 23608 800797755 YOUNG JAMES W 7437 AUGUSTINE HERMAN HWY GEORGETOWN MD 21930
236-08 23608 800803108 CALDERON EVERADO 427 SW CEDARWOOD AVENUE MCMINNVILLE OR 97128
236-08 23608 800805087 LAGUNA MARIA 25542 ALISAL AVENUE LAGUNA HILLS CA 92653
236-08 23608 800812729 MECHAM TAI S 3010 SOUTH WHITES WAY MAGNA UT 84044
236-08 23608 800813388 BRZESZCZ MAREK 1920 ALTA VISTA DRIVE VISTA CA 92084
236-08 23608 800816852 MOOS FRANK J 21 ROSE STREET FLORIDA NY 10921
236-08 23608 800818080 LEE RICHARD 585 PLAYER LANE WALTERBORO SC 29488
236-08 23608 800821258 FROHMAN JOHN A 18 JAY STREET SWOYERSVILLE PA 18704
236-08 23608 800825275 PESKI BOGUSLAW 2 HIGH MOUNTAIN TRAIL LINCOLN PARK NJ 7035
236-08 23608 800828360 MORROW ROBERT MICHAEL 2803 CYPRESS AVENUE EAST FORT MYERS FL 33905
236-08 23608 800832586 ARONE DANITA U 5306 HEXAGON PLACE FAIRFAX VA 22030
236-08 23608 800836835 WILSON JOYCE G 391 CHANNEL HILL ROAD AUBURN CA 95603
236-08 23608 800838831 GAMSO KIM M 8407 EAST CRESTWOOD WAY SCOTTSDALE AZ 85250
236-08 23608 800840332 PUTNAM JERRY W RT 3 BOX HIGGLEN TOWN RD PIKEVILLE TN 37367
236-08 23608 800846248 THOMPSON BRYAN S 9005 SOUTH 3605 EAST SANDY UT 84093
236-08 23608 800847154 WILLIAMS MARVIN 1406 ELIZABETH LANE EAST POINT GA 30344
236-08 23608 800850356 GENTILELLA RAYMOND J 10238 BRITTENFORD DR VIENNA VA 22182
236-08 23608 800851008 SAINATO ROBERT W 8661 RED MOUNTAIN ROAD LIVERMORE CO 80536
236-08 23608 800852196 SHORT CURTIS C 3309 FLINTWOOD WAY REDDING CA 96002
236-08 23608 800852501 CARTER REGINALD 34 CLAUROME PLACE FREEPORT NY 11520
236-08 23608 800853327 BERND ERIN E 569 PEARL STREET DENVER CO 80203
236-08 23608 800854036 CHANDLER DONALD W 9580 WELLINGTON CIRCLE WINDSOR CA 95492
236-08 23608 800856502 VOLEK THOMAS M 8721 BEVERLY HILLS AVENUE ALBUQUERQUE NM 87122
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
661161406 40,000.00 37,514.94 07/18/96 06/18/11 154.49 07/18/98 08/18/98 86.6 12.600 495.61
661324871 12,500.00 8,939.93 03/27/90 02/27/05 78.77 06/27/98 07/27/98 43.7 15.250 177.09
661447870 35,000.00 34,384.93 06/12/97 05/12/17 225.27 07/12/98 08/12/98 84.9 11.750 379.30
661451450 16,850.00 16,361.37 06/01/97 05/01/12 164.91 07/01/98 08/01/98 84.9 12.250 204.95
661472316 14,820.00 14,695.61 07/01/97 06/01/17 225.93 07/01/98 08/01/98 79.9 14.350 188.07
661479139 33,000.00 32,663.17 07/01/97 06/01/17 225.93 07/01/98 08/01/98 89.3 12.050 364.51
661489419 16,000.00 15,636.07 07/23/97 06/23/17 226.65 07/23/98 08/23/98 79.9 12.900 186.31
661572180 94,500.00 94,408.51 06/01/98 05/01/28 356.91 08/01/98 09/01/98 70.0 11.500 935.83
661578252 21,500.00 21,307.45 12/24/97 11/24/17 231.72 07/24/98 08/24/98 84.2 11.050 222.65
661599167 136,500.00 136,422.03 08/01/98 07/01/23 298.92 08/01/98 09/01/98 70.0 11.600 1,397.47
661620930 93,000.00 92,733.57 07/01/98 06/01/13 177.93 08/01/98 09/01/98 50.0 15.500 1,333.61
661626325 160,000.00 159,787.94 07/11/98 06/11/23 298.26 07/11/98 08/11/98 61.5 12.050 1,691.07
661626341 108,500.00 108,254.61 08/01/98 07/01/13 178.92 08/01/98 09/01/98 70.0 10.700 1,212.85
661632638 136,500.00 136,500.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 70.0 11.850 1,388.32
661633156 315,000.00 314,313.66 07/01/98 06/01/13 177.93 07/01/98 08/01/98 64.2 11.100 3,600.09
661634972 140,000.00 140,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 70.0 11.100 1,600.04
661635037 134,000.00 134,000.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 52.5 11.350 1,415.19
661635839 91,000.00 90,854.61 08/01/98 07/01/15 202.92 08/01/98 09/01/98 67.9 11.500 1,017.47
661638395 150,000.00 150,000.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 71.4 13.300 1,694.54
661639013 140,000.00 139,409.58 07/01/98 06/01/13 177.93 08/01/98 09/01/98 43.7 11.500 1,635.47
661639815 72,800.00 72,668.84 07/01/98 06/01/13 177.93 07/01/98 08/01/98 70.0 13.100 925.89
661639831 87,500.00 87,500.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 70.0 13.900 1,029.84
661644039 125,000.00 124,888.94 08/01/98 07/01/18 238.92 08/01/98 09/01/98 35.7 12.950 1,460.02
661645549 9,500.00 9,474.08 08/01/98 07/01/13 178.92 08/01/98 09/01/98 89.8 10.610 105.66
661646141 16,500.00 16,362.57 08/15/98 07/15/13 179.38 08/15/98 09/15/98 79.7 12.850 207.14
661647495 52,000.00 52,000.00 07/24/98 06/24/13 178.68 07/24/98 08/24/98 65.0 9.500 437.24
661649673 20,000.00 20,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 85.0 9.900 213.70
661649723 55,600.00 55,600.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 79.9 9.500 518.27
661650226 15,200.00 15,118.48 08/01/98 07/01/13 178.92 08/01/98 09/01/98 89.7 11.300 175.64
800705915 37,840.00 37,764.64 05/08/98 04/08/18 236.15 07/08/98 08/08/98 84.7 12.150 420.62
800751877 71,000.00 70,303.71 07/15/98 06/15/13 178.39 08/15/98 09/15/98 77.2 11.400 697.70
800758526 24,240.00 24,240.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 89.7 10.650 244.45
800762098 28,900.00 28,755.32 05/23/98 04/23/18 236.65 07/23/98 08/23/98 85.0 8.750 255.40
800768079 150,000.00 150,000.00 07/18/98 06/18/23 298.49 07/18/98 08/18/98 67.7 10.400 1,405.57
800779316 19,000.00 19,000.00 06/18/98 05/18/13 177.47 06/18/98 07/18/98 88.8 11.550 188.88
800781031 42,100.00 42,100.00 07/10/98 06/10/13 178.22 07/10/98 08/10/98 89.8 11.950 431.43
800783599 80,000.00 79,942.06 06/01/98 05/01/13 176.91 07/01/98 08/01/98 80.0 10.950 758.84
800788630 63,920.00 63,920.00 08/09/98 07/09/18 239.18 07/09/98 08/09/98 80.0 12.000 703.81
800795684 47,000.00 47,000.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 84.9 10.900 444.04
800797755 23,650.00 23,594.75 06/18/98 05/18/13 177.47 07/18/98 08/18/98 84.9 10.350 259.23
