================================================================================
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) May 28, 1998
SUPERIOR BANK FSB (as depositor under the Pooling and Servicing Agreement, dated
as of March 1, 1998, providing for the issuance of AFC Mortgage Loan Asset
Backed Certificates, Series 1998-1)
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 March 26, 1998, a single series of certificates, entitled AFC
Mortgage Loan Asset Backed Certificates, Series 1998-1 (the "Certificates") were
issued pursuant to a pooling and servicing agreement (the "Agreement"), dated as
of March 1, 1998, among Superior Bank FSB, as depositor (the "Depositor") and as
servicer (the "Servicer") and LaSalle National Bank, as trustee (the "Trustee").
On April 9, 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 $9,856,398.63 with respect to Sub-Pool I
with funds on deposit in the Sub-Pool I Pre-Funding Account, with an aggregate
principal balance equal to $16,522,441.90 with respect to Sub-Pool II with funds
on deposit in the Sub-Pool II Pre-Funding Account, with an aggregate principal
balance equal to $6,008,055.29 with respect to Sub-Pool III with funds on
deposit in the Sub-Pool III Pre-Funding Account and $20,015,016.45 with respect
to Sub-Pool IV with funds on deposit in the Sub-Pool IV Pre-Funding Account,
both 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 April 9, 1998,
between the Depositor and the Trustee.
On May 28, 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 $21,052,854.67 with respect to Sub-Pool I
with funds on deposit in the Sub-Pool I Pre-Funding Account and $24,197,018.00
with respect to Sub-Pool IV with funds on deposit in the Sub-Pool IV 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 May 28, 1998,
between the Depositor and the Trustee (the "May 28 Instrument"). Attached to the
May 28 Instrument are the Mortgage Loan Schedules with respect to Sub-Pool I and
Sub-Pool II listing the related Subsequent Mortgage Loans that are the subject
of such May 28 Instrument.
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
<PAGE>
(c) Exhibits
4.2 Subsequent Transfer Instrument, dated May 28, 1998,
between Superior Bank FSB as Depositor and LaSalle National Bank as Trustee.
<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: May 28, 1998
<PAGE>
EXHIBITS TABLE
4.2 Subsequent Transfer Instrument, dated May 28, 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 May 28, 1998, between Superior Bank FSB, as seller (the "Depositor") and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1998-1, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of March 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 1998-1
By: 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. Opinions of Depositor's counsel (bankruptcy, corporate).
D. Depositor's Officer's certificate.
E. Trustee's Certificate.
F. Opinion of Trustee's Counsel.
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-1
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT FOR GROUP 1
Series 1998-1
May 28, 1998
A.
1. Subsequent Cut-off Date: May 27, 1998
2. Pricing Date:
3. Subsequent Transfer Date: May 28, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $45,249,872.67
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
Group 1
1. Shortest original term to maturity: 60 months
2. Longest original term to maturity 360 months
3. Lowest Mortgage Rate: SP I: 8.50% SP II: 7.25%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Weighted Average Term since origination (A): 2.56 months
6. August, 1998 first payment date (A):
[As to the final transfer of Subsequent Mortgage Loans:]
7. WAC of all Mortgage Loans: _____ %
8. WAM of all Mortgage Loans: _____ %
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 _____ %
17. Manufactured Housing _____ %
<PAGE>
ADDITION NOTICE
May 28, 1998
LaSalle National Bank
135 South LaSalle Street
Chicago, IL 60674
Re: Pooling and Servicing Agreement, dated as of March 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 1998-1
(Sub-Pool I)
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 May 28, 1998, with an aggregate principal balance of $21,255,000.00*.
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 SORICELLI
---------------------------
Name: John A. Soricelli
Title: President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ SHASHANK MISHRA
---------------------------
Name: Shashank Mishra
Title: First Vice President
Date: May 28, 1998
<PAGE>
ADDITION NOTICE
May 28, 1998
LaSalle National Bank
135 South LaSalle Street
Chicago, IL 60674
Re: Pooling and Servicing Agreement, dated as of March 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 1998-1
(Sub-Pool II)
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 May 28, 1998, with an aggregate principal balance of $24,213,000.00*.
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 SORICELLI
---------------------------
Name: John A. Soricelli
Title: President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By: /s/ SHASHANK MISHRA
---------------------------
Name: Shashank Mishra
Title: First Vice President
Date: May 28, 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 March 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: May 28, 1998 By: /s/ WILLIAM C. BRACKEN
-------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
<PAGE>
SCHEDULE OF MORTGAGE LOANS
<PAGE>
Page 1 5/28/98
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1, SUB-POOL I
A DIVISION OF SUPERIOR BANK FSB 1998-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 5/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
234-04 661627539 SAMANO ALBERT JR 613 JUDY STREET HIDALGO TX 78557
234-04 661628776 MURRAY MYRA F 3343 HEADRICK CIRCLE DALTON GA 30721
234-04 800350969 EDWARDS DAVID J 37445 HANDLE DRIVE CHARLOTTE H MD 20622
234-04 800454373 KEEBER BETHANIE BARTON 4066 31ST AVENUE NORTH ST PETERSBU FL 33713
234-04 800517427 DUNN LILLIE P 111-20 157TH STREET JAMAICA NY 11433
234-04 800634941 PASTORELLA VINCENT OAK STREET SHEPPTON PA 18248
234-04 800645913 TAYLOR ALLIE L 509 NORMANDY AVENUE BALTIMORE MD 21229
234-04 800652190 MCKENZIE SANDRA JEANNE 5328 MONTANA CIRCLE CONCORD NC 28025
-------------- --------------------------------
8 Sale Total
234-05 661615047 O'CONNER MALACHY 508 WEST MAIN KNIGHTSTOWN IN 46148
234-05 661615948 SWANSON TODD O 8780 HILLVIEW DRIVE E. ST BONIFAC MN 55375
234-05 661624379 TEPFENHART STEVEN 5974 PRINCESS CLARKSTON MI 48346
234-05 661629519 O'NEAL STEVEN L 204 NANCY ROSS DRIVE EUFAULA AL 36027
234-05 661629881 MUDD ALEXANDER V 338 SE BASS LAKE RD UNIT#1 KESHENA WI 54135
234-05 661631416 MACDONALD MATTHEW D 507 WALNUT TARKIO MO 64491
234-05 661632190 HUGHES RICHARD L 509 CENTER ST DUNFERMLINE IL 61524
234-05 661632489 SUTTON GARY A 1417 HIGHLAND MANHATTAN KS 66503
234-05 661635243 COONEY STEVEN E 205 J AVE NEVADA IA 50201
234-05 661635763 BELLAMY DOROTHY 151 BROOKLYN ROAD ASHEVILLE NC 28803
234-05 661636878 WEAVER BLONDELL 1905 W 162ND STREET MARKHAM IL 60426
234-05 661638072 MADISON JAMES W 8810 LAKEWOOD AVENUE GARY IN 46403
234-05 661638809 JOHNSON MANCE JR 9314 S CORNELL CHICAGO IL 60617
234-05 661639278 URBANSKI STANLEY 220 E WAGNER DRIVE NORTHLAKE IL 60164
234-05 661639377 RAPP NEIL S 20173 MCKISHNIE CLINTON TOW MI 48035
234-05 661639609 RAYMOND JAMES DENNIS 28 HOLMES ROAD DOVER-FOXCR ME 04426
234-05 661639898 TEMPLE ROSE 50 CLINTON AVENUE INWOOD NY 11096
234-05 661641589 VICE MICHAEL F 80 SUNSET HILL RD PELL CITY AL 35128
234-05 800392995 PIATT SAMUEL 1724 DIVISION STREET BALTIMORE MD 21217
234-05 800483224 FISH STEWART 780 CLEVELAND AVENUE BRIDGEPORT CT 06604
234-05 800484263 HALE ELBERT A 589 DEL RIO STREET ORLANDO FL 32839
234-05 800489833 KENNARD ANDRE L 405 HIGHLAND AVENUE CHESTER PA 19013
234-05 800490435 BERRIOS JOSE 216 WEST OSTRANDER AVENUE SYRACUSE NY 13205
234-05 800504441 LAMB DAWN MARIE 4733 BEAUFORT AVENUE BALTIMORE MD 21215
234-05 800504656 DOUGLAS CHARITA 618 N CATOR AVENUE BALTIMORE MD 21218
234-05 800506396 KNAPP HOWARD E III 149 DIMARCO DRIVE PHILADELPHI PA 19154
234-05 800507584 LAMB DAWN MARIE 4721 BEAUFORT AVENUE BALTIMORE MD 21215
234-05 800510497 MANGUM MYRTES W 15 LATIMER WAY BURLINGTON NJ 08016
234-05 800511206 BARNETT WILLIAM B JR 1841 N COLLINGTON AVENUE BALTIMORE MD 21213
234-05 800511297 BARNETT WILLIAM B JR 224 NORTH PORT STREET BALTIMORE MD 21224
234-05 800515298 PARKHURST CHARLES K 101 E PACKER AVENUE SAYRE PA 18840
234-05 800516767 LEWELLEN JEFFREY 3050 NORTH COUNTY RD 625 W ROYAL CENTE IN 46978
234-05 800517641 JOHNS KAREN 2408 MILWAUKEE ROAD CLARKS SUMM PA 18411
234-05 800517658 ABENT JUANITA M 723 MAIN STREET DURYEA PA 18642
234-05 800519480 SANTEY DEBBIE J 30 HILL STREET PLAINS PA 18705
234-05 800523367 GRANT NICHOLAS A 7201 JASMINE ROAD FORT MYERS FL 33912
234-05 800524738 FOSTER CLARISA 472 SOUTHSIDE AVENUE FREEPORT NY 11520
234-05 800526907 MCLEOD VALENCIA A 3209 EAST PRATT STREET BALTIMORE MD 21224
234-05 800532343 TEMPLON JOHN 1522 3RD AVENUE ALTOONA PA 16602
234-05 800540080 SOSA JESUS J 508 MAROLF LOOP ROAD TILLAMOOK OR 97141
234-05 800540395 ANKNER CHARLES 10514 CARNEGIE AVENUE ENGLEWOOD FL 34224
234-05 800543001 SHRADER ANN M 1059 PLANE STREET MIDDLETOWN PA 17057
234-05 800543266 SMITH CECELIA CORINE 32 HOYLE LANE SEVERNA PK MD 21146
234-05 800543290 JEROME JERRY JR 2726 WILKENS AVENUE BALTIMORE MD 21223
234-05 800543332 LONG JOHN W JR 236 NORTH PORT STREET BALTIMORE MD 21224
234-05 800543340 LONG JOHN W JR 2908 PULASKI HIGHWAY BALTIMORE MD 21224
234-05 800545592 PALARINO ANTHONY R 7263 WESTWIND STREET SPRING HILL FL 34607
234-05 800546913 SMITH JEAN 1358 WEST 7TH STREET CHESTER PA 19013
234-05 800548034 POLYCARPE CHANTAL 57 BUSHWICK AVENUE BRENTWOOD NY 11717
234-05 800550204 TAYLOR ROBERT FRANCIS 1617 NORTH ROBINSON STREET PHILADELPHI PA 19151
234-05 800550394 BONTRAGER SARA K 1532 LARAMIE STREET ELKHART IN 46516
234-05 800551202 SCHAFER BEATRICE A 1509 STRAUSS VALLEY DRIVE LEHIGHTON PA 18235
234-05 800551277 MURRAY RAYMOND LEWIS III 3188 BYRON ROAD GREEN CORE FL 32043
234-05 800553265 WALKER SANDY G 406 CLAY AVENUE BRANDON FL 33510
234-05 800554602 FONGSAN ANTHONY 4425 QUINTARA STREET SPRING HILL FL 34608
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
661627539 150,400.00 150,400.00 04/18/98 03/18/28 357.70 06/18/98 80.0 12.350 1,587.67
661628776 42,000.00 41,707.22 03/27/98 02/27/13 177.07 06/27/98 73.6 12.300 512.21
800350969 161,500.00 160,006.69 12/01/97 11/01/12 173.19 06/01/98 85.0 12.500 1,723.62
800454373 53,550.00 53,550.00 12/01/97 11/01/27 353.19 06/01/98 85.0 9.990 469.54
800517427 112,500.00 112,025.74 01/11/98 12/11/27 354.51 05/11/98 90.0 12.990 1,243.60
800634941 93,750.00 93,670.37 03/12/98 02/12/13 176.58 06/12/98 75.0 10.550 861.08
800645913 48,000.00 47,989.00 03/26/98 02/26/13 177.04 05/26/98 80.0 12.990 530.60
800652190 33,750.00 33,532.34 04/24/98 03/24/13 177.90 06/24/98 90.0 10.000 362.68
- ------------------------------------ -------- ---------------------------------
8 695,450.00 692,881.36 257.65 82.6 11.990 7,291.00
661615047 112,200.00 112,130.32 02/09/98 01/09/28 355.46 06/09/98 85.0 11.000 1,068.51
661615948 124,800.00 124,800.00 05/01/98 04/01/13 178.16 06/01/98 80.0 12.850 1,365.92
661624379 106,800.00 106,800.00 04/05/98 03/05/28 357.27 06/05/98 80.0 10.850 1,004.99