800803108 24,000.00 23,923.29 08/01/98 07/01/13 178.92 08/01/98 09/01/98 89.0 11.325 277.70
800805087 36,700.00 36,700.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 73.7 10.775 373.21
800812729 71,300.00 70,751.81 07/01/98 06/01/13 177.93 08/01/98 09/01/98 89.9 11.300 695.22
800813388 45,400.00 45,400.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 85.0 11.775 538.33
800816852 29,250.00 29,250.00 07/16/98 06/16/13 178.42 07/16/98 08/16/98 85.1 12.550 361.47
800818080 34,000.00 34,000.00 08/03/98 07/03/13 178.98 07/03/98 08/03/98 85.0 10.750 381.12
800821258 31,000.00 30,861.64 08/06/98 07/06/13 179.08 08/06/98 09/06/98 83.9 9.250 319.05
800825275 25,000.00 24,992.52 06/18/98 05/18/13 177.47 07/18/98 08/18/98 55.8 11.800 253.31
800828360 35,074.00 34,905.35 08/01/98 07/01/13 178.92 08/01/98 09/01/98 79.9 12.850 440.31
800832586 39,450.00 39,450.00 07/26/98 06/26/13 178.75 07/26/98 08/26/98 89.8 10.900 445.91
800836835 31,690.00 31,690.00 08/14/98 07/14/13 179.34 07/14/98 08/14/98 80.0 12.475 337.60
800838831 23,000.00 23,000.00 07/12/98 06/12/13 178.29 06/12/98 07/12/98 79.9 12.500 283.49
800840332 46,750.00 46,709.03 06/18/98 05/18/18 237.47 07/18/98 08/18/98 83.4 13.050 549.38
800846248 66,750.00 66,734.39 05/02/98 04/02/13 175.96 07/02/98 08/02/98 74.1 12.900 733.17
800847154 26,750.00 26,724.78 08/01/98 07/01/18 238.92 08/01/98 09/01/98 79.9 13.850 329.73
800850356 91,157.00 91,157.00 10/01/98 09/01/13 180.95 09/01/98 10/01/98 89.8 10.650 844.09
800851008 48,000.00 48,000.00 06/22/98 05/22/18 237.60 06/22/98 07/22/98 80.0 14.500 614.40
800852196 30,485.00 30,485.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 69.9 10.675 340.30
800852501 88,000.00 88,000.00 06/14/98 05/14/13 177.34 06/14/98 07/14/98 80.0 10.450 801.68
800853327 31,056.00 31,056.00 07/10/98 06/10/13 178.22 06/10/98 07/10/98 79.4 11.400 360.82
800854036 37,000.00 37,000.00 09/01/98 08/01/18 239.93 08/01/98 09/01/98 89.8 10.275 363.83
800856502 59,000.00 59,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 79.9 14.400 717.80
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 8/4/98
Page 2 8/4/98
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-08 23608 800857336 PLATT MD ARTHUR 70581 PLACERVILLE ROAD RANCHO MIRAGE CA 92270
236-08 23608 800857971 STEARN PAUL G 1344 GEORGE COURT FERNANDINA BEACH FL 32034
236-08 23608 800858516 PURVINE H N JR 3899 GREEN FOREST PARKWAY SMYRNA GA 30082
236-08 23608 800860207 BROWN JEFFREY L 11323 SUNFISH HOUSTON TX 77067
236-08 23608 800860918 OCHOA THOMAS E 5952 S ABERDEEN STREET LITTLETON CO 80120
236-08 23608 800861445 DICK THOMAS 3000 STOCKBRIDGE LANE FLORENCE SC 29505
236-08 23608 800863250 FRAGNITO CARMEN M 5473 PROSPECT AVENUE WHITEHALL PA 18052
236-08 23608 800864050 RHODES ROBERT E 7692 BUCKEYE COURT DUBLIN CA 94568
236-08 23608 800867780 DURRICK DANIEL J 428 MAHONING MOUNTAIN ROAD LEHIGHTON PA 18235
236-08 23608 800868507 SUN SPRING C 5640 CROW LANE SAN JOSE CA 95123
236-08 23608 800869828 BROOKS JOE R 21910 GREENFIELD STREET OAK PARK MI 48237
236-08 23608 800870305 BERCAW JAMES 26522 FOAMFLOWER BOULEVARD ZEPHYRHILLS FL 33544
236-08 23608 800870875 EWART DAVID A 3218 ELMWOOD AVENUE BUFFALO NY 14217
236-08 23608 800870917 WOJCIK JOSEPH 318 WILLET ROAD BLASDELL NY 14219
236-08 23608 800872079 RENSHAW AVIS A 11340 ORCHARD LANE RESTON VA 20190
236-08 23608 800876096 FORRESTER CLIFFORD N 342 W STATE STREET HAMBURG PA 19526
236-08 23608 800876146 DOYLE PATRICK 4770 NORTH 512 WEST PROVO UT 84604
236-08 23608 800877086 OSSORIO LINDA 3263 HORSESHOE TRAIL TALLAHASSEE FL 32312
236-08 23608 800877326 PIRRELLA JOSEPH 3049 ARTESIAN LANE FORT MYERS FL 33917
236-08 23608 800878340 HAILEY JEFFREY J 7741 WEST CROCUS DRIVE PEORIA AZ 85381
236-08 23608 800878597 WALLACE JAMES 6119 VANDERHORST DRIVE CONCORD NC 28025
236-08 23608 800882268 YAMPOLSKY MIRON 1318 PAVILION CLUBWAY RESTON VA 20194
236-08 23608 800883449 STEWART ROBERT J 2204 SOUTHWEST 49TH TERRAC CAPE CORAL FL 33914
236-08 23608 800884199 QUINLAN KEVIN D 5 SEPTEMBER WALK LONG BEACH NY 11561
236-08 23608 800885840 SWANSON ROBERT J 13751 CARLSBAD DRIVE SANTA ANA CA 92705
236-08 23608 800886889 MCINTOSH RICHARD R 1126 EAST 30 SOUTH PLEASANT GROVE UT 84062
236-08 23608 800887572 JENKINS KENNETH N 518 SPICEWOOD DRIVE GREENSBORO NC 27405
236-08 23608 800888810 MERCEDES ROSA 9260 SOUTHWEST 166TH TERRA MIAMI FL 33157
236-08 23608 800891236 FLOWERS INEZ M 812 GAINES CIRCLE COTTAGEVILLE SC 29435
236-08 23608 800893489 GARDOSKI DANIEL J RR #6 BOX 6171A MONTROSE PA 18801
236-08 23608 800895104 HALL HERMAN DEWAYNE 1328 SE CHAPMAN AVENUE TROUTDALE OR 97060
236-08 23608 800895187 CHANCE CATHERINE V 117 22 198TH STREET SAINT ALBANS NY 11412
236-08 23608 800898330 HERZING PAMELA M 831 COUNTY ROUTE 25 STUYVESANT FALLS NY 12174
236-08 23608 800898744 CROWE DANLYN 34 PEARSALL AVENUE FREEPORT NY 11520
236-08 23608 800899239 MANSSON LARS 924 DEL PRADO BLVD CAPE CORAL FL 33904
236-08 23608 800900474 NIERMAN KENNETH A 5914 COLE WAY ARVADA CO 80004
236-08 23608 800900698 DOUBLE IMAGE REALTY COR 424 EAST 162 STREET BRONX NY 10451
236-08 23608 800905903 KREBS EDWARD E RR2 BOX 350 FORT SCOTT KS 66701
236-08 23608 800905945 LESSER MARK L 10585 W ONTARIO PL LITTLETON CO 80127
236-08 23608 800906810 ROBERTSON GI SHIRLEY A 2954 S ZURICH CT DENVER CO 80236
236-08 23608 800910952 MARSHALL DOROTHY G 3415 25 WEST CHICAGO AVE CHICAGO IL 60651
236-08 23608 800912008 BRYANT JOSEPH DALE 4791 HELTON ROAD GRANITE FALLS NC 28630
236-08 23608 800914327 MARSHALL KEVIN 1048 SW CLAY STREET DALLAS OR 97338
236-08 23608 800916553 STARRITT WALTER M. 545 WEST I STREET BENICIA CA 96121
236-08 23608 800917452 SWETT MICHAEL N 1757 WEST 750 NORTH VERNAL UT 84078
236-08 23608 800918328 BASILE DEBORAH RR 30 BOX 163 N2 FAYETTEVILLE NC 28306
236-08 23608 800920456 KARDON DAVID 11 STRATFORD ROAD PLAINVIEW NY 11803
236-08 23608 800920670 SHERMAN EDWARD J 9413 WESTWOOD VILLAGE HOUSTON TX 77036
236-08 23608 800921322 KING JEROME A 931 A WEST CARMEL VALLEY R CARMEL VALLEY CA 93924
236-08 23608 800921991 YOUNG LEONARD I. LOT 41 WASHINGTON CREEK ES WILLARD NC 28478
236-08 23608 800923138 PERKINS JACK 399 VELMA DRIVE LARGO FL 33770
236-08 23608 800923534 CANTRELL ROBERT 23 CALMONT ROAD SWANSEA SC 29160
236-08 23608 800924896 DICKSON RONALD 8 DOLAN AVENUE ABERDEEN NJ 7747
236-08 23608 800924961 VARASTEH LALEH 291 OAKLAND STREET WELLESLEY MA 2181
236-08 23608 800925281 SARVER ALLAN D 2635 MOYER ROAD CONNELLSVILLE PA 15425
236-08 23608 800925539 RAMSEY BOBBY GENE 2365 LISBON DRIVE SUMTER SC 29154
236-08 23608 800925604 PARKER BOWER STEPHANIE 325 BOWERS ROAD RAEFORD NC 28376
236-08 23608 800925703 JANES CHARLES 6798 WEST MINA LANE DUNNELLON FL 34433
236-08 23608 800926909 GRELL KISUK 5080 SOUTH CLARKSON STREET ENGLEWOOD CO 80110
236-08 23608 800927238 PALMER DOUGLAS L 1 CALLE CABRILLO FOOTHILL RANCH CA 92610
236-08 23608 800927279 STEPHENS MARK E 1168 HELFORD LANE CARMEL IN 46302
236-08 23608 800929101 LISENBY DAVID M 111 NATURE TRAIL WAY TALLAHASSEE FL 32310
236-08 23608 800929242 WAGGONER RICHARD W. 6413 BATTLEFORD DRIVE RALEIGH NC 27613
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800857336 110,000.00 109,819.79 08/01/98 07/01/18 238.92 08/01/98 09/01/98 79.7 10.525 1,100.07
800857971 51,750.00 51,750.00 08/15/98 07/15/13 179.38 07/15/98 08/15/98 90.0 11.150 593.07
800858516 26,500.00 26,390.27 07/17/98 06/17/13 178.45 07/17/98 08/17/98 80.7 13.250 298.33
800860207 46,750.00 46,750.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 85.0 11.500 462.96
800860918 79,000.00 78,908.82 08/01/98 07/01/18 238.92 08/01/98 09/01/98 86.8 11.950 867.11
800861445 49,500.00 49,500.00 08/01/98 07/01/23 298.92 07/01/98 08/01/98 90.0 11.900 517.69
800863250 61,000.00 61,000.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 53.5 10.850 574.01
800864050 98,000.00 98,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 89.1 11.175 946.26
800867780 68,000.00 67,587.58 08/01/98 07/01/18 238.92 08/01/98 09/01/98 79.4 11.950 746.37
800868507 104,000.00 103,071.73 08/01/98 07/01/13 178.92 09/01/98 10/01/98 66.7 8.975 834.94
800869828 100,000.00 100,000.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 62.5 12.350 1,125.58
800870305 32,000.00 32,000.00 08/10/98 07/10/13 179.21 07/10/98 08/10/98 80.0 11.150 366.73
800870875 24,500.00 24,500.00 07/26/98 06/26/08 118.75 06/26/98 07/26/98 84.0 9.900 322.41
800870917 25,000.00 24,977.05 07/22/98 06/22/13 178.62 07/22/98 08/22/98 61.5 10.700 279.46
800872079 55,300.00 55,300.00 07/08/98 06/08/13 178.16 06/08/98 07/08/98 84.9 11.350 541.32
800876096 23,065.00 22,959.87 07/08/98 06/08/08 118.16 07/08/98 08/08/98 89.9 11.700 326.93
800876146 135,900.00 135,900.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 78.4 12.900 1,582.50
800877086 22,267.00 22,211.95 08/01/98 07/01/18 238.92 08/01/98 09/01/98 85.0 11.500 237.46
800877326 41,250.00 41,250.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 73.6 10.950 424.38
800878340 22,821.00 22,821.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 85.0 11.100 237.11
800878597 35,200.00 35,200.00 08/06/98 07/06/13 179.08 07/06/98 08/06/98 80.0 12.400 431.56
800882268 66,288.00 66,288.00 07/24/98 06/24/18 238.68 07/24/98 08/24/98 85.0 12.990 776.14
800883449 46,000.00 45,792.37 08/13/98 07/13/13 179.31 08/13/98 09/13/98 90.0 10.400 417.34
800884199 24,000.00 24,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 84.0 11.950 245.94
800885840 35,000.00 35,000.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 65.4 11.775 379.91
800886889 32,650.00 32,650.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 73.5 9.400 338.97
800887572 29,000.00 29,000.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 88.4 11.400 336.93
800888810 23,000.00 23,000.00 08/06/98 07/06/13 179.08 07/06/98 08/06/98 56.3 10.600 255.67
800891236 44,250.00 44,250.00 08/15/98 07/15/13 179.38 07/15/98 08/15/98 75.0 13.000 559.87
800893489 84,600.00 84,600.00 08/06/98 07/06/28 359.08 07/06/98 08/06/98 90.0 11.400 831.34
800895104 55,800.00 55,750.17 08/01/98 07/01/18 238.92 08/01/98 09/01/98 85.0 8.875 497.57
800895187 32,000.00 32,000.00 08/02/98 07/02/23 298.95 07/02/98 08/02/98 74.8 11.100 315.95
800898330 33,100.00 33,100.00 08/08/98 07/08/13 179.15 07/08/98 08/08/98 84.9 11.600 330.31
800898744 47,900.00 47,900.00 08/13/98 07/13/18 239.31 07/13/98 08/13/98 89.8 10.400 475.01
800899239 610,000.00 610,000.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 65.9 10.700 6,172.28
800900474 72,000.00 72,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 79.5 14.750 896.02
800900698 161,000.00 161,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 70.0 11.550 1,885.91
800905903 27,750.00 27,750.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 75.0 11.875 330.82
800905945 60,600.00 60,600.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 80.1 9.850 525.10
800906810 21,200.00 21,200.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 84.9 11.600 249.01
800910952 140,000.00 140,000.00 09/01/98 08/01/18 239.93 08/01/98 09/01/98 70.0 12.750 1,615.34
800912008 31,500.00 31,500.00 08/13/98 07/13/13 179.31 07/13/98 08/13/98 75.0 12.750 393.38
800914327 29,750.00 29,750.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 85.0 11.475 294.04