661629519 49,000.00 49,000.00 04/25/98 03/25/18 237.93 05/25/98 79.0 12.750 565.37
661629881 40,000.00 40,000.00 05/01/98 04/01/28 358.16 06/01/98 44.4 11.250 388.50
661631416 15,000.00 14,960.20 04/23/98 03/23/13 177.86 05/23/98 36.5 8.650 149.03
661632190 45,000.00 44,952.43 04/17/98 03/17/18 237.67 06/17/98 88.2 10.550 450.78
661632489 72,000.00 71,526.60 05/01/98 04/01/28 358.16 07/01/98 80.0 9.950 629.19
661635243 48,000.00 47,503.02 05/01/98 04/01/28 358.16 07/01/98 73.8 11.500 475.34
661635763 76,000.00 75,951.07 05/01/98 04/01/28 358.16 06/01/98 79.1 9.050 614.25
661636878 67,900.00 67,839.45 04/25/98 03/25/28 357.93 05/25/98 89.9 9.050 548.78
661638072 97,700.00 97,700.00 05/01/98 04/01/28 358.16 06/01/98 84.9 8.900 779.10
661638809 79,200.00 79,113.79 04/20/98 03/20/28 357.76 06/20/98 80.0 10.300 712.66
661639278 62,000.00 61,687.68 04/25/98 03/25/18 237.93 05/25/98 45.9 9.900 594.21
661639377 88,800.00 88,734.98 05/01/98 04/01/18 238.16 06/01/98 69.9 9.500 827.73
661639609 78,400.00 78,044.59 05/01/98 04/01/28 358.16 07/01/98 80.0 12.350 827.62
661639898 46,000.00 45,828.00 04/18/98 03/18/18 237.70 06/18/98 28.2 8.900 410.92
661641589 73,800.00 73,081.52 05/01/98 04/01/18 238.16 07/01/98 90.0 10.800 751.74
800392995 36,800.00 36,773.64 12/01/97 11/01/12 173.19 05/01/98 78.2 10.990 350.18
800483224 70,000.00 69,951.49 02/01/98 01/01/28 355.20 06/01/98 79.5 9.300 578.41
800484263 87,975.00 87,975.00 04/27/98 03/27/28 357.99 05/27/98 85.0 11.600 877.93
800489833 20,000.00 19,728.54 01/15/98 12/15/12 174.64 06/15/98 66.6 10.450 220.46
800490435 15,200.00 15,062.73 02/14/98 01/14/13 175.63 06/14/98 80.0 10.950 172.29
800504441 40,000.00 39,931.52 02/07/98 01/07/13 175.40 05/07/98 80.0 12.900 439.36
800504656 40,000.00 39,928.37 02/14/98 01/14/13 175.63 06/14/98 80.0 11.100 383.95
800506396 109,800.00 109,800.00 03/19/98 02/19/13 176.81 05/19/98 90.0 11.200 1,062.28
800507584 35,000.00 34,963.73 02/08/98 01/08/13 175.43 05/08/98 70.0 12.050 361.36
800510497 78,400.00 78,089.67 01/20/98 12/20/27 354.81 06/20/98 80.0 9.000 630.83
800511206 32,000.00 31,973.48 02/16/98 01/16/13 175.69 05/16/98 80.0 11.100 307.16
800511297 36,000.00 35,970.16 02/16/98 01/16/13 175.69 05/16/98 80.0 11.100 345.56
800515298 23,800.00 23,691.28 03/03/98 02/03/13 176.28 06/03/98 85.0 13.050 264.21
800516767 51,400.00 51,393.43 03/13/98 02/13/13 176.61 06/13/98 69.9 12.400 544.59
800517641 73,200.00 72,845.44 03/23/98 02/23/28 356.94 06/23/98 60.0 11.250 710.97
800517658 42,100.00 42,089.32 03/06/98 02/06/28 356.38 05/06/98 80.9 12.950 464.07
800519480 40,000.00 39,672.42 02/13/98 01/13/18 235.59 06/13/98 61.5 9.950 384.69
800523367 69,000.00 68,925.00 04/13/98 03/13/18 237.53 05/13/98 75.0 9.100 625.26
800524738 148,750.00 148,534.64 03/05/98 02/05/28 356.35 06/05/98 85.0 12.450 1,581.78
800526907 40,600.00 40,600.00 03/17/98 02/17/13 176.75 05/17/98 70.0 12.400 430.16
800532343 44,100.00 44,082.54 02/01/98 01/01/28 355.20 06/01/98 90.0 10.600 406.71
800540080 55,250.00 54,634.66 03/01/98 02/01/13 176.22 06/01/98 85.0 11.800 656.00
800540395 50,000.00 49,831.18 03/01/98 02/01/13 176.22 06/01/98 80.0 10.750 466.75
800543001 60,742.00 60,742.00 04/17/98 03/17/18 237.67 05/17/98 80.9 11.850 662.48
800543266 23,600.00 23,432.98 02/27/98 01/27/13 176.05 05/27/98 24.0 10.300 212.36
800543290 33,750.00 33,739.09 02/15/98 01/15/13 175.66 05/15/98 75.0 11.450 332.94
800543332 33,000.00 32,983.81 02/27/98 01/27/13 176.05 05/27/98 75.0 11.300 321.77
800543340 33,750.00 33,732.53 02/27/98 01/27/13 176.05 05/27/98 75.0 11.300 329.08
800545592 85,000.00 84,730.04 04/20/98 03/20/28 357.76 06/20/98 75.8 9.350 705.44
800546913 31,500.00 31,477.01 02/12/98 01/12/28 355.56 05/12/98 90.0 11.850 320.38
800548034 114,750.00 114,750.00 02/01/98 01/01/13 175.20 05/01/98 85.0 10.350 1,036.82
800550204 48,000.00 47,947.84 03/04/98 02/04/28 356.32 06/04/98 82.7 9.550 405.37
800550394 33,600.00 33,441.51 02/23/98 01/23/13 175.92 06/23/98 80.0 11.300 327.63
800551202 114,100.00 114,100.00 05/01/98 04/01/13 178.16 06/01/98 70.0 11.350 1,116.88
800551277 170,000.00 169,601.75 02/23/98 01/23/18 235.92 05/23/98 73.9 10.550 1,702.96
800553265 68,400.00 68,384.65 03/01/98 02/01/28 356.22 05/01/98 90.0 10.650 633.37
800554602 54,400.00 54,209.24 03/25/98 02/25/18 237.01 06/25/98 85.0 12.750 627.67
</TABLE>
<PAGE>
Page 2 5/28/98
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1, SUB-POOL I
A DIVISION OF SUPERIOR BANK FSB 1998-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 5/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
234-05 800557357 DIAMON WILLIAM J JR 554 LAKE MARTHA DRIVE NE WINTER HAVE FL 33881
234-05 800558173 WILSON QUEEN ESTHER 7123 SOUTH MAY CHICAGO IL 60621
234-05 800562423 SALERNO STEVE 222 MAYOCK STREET WILKES BARR PA 18705
234-05 800564767 DENNISON MAXINE L 324 BLACKWOOD ROAD CLAYTON NJ 08312
234-05 800565053 CORBETT GARY A 513 EDNA COURT EVERMAN TX 76140
234-05 800567349 OSBORN CHARLES 950 MASSACHUSETTS AVENUE LAKEWOOD NJ 08701
234-05 800567992 AMBRUS ISTVAN 234 HOPE DRIVE BLANDON PA 19510
234-05 800568099 CLARK DANIEL G 16 HURD STREET MELROSE MA 02176
234-05 800568453 BOOKER PATRICIA E 1048 N 5TH STREET READING PA 19601
234-05 800570780 HOWERTON DAVID LEE 2424 WESTOVER DRIVE REIDSVILLE NC 27320
234-05 800571176 SMELLIE CHARLES 4233 PARK HEIGHTS AVENUE BALTIMORE MD 21215
234-05 800572083 BATTISTO GRACE M 4343 MALLARD DRIVE GLOUCESTER VA 23061
234-05 800572133 CROUCH MITCHELL 421 SAN DIEGO STREET FORT MYERS FL 33903
234-05 800573925 GREGORY CAROL A 342 FIRST STREET HACKENSACK NJ 07601
234-05 800574220 SPEAKE GAIL 881 RIVIERA LANE PT CHARLOTT FL 33948
234-05 800574667 BACKUS DONALD JR 1362 E WINDSOR ROAD NINEVEH NY 13813
234-05 800576282 GOMEZ MARY R 2415 THOMPSON AVENUE FORT WAYNE IN 46807
234-05 800578064 WRIGHT DAVID L 695 WEST STARJASMINE PLACE BEVERLY HIL FL 34665
234-05 800579104 BUNDY JOSEPH F 3200 B OAK ST MYTLE BEACH SC 29577
234-05 800580516 REIBSOME DEAN E 557 RAILROAD STREET DANVILLE PA 17821
234-05 800580706 ORLANDO FREDERICK L 26 OAKCREST DRIVE GOSHEN NY 10924
234-05 800582678 MCGRIFF BRIDGET C 1601 EAST 28TH STREET BALTIMORE MD 21218
234-05 800584294 FERREIRA RICHARD J 893 CASTLEWOOD DRIVE CONWAY SC 29526
234-05 800585408 SIMPKINS BRENDA 6104 HOLIDAY BOULEVARD FOREST PARK GA 30297
234-05 800588618 WRIGHT CHACH HATTIE 1016 NORTH TROUPE STRRET VALDOSTA GA 31601
234-05 800588899 FARRIER GEORGE T 4782 HEATH RD S BRANCH MI 48761
234-05 800592099 KOSTRACH DANE CARLTON 9700 MANDON WHITE LAKE MI 48386
234-05 800592487 SLUSSER MARIE CECILE 12 DENDRUM DRIVE TUNKHANNOCK PA 18657
234-05 800592594 HANNIG TERENCE D 852 CRANBROOK DRIVE WILMINGTON DE 19803
234-05 800594533 FERESHETIAN STEVEN 6 MAGNA ROAD METHUEN MA 01844
234-05 800594681 DEBARDELABEN VIOLA K 1323 PEACOCK AVENUE COLUMBUS GA 31906
234-05 800594921 BIELOPETROVI DANIEL J 6829 CLAASEN AVENUE CLEVELAND OH 44105
234-05 800596454 REILLY LENORE M 1526 DONALD ROYAL OAK MI 48073
234-05 800597320 HENKEL BRIAN S 811 ASBURY AVENUE NATIONAL PK NJ 08063
234-05 800597874 FREDERICK RUSSELL A 168 FIELDSTONE TERRACE NAUGATUCK CT 06770
234-05 800598104 BARBER MARY E 206 NORTHEAST 5TH STREET MULBERRY FL 33860
234-05 800598609 BRITTINGHAM JOHN S SR 102 HANCOCK STREET TRENTON NJ 08618
234-05 800598989 MYERS JAMES R 1133 STATE ROAD DUNCANNON PA 17020
234-05 800599110 SMITH JOANNE 2342 EAST FAYETTE STREET BALTIMORE MD 21224
234-05 800599714 SEESE DONALD R 2864 CEDAR STREET BETHEL PARK PA 15102
234-05 800599961 LINEBAUGH PAUL 1121 23ND AVENUE NORTH ST PETERSBU FL 33704
234-05 800600546 MONGELLI DANIEL R 6 DAKOTA STREET PITTSBURGH PA 15205
234-05 800600801 OSBORNE THOMAS M JR 1140 NORTH WOOSTER ROAD BARBERTON OH 44203
234-05 800601544 BENNETT JOHN 129 NORTH OREGON ROAD W BABYLON NY 11704
234-05 800606691 PEEL RONNIE A 449 HOWELL SCHOOL ROAD BEAR DE 19701
234-05 800607236 BURTH QUANDA R 1533 N FRAZIER STREET PHILADELPHI PA 19131
234-05 800607327 ETCHEY SUSAN 11754 HARPER LANE NE MOORE HAVEN FL 33471
234-05 800607665 POWELL CAROLYN B 4800 20TH AVENUE SOUTH ST PETERSBU FL 33711
234-05 800607848 ELDER DONNA J 227 SEIGEL STREET PITTSBURGH PA 15209
234-05 800610792 BOLDEN RACHAEL A 312 4TH STREET MONESSEN PA 15062
234-05 800611402 GRANTHAM TIMOTHY C 1011 NORTH 26TH STREET RICHMOND VA 23223
234-05 800613762 VEGA FRANK M 1876 SCHOEN STREET BALDWIN NY 11510
234-05 800613788 NEALY JANET 56 DAVIDSON STREET WYANDANCH NY 11798
234-05 800614224 SMITH GARY C SR 295 WALNUT STREET LUZERNE PA 18709
234-05 800614836 RESTELLI MARGUERITE A 3479 MACLAREN DRIVE PALM HARBOR FL 34684
234-05 800615411 RIGHTER HARMONY J 249 EAST WIDLEY STREET PHILADELPHI PA 19125
234-05 800615445 BRETA REX P 1971 BERMUDA WAY SAN JOSE CA 95122
234-05 800615684 REEDER ROSE M 907 MORRIS STREET PHILADELPHI PA 19148
234-05 800615965 NEWELL SCOTT A 607 LAY BLVD KALAMAZOO MI 49001
234-05 800616229 MORRIS WILLIE B 914 LAWRENCE RD NE CANTON OH 44204
234-05 800616278 GURR GLADYS R 3010 PONY LANE MIDDLEBURG FL 32068
234-05 800616765 LOMAX ROBERT V 3301 GREENMEDE ROAD BALTIMORE MD 21244
234-05 800617938 FOGLESONG LYTLE E 1704 REAVES STREET WINCHESTER VA 22601
234-05 800617987 BULKOWSKI JANICE LEE 27 GOLFVIEW ROAD ROTONDA WES FL 33947
234-05 800619348 WASHINGTON SHERI R 1617 SOUTH M STREET TACOMA WA 98405
234-05 800619579 MERCADO FRANCISCO 211 S 13TH STREET ALLENTOWN PA 18102
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800557357 80,750.00 80,712.92 04/25/98 03/25/28 357.93 06/25/98 85.0 10.500 738.65
800558173 39,700.00 39,494.96 03/02/98 02/02/13 176.25 06/02/98 74.9 11.300 387.10
800562423 30,000.00 29,426.62 03/01/98 02/01/13 176.22 06/01/98 63.1 11.000 340.98
800564767 99,200.00 99,176.27 03/26/98 02/26/13 177.04 05/26/98 80.0 12.800 1,081.86
800565053 47,600.00 47,581.28 03/01/98 02/01/28 356.22 06/01/98 85.0 10.550 437.20
800567349 46,000.00 45,551.72 02/19/98 01/19/28 355.79 05/19/98 56.7 10.800 431.14
800567992 98,000.00 98,000.00 04/24/98 03/24/28 357.90 05/24/98 70.0 10.500 896.44
800568099 140,250.00 140,250.00 04/10/98 03/10/13 177.44 05/10/98 85.0 12.700 1,518.62
800568453 45,900.00 45,835.76 04/13/98 03/13/28 357.53 06/13/98 85.0 11.650 459.80
800570780 66,725.00 66,725.00 04/25/98 03/25/18 237.93 05/25/98 85.0 11.500 711.57
800571176 38,400.00 38,163.41 03/19/98 02/19/13 176.81 05/19/98 80.0 10.700 357.01
800572083 112,500.00 112,490.14 04/01/98 03/01/13 177.14 06/01/98 90.0 9.750 966.55
800572133 24,750.00 24,511.91 03/18/98 02/18/13 176.78 06/18/98 75.0 10.750 231.04
800573925 96,800.00 96,580.47 03/23/98 02/23/28 356.94 06/23/98 74.4 12.150 1,006.89
800574220 86,250.00 86,250.00 05/01/98 04/01/13 178.16 06/01/98 75.0 12.600 927.21
800574667 20,000.00 19,959.26 05/01/98 04/01/13 178.16 06/01/98 57.1 8.900 201.67
800576282 15,200.00 15,097.28 04/25/98 03/25/28 357.93 06/25/98 38.0 12.840 166.24
800578064 111,600.00 111,600.00 05/01/98 04/01/28 358.16 06/01/98 90.0 8.990 897.16
800579104 55,000.00 54,876.42 04/13/98 03/13/28 357.53 06/13/98 77.4 10.350 496.95
800580516 59,760.00 59,616.94 03/04/98 02/04/13 176.32 06/04/98 85.9 9.950 522.24
800580706 116,450.00 116,450.00 04/01/98 03/01/13 177.14 06/01/98 84.6 9.850 1,009.05
800582678 35,700.00 35,700.00 03/20/98 02/20/13 176.84 05/20/98 85.0 11.800 361.73
800584294 88,000.00 87,369.51 03/25/98 02/25/28 357.01 06/25/98 80.0 9.450 736.74