800916553 71,000.00 70,898.63 08/01/98 07/01/13 178.92 08/01/98 09/01/98 68.7 10.975 805.87
800917452 10,400.00 10,400.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 80.0 13.100 132.27
800918328 58,500.00 58,500.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 90.0 11.900 597.24
800920456 64,230.00 64,230.00 08/14/98 07/14/13 179.34 07/14/98 08/14/98 85.9 12.600 795.83
800920670 21,375.00 21,375.00 09/01/98 08/01/28 359.93 08/01/98 09/01/98 75.0 10.600 197.13
800921322 115,200.00 115,200.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 80.0 12.000 1,184.96
800921991 83,300.00 83,300.00 08/10/98 07/10/28 359.21 07/10/98 08/10/98 85.0 11.650 834.46
800923138 25,276.00 25,276.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 90.0 11.150 289.67
800923534 21,000.00 21,000.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 70.0 13.450 271.95
800924896 53,000.00 52,643.55 07/10/98 06/10/13 178.22 08/10/98 09/10/98 78.3 11.900 541.09
800924961 163,000.00 163,000.00 08/02/98 07/02/18 238.95 07/02/98 08/02/98 84.4 11.100 1,693.57
800925281 33,600.00 33,600.00 08/14/98 07/14/13 179.34 07/14/98 08/14/98 80.0 11.650 395.72
800925539 47,600.00 47,600.00 08/13/98 07/13/18 239.31 07/13/98 08/13/98 85.0 12.250 532.44
800925604 20,000.00 20,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 63.8 8.900 159.49
800925703 49,300.00 49,300.00 08/15/98 07/15/18 239.38 07/15/98 08/15/98 85.0 11.250 517.28
800926909 248,900.00 248,900.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 89.9 10.400 2,735.93
800927238 35,000.00 35,000.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 83.0 11.350 405.53
800927279 62,500.00 62,500.00 08/13/98 07/13/13 179.31 07/13/98 08/13/98 85.9 10.750 700.59
800929101 40,000.00 40,000.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 80.0 9.150 409.28
800929242 40,000.00 40,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 76.5 8.250 388.06
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 8/4/98
Page 3 8/4/98
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-08 23608 800930026 GULCHUK VLADIMIR A 2622 298TH ST FEDERAL WAY WA 98003
236-08 23608 800931164 JUHASZ ROBERT A 7603 TONI CIRCLE SALT LAKE CITY UT 84121
236-08 23608 800931297 TWARDOWSKI ROBERT W 14 LAURENTIAN DRIVE CHEEKTOWAGA NY 14225
236-08 23608 800932139 GABRIEL JIM M 8465 RED SPRING VALLEY RD COLORADO SPRINGS CO 80919
236-08 23608 800933483 LEONE JOHN E 8837 VIKING LANE LAKELAND FL 33809
236-08 23608 800934143 YOSIFIDES JAMES 227 NORTH WASHINGTON STREE NORTH TARRYTOWN NY 10591
236-08 23608 800934481 COPELAND JERRY 2101 PALOMINO DRIVE TITUSVILLE FL 32796
236-08 23608 800935785 SHAW MARGARET A 12731 LITEWOOD DRIVE HUDSON FL 34669
236-08 23608 800935991 PHILLIPS GARY GALE 12341 WEST LAYTON AVE MORRISON CO 80465
236-08 23608 800948887 KHALIQ RAKIN 9000 SOUTH BISHOP CHICAGO IL 60620
236-08 23608 800957581 CASEY LEON 473 PARK PLACE BROOKLYN NY 11238
236-08 23608 800960031 LEGGETT DAVID SCOTT 641 ST ANDREWS LANE LOUISVILLE CO 80027
----------------------------------------
137 Sale Total
236-09 SB141 661350579 WILLIAMS LEANNA MARIE 170 EAST GRAND AVENUE HIGHLAND PARK MI 48203
236-09 SB141 661535070 GUTIERREZ HECTOR 1821 SOUTH 57TH COURT CICERO IL 60804
236-09 SB141 661645374 DAVIS GIDEON GWEN 579 PRINCETON BLVD WILKINSBURG PA 15221
236-09 SB141 661645937 FOYE ELVIN LEON 2610 MADISON AVE NEW BERN NC 28560
236-09 SB141 661646398 MOORE MERLE W 618 620 HAWLEY RICHPORT CT 6606
236-09 SB141 661647396 PAULSEN STON KAREN 1715 WOODY ROAD MCKINLEYVILLE CA 95519
236-09 SB141 661648642 FREEMAN KAREN C 213 CHASE DR SARALAND AL 36571
236-09 SB141 661648758 SALAHUDDIN BILAL 1312 WEST 98TH STREET CHICAGO IL 60643
236-09 23609 800488959 BARKLEY DONNA M 1719 EAST 25TH STREET BALTIMORE MD 21213
236-09 23609 800672693 COLEMAN JEFFREY 14942 CORBETT DETROIT MI 48213
236-09 23609 800692212 MCCABE CARL E JR 2413 BRUNSWICK ROAD BALTIMORE MD 21227
236-09 23609 800708372 SMITH KEVIN J 501 INDIANA AVENUE BLAIRSVILLE PA 15717
236-09 23609 800718678 LESHER DAN 8209 CHAUCER DRIVE SPRING HILL FL 34607
236-09 23609 800746315 WALKER WILLIAM F 1315 BACON STREET GLENS FALLS NY 12801
236-09 23609 800750655 CANINO WAYNE J 132 DEERFIELD ROAD CANDIA NH 3034
236-09 23609 800765380 WHITE DESMOND 54 DUNCAN DRIVE WEST WESTBURY NY 11590
236-09 23609 800784720 GUCK BRIAN 303 EAST MAIN STREET BEACON NY 12508
236-09 23609 800787277 BUCHANAN GEORGE 50 E JAMES CIRCLE HAMPTON GA 30228
236-09 23609 800788796 SULLIVAN MARGOT LEE 19548 ALANA ROAD CASTRO VALLEY CA 94546
236-09 23609 800796518 CHUNG JOHN T 103 MONARCH AVENUE NORTH BABYLON NY 11730
236-09 23609 800796765 HAZIM VEOLETE 186 W GREEN STREET ALLENTOWN PA 18102
236-09 23609 800807505 HALL JOSEPH 2532 GREENLEAF ROAD CLOVER SC 29710
236-09 23609 800809311 KELLY MARY 203 NEWARK AVENUE BRADLEY BEACH NJ 7720
236-09 23609 800813669 SHATTO ROBERT A 27927 NEWBIRD DR SANTA CLARITA CA 91350
236-09 23609 800822959 FARCOSKY THOMAS A 434 FAIRWAY COURT SEVERNA PARK MD 21146
236-09 23609 800824567 MERISIER PHYLLIP 247 JACOB STREET ELMONT NY 11003
236-09 23609 800824682 MATOS DENISE ROMAYNE 10 12 LARCH STREET PORT READING NJ 7064
236-09 23609 800827586 SPINK JAMES W 11337 NEU ROAD MUNITH MI 49259
236-09 23609 800833808 GALLO FRANK 3691 EAST TREMONT AVENUE BRONX NY 10461
236-09 23609 800837866 MARSHALL GEORGE C 57 FAIRWAY DRIVE DENVER PA 17517
236-09 23609 800838518 MOOSEKIAN JACK 34284 STELLWAGEN WAYNE MI 48184
236-09 23609 800839847 YOUNG BARBARA LEE 13513 NW 141ST PLACE ALACHUA FL 32615
236-09 23609 800848251 BERGER JOHN M 2921 5TH AVENUE ALTOONA PA 16602
236-09 23609 800851644 MARFATIA KRISHNAKAN I 7731 PARSONS BOULEVARD FLUSHING NY 11366
236-09 23609 800851909 CAPORALE PARIS A 24 SOUTH STREET BETHEL CT 6801
236-09 23609 800859225 GOODWIN EAMONN L 49 BEVERLY ROAD YONKERS NY 10710
236-09 23609 800860942 ROWLETT DEBORAH 7574 SYCAMORE DRIVE CITRUS HEIGHTS CA 95610
236-09 23609 800860959 PERRY DAVID R 8 ALDERSHOT DRIVE NEWARK DE 19713
236-09 23609 800861353 PEMBERTON CHARLES E 27 GILLEN STREET PROVIDENCE RI 2907
236-09 23609 800862971 STEWART MICHAEL B 4432 NORTH CEDAR FRESNO CA 93726
236-09 23609 800863771 CLARK KELLY 1400 FRANKLIN STREET CLEARWATER FL 33756
236-09 23609 800865826 JACKSON JOAN 1736 ALBANY AVENUE BROOKLYN NY 11210
236-09 23609 800871022 MILLER TOD W 211 VALLEY VIEW CIRCLE PHOENIXVILLE PA 19460
236-09 23609 800880775 NASCA JAMES 1437 PINEY BRANCH CIRCLE VALRICO FL 33594
236-09 23609 800881955 GRABOWSKI AGNES M 89 SAVIN HILL AVENUE DORCHESTER MA 2125
236-09 23609 800883993 SCHMIDT ALAN 575 HOMESTEAD ROAD WILMINGTON DE 19805
236-09 23609 800884702 BEASLEY PEGGY L 2609 N 15TH ONE HALF ST TERRE HAUTE IN 47804
236-09 23609 800890014 BREWER PAMELA C 122 CREEKVIEW DRIVE WOODSTOCK GA 30188
236-09 23609 800891947 KISTLER WILLIAM G RR 2 BOX 263 EXPORT PA 15632
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800930026 55,000.00 55,000.00 09/01/98 08/01/18 239.93 08/01/98 09/01/98 83.9 11.850 599.86
800931164 49,750.00 49,750.00 09/01/98 08/01/18 239.93 08/01/98 09/01/98 84.7 11.350 525.42
800931297 37,965.00 37,965.00 08/07/98 07/07/18 239.11 07/07/98 08/07/98 84.9 12.650 435.36
800932139 22,000.00 22,000.00 09/01/98 08/01/08 119.93 08/01/98 09/01/98 49.7 9.000 278.69
800933483 50,000.00 50,000.00 08/03/98 07/03/18 238.98 07/03/98 08/03/98 73.0 8.250 426.03
800934143 204,000.00 203,906.83 05/09/98 04/09/28 356.19 06/09/98 07/09/98 85.0 9.850 1,767.67
800934481 44,800.00 44,800.00 08/08/98 07/08/18 239.15 07/08/98 08/08/98 80.0 9.150 407.41
800935785 39,500.00 39,500.00 08/15/98 07/15/13 179.38 07/15/98 08/15/98 84.9 11.250 455.18
800935991 24,561.00 24,561.00 09/01/98 08/01/13 179.93 08/01/98 09/01/98 89.9 10.400 222.83
800948887 210,000.00 210,000.00 09/01/98 08/01/23 299.93 08/01/98 09/01/98 60.0 14.000 2,527.90
800957581 125,000.00 125,000.00 09/01/98 08/01/18 239.93 08/01/98 09/01/98 73.5 12.550 1,424.58
800960031 121,145.00 121,145.00 08/20/98 07/20/13 179.54 07/20/98 08/20/98 79.8 13.100 1,349.58
- -------------------------------------- ------ --------- -----------------------------
137 9,047,325.00 9,031,591.79 226.80 74.9 11.529 97,333.70
661350579 54,400.00 52,766.73 01/10/97 12/10/16 220.24 07/10/98 08/10/98 85.0 9.800 517.78
661535070 65,800.00 63,761.19 09/11/97 08/11/12 168.26 08/11/98 09/11/98 70.7 11.800 781.26
661645374 15,000.00 15,000.00 07/18/98 06/18/13 178.49 06/18/98 07/18/98 42.8 11.150 171.91
661645937 52,500.00 52,500.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 75.0 10.670 585.88
661646398 145,000.00 144,915.95 08/01/98 07/01/28 358.92 08/01/98 09/01/98 85.2 9.800 1,251.10
661647396 90,000.00 89,318.50 07/11/98 06/11/28 358.26 08/11/98 09/11/98 52.0 9.750 773.24
661648642 70,000.00 70,000.00 08/01/98 07/01/18 238.92 07/01/98 08/01/98 69.3 9.500 652.49
661648758 66,500.00 66,316.16 07/26/98 06/26/18 238.75 07/26/98 08/26/98 83.1 8.460 575.42
800488959 39,200.00 39,175.24 02/22/98 01/22/13 173.65 06/22/98 07/22/98 80.0 12.750 425.98
800672693 26,600.00 26,574.80 04/16/98 03/16/13 175.40 06/16/98 07/16/98 66.5 11.600 265.45
800692212 80,990.00 80,969.27 04/19/98 03/19/13 175.50 06/19/98 07/19/98 80.9 12.500 864.37
800708372 63,600.00 63,468.95 07/02/98 06/02/18 237.96 07/02/98 08/02/98 67.6 8.850 566.10
800718678 77,000.00 76,762.73 08/01/98 07/01/13 178.92 08/01/98 09/01/98 69.3 9.950 825.09
800746315 22,320.00 22,263.59 07/01/98 06/01/28 357.93 08/01/98 09/01/98 80.0 10.700 207.51
800750655 58,500.00 58,490.17 06/05/98 05/05/13 177.04 06/05/98 07/05/98 65.0 14.350 709.39
800765380 215,050.00 214,966.68 07/22/98 06/22/28 358.62 07/22/98 08/22/98 85.0 12.750 2,336.93
800784720 57,000.00 57,000.00 06/21/98 05/21/18 237.57 06/21/98 07/21/98 58.8 10.300 561.44
800787277 60,000.00 59,966.61 05/22/98 04/22/28 356.61 07/22/98 08/22/98 80.0 12.150 624.11
800788796 154,900.00 154,900.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 61.9 7.700 1,104.38
800796518 136,000.00 135,931.68 06/14/98 05/14/28 357.34 06/14/98 07/14/98 80.0 9.400 1,133.65
800796765 29,200.00 29,131.28 08/06/98 07/06/28 359.08 08/06/98 09/06/98 80.0 8.750 229.72
800807505 42,500.00 42,500.00 08/02/98 07/02/18 238.95 07/02/98 08/02/98 72.0 10.400 421.46
800809311 200,600.00 200,484.36 06/14/98 05/14/28 357.34 07/14/98 08/14/98 85.0 11.990 2,061.86
800813669 153,000.00 152,648.37 08/01/98 07/01/13 178.92 08/01/98 09/01/98 85.0 8.025 1,125.33
800822959 550,000.00 550,000.00 07/01/98 06/01/13 177.93 07/01/98 08/01/98 73.3 10.100 4,867.34
800824567 143,650.00 143,650.00 08/08/98 07/08/13 179.15 07/08/98 08/08/98 85.0 12.900 1,577.84
800824682 151,300.00 151,176.36 08/01/98 07/01/13 178.92 08/01/98 09/01/98 85.0 10.250 1,355.80
800827586 59,200.00 59,154.92 07/18/98 06/18/28 358.49 07/18/98 08/18/98 74.9 11.650 593.04
800833808 126,000.00 125,170.32 06/11/98 05/11/13 177.24 07/11/98 08/11/98 61.7 11.050 1,204.69
800837866 142,000.00 142,000.00 06/28/98 05/28/13 177.80 06/28/98 07/28/98 79.7 9.990 1,245.11
800838518 48,750.00 48,623.03 08/01/98 07/01/28 358.92 08/01/98 09/01/98 65.8 11.100 467.95
800839847 51,600.00 51,600.00 08/02/98 07/02/28 358.95 07/02/98 08/02/98 79.3 9.150 420.77
800848251 43,200.00 43,200.00 07/19/98 06/19/28 358.52 07/19/98 08/19/98 90.0 10.650 400.02
800851644 122,500.00 122,500.00 08/10/98 07/10/13 179.21 07/10/98 08/10/98 42.9 9.000 1,242.48