800585408 57,960.00 57,917.09 02/12/98 01/12/13 175.56 05/12/98 89.8 10.850 545.41
800588618 36,550.00 36,300.90 03/11/98 02/11/13 176.55 05/11/98 85.0 11.800 433.97
800588899 38,000.00 37,477.49 04/01/98 03/01/18 237.14 07/01/98 63.3 10.650 383.22
800592099 180,000.00 179,727.67 05/01/98 04/01/13 178.16 06/01/98 80.0 9.650 1,533.28
800592487 23,000.00 22,975.15 04/16/98 03/16/28 357.63 06/16/98 48.9 10.200 205.25
800592594 154,350.00 154,301.20 04/13/98 03/13/13 177.53 06/13/98 90.0 9.900 1,343.14
800594533 97,500.00 97,174.63 04/02/98 03/02/13 177.17 06/02/98 75.0 10.300 877.32
800594681 40,000.00 39,617.84 03/17/98 02/17/28 356.75 06/17/98 34.7 12.000 411.45
800594921 51,350.00 51,303.63 04/25/98 03/25/28 357.93 05/25/98 81.5 8.900 409.48
800596454 80,000.00 80,000.00 05/01/98 04/01/28 358.16 06/01/98 80.8 8.900 637.95
800597320 22,125.00 22,124.61 03/01/98 02/01/28 356.22 06/01/98 75.0 11.200 214.05
800597874 120,000.00 119,911.42 04/01/98 03/01/28 357.14 06/01/98 80.0 10.550 1,102.18
800598104 40,300.00 40,180.57 03/13/98 02/13/13 176.61 06/13/98 65.0 13.490 461.29
800598609 23,250.00 23,197.72 05/01/98 04/01/13 178.16 06/01/98 75.0 11.400 270.13
800598989 68,000.00 67,585.28 03/11/98 02/11/18 236.55 05/11/98 85.0 9.450 631.64
800599110 38,400.00 38,385.18 03/24/98 02/24/13 176.98 05/24/98 80.0 10.300 345.53
800599714 45,760.00 45,399.46 03/18/98 02/18/13 176.78 06/18/98 80.0 10.000 491.74
800599961 59,400.00 59,400.00 04/27/98 03/27/13 177.99 05/27/98 90.0 8.750 467.30
800600546 69,700.00 69,445.66 03/25/98 02/25/18 237.01 05/25/98 85.0 9.200 636.11
800600801 44,800.00 44,800.00 04/27/98 03/27/28 357.99 05/27/98 74.6 10.850 421.57
800601544 124,600.00 124,600.00 04/20/98 03/20/28 357.76 06/20/98 85.9 10.990 1,185.65
800606691 42,200.00 41,681.65 03/04/98 02/04/13 176.32 07/04/98 33.4 12.790 528.12
800607236 34,000.00 33,905.09 03/09/98 02/09/13 176.48 06/09/98 73.9 10.550 312.29
800607327 15,000.00 14,974.12 04/17/98 03/17/13 177.67 05/17/98 34.8 9.100 153.03
800607665 40,715.00 40,715.00 04/18/98 03/18/28 357.70 05/18/98 85.0 12.100 421.94
800607848 48,580.00 48,580.00 05/01/98 04/01/13 178.16 06/01/98 80.9 9.850 420.95
800610792 14,000.00 13,987.13 04/19/98 03/19/28 357.73 06/19/98 80.0 11.350 137.04
800611402 38,500.00 38,220.64 03/17/98 02/17/13 176.75 06/17/98 85.5 9.625 327.25
800613762 144,500.00 144,456.59 03/13/98 02/13/13 176.61 05/13/98 85.0 11.750 1,458.60
800613788 46,750.00 46,648.29 04/20/98 03/20/18 237.76 06/20/98 85.0 12.500 531.15
800614224 30,500.00 30,273.70 03/24/98 02/24/13 176.98 06/24/98 82.4 9.950 326.83
800614836 46,800.00 46,592.58 04/20/98 03/20/13 177.76 06/20/98 63.2 10.100 414.17
800615411 27,800.00 27,765.76 03/12/98 02/12/28 356.58 06/12/98 84.7 10.200 248.08
800615445 133,000.00 133,000.00 05/01/98 04/01/13 178.16 06/01/98 65.8 9.000 1,070.15
800615684 45,000.00 43,060.95 04/23/98 03/23/08 117.86 06/23/98 56.2 9.600 584.76
800615965 35,200.00 35,186.13 05/01/98 04/01/13 178.16 06/01/98 79.1 12.600 378.41
800616229 42,500.00 42,459.13 04/09/98 03/09/18 237.40 06/09/98 85.0 8.650 372.87
800616278 71,400.00 71,334.63 04/02/98 03/02/28 357.17 06/02/98 85.0 11.350 698.91
800616765 103,500.00 103,500.00 04/24/98 03/24/13 177.90 05/24/98 90.0 8.500 795.83
800617938 114,750.00 112,128.13 09/28/96 08/28/16 219.06 04/28/98 85.0 10.990 1,183.66
800617987 53,000.00 53,000.00 04/24/98 03/24/28 357.90 05/24/98 57.6 9.200 434.10
800619348 104,550.00 104,550.00 05/01/98 04/01/28 358.16 06/01/98 85.0 9.750 898.25
800619579 57,000.00 57,000.00 04/26/98 03/26/28 357.96 05/26/98 75.0 12.600 612.76
</TABLE>
<PAGE>
Page 3 5/28/98
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1, SUB-POOL I
A DIVISION OF SUPERIOR BANK FSB 1998-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 5/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
234-05 800619975 TAO KAMOSE S 2617 SPRINGHILL AVENUE BALTIMORE MD 21215
234-05 800621013 REID STINA A 28 SAWYER STREET ROCHESTER NY 14619
234-05 800621724 TAYLOR PATRICIA A 2 E EDINBURGH DRIVE NEW CASTLE DE 19720
234-05 800621831 BATAYEH YOUSEF F 23920 ANN ARBOR TRAIL DEARBORN HT MI 48127
234-05 800622201 BURNS JOSEPH ANTHONY 604 LIMETREE DRIVE OLDSMAR FL 34677
234-05 800623316 MAHER VERNA 4342 LORING STREET PHILADELPHI PA 19136
234-05 800623464 THOMAS BERNICE 117 HC POWERS ROAD WALLACE NC 28466
234-05 800624694 ALEXANDER DAVID 88 NYACK AVENUE LANSDOWNE PA 19050
234-05 800625162 RYBERG WALTER D 4 JEANETTE ROAD DANBURY CT 06811
234-05 800625188 PACCHIOLI JANICE M 2435 BERRYHILL STREET HARRISBURG PA 17104
234-05 800625311 CATES ALEXANDER H 17932 NORMANDEAU STREET SPRING HILL FL 34610
234-05 800627333 ALBERTINI ANTHONY 6 TIMBER DRIVE N CALDWELL NJ 07006
234-05 800630196 CENTERS HENRY D 1843 TUTTLE AVE DAYTON OH 45403
234-05 800630873 ONTIVEROS MICHELE D 9508 REGAL RIDGE NE ALBUQUERQUE NM 87111
234-05 800631186 HAMILL BRUCE S 2359 PARK COURT COLUMBUS OH 43224
234-05 800631301 PALMACCIO FRANK 242 AVENUE C BAYONNE NJ 07002
234-05 800631723 COX LEONARD F 590 ELM STREET ORANGEVILLE UT 84537
234-05 800631988 FAKE JONATHAN D 23 NORTH 5TH STREET LEBANON PA 17046
234-05 800633851 THOM STEVEN C 5335 140TH STREET NE PRIOR LAKE MN 55372
234-05 800634131 FLEURENTIN DJENANE 183-02 CAMDEN AVENUE HOLLIS NY 11412
234-05 800634560 ADLE JUNE F 8223 ROSELAWN DETROIT MI 48223
234-05 800634834 STRASSLE DARLEEN RD2 SOUTH STREET RD PORT BYRON NY 13140
234-05 800635419 SAXTON JOHN G 5TH CENTER STREET W BOLIVAR PA 15923
234-05 800636987 WALKER OSMOND 732 PEAR STREET READING PA 19601
234-05 800638306 COX DWAYNE 39 SCOTCH PINE DRIVE ISLANDIA NY 11722
234-05 800638454 POWELL KIMBERLY D 3448 DEEDS ROAD GRANVILLE OH 43023
234-05 800638702 GARCIA ESTER G 517 WEST DOW STREET TIPP CITY OH 45371
234-05 800639221 HENNIGAR W GRANT 1275 WEST RIVER PARKWAY GRAND ISLAN NY 14072
234-05 800640419 PRICE GEORGE W 714 57TH PLACE NORTHEAST WASHINGTON DC 20019
234-05 800640856 LYNCH BERNARD J JR 2612 PRICE STREET CHESTER PA 19013
234-05 800641276 LEEPER MARGARET 11719 FOREST MERE DRIVE BONITA SPRI FL 34135
234-05 800642316 FLAHERTY KEVIN P 4701 BROOKVILLE ROAD INDIANAPOLI IN 46201
234-05 800642670 MCCOLLUM FE 425 HUMMEL STREET HARRISBURG PA 17104
234-05 800642829 SORENSEN CARY C 1203 EAST 80TH TACOMA WA 98404
234-05 800642977 MCKINNEY LARRY M 1543 KERRY DRIVE SEBRING FL 33872
234-05 800643306 SERDYNSKI JOHN E 611 LONGFELLOW BOULEVARD LAKELAND FL 33801
234-05 800643579 DUNN NANCY E 3451 ARMSTRONG ROAD CALLAHAN FL 32011
234-05 800643652 KUHARETS IRINA 520 BROAD AVENUE 6 ENGLEWOOD NJ 07631
234-05 800644239 DECOCINIS MAURO 332 W 10TH STREET HAZLETON PA 18201
234-05 800644270 GEIGER AMY 1231 COTTON STREET READING PA 19602
234-05 800644866 JONES DOUGLAS 5441 NORTHEAST 5TH AVENUE FT LAUDERDA FL 33334
234-05 800644882 TAO KAMOSE S 3320 SPAULDING AVENUE BALTIMORE MD 21215
234-05 800645269 MIELTY NIHTI RITVA 1326 SOUTH PALM WAY LAKE WORTH FL 33460
234-05 800645459 STULTZ RICHARD 11438 SOUTH GRACEY LANE SANDY UT 84092
234-05 800647091 SIMMS SEBERT 1427 HICKS STREET BRONX NY 10469
234-05 800647687 GILBERT DOLORES 305 WOOD STREET BURLINGTON NJ 08016
234-05 800647950 ELJIZI AREF A 1429 PRESIDENTIAL DRIVE WHITEHALL PA 18052
234-05 800647968 ARROYO GLORIA 364 W GREENWICH STREET READING PA 19601
234-05 800648156 JACOBY RONALD K 192 NORTH BERKS STREET BOYERTOWN PA 19512
234-05 800648537 RYKULSKI STANLEY 2107 CASALOMA CT FLINT MI 48532
234-05 800648701 PARIZEK RICHARD J 9210 136TH WAY NORTH SEMINOLE FL 33776
234-05 800649147 BARBER DAVID 1611 PALM BOULEVARD SEBRING FL 33870
234-05 800649493 HUGHES JOHN F 20 SOMERSET STREET W HARTFORD CT 06110
234-05 800649824 ACTON DONALD A 198 NORTH OAK STREET MASSAPEQUA NY 11758
234-05 800650624 WHITE TERRY L 416 RILEY AVENUE TAMAQUA PA 18252
234-05 800651531 JACKSON THEODORE 982 EAST 131ST CLEVELAND OH 44108
234-05 800652331 RAHMAAN JIMMY JAMAL 179 BIENVILLE DRIVE FAYETTEVILL NC 28311
234-05 800652745 MULLINS GARY 35 BAY STREET PALM HARBOR FL 34683
234-05 800653339 BATES ALLEN C 1348 HIGHBROOK STREET AKRON OH 44301
234-05 800653933 CRAFT WILLIAM C JR 5099 CURRIERS ROAD JAVA NY 14009
234-05 800654360 RICE THEODORE U ADIRONDACK LAKE ROAD INDIAN LAKE NY 12842
234-05 800654733 DOOLING ELIZABETH J 92 NAUGATUCK AVENUE MILFORD CT 06460
234-05 800654865 PINTO MICHAEL E 300 144TH AVENUE EAST MADEIRA BCH FL 33708
234-05 800655136 JODWAY RONALD P 148 KINGDOM ROAD OSWEGO NY 13126
234-05 800655466 HOOD KEVIN E 410 LINDELL TILDEN IL 62292
234-05 800656118 PATTERSON DAVID J 7345 FIRST ST EXTENSION SLATINGTON PA 18080
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800619975 39,000.00 38,991.83 03/11/98 02/11/13 176.55 06/11/98 75.0 10.700 362.59
800621013 36,800.00 36,141.22 04/17/98 03/17/13 177.67 07/17/98 80.0 12.900 404.21
800621724 77,600.00 77,600.00 03/19/98 02/19/13 176.81 05/19/98 78.3 10.000 681.00
800621831 90,100.00 90,100.00 04/17/98 03/17/28 357.67 05/17/98 85.0 8.650 702.39
800622201 55,300.00 55,298.28 04/16/98 03/16/28 357.63 06/16/98 76.8 12.850 605.25
800623316 53,313.00 53,121.64 04/04/98 03/04/13 177.24 07/04/98 85.9 11.250 517.81
800623464 20,000.00 19,965.04 05/01/98 04/01/08 118.16 06/01/98 25.4 9.500 258.80
800624694 77,000.00 77,000.00 04/16/98 03/16/28 357.63 05/16/98 70.0 11.600 768.40
800625162 110,500.00 110,500.00 04/25/98 03/25/13 177.93 05/25/98 85.0 11.000 1,052.32
800625188 47,250.00 46,843.26 04/04/98 03/04/08 117.24 06/04/98 90.0 10.500 637.57
800625311 85,000.00 85,000.00 04/24/98 03/24/13 177.90 05/24/98 85.0 11.000 809.47
800627333 83,000.00 83,000.00 04/02/98 03/02/13 177.17 05/02/98 20.0 11.150 799.85
800630196 60,000.00 59,784.70 05/01/98 04/01/28 358.16 07/01/98 80.0 9.850 519.90
800630873 170,100.00 170,100.00 05/01/98 04/01/28 358.16 06/01/98 90.0 10.650 1,575.08
800631186 45,000.00 44,977.47 04/01/98 03/01/28 357.14 06/01/98 75.0 10.450 409.95
800631301 126,000.00 125,469.33 04/06/98 03/06/28 357.30 05/06/98 60.0 14.140 1,506.91
800631723 44,800.00 44,737.73 03/20/98 02/20/18 236.84 05/20/98 64.9 14.390 569.83
800631988 30,400.00 30,174.44 04/06/98 03/06/13 177.30 06/06/98 80.0 9.250 250.09
800633851 102,600.00 102,600.00 05/01/98 04/01/13 178.16 05/01/98 90.0 9.900 892.82
800634131 124,000.00 123,974.11 03/18/98 02/18/13 176.78 05/18/98 80.0 13.400 1,410.56
800634560 39,000.00 38,762.08 05/01/98 04/01/28 358.16 07/01/98 75.0 10.100 345.14
800634834 142,000.00 142,000.00 04/17/98 03/17/28 357.67 05/17/98 80.6 10.000 1,246.15
800635419 62,050.00 62,050.00 04/02/98 03/02/13 177.17 05/02/98 85.0 9.200 636.76
800636987 36,000.00 36,000.00 05/01/98 04/01/28 358.16 06/01/98 80.0 11.350 352.39
800638306 127,500.00 127,500.00 03/19/98 02/19/28 356.81 05/19/98 85.0 13.990 1,509.70
800638454 145,500.00 144,970.32 03/28/98 02/28/13 177.11 06/28/98 79.9 9.600 1,234.07
800638702 48,000.00 48,000.00 04/06/98 03/06/28 357.30 06/06/98 68.5 10.050 423.01
800639221 155,000.00 154,944.73 03/01/98 02/01/13 176.22 06/01/98 68.8 11.000 1,476.10
800640419 88,000.00 87,935.46 04/05/98 03/05/28 357.27 06/05/98 84.6 12.990 972.77
800640856 11,250.00 11,250.00 04/19/98 03/19/13 177.73 05/19/98 75.0 10.600 103.75
800641276 89,000.00 89,000.00 05/01/98 04/01/13 178.16 06/01/98 79.4 10.850 837.50
800642316 54,400.00 54,363.21 03/27/98 02/27/13 177.07 05/27/98 85.0 8.600 422.15
800642670 15,000.00 14,785.06 03/19/98 02/19/28 356.81 07/19/98 36.5 10.050 132.19