800851909 220,000.00 219,984.37 08/03/98 07/03/28 358.98 08/03/98 09/03/98 80.0 12.300 2,313.88
800859225 170,000.00 170,000.00 08/06/98 07/06/13 179.08 07/06/98 08/06/98 75.5 11.100 1,631.81
800860942 112,200.00 112,200.00 08/07/98 07/07/28 359.11 07/07/98 08/07/98 85.0 9.875 974.29
800860959 93,135.00 93,135.00 08/08/98 07/08/13 179.15 07/08/98 08/08/98 80.9 8.150 898.13
800861353 62,400.00 62,400.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 80.0 10.150 554.53
800862971 77,400.00 77,369.90 07/01/98 06/01/28 357.93 07/01/98 08/01/98 90.0 10.600 713.81
800863771 54,400.00 54,400.00 08/09/98 07/09/28 359.18 07/09/98 08/09/98 85.0 9.900 473.38
800865826 165,750.00 165,750.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 85.0 8.500 1,274.47
800871022 199,650.00 199,576.45 07/01/98 06/01/28 357.93 07/01/98 08/01/98 84.9 10.850 1,878.72
800880775 44,500.00 43,164.24 07/10/98 06/10/13 178.22 09/10/98 10/10/98 37.7 10.050 479.56
800881955 136,000.00 135,754.72 01/02/98 12/12/12 171.98 07/12/98 08/12/98 80.9 10.450 1,238.96
800883993 48,000.00 48,000.00 07/05/98 06/05/28 358.06 07/05/98 08/05/98 80.0 10.400 435.49
800884702 31,500.00 31,482.21 08/01/98 07/01/28 358.92 08/01/98 09/01/98 78.9 10.900 297.60
800890014 85,000.00 85,000.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 85.0 11.750 858.00
800891947 65,000.00 65,000.00 08/09/98 07/09/28 359.18 07/09/98 08/09/98 56.5 9.150 530.04
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 8/4/98
Page 4 8/4/98
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-09 23609 800892747 SANTOS HENRY 509 ALBANY AVENUE LINDENHURST NY 11757
236-09 23609 800892952 TINEO JOSE M 7004 BEACH CHANNEL DRIVE ARVERNE NY 11692
236-09 23609 800895112 BROWN HENRY A 492 CORNELL AVENUE ROCKVILLE CENTRE NY 11570
236-09 23609 800898892 MOLES BRIAN 10535 CASEY DRIVE NEW PORT RICHEY FL 34634
236-09 23609 800899106 SANTIAGO MILAGROS 5852 78TH AVENUE RIDGEWOOD NY 11385
236-09 23609 800899254 GARRET BEATRICE M 530 THE MEADOWS PARK DESOTO TX 75115
236-09 23609 800900631 MAI TAM T 413 CODY LANE LEWISVILLE TX 75067
236-09 23609 800901308 MANGIONE CARL A 610 SELLARS MILL ROAD BURLINGTON NC 27215
236-09 23609 800901928 FRENCH ROBERT K. 929 NORTH 10TH STREET ELWOOD IN 46036
236-09 23609 800903429 FRARY JOAN C 1355 LARCHMONT DRIVE ENGLEWOOD FL 34223
236-09 23609 800908626 BAIRD JAMES F 3001 58TH STREET NORTH ST PETERSBURG FL 33710
236-09 23609 800908659 PELOTTE WILLIAM 6811 WASHINGTON PLACE BRADENTON FL 34207
236-09 23609 800909046 JACOB CAROL KIMBLE 14647 PRESIDENTS DRIVE WES HOUSTON TX 77021
236-09 23609 800911539 TOMPKINS PAMELA S 1523 SPRUCE TERRE HAUTE IN 47807
236-09 23609 800912727 BROWN MARGARET 515 WEST HARRISON AVENUE GASTONIA NC 28052
236-09 23609 800912743 PAGE BETTIE J 2400 KIM LONGVIEW TX 75602
236-09 23609 800912917 ZAYAS LUIS M 37 47 99TH STREET CORONA NY 11368
236-09 23609 800914202 HALE FRANCINE E 1109 EAST 113TH STREET CLEVELAND OH 44103
236-09 23609 800914814 GROSS MALACHI 253 S FRAZIER STREET PHILADELPHIA PA 19139
236-09 23609 800915506 DIVENUTI LAWRENCE A 359 361 PEARL STREET MANCHESTER NH 3101
236-09 23609 800918104 ROBERTS VALERIE 13605 SOUTHVIEW AVENUE CLEVELAND OH 44120
236-09 23609 800918294 CUIFFO JAMES 42 MANHASSET AVENUE SELDEN NY 11784
236-09 23609 800918393 WALTERS DONALD L 1706 BURNWOOD ROAD BALTIMORE MD 21239
236-09 23609 800919334 SCHNEIDER RUTH E RR 6 BOX 36 MOSCOW PA 18444
236-09 23609 800920464 WILLIAMSON LISA 152 EAST 35TH STREET BROOKLYN NY 11203
236-09 23609 800921181 WALSH BEVERLY 953 EAST 100TH STREET BROOKLYN NY 11236
236-09 23609 800922528 STOFFER JAMES R 353 MIDDLE STREET DAYTON OH 45407
236-09 23609 800923690 CRAIG ANTHONY T 1704 SOUTH ANN BOULEVARD HARKER HEIGHTS TX 76548
236-09 23609 800923948 DUMAN VIRGINIA 234 MUNSTER ROAD PORTAGE PA 15946
236-09 23609 800926800 ELMORE PATRICIA A 3017 BURLINGTON AVENUE NOR ST PETERSBURG FL 33713
236-09 23609 800927063 VIDAURE ANDY I 765 COUNTY ROAD 6713 NATALIA TX 78059
236-09 23609 800928442 SILVA AMERICO J 33 PLYMOUTH COURT BUSHKILL PA 18324
236-09 23609 800930950 MCQUAIG DOLORES A 398 AZALEA AVENUE HOMELAND FL 33847
236-09 23609 800934424 ANDERSON RALPH E 7236 SWAN LAKE DRIVE FORT MYERS FL 33919
236-09 23609 800934523 KATLAN PAUL 5599 BABCOCK STREET NE PALM BAY FL 32907
236-09 23609 800936056 HAY ALICIA 134 35 159TH STREET JAMAICA NY 11550
236-09 23609 800936114 JONES ANNE DOYLE 8940 90TH TERRACE NORTH LARGO FL 33777
236-09 23609 800936817 SETTLES THOMAS E 248 C STREET BLOOMFIELD IN 47424
236-09 23609 800943730 ARAVE STEVEN M 4179 NORTH WOLF RIDGE CIRC EDEN UT 84310
236-09 23609 800953879 SMITH NEVEL 1112 E 48TH STREET BROOKLYN NY 11234
236-09 23609 800958555 BEARDSLEY MARY JO 6300 NORTH CAMELBACK MANOR PARADISE VALLEY AZ 85253
236-09 23609 800986895 SHVARTSMAN ALEXEY 39 MONTAUK DRIVE BAY SHORE NY 11706
----------------------------------------
91 Sale Total
236-61 SB141 661474999 FERRY CHARLES D 304 ARIES DR ORANGE PARK FL 32073
236-61 SB141 661569004 LORGAN EDWARD R 32 PROSPECT STREET TOWN OF STAMFORD NY 12167
236-61 SB141 661639542 LINDSAY MICHAEL F 4 HYDRA LANE TWP. OF WASHINGTON NJ 8080
236-61 23661 5100015030 GOULTER DOUGLAS S 8512 N CHICAGO AVENUE PORTLAND OR 97203
236-61 23661 5100018166 STEARNS ROBERT L 2350 DOWNPATRICK DAVISON MI 48423
236-61 23661 5100018612 MARSDEN ROBERT H 3212 N 24TH ST TACOMA WA 98406
236-61 23661 5100018687 HARTWELL VERNON W 6333 N E CLEVELAND AVENUE PORTLAND OR 97211
236-61 23661 5100018877 BARLOW DENNIS D 1930 SW 187TH AVENUE ALOHA OR 97006
236-61 23661 5200000841 DAISE GLADYS 4503 PERU DRIVE COLUMBUS GA 31907
236-61 23661 5500001952 SIMS RONALD 1009 SOUTH AVE PLAINFIELD NJ 7062
236-61 23661 5500002240 LARKIN DOUGLAS L 627 EAST CENTRAL AVENUE ZEELAND MI 49464
236-61 23661 5600004393 KLEINFELDT PAUL E 2710 MCKENNA BLVD MADISON WI 53711
236-61 23661 5700001794 FIELD BARBARA E 5437 WEST DAHLIA DRIVE GLENDALE AZ 85304
----------------------------------------
13 Sale Total
236-62 23662 800761629 SANDERS GILBERT H JR 4215 EAST 110TH STREET KANSAS CITY MO 64137
236-62 23662 800875650 MARTIN ETTA 8114 STRAWBERRY POINT DRIV CHARLOTTE NC 28215
236-62 23662 800910341 COSMINI CARLTON 1960 COURT AVENUE MEMPHIS TN 38104
236-62 23662 800919466 TAYLOR RONALD C 4270 EMERSON COVE MEMPHIS TN 38128
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800892747 140,500.00 140,500.00 08/17/98 07/17/28 359.44 07/17/98 08/17/98 85.1 8.750 1,105.31
800892952 162,000.00 161,643.67 08/07/98 07/07/28 359.11 08/07/98 09/07/98 90.0 9.990 1,420.47
800895112 112,500.00 112,500.00 07/22/98 06/22/28 358.62 07/22/98 08/22/98 90.0 11.700 1,131.28
800898892 55,000.00 55,000.00 08/07/98 07/07/28 359.11 07/07/98 08/07/98 64.7 9.600 466.49
800899106 175,500.00 175,500.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 90.0 11.300 1,711.23
800899254 98,900.00 98,900.00 09/01/98 08/01/28 359.93 08/01/98 09/01/98 89.9 10.400 897.29
800900631 140,400.00 140,400.00 09/01/98 08/01/28 359.93 08/01/98 09/01/98 90.0 10.250 1,258.13
800901308 135,000.00 135,000.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 90.0 10.900 1,275.45
800901928 45,000.00 45,000.00 08/07/98 07/07/28 359.11 07/07/98 08/07/98 75.0 8.750 354.01
800903429 147,000.00 147,000.00 08/06/98 07/06/28 359.08 07/06/98 08/06/98 73.5 8.250 1,104.36
800908626 53,400.00 53,217.69 08/07/98 07/07/13 179.11 08/07/98 09/07/98 80.0 10.600 492.47
800908659 69,500.00 69,500.00 08/03/98 07/03/13 178.98 07/03/98 08/03/98 79.9 11.350 805.28
800909046 89,250.00 89,250.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 85.0 9.850 773.36
800911539 25,500.00 25,500.00 08/06/98 07/06/13 179.08 07/06/98 08/06/98 85.0 10.850 287.43
800912727 24,700.00 24,700.00 08/06/98 07/06/28 359.08 07/06/98 08/06/98 60.2 9.600 209.50
800912743 62,100.00 62,100.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 90.0 9.400 517.65
800912917 220,500.00 220,500.00 08/02/98 07/02/28 358.95 07/02/98 08/02/98 90.0 10.900 2,083.23
800914202 44,000.00 44,000.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 80.0 13.100 490.17
800914814 19,500.00 19,500.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 65.0 13.090 247.88
800915506 68,000.00 67,140.17 05/20/98 04/20/13 176.55 07/20/98 08/20/98 80.0 10.500 622.02
800918104 58,400.00 58,335.23 07/17/98 06/17/13 178.45 07/17/98 08/17/98 80.0 14.000 691.97
800918294 119,800.00 119,800.00 08/07/98 07/07/28 359.11 07/07/98 08/07/98 80.9 9.000 963.94
800918393 61,500.00 61,500.00 07/18/98 06/18/13 178.49 07/18/98 08/18/98 79.8 10.500 679.82
800919334 98,100.00 98,100.00 08/13/98 07/13/18 239.31 07/13/98 08/13/98 90.0 8.900 876.33
800920464 144,000.00 144,000.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 90.0 11.250 1,398.62
800921181 189,000.00 189,000.00 08/15/98 07/15/28 359.38 07/15/98 08/15/98 85.9 8.500 1,453.25
800922528 32,800.00 32,800.00 06/01/98 05/01/13 176.91 07/01/98 08/01/98 80.0 13.500 375.70
800923690 72,000.00 72,000.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 80.0 13.020 797.59
800923948 22,000.00 22,000.00 08/08/98 07/08/28 359.15 07/08/98 08/08/98 58.6 10.600 202.89
800926800 46,400.00 46,318.38 08/08/98 07/08/28 359.15 08/08/98 09/08/98 80.0 12.350 489.81
800927063 40,000.00 37,997.88 09/01/98 08/01/28 359.93 08/01/98 09/01/98 80.0 9.650 340.73
800928442 112,000.00 112,000.00 08/06/98 07/06/28 359.08 07/06/98 08/06/98 80.0 7.750 802.38
800930950 46,300.00 46,300.00 08/03/98 07/03/18 238.98 07/03/98 08/03/98 81.2 8.900 413.60
800934424 125,000.00 125,000.00 08/20/98 07/20/28 359.54 07/20/98 08/20/98 53.1 7.450 869.74
800934523 70,000.00 70,000.00 08/09/98 07/09/28 359.18 07/09/98 08/09/98 49.1 10.600 645.56
800936056 164,700.00 164,700.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 90.0 10.990 1,567.23
800936114 50,150.00 50,150.00 08/08/98 07/08/13 179.15 07/08/98 08/08/98 85.0 8.650 390.95
800936817 22,100.00 21,983.85 08/06/98 07/06/13 179.08 08/06/98 09/06/98 85.0 12.100 266.66
800943730 256,000.00 256,000.00 09/01/98 08/01/28 359.93 08/01/98 09/01/98 80.0 12.900 2,811.88
800953879 122,000.00 122,000.00 08/17/98 07/17/18 239.44 07/17/98 08/17/98 69.7 7.500 982.82
800958555 300,000.00 299,916.52 08/01/98 07/01/13 178.92 08/01/98 09/01/98 75.0 7.200 2,036.36
800986895 122,400.00 122,267.11 07/24/98 06/24/13 178.68 07/24/98 08/24/98 90.0 11.450 1,207.45
- -------------------------------------- ------ --------- -----------------------------
91 9,141,695.00 9,129,124.28 277.91 78.9 10.280 84,217.85
661474999 43,500.00 42,694.67 08/04/97 06/13/16 215.01 07/03/98 08/03/98 67.9 10.275 401.21
661569004 44,800.00 44,478.68 12/07/97 10/25/09 135.16 07/16/98 08/16/98 80.0 9.625 485.21
661639542 96,200.00 94,320.29 05/06/98 03/21/08 116.09 07/26/98 08/26/98 70.2 8.750 1,112.71
5100015030 99,800.00 99,800.00 05/01/98 03/09/18 235.92 06/24/98 07/24/98 87.5 10.275 905.77
5100018166 111,100.00 111,100.00 09/01/98 07/10/18 239.93 08/01/98 09/01/98 78.2 9.625 964.22
5100018612 85,200.00 85,200.00 09/01/98 07/16/13 179.93 08/01/98 09/01/98 79.6 9.250 809.31
5100018687 102,200.00 102,200.00 09/01/98 06/27/28 359.93 08/01/98 09/01/98 68.5 10.250 845.33
5100018877 111,900.00 111,900.00 09/01/98 07/19/11 155.93 08/01/98 09/01/98 77.1 8.375 1,088.66
5200000841 54,600.00 54,465.64 08/06/98 06/10/17 227.08 09/01/98 10/01/98 60.6 10.875 523.65