800642829 83,000.00 83,000.00 05/01/98 04/01/28 358.16 06/01/98 89.7 9.900 722.26
800642977 46,800.00 46,737.46 04/20/98 03/20/13 177.76 06/20/98 90.0 10.400 424.60
800643306 34,500.00 34,429.20 05/01/98 04/01/13 178.16 06/01/98 62.7 8.850 346.85
800643579 91,000.00 90,806.31 04/27/98 03/27/28 357.99 06/27/98 88.3 9.000 732.21
800643652 68,700.00 68,474.84 04/23/98 03/23/28 357.86 06/23/98 85.8 9.000 552.78
800644239 87,750.00 87,750.00 04/24/98 03/24/28 357.90 05/24/98 90.0 10.650 812.54
800644270 28,000.00 27,985.83 05/01/98 04/01/28 358.16 06/01/98 88.8 10.650 259.27
800644866 61,600.00 61,600.00 04/27/98 03/27/13 177.99 05/27/98 70.0 11.100 704.02
800644882 35,000.00 34,847.11 03/24/98 02/24/13 176.98 06/24/98 70.0 12.000 360.01
800645269 93,750.00 93,322.61 04/18/98 03/18/28 357.70 06/18/98 75.0 9.350 778.06
800645459 214,400.00 213,936.37 05/01/98 04/01/13 178.16 06/01/98 80.0 8.500 2,111.28
800647091 154,800.00 154,470.52 04/27/98 03/27/28 357.99 06/27/98 90.0 9.000 1,245.56
800647687 100,000.00 98,618.42 04/18/98 03/18/13 177.70 07/18/98 76.9 11.600 997.93
800647950 66,400.00 65,481.84 04/11/98 03/11/13 177.47 07/11/98 80.0 9.150 679.41
800647968 33,000.00 33,000.00 05/01/98 04/01/28 358.16 06/01/98 78.7 12.600 354.76
800648156 70,000.00 69,826.21 03/27/98 02/27/28 357.07 06/27/98 53.8 10.650 648.18
800648537 68,600.00 68,437.16 04/16/98 03/16/13 177.63 05/16/98 70.0 9.500 716.34
800648701 116,250.00 116,250.00 05/01/98 04/01/28 358.16 06/01/98 75.0 11.350 1,137.93
800649147 31,500.00 31,378.48 04/23/98 03/23/13 177.86 06/23/98 90.0 9.900 274.11
800649493 44,800.00 44,718.23 12/18/97 11/18/12 173.75 06/18/98 80.0 12.000 460.82
800649824 163,200.00 162,978.17 04/20/98 03/20/28 357.76 06/20/98 85.0 8.750 1,283.89
800650624 15,200.00 14,665.97 04/20/98 03/20/13 177.76 07/20/98 80.0 11.950 181.94
800651531 52,000.00 51,999.90 04/20/98 03/20/13 177.76 05/20/98 80.0 12.600 559.01
800652331 70,000.00 69,238.16 04/27/98 03/27/13 177.99 06/27/98 80.0 8.600 693.43
800652745 59,500.00 59,359.74 04/04/98 03/04/18 237.24 06/04/98 70.0 10.750 604.07
800653339 37,400.00 37,400.00 04/17/98 03/17/28 357.67 05/17/98 85.0 12.100 387.58
800653933 90,000.00 89,833.26 04/01/98 03/01/28 357.14 06/01/98 90.0 11.350 880.98
800654360 40,000.00 39,750.24 04/03/98 03/03/13 177.21 06/03/98 42.1 10.750 448.38
800654733 41,000.00 40,988.57 04/04/98 03/04/13 177.24 06/04/98 52.5 10.050 361.32
800654865 83,700.00 83,330.72 04/10/98 03/10/18 237.44 06/10/98 90.0 9.150 761.16
800655136 55,250.00 55,133.12 04/01/98 03/01/28 357.14 06/01/98 65.0 12.550 591.80
800655466 43,200.00 43,200.00 04/20/98 03/20/13 177.76 05/20/98 80.0 12.600 535.26
800656118 96,000.00 95,722.89 04/16/98 03/16/28 357.63 06/16/98 80.0 11.950 983.77
</TABLE>
<PAGE>
Page 4 5/28/98
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1, SUB-POOL I
A DIVISION OF SUPERIOR BANK FSB 1998-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 5/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
234-05 800656563 CORREA ANGUL NELIDA 8419 BOYCE STREET SPRING HILL FL 34606
234-05 800656746 TYKOSKI ROBERT 35205 ROSSLYN WESTLAND MI 48185
234-05 800657173 ALEXANDER HALEY 3292 EAST KENNEDY STREET INVERNESS FL 34453
234-05 800657264 AMRHEIN DONALD 10415 AZALEA DRIVE PORT RICHEY FL 34668
234-05 800658833 GRAY LEVI J 3620 9TH AVENUE NORTH ST PETERSBU FL 33713
234-05 800660144 PACK ERNEST 2807 SILVER HILL AVENUE BALTIMORE MD 21207
234-05 800660466 VIRGA JOSEPH 9850 RICHWOOD LANE PORT RICHEY FL 34668
234-05 800660706 KINSEY JAMES RT 1 BOX 331 WALTERSBORO SC 29488
234-05 800661092 GARY E NICOLE 6 VERMONT STREET GREENVILLE SC 29607
234-05 800663296 CULLUM CECIL L 1110 MAPLEWOOD ROAD COLUMBUS OH 43207
234-05 800663338 CULLUM CECIL L 1128 RUMSEY ROAD COLUMBUS OH 43207
234-05 800664088 VACCA JOSEPH JR 12278 MALLORY DRIVE LARGO FL 33774
234-05 800664104 HORVATH ALAN C 378 DAN STREET BARBERTON OH 44203
234-05 800664591 SMITH ANNIE 770 26TH AVENUE SOUTH ST PETERSBU FL 33705
234-05 800665762 WHITAKER MICHAEL 7736 STUART AVENUE JACKSONVILL FL 32220
234-05 800665903 RUNYON JAMIE 4641 TIM TAM CIRCLE INDIANAPOLI IN 46237
234-05 800666596 DOUGHERTY RITA 2709 S 63RD STREET PHILADELPHI PA 19142
234-05 800667859 MCELROY DONALD 4578 TARGEE AVENUE NORTH PORT FL 34287
234-05 800668162 SHOAFF CHARLES JR 2808 PRINCETON AVENUE NEW CASTLE PA 16101
234-05 800669137 BURTON LONNIE A 1316 OAKLAND DRIVE ATLANTA GA 30310
234-05 800669186 WINGATE DAVID 4655 SAN HEATH ROAD BARTOW FL 33830
234-05 800669392 ATKINSON DOUGLAS G 2377 BROWNING STREET SARASOTA FL 34237
234-05 800670929 MCBRIDE GREGG A 14005 MISHEY ROAD FREDERICKTO OH 43019
234-05 800670994 PAULING LERA 10919 132ND STREET RICHMOND HI NY 11420
234-05 800671018 COSTELLO KIERAN J 864-866 MAPLEWOOD AVENUE BRIDGEPORT CT 06604
234-05 800672446 LORENZ TERRI R 201 SWEETBRIAR CIRCLE CAYCE SC 29033
234-05 800673600 SANITH BOUNTHANH 2252 WINTON STREET PHILADELPHI PA 19145
234-05 800673824 PASCARELLI JOANNE 94 TURN OF RIVER ROAD STAMFORD CT 06905
234-05 800674392 PARSON VERNON 8529 BUMFORD AVENUE NORTH PORT FL 34287
234-05 800674533 MCALISTER MICHAEL D 883 SOUTH WOLCOTT PUEBLO CO 81007
234-05 800674988 FITZGERALD M J 13360 MARIE DRIVE MANASSAS VA 20112
234-05 800676546 LARA ENRIQUE 3112 IRVINE DRIVE CARROLLTON TX 75007
234-05 800677064 CARNETT DANIEL J 7610 AUDREY COURT FAYETTEVILL NC 28303
234-05 800677650 FIDLER PATSYANN M 3621 MUNICIPAL DRIVE WHITEHALL PA 18052
234-05 800679268 FREEMAN ROGER 1506 MARAVILLA AVENUE FORT MYERS FL 33901
234-05 800679284 BARGINE FRANK 618 IRVING PLACE BALDWIN NY 11510
234-05 800680597 BYLER JONATHAN 1488 PULASKI-MERCER ROAD NEW WILMING PA 16142
234-05 800680944 WASHINGTON YVONNE E 19928 NORTHLAWN STREET DETROIT MI 48221
234-05 800681025 BARKLEY LINWOOD 1020 PAUL STREET ROCKY MOUNT NC 27803
234-05 800681058 GRIMES E C 12791 ELMDALE DETROIT MI 48213
234-05 800681900 HIDY CHARLES M 111 CAMPUS DRIVE WEST AMHERST NY 14226
234-05 800682296 VARGA VIOLET H 2955 HUNTINGTON DR NORTH LARGO FL 33771
234-05 800682890 HUFF JAMES 111 EAST LEWIS STREET SABINA OH 45169
234-05 800684417 CISERO JAMES M 615 LIGHT STREET STRATFORD CT 06497
234-05 800684433 HARDIN HARRY DUFF 2722 BRADFORD STREET GASTONIA NC 28054
234-05 800684912 ESTES LARRY MELTON 1020 BETSY DRIVE COLUMBIA SC 29212
234-05 800684953 LASTER GARY 601 KING STREET REIDSVILLE NC 27320
234-05 800685273 KOWALSKI KELLY J 7530 BREEZE DRIVE N FT MYERS FL 33917
234-05 800685299 MORAFA ADEMOLA F 336 U STREET WASHINGTON DC 20001
234-05 800686412 MALLOY LEON 1507 LINCOLN STREET GREENSBORO NC 27401
234-05 800686826 CSOBAN GEORGE 57 BIRCH STREET ISLIP NY 11751
234-05 800686883 LACEY MARIE P 4019 SOUTHEAST PALMETTO HIGHLAND CI FL 33846
234-05 800689077 MULLANEY JEFFREY 3615 E LOMBARD STREET BALTIMORE MD 21224
234-05 800689143 MULLANEY JEFFREY 3510 LOMBARD STREET BALTIMORE MD 21224
234-05 800689200 EGEBERG EUGENE III 749 S DECKER AVENUE BALTIMORE MD 21224
234-05 800689473 SCHUMACHER CLIFFORD E 10100 NORTHWEST 8TH LANE OCALA FL 34482
234-05 800689606 ROGERS EVA D 96 WEST ROOSEVELT AVENUE BATTLE CREE MI 49017
234-05 800690026 WOODS STEPHANIE S 2019 FAIRPORT AVENUE DAYTON OH 45406
234-05 800690067 WOODS STEPHANIE S 828 BROOKLYN AVENUE DAYTON OH 45407
234-05 800690943 MAURER JEFFREY W 4488 DELTONA BOULEVARD SPRING HILL FL 34608
234-05 800691073 HUNT MARGARET V 501 DANIEL STREET BROOKSVILLE FL 34601
234-05 800692444 SMITH TIMOTHY P 618 N NEW STREET ALLENTOWN PA 18102
234-05 800692758 KLEPPER NORMAN J 17333 CARLESIMO AVENUE SPRING HILL FL 34610
234-05 800693434 COULTER J KENN 5274 59TH WAY NORTH KENNETH CIT FL 33709
234-05 800693509 BOWERS EVELYN I 534 SOUTH 17TH STREET READING PA 19606
234-05 800693541 GROCHOWSKI GERARD E 15650 BAHAMA WAY BOKEELIA FL 33922
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800656563 22,800.00 22,566.26 04/23/98 03/23/08 117.86 06/23/98 34.5 10.100 302.57
800656746 94,500.00 94,500.00 04/24/98 03/24/13 177.90 05/24/98 90.0 9.400 787.72
800657173 50,000.00 50,000.00 05/01/98 04/01/28 358.16 06/01/98 80.0 9.000 402.31
800657264 38,400.00 38,251.00 05/01/98 04/01/28 358.16 07/01/98 80.0 11.350 375.88
800658833 46,665.00 46,665.00 04/26/98 03/26/28 357.96 05/26/98 85.0 12.100 483.60
800660144 72,250.00 72,230.37 04/10/98 03/10/28 357.44 06/10/98 85.0 11.500 715.49
800660466 30,000.00 29,644.36 04/11/98 03/11/08 117.47 06/11/98 65.2 8.900 378.41
800660706 29,750.00 29,557.60 04/20/98 03/20/13 177.76 06/20/98 85.0 9.900 317.88
800661092 35,955.00 35,954.94 04/19/98 03/19/28 357.73 06/19/98 90.0 10.650 332.93
800663296 74,000.00 74,000.00 04/11/98 03/11/28 357.47 06/11/98 80.4 9.850 641.22
800663338 52,200.00 52,200.00 04/11/98 03/11/28 357.47 06/11/98 80.3 9.900 454.24
800664088 39,750.00 39,745.51 04/17/98 03/17/18 237.67 06/17/98 66.8 10.850 406.24
800664104 54,300.00 54,155.70 04/03/98 03/03/28 357.21 06/03/98 74.8 10.750 506.88
800664591 40,800.00 40,800.00 04/12/98 03/12/28 357.50 05/12/98 85.0 11.250 396.27
800665762 45,000.00 45,000.00 04/25/98 03/25/28 357.93 05/25/98 56.2 12.590 483.41
800665903 102,800.00 102,800.00 04/27/98 03/27/28 357.99 05/27/98 84.9 10.100 909.75
800666596 35,200.00 34,858.01 04/25/98 03/25/13 177.93 06/25/98 80.0 8.650 349.73
800667859 78,000.00 77,156.86 04/13/98 03/13/18 237.53 07/13/98 82.1 8.950 699.28
800668162 22,000.00 21,988.29 05/01/98 04/01/13 178.16 06/01/98 32.8 8.500 216.64
800669137 60,000.00 60,000.00 04/12/98 03/12/28 357.50 06/12/98 80.0 10.550 551.09
800669186 50,850.00 50,850.00 05/01/98 04/01/28 358.16 05/01/98 89.2 9.400 423.87
800669392 90,100.00 90,100.00 04/10/98 03/10/13 177.44 06/10/98 85.0 12.250 944.15
800670929 52,700.00 52,554.41 04/18/98 03/18/13 177.70 06/18/98 85.0 9.700 450.84
800670994 146,000.00 145,534.99 05/01/98 04/01/28 358.16 06/01/98 85.8 9.400 1,217.01
800671018 28,000.00 27,841.49 04/26/98 03/26/28 357.96 06/26/98 70.0 9.500 235.44
800672446 93,500.00 93,492.48 04/20/98 03/20/13 177.76 05/20/98 85.0 10.600 1,039.35
800673600 22,000.00 21,955.85 04/18/98 03/18/13 177.70 06/18/98 80.0 12.500 234.80
800673824 212,500.00 212,202.04 04/16/98 03/16/13 177.63 06/16/98 85.0 11.550 2,112.48
800674392 32,000.00 31,946.13 04/25/98 03/25/13 177.93 05/25/98 80.0 10.900 302.33
800674533 75,537.00 75,478.39 05/01/98 04/01/13 178.16 06/01/98 90.0 11.200 730.79
800674988 178,100.00 178,100.00 05/01/98 04/01/13 178.16 06/01/98 80.9 10.850 1,675.93
800676546 112,110.00 112,110.00 05/01/98 04/01/28 358.16 06/01/98 75.0 12.600 1,205.21
800677064 44,200.00 44,200.00 04/26/98 03/26/28 357.96 05/26/98 85.0 10.350 399.37
800677650 119,000.00 117,987.35 05/01/98 04/01/13 178.16 07/01/98 83.2 10.600 1,322.81
800679268 58,500.00 58,204.53 04/17/98 03/17/18 237.67 06/17/98 88.6 10.200 572.32
800679284 85,000.00 85,000.00 05/01/98 04/01/28 358.16 06/01/98 56.6 9.950 742.80
800680597 44,250.00 44,232.60 03/01/98 02/01/13 176.22 06/01/98 75.0 10.550 406.43
800680944 34,000.00 33,150.96 04/23/98 03/23/28 357.86 08/23/98 85.0 11.250 330.23
800681025 54,000.00 53,797.85 05/01/98 04/01/13 178.16 06/01/98 83.0 8.900 544.50
800681058 36,800.00 36,800.00 05/01/98 04/01/13 178.16 05/01/98 80.0 10.950 349.07
800681900 55,250.00 55,250.00 05/01/98 04/01/28 358.16 06/01/98 85.0 11.350 540.82
800682296 51,850.00 51,809.85 04/18/98 03/18/28 357.70 05/18/98 85.0 11.250 503.60