5500001952 84,400.00 84,340.92 08/01/98 06/04/22 286.92 07/29/98 08/29/98 88.8 10.625 748.89
5500002240 133,000.00 133,000.00 09/01/98 07/10/18 239.93 08/01/98 09/01/98 86.9 10.875 1,256.66
5600004393 102,700.00 101,764.70 09/06/98 07/22/08 120.10 10/01/98 11/01/98 79.0 9.875 1,246.01
5700001794 94,300.00 93,277.27 09/06/98 07/24/07 108.10 10/01/98 11/01/98 73.9 9.625 1,207.66
- -------------------------------------- ------ --------- -----------------------------
13 1,163,700.00 1,158,542.17 204.30 77.8 9.838 11,595.29
800761629 67,000.00 67,000.00 08/01/98 07/01/28 358.92 07/01/98 08/01/98 55.8 8.650 522.31
800875650 77,400.00 77,400.00 08/07/98 07/07/28 359.11 07/07/98 08/07/98 90.0 10.600 713.80
800910341 76,500.00 76,451.13 08/01/98 07/01/28 358.92 08/01/98 09/01/98 85.0 9.100 621.05
800919466 44,000.00 43,856.71 07/19/98 06/19/08 118.52 07/19/98 08/19/98 72.1 12.750 650.50
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - CLASS I
A DIVISION OF SUPERIOR BANK FSB 1998-2 CLASS I - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 8/4/98
Page 5 8/4/98
Zip
Pool ID Sale ID Account Name Address City State Code
- ----------------------------------------------------------------------------------------------------------------------------------
<C> <C> <S> <C> <C> <C> <C> <C>
236-62 23662 800938359 STEELE ANDRI 252 VAAL AVENUE MEMPHIS TN 38109
----------------------------------------
5 Sale Total
236-63 SB141B 661572719 NIX DAVID F 803 WINTHORNE COURT NASHVILLE TN 37217
236-63 SB141B 661610576 BRYANT WILLIAM JR 1883 COUNTY ROUTE 17 CAMDEN NY 13316
236-63 23663 800385072 JOSLYN DOUGLAS S 4307 EAST MOODY LANE MEAD WA 99021
236-63 23663 5100018919 CORONADO SHIRLEY J 855 RUSTIC VILLAGE LANE LAKE ORION MI 48362
236-63 23663 5200000775 PRATT WALTER 4236 SW 49TH STREET FORT LAUDERDALE FL 33314
236-63 23663 5500002083 POLINSKY JEANNINE 2 SIMONSON PLACE FARMINGDALE NY 11735
236-63 23663 5500002216 OSBORNE JOHN B 1979 DEVONSHIRE ROAD BLOOMFIELD HILLS MI 48302
236-63 23663 5500002232 MAINIERI PAUL G 44 COMPASS RD WARETOWN NJ 8758
236-63 23663 5600004088 CRAIG KIM R 1300 PRAIRIE ESTATE STREET NEW LENOX IL 60451
----------------------------------------
9 Sale Total
236-64 SB141B 661357327 PONTIERI MARY 32 SOUTH PINELAKE DRIVE PATCHOGUE NY 11772
236-64 23664 800447062 SAEGERS MARIO J 607 MIAMI STREET LEAVENWORTH KS 66048
236-64 23664 800566739 DARMANJIAN CHRISTOPHE 614 TIMBERWILDE COURT WINTER SPRINGS FL 32708
236-64 23664 800779738 BELL THOMAS A. 2073 BROWNS MILL ROAD LASCASSAS TN 37085
236-64 23664 800796609 MCFARREN NEIL STERLING 1942 LIBERTY PIKE FRANKLIN TN 37067
236-64 23664 800909541 KIDWELL DAVID T 706 DUFF ROAD NORTHEAST LEESBURG VA 20176
236-64 23664 800921207 JOHNSON HAROLD E 49 OLD POST ROAD MARLBORO NY 12542
236-64 23664 800928830 CHANDLER TERRY M. 2158 JAMIE DRIVE CENTERVILLE TN 37033
236-64 23664 800932733 CHURCH DANIEL M 104 CHESHIRE LANE MCMURRAY PA 15317
236-64 23664 800965683 MADRIGAL JOSE M 4052 BROCK DRIVE OAKWOOD GA 30566
----------------------------------------
10 Sale Total
265 Grand Total Group 1
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Paid thru Date LTV Mortgage Payment
Account Origination Balance Date Date Term Date Due Ratio Rate Int & Prin
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800938359 42,500.00 42,500.00 08/01/98 07/01/08 118.92 07/01/98 08/01/98 85.0 11.850 606.07
- ------------------------------------------ ------ --------- -------------------------------
5 307,400.00 307,207.84 291.45 78.0 10.281 3,113.73
661572719 23,100.00 22,883.39 01/04/98 11/13/14 196.04 06/19/98 07/19/98 84.9 12.625 254.39
661610576 41,700.00 40,382.10 02/04/98 12/23/07 113.06 07/19/98 08/19/98 77.9 10.375 516.61
800385072 17,000.00 16,776.87 12/07/97 10/15/17 231.16 07/16/98 08/16/98 84.2 12.875 182.44
5100018919 90,900.00 90,516.50 09/06/98 07/16/13 180.10 10/01/98 11/01/98 84.0 10.625 933.90
5200000775 22,505.00 22,505.00 08/01/98 06/21/08 118.92 07/01/98 08/01/98 89.8 11.375 290.53
5500002083 25,000.00 24,798.57 08/06/98 06/21/08 119.08 09/01/98 10/01/98 34.8 12.000 331.02
5500002216 115,900.00 115,813.05 09/06/98 06/27/28 360.10 10/01/98 11/01/98 69.2 10.410 971.39
5500002232 90,500.00 89,759.68 09/06/98 07/22/08 120.10 10/01/98 11/01/98 60.6 11.740 1,185.78
5600004088 18,200.00 18,069.72 08/06/98 06/21/08 119.08 09/01/98 10/01/98 79.0 14.000 260.79
- ------------------------------------------ ------ --------- -------------------------------
9 444,805.00 441,504.88 202.71 72.2 11.215 4,926.85
661357327 30,600.00 27,716.54 02/01/97 01/01/07 100.96 07/01/98 08/01/98 84.9 9.750 400.16
800447062 14,000.00 13,825.10 12/19/97 11/19/17 231.55 07/19/98 08/19/98 85.5 10.050 135.57
800566739 30,000.00 29,753.37 03/24/98 02/24/18 234.74 07/24/98 08/24/98 84.8 12.250 335.57
800779738 25,000.00 24,945.73 07/26/98 06/26/13 178.75 07/26/98 08/26/98 83.4 10.350 274.03
800796609 40,000.00 40,000.00 08/01/98 07/01/08 118.92 07/01/98 08/01/98 89.1 11.600 564.67
800909541 23,500.00 23,500.00 08/07/98 07/07/13 179.11 07/07/98 08/07/98 84.8 10.150 254.69
800921207 23,000.00 23,000.00 08/15/98 07/15/18 239.38 07/15/98 08/15/98 80.0 10.350 227.31
800928830 45,875.00 45,875.00 08/01/98 07/01/13 178.92 07/01/98 08/01/98 79.9 14.000 610.94
800932733 78,100.00 78,100.00 08/08/98 07/08/13 179.15 07/08/98 08/08/98 89.9 10.900 882.78
800965683 16,000.00 16,000.00 08/14/98 07/14/13 179.34 07/14/98 08/14/98 74.6 10.850 180.35
- ------------------------------------------ ------ --------- -------------------------------
10 326,075.00 322,715.74 176.57 85.0 11.278 3,866.07
265 20,431,000.00 20,390,686.70 248.06 77.0 10.844 205,053.49
</TABLE>