800682890 66,500.00 66,500.00 04/18/98 03/18/28 357.70 05/18/98 89.9 10.150 590.97
800684417 128,000.00 127,834.60 04/20/98 03/20/13 177.76 06/20/98 80.0 10.250 1,147.01
800684433 30,875.00 30,875.00 04/25/98 03/25/28 357.93 05/25/98 65.0 13.090 343.71
800684912 63,750.00 63,488.51 04/17/98 03/17/28 357.67 06/17/98 85.0 9.800 550.05
800684953 46,700.00 46,413.64 05/01/98 04/01/08 118.16 06/01/98 84.9 9.750 610.70
800685273 40,800.00 40,743.26 04/24/98 03/24/28 357.90 05/24/98 81.6 8.900 325.35
800685299 121,500.00 121,500.00 04/17/98 03/17/28 357.67 05/17/98 90.0 10.250 1,088.76
800686412 34,000.00 33,644.06 05/01/98 04/01/13 178.16 07/01/98 43.5 9.250 349.93
800686826 112,500.00 112,500.00 04/19/98 03/19/13 177.73 05/19/98 90.0 11.150 1,084.13
800686883 60,300.00 60,300.00 05/01/98 04/01/28 358.16 06/01/98 90.0 9.400 502.64
800689077 45,600.00 45,385.51 04/27/98 03/27/13 177.99 06/27/98 80.0 10.150 405.24
800689143 46,400.00 46,400.00 04/23/98 03/23/13 177.86 05/23/98 80.0 10.150 412.35
800689200 62,800.00 62,800.00 04/25/98 03/25/13 177.93 05/25/98 80.0 9.750 539.55
800689473 86,700.00 86,628.47 04/25/98 03/25/13 177.93 06/25/98 85.0 10.100 767.27
800689606 27,000.00 26,678.31 05/01/98 04/01/28 358.16 07/01/98 90.0 10.750 252.04
800690026 48,800.00 48,800.00 05/01/98 04/01/13 178.16 06/01/98 80.0 10.050 430.06
800690067 36,000.00 36,000.00 05/01/98 04/01/13 178.16 06/01/98 80.0 10.050 317.26
800690943 45,900.00 45,900.00 04/23/98 03/23/18 237.86 05/23/98 90.0 9.150 417.41
800691073 27,950.00 27,950.00 05/01/98 04/01/28 358.16 06/01/98 65.0 13.090 311.15
800692444 41,250.00 41,112.09 04/13/98 03/13/13 177.53 06/13/98 75.0 10.600 380.42
800692758 18,000.00 17,829.33 04/25/98 03/25/13 177.93 06/25/98 33.3 9.150 184.18
800693434 61,200.00 61,133.25 04/26/98 03/26/28 357.96 05/26/98 85.0 10.600 564.40
800693509 28,000.00 27,997.59 04/25/98 03/25/13 177.93 05/25/98 66.6 8.900 282.33
800693541 125,450.00 125,450.00 05/01/98 04/01/18 238.16 06/01/98 65.0 8.950 1,124.67
</TABLE>
<PAGE>
Page 5 5/28/98
<TABLE>
<CAPTION>
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1, SUB-POOL I
A DIVISION OF SUPERIOR BANK FSB 1998-1 CLASS 1 - 2ND SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 5/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
234-05 800694374 MORSE MITCHELL P 5520 GOLDEN WHEEL ROAD PROVIDENCE VA 23140
234-05 800694895 HANLON CHARLES E 12850 SOUTHEAST 98TH LANE DUNNELLON FL 34431
234-05 800695751 MCCRARY HARRIETTE JEAN 825 PELHAM STREET ATLANTA GA 30318
234-05 800696619 RUIZ SANDY 1134 SOUTH CLEMENS LANSING MI 48912
234-05 800697211 GAINES DIANE 83 BOOKER AVENUE WYANDANCH NY 11798
234-05 800697823 LEWANDOWSKI LINDA K 1433 PHILOMENE LINCOLN PK MI 48146
234-05 800700080 TERRELL TRACY 415 NORTH 60TH STREET PHILADELPHI PA 19141
234-05 800701112 JONES DARRELL 25 EAST WILLOW STREET CENTRAL ISL NY 11722
234-05 800701153 JONES DARRELL 29 MAPLE AVENUE WYANDANCH NY 11798
234-05 800701781 WISENBAKER CAROL C 4839 HICKORY GROVE RD N VALDOSTA GA 31606
234-05 800702037 FRANCIS ROGER W 4085 OLD RIVER TRAIL POWHATAN VA 23139
234-05 800702995 CUNDIFF DENNIS E 5171 OLD SHORE ROAD BLACKSTONE VA 23824
234-05 800703472 LICARI RONALD J JR 52 SENECA RD PINE HILL EST MT POCONO PA 18344
234-05 800704314 FAIR JAMES R 3490 EAST 900 NORTH GREENFIELD IN 46140
234-05 800705832 BARRY CHRISTOPHE 3333 CHAUNCY ROAD HOLIDAY FL 34691
234-05 800705881 CARREL NATALIE 721 52ND AVENUE NORTH ST PETERSBU FL 33703
234-05 800707242 CURTISS JOHN R 607 LEHIGH AVENUE LANCASTER PA 17602
234-05 800709198 CURLEY JENNIFER D 166 SOMERSET AVENUE MASTIC NY 11950
234-05 800710063 KAMPOURIS HELEN 12663 INDIAN ROCKS ROAD LARGO FL 33774
234-05 800710295 STONECYPHER PATRICIA A 3515 6TH AVENUE NORTHEAST NAPLES FL 34120
234-05 800710956 BAUTISTA VIC PAUG 4124 SPRINGWOOD ROAD JACKSONVILL FL 32207
234-05 800711913 MADDOX GARCIA LEE 1226 CALLA CIRCLE FAYETTEVILL NC 28303
234-05 800712036 THIEL INGEBORG 1 KATHERINE DRIVE LK HIAWATHA NJ 07034
234-05 800714313 SKLAVOUNOS DIMITRIOS 211 WASHINGTON AVENUE CLIFTON NJ 07011
234-05 800714636 GRAFFEO JOSEPH J 1335 NORTH WINDSOR AVENUE BAYSHORE NY 11706
234-05 800715245 DOUGLAS CHARITA 35 S CURLEY STREET BALTIMORE MD 21224
234-05 800718488 BEARD ANDREA L 27181 HACIENDA DRIVE PUNTA GORDA FL 33955
234-05 800720195 RUIZ JOSE 338 SPRING GARDEN STREET READING PA 19602
234-05 800720658 BURR LINDA 7317 11TH AVENUE NORTH ST PETERSBU FL 33710
234-05 800720682 KARWOSKI JOHN V 12021 144TH STREET NORTH LARGO FL 33774
234-05 800720807 DURDA JOSEPH T 5160 68TH STREET NORTH ST PETERSBU FL 33709
234-05 800722092 MITCHELL CHINA MAE 2903 34TH STREET TAMPA FL 33605
234-05 800725376 WILLIS GARY 401 EAST 8TH STREET IRVING TX 75060
234-05 800727364 KING SANDRA A SILVER SPRINGS ROAD KUNKLETOWN PA 18058
234-05 800733602 TRAUB KIM 111 HOOVER ROAD YONKERS NY 10710
234-05 800739567 GENTRY RHONDA L 18 PINEWOOD CIRCLE SAFTEY HARB FL 34695
234-05 800743619 BRENNAN JOHN T jr 13 PLYMOUTH DRIVE ATCO NJ 08004
-------------- --------------------------------
290 Sale Total
234-53 800401416 MALDONADO CHARLES H 11040 MORTONS CROSSING ALPHARETTA GA 30202
234-53 800554099 HILTON DELMA ANN 2823 FLORIDA AVENUE CHARLOTTE NC 28205
234-53 800589269 GRANDBERRY WILLIE 3356 KIRBY ROAD MEMPHIS TN 38115
234-53 800601031 BROOKS EULA B 156 LAWNDALE DRIVE MEMPHIS TN 38109
234-53 800632044 RYDER ANITA 3082 CLEARBROOK STREET MEMPHIS TN 38118
234-53 800634321 BUCKNER JAMES W JR 141 GREEN ACRES ROAD COTTONTOWN TN 37048
234-53 800650392 ARNS THOMAS G 1888 N SIGNAL HILLS DRIVE SAINT LOUIS MO 63122
234-53 800665473 LYTLE JOY DENISE 4359 BATON ROUGE DRIVE HERMITAGE TN 37076
234-53 800669111 SCHOMBURG JO ANN 364 NOVARA MANCHESTER MO 63021
234-53 800686941 DAVIS KENNETH D 510 RIDGEWOOD AVENUE GAINESVILLE GA 30501
-------------- --------------------------------
10 Sale Total
234-54 5100007144 REYNOLDS JOHN W 230 OAKWOOD DRIVE OAKLAND OR 97462
234-54 5100014363 JOHNSON GERALD E 1965 ORCHARD HOME DRIVE MEDFORD OR 97501
-------------- --------------------------------
2 Sale Total
310 Grand Total Sub-Pool I
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
800694374 46,400.00 46,335.81 04/27/98 03/27/28 357.99 05/27/98 80.0 10.250 415.79
800694895 27,000.00 26,910.71 04/23/98 03/23/18 237.86 06/23/98 44.2 8.750 238.60
800695751 31,200.00 31,200.00 05/01/98 04/01/13 178.16 06/01/98 80.0 11.600 311.35
800696619 39,900.00 39,711.28 04/23/98 03/23/13 177.86 06/23/98 79.8 9.400 332.59
800697211 86,250.00 86,250.00 05/01/98 04/01/13 178.16 06/01/98 75.0 11.100 827.90
800697823 59,200.00 59,200.00 05/01/98 04/01/13 178.16 05/01/98 80.0 10.000 519.52
800700080 24,000.00 23,963.90 04/23/98 03/23/28 357.86 06/23/98 80.0 11.990 246.68
800701112 68,000.00 67,687.92 04/26/98 03/26/13 177.96 06/26/98 80.0 9.400 566.83
800701153 68,800.00 68,483.88 04/26/98 03/26/13 177.96 06/26/98 80.9 9.400 573.49
800701781 99,000.00 98,832.62 04/16/98 03/16/28 357.63 06/16/98 74.4 10.350 894.51
800702037 200,700.00 200,700.00 04/23/98 03/23/13 177.86 05/23/98 90.0 10.550 1,843.39
800702995 86,400.00 86,101.11 04/23/98 03/23/18 237.86 06/23/98 80.0 8.990 776.81
800703472 126,000.00 125,970.23 04/24/98 03/24/28 357.90 06/24/98 90.0 9.375 1,048.00
800704314 106,200.00 106,200.00 04/25/98 03/25/28 357.93 05/25/98 84.9 9.650 904.63
800705832 47,600.00 47,469.72 05/01/98 04/01/18 238.16 06/01/98 85.0 10.500 475.23
800705881 49,464.00 49,381.49 05/01/98 04/01/28 358.16 06/01/98 90.0 10.500 452.47
800707242 46,850.00 46,850.00 05/01/98 04/01/28 358.16 06/01/98 74.9 10.375 424.18
800709198 102,000.00 102,000.00 04/16/98 03/16/28 357.63 05/16/98 85.0 11.500 1,010.10
800710063 42,000.00 41,807.90 05/01/98 04/01/28 358.16 07/01/98 56.0 9.350 348.57
800710295 44,000.00 44,000.00 04/27/98 03/27/28 357.99 05/27/98 52.6 13.340 498.45
800710956 51,000.00 50,938.46 05/01/98 04/01/18 238.16 06/01/98 70.8 10.600 512.60
800711913 70,700.00 70,700.00 04/25/98 03/25/13 177.93 05/25/98 84.9 10.100 764.08
800712036 199,750.00 198,914.47 04/23/98 03/23/13 177.86 06/23/98 85.0 10.350 1,804.83
800714313 144,000.00 144,000.00 04/24/98 03/24/28 357.90 05/24/98 80.4 13.350 1,632.41
800714636 97,200.00 96,823.74 03/11/98 02/11/13 176.55 06/11/98 90.0 10.800 911.00
800715245 38,000.00 37,931.14 02/14/98 01/14/13 175.63 06/14/98 80.0 11.100 364.76
800718488 51,000.00 50,918.21 05/01/98 04/01/13 178.16 06/01/98 85.0 10.350 559.02
800720195 18,000.00 17,959.39 05/01/98 04/01/08 118.16 06/01/98 80.0 10.000 237.87
800720658 53,000.00 52,763.77 05/01/98 04/01/18 238.16 06/01/98 64.6 8.850 471.75
800720682 77,000.00 76,925.60 05/01/98 04/01/18 238.16 06/01/98 70.0 8.600 673.10
800720807 34,450.00 34,363.93 05/01/98 04/01/18 238.16 06/01/98 65.0 10.650 347.42
800722092 45,900.00 45,900.00 05/01/98 04/01/18 238.16 06/01/98 90.0 10.400 455.18
800725376 74,700.00 74,700.00 05/01/98 04/01/28 358.16 06/01/98 90.0 10.900 705.75
800727364 55,200.00 55,098.16 04/27/98 03/27/13 177.99 05/27/98 80.0 12.200 576.31
800733602 176,800.00 176,245.17 05/01/98 04/01/28 358.16 06/01/98 85.0 11.350 1,730.63
800739567 109,600.00 109,554.00 05/01/98 04/01/28 358.16 06/01/98 80.0 12.200 1,144.26
800743619 55,000.00 54,971.71 02/17/98 01/17/13 175.73 05/17/98 56.1 12.500 586.99
- ---------------------------------------- ---------- ----------------------------------
290 19,411,011.00 19,367,551.23 261.99.23 79.1 10.619 185,547.71
800401416 121,500.00 120,144.27 12/24/97 11/24/17 233.95 06/24/98 86.7 10.800 1,237.61
800554099 48,450.00 48,069.85 04/09/98 03/09/18 237.40 06/09/98 85.0 10.250 475.61
800589269 86,400.00 86,400.00 05/01/98 04/01/18 238.16 05/01/98 79.6 9.500 805.37
800601031 54,200.00 54,096.28 05/01/98 04/01/13 178.16 06/01/98 80.8 9.300 559.45
800632044 67,500.00 67,383.17 03/18/98 02/18/18 236.78 05/18/98 90.0 9.500 629.19
800634321 88,000.00 87,779.36 04/09/98 03/09/18 237.40 06/09/98 74.5 8.900 786.11
800650392 129,328.00 128,769.42 04/09/98 03/09/28 357.40 06/09/98 80.8 8.750 1,017.42
800665473 88,000.00 87,751.42 04/04/98 03/04/18 237.24 06/04/98 77.1 9.340 811.10
800669111 55,409.00 55,152.14 04/12/98 03/12/13 177.50 06/12/98 51.3 11.100 633.26
800686941 80,800.00 80,740.27 05/01/98 04/01/28 358.16 06/01/98 80.8 12.600 868.62
- ---------------------------------------- ---------- ----------------------------------
10 819,587.00 816,286.18 259.81 79.5 9.937 7,823.74
5100007144 86,500.00 86,234.60 03/06/98 12/26/27 356.38 07/24/98 48.0 10.775 746.82
5100014363 90,100.00 89,901.30 05/01/98 03/15/13 178.16 05/29/98 69.3 10.100 898.71
- ---------------------------------------- ---------- ----------------------------------
2 176,600.00 176,135.90 265.41 58.9 10.430 1,645.53
310 21,102,648.00 21,052,854.67 261.79 79.1 10.636 202,307.98
</TABLE>
<PAGE>
<TABLE>
Page 1 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-05 661541599 SCHMID THOMAS C 192 SOUTH LINCOLN AVENUE SALEM OH 44460 61,600.00
235-05 661565697 ROBINSON BARBARA J 210 S FOURTH AVE MAYWOOD IL 60153 110,000.00
235-05 661592600 WEST JOHN E JR 156 17TH STREET NE WATERTOWN SD 57201 41,900.00
235-05 661596379 MITCHELL DAVID L 67326 THARP LAKE ROAD CASSOPOLIS MI 49031 15,300.00
235-05 661609792 ROBERTS BLAINE A 1522 1528 5TH AVENUE BEAVER FALL PA 15010 115,000.00
235-05 661617001 PAR MENCHITA N 4113 NORTH KENNETH STREET CHICAGO IL 60641 89,600.00
235-05 661619890 OLSON STANLEY O 2647 TAYLOR STREET NORTHEA MINNEAPOLIS MN 55418 10,000.00
235-05 661623264 BOHANON THOMAS LEE 1700 NORTH MEADE CHICAGO IL 60639 14,000.00
235-05 661625541 SHIREY ELWOOD LEE 197 WEST HANNA AVENUE INDIANAPOLI IN 46217 45,500.00
235-05 661629659 TENERELLI LOU 1375 REBECCA HOFFMAN EST IL 60194 35,000.00
235-05 661631572 JAMES EDWARD D 1537 S ST LOUIS AVE CHICAGO IL 60623 100,000.00
235-05 661632265 SUTTON GARY A 410 BLUEMONT MANHATTAN KS 66503 41,200.00
235-05 661636001 FERRARO JOHN W 1014 N LEWIS AVENUE WAUKEGAN IL 60085 24,300.00
235-05 661636357 BURR EMANUEL 2345 S 13TH AVENUE BROADVIEW IL 60153 81,900.00
235-05 661637009 CLOSE MARY P 9026 SWANSON ROAD ROSCOE IL 61073 145,700.00
235-05 661637637 VISHWANATH VISHU R 8727 DUSTIN ROAD GALENA OH 43215 23,800.00
235-05 661638031 GOODPASTOR KENNETH WALTER 590 ADELE ST ELMHURST IL 60126 33,000.00
235-05 661638064 MURPHY DANIEL C 811 BRIGHTON LANE LA GRANGE IL 60525 87,000.00
235-05 661638189 DEBOSE GERALD 10703 LEE AVE CLEVELAND OH 44106 100,000.00
235-05 661638486 GORDON ALICE 2221 S SPRINGFIELD CHICAGO IL 60623 132,300.00
235-05 661638932 POLATSIDIS CHERIE A 1160 WEBSTER LANE DES PLAINES IL 60016 40,000.00
235-05 661639443 HAYNES ELIZABETH 4957 S CALUMET AVE CHICAGO IL 60615 82,500.00
235-05 661640151 JONES VERNON LEE JR 3756 LEE RD SHAKER HTS OH 44128 150,000.00
235-05 661640730 SCOTT WALTER H 16101 ARCADE AVE CLEVELAND OH 44110 149,200.00
235-05 661640904 SPIVEY DARYL 410 412 HAWTHORNE AVENUE NEWARK NJ 07101 105,000.00
235-05 661641522 DOMBKOWSKI DOROTHY H 4215 SOUTH JOLIET AVE LYONS IL 60534 117,000.00
235-05 661641712 WRIGHT RALPH W 6132-34 S VERNON AVE CHICAGO IL 60637 110,000.00
235-05 661642462 MAYES ELMIRA 2110 12 E 71ST STREET CHICAGO IL 60649 126,700.00
235-05 800404766 SUMNER DAVID 20 DORSEY LANE BEAR DE 19701 42,000.00
235-05 800435323 MACK KATHERINE 207 SOUTHWEST 14TH AVENUE DELRAY BCH FL 33444 13,500.00
235-05 800449894 ADAMS MICHAEL D 361 FRANCIS AVENUE LAYTON UT 84041 15,000.00
235-05 800456204 WORTHAM ALAN EDWARD 5573 SOUTH COPPER CITY DR SLT LK CITY UT 84118 18,337.00
235-05 800476780 RUSSELL BETH M 204 WIMBERLY RIDGE MCDONOUGH GA 30253 29,500.00
235-05 800488934 STUMPO RUSSELL P JR 9032 WOODVIEW DRIVE POLK CITY FL 33868 18,000.00
235-05 800505125 COUGHLIN JOSEPH T 6 ELMORA AVENUE CRANFORD NJ 07016 90,000.00
235-05 800507113 NIKAS PATRICIA 470 OCEAN AVENUE MASSAPEQUA NY 11762 30,000.00
235-05 800509804 GIBBS SAMUEL A 36 KING STREET MILFORD NH 03055 20,000.00
235-05 800515652 JAISINGH KENNETH 87-27 133RD STREET RICHMOND HI NY 11418 32,000.00
235-05 800517062 HOLDREN TERRY RT 1 BOX 703 COTTAGEVILL SC 29435 53,550.00
235-05 800521528 WHITTINGTON GEORGE W III 4266 LORIEN TRAILS ARNOLD MO 63010 10,000.00
235-05 800523763 DIFABIO ROBERT 750 FRANKLIN STREET PEEKSKILL NY 10566 43,200.00
235-05 800525115 MOORE RICHARD M 11408 NORTHEAST 97TH ST KIRKLAND WA 98033 60,000.00
235-05 800529950 DEBERRY DAVID B 117 WILLIAM STREET ORANGE NJ 07050 97,600.00
235-05 800530917 PIERRE-LOUIS FRANTZ 113-31 203RD STREET ST ALBANS NY 11412 50,000.00
235-05 800531519 WANDZILAK STEPHEN T RT 2 BOX 139X MANNING SC 29168 61,000.00
235-05 800534786 LONG PAUL S 720 PORTER STREET BEAVER PA 15009 34,700.00
235-05 800542318 BONO KAREN 10 GOOSEBERRY LANE RONKONKOMA NY 11779 95,000.00
235-05 800543431 BROWN BETTY RHEA 13 ARLINGTON PLACE SEA CLIFF NY 11579 60,000.00
235-05 800543795 EDWARDS SUSIE H 429 BIG BEN ROAD LAKELAND FL 33809 34,000.00
235-05 800544769 RABIDEAU ALAN 1417 TAYLOR AVENUE UTICA NY 13501 31,125.00
235-05 800546293 SCRUGGS ROMAN S 2743 MCCRAW ROAD MOORESBORO NC 28114 51,525.00
235-05 800547267 SIMMONS JEFFERY B 668 JOHN HUMPHREY ROAD BURGAW NC 28425 71,400.00
235-05 800548026 MECCA ANN RITA 506 LAUREL STREET DUNMORE PA 18512 44,000.00
235-05 800549792 CASILLO JOAN C 104 CRYSTAL LAKE ROAD STAMFORD CT 06905 23,100.00
235-05 800551616 FOX RICHARD W 1600 CHURCH ROAD D-3 CHELTENHAM PA 19095 26,000.00
235-05 800552168 NILES DAVID C 808 OAK VALLEY CRYSTAL LK IL 60014 34,600.00
235-05 800553018 NAQUIN KEITH A 12419 ROCK RIDGE ROAD HERNDON VA 22070 34,000.00
235-05 800553737 RODRIGUEZ CASIMIRO D 575 MINNESOTA AVENUE BUFFALO NY 14215 48,750.00
235-05 800554164 KEATING RICHARD L 301 ADAMS STREET DELAWARE CI DE 19706 13,050.00
235-05 800554396 COLLINS JOE W 750 TRACEY STREET BARNWELL SC 29812 12,800.00
235-05 800554883 KOKOSZKA EDWARD J JR 80 MARBELLA LANE TOLLAND CT 06084 39,600.00
235-05 800555492 ESPIN JORGE E 28 FEDERAL COURT GAITHERSBUR MD 20877 61,500.00
235-05 800556466 KEPLER THEODORE E 3632 W CAMPO BELLO DR GLENDALE AZ 85308 23,380.00
235-05 800557720 VALENTI LORETTA K 246 BEAVER DAM ROAD ISLIP TERRA NY 11752 35,000.00
235-05 800558496 OUYPRON NUNT HCR01 BOX 19-D DYKE VA 22935 51,650.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-05 661541599 61,009.87 11/01/97 10/01/12 172.18 05/01/98 55.0 14.650 847.43
235-05 661565697 108,754.70 11/01/97 10/01/12 172.18 05/01/98 53.6 12.900 1,384.54
235-05 661592600 41,879.15 01/01/98 12/01/27 354.18 06/01/98 72.0 15.150 534.83
235-05 661596379 15,300.00 04/09/98 03/09/13 177.40 05/09/98 74.8 11.100 174.86
235-05 661609792 114,638.21 04/01/98 03/01/18 237.14 07/01/98 65.7 11.800 1,250.25
235-05 661617001 89,403.44 02/01/98 01/01/13 175.20 06/01/98 79.9 14.250 1,079.40
235-05 661619890 10,000.00 04/10/98 03/10/13 177.44 06/10/98 82.2 13.500 114.54
235-05 661623264 13,910.81 02/06/98 01/06/13 175.36 06/06/98 90.0 12.600 173.47
235-05 661625541 45,500.00 05/01/98 04/01/28 358.16 06/01/98 79.9 12.850 497.99
235-05 661629659 35,000.00 04/06/98 03/06/28 357.30 06/06/98 77.7 10.150 311.04
235-05 661631572 99,940.55 04/01/98 03/01/28 357.14 06/01/98 60.6 11.850 1,017.08
235-05 661632265 41,013.63 04/24/98 03/24/28 357.90 06/24/98 74.9 10.700 383.05
235-05 661636001 24,300.00 04/24/98 03/24/13 177.90 05/24/98 89.4 10.420 220.83
235-05 661636357 81,406.97 04/16/98 03/16/18 237.63 06/16/98 70.0 7.920 680.97
235-05 661637009 145,466.79 04/01/98 03/01/18 237.14 06/01/98 58.2 13.750 1,785.42
235-05 661637637 23,756.43 05/01/98 04/01/18 238.16 06/01/98 84.9 11.650 256.27
235-05 661638031 32,524.75 04/23/98 03/23/13 177.86 06/23/98 38.2 10.250 359.68
235-05 661638064 87,000.00 04/20/98 03/20/18 237.76 05/20/98 89.8 11.800 945.84
235-05 661638189 99,974.12 05/01/98 04/01/28 358.16 06/01/98 59.8 12.450 1,063.38
235-05 661638486 132,108.62 05/01/98 04/01/15 202.16 06/01/98 70.0 12.400 1,558.48
235-05 661638932 39,934.18 04/16/98 03/16/18 237.63 06/16/98 78.5 11.050 414.24
235-05 661639443 82,382.59 05/01/98 04/01/13 178.16 06/01/98 55.0 15.500 1,183.04
235-05 661640151 149,691.10 05/01/98 04/01/13 178.16 06/01/98 42.8 11.700 1,771.40
235-05 661640730 149,135.96 05/01/98 04/01/23 298.16 06/01/98 74.6 13.200 1,705.24
235-05 661640904 104,825.83 05/01/98 04/01/13 178.16 06/01/98 60.0 13.950 1,394.80
235-05 661641522 117,000.00 05/01/98 04/06/28 358.16 06/06/98 78.0 8.250 878.98
235-05 661641712 109,894.23 05/01/98 04/01/23 298.16 07/01/98 57.8 12.600 1,207.61
235-05 661642462 126,571.06 05/01/98 04/01/18 238.16 06/01/98 64.9 11.950 1,390.66
235-05 800404766 41,258.68 01/01/98 12/01/12 174.18 07/01/98 89.0 12.550 519.03
235-05 800435323 13,392.19 01/01/98 12/01/12 174.18 06/01/98 59.0 12.990 170.72
235-05 800449894 14,746.22 03/01/98 02/01/13 176.22 07/01/98 89.9 12.100 155.45
235-05 800456204 18,314.50 12/25/97 11/25/17 233.98 05/25/98 79.0 15.150 243.49
235-05 800476780 29,245.47 05/01/98 04/01/13 178.16 07/01/98 77.5 13.100 328.64
235-05 800488934 17,680.36 01/15/98 12/15/07 114.64 06/15/98 45.5 12.800 266.64
235-05 800505125 90,000.00 03/23/98 02/23/13 176.94 05/23/98 87.3 10.650 833.38
235-05 800507113 28,968.91 09/01/97 08/01/07 110.17 06/01/98 86.8 12.050 431.28
235-05 800509804 20,000.00 02/01/98 01/01/13 175.20 05/01/98 88.1 12.500 213.45
235-05 800515652 32,000.00 04/09/98 03/09/18 237.40 05/09/98 83.1 10.450 318.41
235-05 800517062 53,315.15 04/18/98 03/18/13 177.70 06/18/98 85.0 11.000 608.65
235-05 800521528 9,964.20 03/17/98 02/17/13 176.75 05/17/98 87.9 12.100 120.67
235-05 800523763 43,048.27 03/18/98 02/18/18 236.78 06/18/98 79.9 12.900 503.05
235-05 800525115 59,982.03 03/01/98 02/01/13 176.22 06/01/98 83.3 10.000 526.54
235-05 800529950 97,364.38 11/01/97 10/01/27 352.18 06/01/98 80.0 13.750 1,137.15
235-05 800530917 49,849.60 03/25/98 02/25/13 177.01 06/25/98 89.1 11.050 478.05
235-05 800531519 60,817.46 04/24/98 03/24/18 237.90 06/24/98 85.3 10.550 611.06
235-05 800534786 34,554.13 03/09/98 02/09/18 236.48 06/09/98 89.9 11.400 367.67
235-05 800542318 95,000.00 04/23/98 03/23/18 237.86 05/23/98 84.8 10.350 938.91
235-05 800543431 59,985.15 03/01/98 02/01/13 176.22 06/01/98 84.7 12.650 647.35
235-05 800543795 33,617.63 03/11/98 02/11/18 236.55 06/11/98 85.0 12.150 377.93
235-05 800544769 31,116.57 03/06/98 02/06/13 176.38 05/06/98 75.0 12.250 326.16
235-05 800546293 51,446.83 03/02/98 02/02/18 236.25 06/02/98 90.0 13.050 605.49
235-05 800547267 71,211.26 03/03/98 02/03/23 296.28 06/03/98 85.0 10.890 694.13
235-05 800548026 43,859.25 04/23/98 03/23/18 237.86 06/23/98 74.5 11.050 455.66
235-05 800549792 23,100.00 04/13/98 03/13/13 177.53 06/13/98 84.8 12.250 280.97
235-05 800551616 25,853.42 02/15/98 01/15/28 355.66 06/15/98 80.0 9.650 221.47
235-05 800552168 34,600.00 04/01/98 03/01/13 177.14 06/01/98 69.9 11.750 349.26
235-05 800553018 33,817.00 04/18/98 03/18/18 237.70 06/18/98 84.9 14.450 433.95
235-05 800553737 48,750.00 05/01/98 04/01/13 178.16 06/01/98 75.0 11.600 572.60
235-05 800554164 13,007.05 03/03/98 02/03/13 176.28 06/03/98 80.5 10.990 148.25
235-05 800554396 12,226.91 04/10/98 03/10/13 177.44 09/10/98 88.7 10.650 142.68
235-05 800554883 38,946.69 04/20/98 03/20/13 177.76 07/20/98 86.5 10.550 438.97
235-05 800555492 61,472.97 02/27/98 01/27/28 356.05 05/27/98 75.0 11.700 618.44
235-05 800556466 23,327.16 05/01/98 04/01/18 238.16 06/01/98 85.0 11.400 247.72
235-05 800557720 34,729.82 04/02/98 03/02/18 237.17 07/02/98 84.2 11.900 382.94
235-05 800558496 51,524.33 04/13/98 03/13/18 237.53 06/13/98 74.7 11.500 550.82
</TABLE>
<PAGE>
<TABLE>
Page 2 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-05 800559460 FRANKFORT NORMAN BRUCE 12 BRIGHTON THIRD ROAD BROOKLYN NY 11235 12,500.00
235-05 800562654 BROWNHOLTZ BARTHOLOME J I 191 COMICE COURT TELFORD PA 18969 26,100.00
235-05 800563611 ACOSTA WILLIAM 123-125 RIVER AVENUE PROVIDENCE RI 02908 84,600.00
235-05 800565103 CLOTMAN LOUIS G 4265-67 EAST 136TH STREET CLEVELAND OH 44105 38,600.00
235-05 800569451 KLING JOSEPH R 204 WESSINGTON AVENUE GARFIELD NJ 07026 141,100.00
235-05 800572000 NAPPI JAMES R 112 CEDAR KNOLL ROAD COATESVILLE PA 19320 30,790.00
235-05 800572513 SPITZER MICHAEL 1307 EAST 8TH STREET BROOKLYN NY 11230 40,000.00
235-05 800573610 HOLMES EDWIN T 164 DIVISION STREET TRENTON NJ 08611 32,900.00
235-05 800573651 FINSTHWAIT WILLIAM P 10 GLENVILLE AVENUE #1 ALLSTON MA 02134 98,700.00
235-05 800574410 TOLMAN IAN 12042 SOUTH 3280 WEST RIVERTON UT 84065 55,000.00
235-05 800574436 FORD RONALD L 839 PALERMO ROAD JACKSONVILL FL 32216 29,500.00
235-05 800576456 HAJIDEMETRIO STELIOS 22-21 35TH STREET ASTORIA NY 11105 50,000.00
235-05 800577694 EWING LEONARD L 5230 FERRY CREEK LANE ACWORTH GA 30102 29,000.00
235-05 800579195 SMITH RANCE V 8033 OLD JESSUP ROAD JESSUP MD 20794 139,200.00
235-05 800579393 KRAVITZ DENNIS 240 NORTHWEST 116TH LANE CORAL SPRIN FL 33071 21,300.00
235-05 800580474 FLEMING JOSEPH 818 COLUMBUS DRIVE TEANECK NJ 07666 83,000.00
235-05 800581399 ATECA SUSAN 927 SOUTH AUSTIN CHICAGO IL 60644 25,000.00
235-05 800581829 TETER WILLIAM D 1000 LANGLEY DRIVE CHESTER SC 29706 100,000.00
235-05 800582769 SHERRILL GERALD D 11618 NORTH 52ND STREET SCOTTSDALE AZ 85254 91,950.00
235-05 800582876 TEEHAN EDWARD R JR 4 UNIVERSITY LANE BILLERICA MA 01810 31,800.00
235-05 800582983 CAMERON DONNA M 289 GRANITE AVENUE MILTON MA 02186 38,500.00
235-05 800583387 PFLUM JANICE A 156-31 102ND STREET HOWARD BCH NY 11414 25,000.00
235-05 800584070 DAMIANI MICHELLE A 17 HALL AVENUE NEW CITY NY 10956 15,000.00
235-05 800584864 PECK DAVID A 3904 W SQUIRE CREST DRIVE TAYLORSVILL UT 84118 12,568.00
235-05 800586760 CRUSHA ROGER E 14520 86TH PLACE NORTHEAST BOTHELL WA 98011 48,700.00
235-05 800587420 BRAUN DAVID 2319 WEST 13145 SOUTH RIVERTON UT 84065 45,380.00
235-05 800587677 LANORE MARK S 8495 SE DOWN WY MILWAUKIE OR 97267 142,630.00
235-05 800590077 CAMPIONE PAUL J R 519 E ELM STREET SCRANTON PA 18505 42,500.00
235-05 800591588 NIEMELA RONIE R 3396 WEST WHITE OAK LANE HIGHLANDS R CO 80026 48,000.00
235-05 800591794 PANTANO SALVATORE W 2322 BOAS STREET PENBROOK PA 17103 22,408.00
235-05 800592818 RAIGOSA JOSE 2330 WEST 23RD PLACE CHICAGO IL 60608 25,000.00
235-05 800593501 GROSS JOHN E III 1207 CHERRY LANE CANTON GA 30114 23,300.00
235-05 800594012 PILTSER MIKHAIL 1834 WEST 13TH STREET BROOKLYN NY 11223 64,500.00
235-05 800596074 ANDERSON COREY J 1359 MCLENDON AVENUE ATLANTA GA 30307 30,700.00
235-05 800596918 PILATO LOUIS P 134 OAK LANE ROCHESTER NY 14610 116,000.00
235-05 800597718 TRAVIS PATRICK K 13070 PLAZA ROAD EXTENSION CHARLOTTE NC 28215 28,500.00
235-05 800599540 BROWN WILBERT L 8009 S PRINCETON CHICAGO IL 60620 30,400.00
235-05 800599953 WOYNOWSKIE DEBRA S 17919 SE ARISTA DRIVE MILWAUKIE OR 97267 37,000.00
235-05 800600181 BROWNE MARISOL 3512 WEST SHAKESPEARE CHICAGO IL 60647 20,000.00
235-05 800600280 ANTCLIFF RICHARD 8410 JOHNSON ROAD BELDING MI 48809 42,000.00
235-05 800601940 CALLAHAN DENNIS P 902 EAST PROSPECT STREET HACKETTSTOW NJ 07840 50,500.00
235-05 800602708 WILLIAMS LORETTA 87 PINE DRIVE TAYLORS SC 29687 53,100.00
235-05 800603888 APODACA MARY ESTHER 245 RODEO DRIVE LAKESIDE AZ 85929 55,400.00
235-05 800603912 WILSON WARREN E 13925 6TH AVE E TACOMA WA 98445 19,916.00
235-05 800604092 ONEILL BRIAN P 4226 169TH COURT SEATTLE WA 98155 83,530.00
235-05 800604225 WILLARD JEFFREY M 31 FEDERAL FURNACE ROAD PLYMOUTH MA 02360 28,000.00
235-05 800606543 JONES THOMAS A III 310 MCPHERSON CHURCH ROAD FAYETTEVILL NC 28303 20,000.00
235-05 800606949 JIRON ABELECIO J 1550 OLD FARM ROAD DUCHESNE UT 84021 54,000.00
235-05 800607095 CASEY CRAIG 6728 SOUTH LANGLEY CHICAGO IL 60637 121,500.00
235-05 800607335 CAMERON NICHOLAS S 4974 EAST 124TH WAY THORNTON CO 80241 12,740.00
235-05 800607699 FRATTO RUDOLPH C 1520 WINTERBERRY LANE DARIEN IL 60561 130,000.00
235-05 800608655 ALLEN TERESA 5483 NEFF LAKE ROAD BROOKSVILLE FL 34601 12,600.00
235-05 800608820 KARAFFA CATHERINE R 13134 TARA STREET SPRING HILL FL 34609 13,000.00
235-05 800609166 HAMMONS JAMES L 531 SHARPES CIRCLE LEXINGTON SC 29073 46,400.00
235-05 800609786 TURCOTTE JOSEPH 809-811 HUDSON STREET FOREST CITY PA 18421 32,400.00
235-05 800609968 CAVALLI LOUIS 192 MURRAY AVENUE YONKERS NY 10704 105,000.00
235-05 800610768 HUSAIN SULAIMAN 2127 PINE STREET BALDWIN NY 11510 57,900.00
235-05 800611980 HOMKOW GARY R 118 HAVEN LANE LEVITTOWN NY 11756 13,600.00
235-05 800612087 FULLER LUZ-MARIA 2873 CAPELLA WAY THOUSAND OA CA 91362 41,253.00
235-05 800612095 PERAZZA JOHN J 736 NEWBURY STREET LIVERMORE CA 94550 88,896.00
235-05 800613036 SEYMOUR CHRISTIE L 361 HOG HOUSE HILL ROAD EXETER RI 02822 27,250.00
235-05 800615254 MILLER EDWARD M 723 OAK KNOLL RIVER FALLS WI 54022 18,800.00
235-05 800615494 PARISA MICHAEL 52 MOHAWK AVENUE ATLANTIC BE NY 11561 30,000.00
235-05 800615510 DUYA ANSELMO P 6134 BRIDLEWOOD LANE CHARLOTTE NC 28215 16,000.00
235-05 800615908 WOOTEN KENNETH TODD 819 WOOD STREET STATESVILLE NC 28677 16,000.00
235-05 800616369 BRADLEY DONNA B 12179 HWY 145 DOLORES CO 81323 12,954.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-05 800559460 12,375.92 04/18/98 03/18/13 177.70 06/18/98 79.9 12.000 150.02
235-05 800562654 26,094.23 02/22/98 01/22/13 175.89 05/22/98 84.9 13.150 291.78
235-05 800563611 84,600.00 04/23/98 03/23/28 357.86 05/23/98 90.0 10.500 773.87
235-05 800565103 38,432.11 04/12/98 03/12/18 237.50 06/12/98 55.1 9.450 358.54
235-05 800569451 140,947.33 03/28/98 02/28/13 177.11 05/28/98 85.0 12.300 1,484.04
235-05 800572000 30,625.71 03/16/98 02/16/18 236.71 06/16/98 85.0 12.400 347.65
235-05 800572513 39,904.05 02/26/98 01/26/18 236.02 05/26/98 57.5 11.250 419.70
235-05 800573610 32,885.44 03/01/98 02/01/13 176.22 06/01/98 79.8 10.000 288.72
235-05 800573651 98,700.00 02/23/98 01/23/13 175.92 05/23/98 70.0 11.200 954.88
235-05 800574410 54,763.75 03/01/98 02/01/18 236.22 06/01/98 86.9 12.100 609.44
235-05 800574436 29,483.23 03/02/98 02/02/13 176.25 05/02/98 89.5 10.850 332.52
235-05 800576456 49,804.39 04/02/98 03/02/13 177.17 06/02/98 79.0 10.650 557.36
235-05 800577694 29,000.00 04/03/98 03/03/13 177.21 06/03/98 84.8 12.400 307.26
235-05 800579195 139,200.00 05/01/98 04/01/13 178.16 05/01/98 80.0 12.850 1,523.53
235-05 800579393 21,295.06 04/23/98 03/23/13 177.86 05/23/98 79.9 12.850 267.40
235-05 800580474 82,937.13 05/01/98 04/01/18 238.16 06/01/98 85.7 9.400 768.26
235-05 800581399 25,000.00 04/01/98 03/01/13 177.14 06/01/98 89.2 12.550 267.78
235-05 800581829 100,000.00 04/18/98 03/18/28 357.70 06/18/98 88.5 10.400 907.27
235-05 800582769 91,950.00 04/03/98 03/03/13 177.21 06/03/98 84.8 12.000 945.81
235-05 800582876 31,559.10 03/17/98 02/17/13 176.75 06/17/98 84.8 12.500 391.95
235-05 800582983 38,188.57 03/24/98 02/24/13 176.98 06/24/98 83.2 12.150 465.79
235-05 800583387 24,807.07 03/17/98 02/17/13 176.75 06/17/98 79.8 11.450 291.25
235-05 800584070 15,000.00 03/27/98 02/27/13 177.07 05/27/98 83.5 9.950 160.73
235-05 800584864 12,534.52 05/01/98 04/01/13 178.16 06/01/98 85.0 13.150 160.26
235-05 800586760 48,682.09 04/01/98 03/01/13 177.14 06/01/98 84.9 12.450 598.66
235-05 800587420 45,286.16 03/01/98 02/01/18 236.22 06/01/98 89.8 11.700 490.21
235-05 800587677 142,626.60 05/01/98 04/01/13 178.16 06/01/98 84.8 8.400 1,086.61
235-05 800590077 42,465.10 05/01/98 04/01/18 238.16 06/01/98 85.0 9.150 386.49
235-05 800591588 48,000.00 05/01/98 04/01/13 178.16 06/01/98 79.8 12.700 597.87
235-05 800591794 22,037.70 03/18/98 02/18/08 116.78 06/18/98 80.0 9.950 295.51
235-05 800592818 24,536.30 03/01/98 02/01/13 176.22 06/01/98 59.3 11.250 288.09
235-05 800593501 23,151.67 03/02/98 02/02/13 176.25 06/02/98 84.8 10.450 256.84
235-05 800594012 64,500.00 04/16/98 03/16/13 177.63 05/16/98 79.1 11.950 772.03
235-05 800596074 30,700.00 04/04/98 03/04/13 177.24 06/04/98 84.7 12.400 325.27
235-05 800596918 115,800.63 04/27/98 03/27/13 177.99 05/27/98 79.9 12.450 1,425.95
235-05 800597718 28,305.35 05/01/98 04/01/13 178.16 07/01/98 81.0 8.750 284.84
235-05 800599540 30,400.00 04/27/98 03/27/13 177.99 05/27/98 62.7 10.700 339.82
235-05 800599953 37,000.00 05/01/98 04/01/13 178.16 06/01/98 64.4 10.350 334.31
235-05 800600181 19,799.33 04/23/98 03/23/13 177.86 06/23/98 76.3 10.250 217.99
235-05 800600280 41,976.47 04/23/98 03/23/18 237.86 05/23/98 53.1 8.400 361.83
235-05 800601940 50,478.10 04/09/98 03/09/13 177.40 06/09/98 84.8 12.900 635.63
235-05 800602708 53,027.05 04/10/98 03/10/13 177.44 06/10/98 90.0 11.400 616.94
235-05 800603888 55,400.00 04/18/98 03/18/18 237.70 06/18/98 71.0 10.850 566.19
235-05 800603912 19,916.00 05/01/98 04/01/13 178.16 06/01/98 80.0 13.100 221.87
235-05 800604092 83,530.00 05/01/98 04/01/13 178.16 06/01/98 89.9 10.150 742.31
235-05 800604225 28,000.00 05/01/98 04/01/18 238.16 05/01/98 82.4 12.600 320.10
235-05 800606543 19,863.47 04/10/98 03/10/18 237.44 06/10/98 67.8 8.750 176.74
235-05 800606949 54,000.00 05/01/98 04/01/13 178.16 06/01/98 74.8 11.150 618.86
235-05 800607095 121,176.44 03/24/98 02/24/13 176.98 06/24/98 90.0 11.550 1,207.85
235-05 800607335 12,730.96 05/01/98 04/01/13 178.16 06/01/98 84.9 12.400 156.20
235-05 800607699 129,662.72 04/02/98 03/02/13 177.17 06/02/98 61.7 9.600 1,365.35
235-05 800608655 12,492.07 04/10/98 03/10/08 117.44 06/10/98 78.9 11.600 177.87
235-05 800608820 12,833.65 04/23/98 03/23/08 117.86 06/23/98 79.8 11.600 183.52
235-05 800609166 46,146.48 04/27/98 03/27/13 177.99 06/27/98 80.0 9.650 488.73
235-05 800609786 32,296.59 03/05/98 02/05/18 236.35 06/05/98 90.0 10.900 332.23
235-05 800609968 104,939.93 04/11/98 03/11/13 177.47 06/11/98 81.8 11.600 1,047.82
235-05 800610768 57,697.07 04/12/98 03/12/18 237.50 06/12/98 74.9 12.990 677.93
235-05 800611980 13,409.54 05/01/98 04/01/13 178.16 07/01/98 85.9 11.750 161.04
235-05 800612087 41,236.99 05/01/98 04/01/18 238.16 06/01/98 74.9 10.950 424.41
235-05 800612095 88,313.31 05/01/98 04/01/13 178.16 07/01/98 89.3 9.650 936.34
235-05 800613036 27,207.18 04/10/98 03/10/18 237.44 06/10/98 84.9 12.250 304.81
235-05 800615254 18,701.72 04/10/98 03/10/13 177.44 06/10/98 72.4 12.400 230.50
235-05 800615494 29,707.44 04/13/98 03/13/13 177.53 06/13/98 89.1 11.300 346.65
235-05 800615510 15,937.33 05/01/98 04/01/13 178.16 06/01/98 84.9 11.500 158.45
235-05 800615908 15,981.98 04/25/98 03/25/13 177.93 05/25/98 79.7 12.100 193.06
235-05 800616369 12,921.38 05/01/98 04/01/13 178.16 07/01/98 90.0 10.900 122.39
</TABLE>
<PAGE>
<TABLE>
Page 3 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-05 800617466 TEJADA FRANCISCO 294296 NEW YORK AVE PROVIDENCE RI 02907 76,500.00
235-05 800617946 CLARK JAMES R 3 ADMIRAL LANE NORWALK CT 06851 162,611.00
235-05 800618209 PARK CHONG H 927 KENT AVENUE BALTIMORE MD 21228 52,000.00
235-05 800618621 DELACRUZ BIANNY 361363 PLAINFIELD STREET PROVIDENCE RI 02909 87,300.00
235-05 800619033 RINDOS MICHAEL C 126 BLUEBIRD DRIVE NAUGATUCK CT 06770 92,300.00
235-05 800620411 DIZZINE SUSAN 189 NORTH MIDLAND AVENUE NYACK NY 10960 44,300.00
235-05 800621302 DOMINICO GEORGE J 76 ARMSTRONG CIRCLE BRAINTREE MA 02184 21,100.00
235-05 800621872 LOCKLEAR CHARLES 1993 JOANN ROAD YULEE FL 32097 42,400.00
235-05 800621948 REED STEVEN M 702 FORD STREET W CONSHOHOC PA 19428 92,800.00
235-05 800622466 MORROW ROBERT A 15063 SNOW MEMORIAL HWY BROOKSVILLE FL 34601 25,367.00
235-05 800622730 MEIER DONALD P 2267 WEST 28TH AVENUE EUGENE OR 97405 11,224.00
235-05 800623258 CRAWFORD AUDREY 574 EAST 81ST STREET BROOKLYN NY 11236 80,000.00
235-05 800623902 HAMMER MICHAEL 11360 RIDGE ROAD BONITA SPRI FL 34135 27,000.00
235-05 800624256 VANCE JERRY 1546 SOUTH 10TH AVE ARCADIA CA 91006 90,000.00
235-05 800624793 LAWRENCE SUSAN CAROL 3347 STATE ROUTE 303 MANTUA OH 44255 68,000.00
235-05 800625261 BENTON HARRY MILTON 10735 LOW COUNTRY HWY RUFFIN SC 29475 42,210.00
235-05 800625725 SCALFANI ANTHONY 1857 COLE DRIVE EAST MEADOW NY 11554 40,000.00
235-05 800625998 DOWNIE YVETTE N 73 JUDITH DRIVE CORAM NY 11727 64,000.00
235-05 800626152 KASOVSKY CHERYL 1541 ROLLINGHILL WAY MARTINEZ CA 94553 30,300.00
235-05 800626277 LAW PATRICK J 301 SO MT DANIELS DRIVE ELLENSBURG WA 98926 112,500.00
235-05 800627200 SCHMIDT ALICIA W 1425 SYCAMORE STREET HADDON HTS NJ 08035 27,000.00
235-05 800627374 JOSHI SOHAN 6315 NORTH KEDZIE AVENUE CHICAGO IL 60659 26,100.00
235-05 800627721 RILEY MARILYN E 706 SAW MILL BROOK PARKWAY NEWTON MA 02159 37,750.00
235-05 800628018 BURKHALTER RICHARD 210 PONY SOLDIER ROAD SEDONA AZ 86336 80,109.00
235-05 800628174 KEEFER JEFFREY L 1205 CONEWAGO CREEK ROAD MANCHESTER PA 17345 17,140.00
235-05 800628422 BAUM MYRNA 4534 FORT WORTH DRIVE SIMI VALLEY CA 93063 50,000.00
235-05 800628695 HUR TAE SIN 218-39 STEWART ROAD HOLLIS HILL NY 11427 60,000.00
235-05 800631079 SANITATE VITO 5031 SALINAZ CIRCLE LAS VEGAS NV 89116 26,500.00
235-05 800631590 STOREY TY L 8425 & 8435 WEST 51ST AVE ARVADA CO 80002 39,950.00
235-05 800631681 FERENCZ GASTON 146-44 28TH AVENUE FLUSHING NY 11354 66,500.00
235-05 800632689 CHARLES ALDRICK R 1091 BARBEY STREET BROOKLYN NY 11207 65,000.00
235-05 800632739 ZIEHL JOSEPH P 1 WEBB CIRCLE MONROE CT 06468 37,500.00
235-05 800632952 KROH DENISE 21662 ALVAREZ MISSION VIE CA 92691 80,000.00
235-05 800633182 GORSKI CHESTER M 13 BURGUNDY DRIVE HOLMDEL NJ 07733 104,500.00
235-05 800633737 WILKINS PAMILA 1449 SOUTHWEST 48TH AVENUE PLANTATION FL 33317 11,595.00
235-05 800633810 ROEBUCK ARTHUR D JR 610 NORTH ST CLAIR STREET PITTSBURGH PA 15206 44,000.00
235-05 800633828 BENNETT JENNIFER R 546 EAST WILLARD LANSING MI 48910 41,600.00
235-05 800633869 ROEBUCK ARTHUR D JR 5624 JACKSON STREET PITTSBURGH PA 15206 29,600.00
235-05 800633877 MALEBRANCHE CLAUDE 17465 NORTHWEST 10TH ST PEMBROKE PI FL 33029 14,700.00
235-05 800633927 FISHBAUGH AMY J 3660 CLAY PIKE ROAD ZANESVILLE OH 43701 20,160.00
235-05 800634792 STRICKLAND RICHARD E 2501 ROOKS ROAD DAVENPORT FL 33836 57,200.00
235-05 800634909 ILLES STEPHEN E 1235 OAK DRIVE MACUNGIE PA 18062 20,300.00
235-05 800635039 MILLER CHARLES F 9425 MARK TWAIN LANE PORT RICHEY FL 34668 12,000.00
235-05 800635864 GORDON JEFFREY S 2179 EAST 2700 SOUTH SALT LK CTY UT 84109 15,800.00
235-05 800635914 PACHECO JOSE E 1916 DOVE FIELD PLACE BRANDON FL 33510 13,249.00
235-05 800635963 CARUSO JOSEPH 801 FARMINGTON AVENUE NEW BRITAIN CT 06053 39,000.00
235-05 800636227 COUNCIL YVETTE M 4760 NELMAR PLACE JACKSONVILL FL 32206 35,700.00
235-05 800638066 MASSINGALE GRACE H 2947 NORTH 9TH STREET MILWAUKEE WI 53206 33,100.00
235-05 800638223 WEBB DAVID W 467 NORTH 560 WEST AMERICAN FO UT 84003 28,000.00
235-05 800638298 FERREIRA STEVEN A 23 COLONY DRIVE W SAYVILLE NY 11796 20,400.00
235-05 800638447 MAPLE PATRICK 12088 CLAY STATION ROAD HERALD CA 95638 51,475.00
235-05 800639015 CRAIG BRIAN 811 SUMMIT LK SHORE RD NW OLYMPIA WA 98502 80,000.00
235-05 800639247 BAILEY SHERWOOD 1128 POLO DRIVE RALEIGH NC 27603 64,600.00
235-05 800639981 GRIEVER WILMA D 4665 POWELL ROAD HUBER HTS OH 45424 44,500.00
235-05 800640930 GRAY PAUL M 111 NEWHAM WAY KISSIMMEE FL 34758 16,830.00
235-05 800640997 CAPARELLI PETER L JR 1757 HANCOCK STREET HEWLETT NY 11557 30,000.00
235-05 800641201 ALEXANDER ROGER W 1690 UTE STREET LABELLE FL 33935 45,000.00
235-05 800641755 MILLER TIMOTHY J RD 5 BOX 145 N LAUREL DE 19956 39,375.00
235-05 800642019 KRAUSE JAMES A 35 RIVULET STREET WOONSOCKET RI 02895 101,150.00
235-05 800642399 PECK KORWYN 185 EAST 4380 NORTH PROVO UT 84604 36,111.00
235-05 800642514 MAYORQUIN VERA 39 41 FELIX AVENUE PROVIDENCE RI 02908 72,250.00
235-05 800642555 TICHY ALLAN R 65 GARDER ROAD MONROE CT 06462 61,000.00
235-05 800642811 ERNST ALBERT J 106 TRAVER ROAD GANSEVOORT NY 12831 34,700.00
235-05 800642878 JAMES RICHARD W 1504 ERIE AVE AKRON OH 44312 59,200.00
235-05 800643504 HEIM JOHN J 19 GLENSIDE DRIVE NEW CITY NY 10956 27,000.00
235-05 800644056 DEVLIN MICHAEL E 4452 SENTINEL ROCK TERRACE LARKSPUR CO 80118 25,000.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-05 800617466 76,429.08 04/25/98 03/25/13 177.93 05/25/98 90.0 10.350 691.21
235-05 800617946 162,611.00 04/03/98 03/03/18 237.21 05/03/98 75.0 10.750 1,650.88
235-05 800618209 51,793.70 04/09/98 03/09/13 177.40 06/09/98 84.5 10.000 558.79
235-05 800618621 87,300.00 04/26/98 03/26/13 177.96 05/26/98 90.0 10.650 808.37
235-05 800619033 92,280.78 04/19/98 03/19/13 177.73 05/19/98 71.0 8.250 895.44
235-05 800620411 43,870.25 04/09/98 03/09/13 177.40 06/09/98 69.9 8.250 429.77
235-05 800621302 20,946.42 05/01/98 04/01/13 178.16 06/01/98 84.9 11.990 253.10
235-05 800621872 41,720.49 04/20/98 03/20/13 177.76 07/20/98 80.0 9.400 440.20
235-05 800621948 92,504.85 04/13/98 03/13/13 177.53 06/13/98 80.0 9.375 771.86
235-05 800622466 25,367.00 05/01/98 04/01/13 178.16 06/01/98 80.0 11.950 303.63
235-05 800622730 11,224.00 05/01/98 04/01/13 178.16 05/01/98 80.0 13.550 146.10
235-05 800623258 79,685.99 04/17/98 03/17/18 237.67 06/17/98 76.0 9.100 724.93
235-05 800623902 26,969.51 04/16/98 03/16/18 237.63 05/16/98 89.5 10.150 263.24
235-05 800624256 89,674.85 05/01/98 04/01/13 178.16 06/01/98 77.0 10.100 972.66
235-05 800624793 67,232.59 04/11/98 03/11/13 177.47 06/11/98 59.1 7.250 620.75
235-05 800625261 41,986.89 04/18/98 03/18/18 237.70 06/18/98 90.0 10.900 432.82
235-05 800625725 39,906.47 04/23/98 03/23/18 237.86 06/23/98 84.5 11.850 436.26
235-05 800625998 63,385.52 04/25/98 03/25/13 177.93 06/25/98 89.5 10.000 687.75
235-05 800626152 30,300.00 05/01/98 04/01/18 238.16 06/01/98 85.0 11.600 325.22
235-05 800626277 112,500.00 05/01/98 04/01/13 178.16 06/01/98 83.0 11.100 1,079.87
235-05 800627200 26,922.15 04/02/98 03/02/13 177.17 06/02/98 89.8 11.700 318.86
235-05 800627374 26,100.00 04/04/98 03/04/13 177.24 05/04/98 79.9 12.900 286.68
235-05 800627721 37,736.40 03/27/98 02/27/18 237.07 05/27/98 85.0 12.750 435.57
235-05 800628018 80,032.67 05/01/98 04/01/18 238.16 06/01/98 90.0 8.650 702.83
235-05 800628174 17,112.20 04/17/98 03/17/13 177.67 06/17/98 85.9 10.450 156.15
235-05 800628422 49,937.35 05/01/98 04/11/18 238.16 06/11/98 89.4 11.200 522.92
235-05 800628695 59,638.06 04/18/98 03/18/13 177.70 06/18/98 71.6 11.600 704.73
235-05 800631079 26,461.94 05/01/98 04/01/13 178.16 06/01/98 83.8 7.650 188.02
235-05 800631590 39,741.96 04/17/98 03/17/13 177.67 05/17/98 79.9 10.700 371.42
235-05 800631681 66,500.00 04/03/98 03/03/13 177.21 05/03/98 80.3 14.250 801.12
235-05 800632689 64,557.91 04/16/98 03/16/13 177.63 06/16/98 36.1 8.150 483.76
235-05 800632739 37,500.00 05/01/98 04/01/18 238.16 06/01/98 90.0 10.400 371.88
235-05 800632952 79,953.20 05/01/98 04/01/18 238.16 06/01/98 79.9 10.100 777.32
235-05 800633182 104,500.00 04/17/98 03/17/18 237.67 05/17/98 90.0 11.700 1,128.85
235-05 800633737 11,595.00 04/23/98 03/23/13 177.86 05/23/98 79.9 12.100 139.91
235-05 800633810 43,997.01 04/01/98 03/01/18 237.14 06/01/98 80.0 9.650 414.46
235-05 800633828 41,579.86 04/23/98 03/23/28 357.86 05/23/98 84.8 8.400 316.92
235-05 800633869 29,597.99 04/01/98 03/01/18 237.14 06/01/98 80.0 9.650 278.82
235-05 800633877 14,663.66 04/17/98 03/17/13 177.67 06/17/98 79.8 13.100 186.96
235-05 800633927 20,145.69 04/13/98 03/13/13 177.53 05/13/98 74.0 12.400 247.17
235-05 800634792 57,140.41 04/16/98 03/16/28 357.63 06/16/98 67.2 7.500 399.95
235-05 800634909 20,239.64 03/25/98 02/25/18 237.01 05/25/98 84.7 11.900 222.11
235-05 800635039 11,897.61 04/05/98 03/05/18 237.27 06/05/98 68.4 11.850 130.88
235-05 800635864 15,611.42 05/01/98 04/01/13 178.16 07/01/98 86.8 10.400 173.67
235-05 800635914 12,822.72 05/01/98 04/01/18 238.16 09/01/98 85.0 11.500 141.29
235-05 800635963 38,879.79 04/05/98 03/05/13 177.27 06/05/98 85.7 10.100 421.49
235-05 800636227 35,700.00 04/16/98 03/16/13 177.63 05/16/98 84.7 11.700 421.59
235-05 800638066 33,100.00 05/01/98 04/01/28 358.16 06/01/98 84.8 12.100 343.02
235-05 800638223 27,929.54 04/01/98 03/01/13 177.14 06/01/98 84.8 12.625 301.55
235-05 800638298 20,400.00 04/02/98 03/02/13 177.17 06/02/98 84.7 12.650 220.10
235-05 800638447 51,475.00 05/01/98 04/01/13 178.16 05/01/98 84.9 11.100 588.30
235-05 800639015 80,000.00 05/01/98 04/01/13 178.16 05/01/98 70.1 11.600 798.34
235-05 800639247 64,600.00 05/01/98 04/01/18 238.16 06/01/98 85.0 11.150 673.40
235-05 800639981 44,374.29 04/03/98 03/03/18 237.21 06/03/98 54.9 8.250 379.17
235-05 800640930 16,757.54 04/20/98 03/20/13 177.76 06/20/98 84.9 10.500 186.04
235-05 800640997 30,000.00 04/04/98 03/04/13 177.24 06/04/98 72.7 12.750 326.01
235-05 800641201 44,869.92 04/16/98 03/16/13 177.63 06/16/98 81.8 10.950 510.06
235-05 800641755 39,374.92 04/10/98 03/10/13 177.44 06/10/98 75.0 10.650 438.92
235-05 800642019 101,010.30 04/17/98 03/27/13 177.67 06/27/98 85.0 9.500 850.52
235-05 800642399 36,061.19 05/01/98 04/01/13 178.16 06/01/98 89.8 10.400 327.62
235-05 800642514 72,250.00 04/12/98 03/12/13 177.50 05/12/98 79.3 11.850 734.84
235-05 800642555 60,906.84 05/01/98 04/01/18 238.16 06/01/98 79.8 11.500 650.52
235-05 800642811 34,589.10 04/27/98 03/27/13 177.99 05/27/98 84.9 9.250 357.13
235-05 800642878 59,144.65 04/09/98 03/09/13 177.40 05/09/98 80.0 8.150 570.88
235-05 800643504 27,000.00 04/23/98 03/23/18 237.86 05/23/98 79.6 13.100 318.25
235-05 800644056 24,914.48 04/16/98 03/16/13 177.63 06/16/98 58.0 11.750 296.03
</TABLE>
<PAGE>
<TABLE>
Page 4 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-05 800644486 HAWK HAROLD O III 2305 VILLABURNE COURT WEST BURNSVILLE MN 55337 43,250.00
235-05 800645467 RESNICK MARC 1721 COMMONWEALTH AVENUE BOSTON MA 02135 100,000.00
235-05 800646366 CHAVES JESUS V JR 1310 EAST ROWLANDS LANE PHOENIX AZ 85022 15,000.00
235-05 800646572 GONZALEZ MANUEL 13254 SIAM DRIVE SPRING HILL FL 34609 17,200.00
235-05 800647208 MOORE RENAY E 1176 MARIHUGH MT VERNON WA 98273 17,425.00
235-05 800648339 BARFIELD JAMES S 4351 NORTHAMPTON DRIVE WINSTON-SAL NC 27105 25,600.00
235-05 800648511 KOSCIAK THEODORE C JR 255 PEPPERELL ROAD GROTON MA 01450 58,000.00
235-05 800648610 BILL DWIGHT E 24265 GOLDEN EAGLE LANE BONITA SPRI FL 34135 22,500.00
235-05 800649014 BRANDT V LOUISE 3371 GRETNA DRIVE SPRING HILL FL 34609 49,600.00
235-05 800650178 STARKE KIMM J 2104 EAST WYNTERBROOK DR HIGHLANDS R CO 80126 75,000.00
235-05 800650608 GILYARD LARRY D SR BOX 1357 HOLLY CIRCLE QUINCY FL 32351 40,500.00
235-05 800651143 RAGEN MONICA L 8025 BERMUDA ROAD LAS VEGAS NV 89123 89,907.00
235-05 800651226 ELIZONDO RODRIGO JR SEA COTTAGE #91 PORT ISABEL TX 78578 172,550.00
235-05 800651465 RIVARD THOMAS J 11411 FARTHING STERLING HT MI 48314 87,600.00
235-05 800651937 COBLE KEITH E 568 N HOLLY STREET ELIZABETHTO PA 17022 42,846.00
235-05 800651978 RUBINO CARMEN 4177 CONASHAUGH LAKES MILFORD PA 18337 35,000.00
235-05 800652281 FURMANSKI ADALBERT C SR 4304 SE BAYSHORE TERRACE STUART FL 34997 25,000.00
235-05 800652828 JORGENSON DEBORAH 315 SCHODACK DRIVE CASTLETON NY 12033 44,700.00
235-05 800653305 BRASINGTON WAYNE W 12 QUAIL RUN DALONEGA GA 30533 45,000.00
235-05 800653719 HARRIS STEVE K 13231 SOUTHEAST 139TH AVE CLACKAMAS OR 97015 42,600.00
235-05 800653909 JONES JEFFREY W 90875 SOUTH MINERS PLACE HIGHLANDS R CO 80126 30,500.00
235-05 800655318 FLANAGAN ANN MARIE 5 MUNSON STREET MEDFORD NY 11763 28,560.00
235-05 800655995 TABORGA GUIDO V 2010 POST ROAD VIENNA VA 22181 32,000.00
235-05 800656456 SANNER EDWARD J 1445 SATSUMA STREET CLEARWATER FL 33756 42,500.00
235-05 800656647 BROWN STANLEY R SR 4211 ASPEN HILL ROAD ROCKVILLE MD 20853 86,100.00
235-05 800656696 URENA NORMANDIA B 34-09 111ST STREET CORONA NY 11368 162,350.00
235-05 800656852 WILLIAMS ENEZ 2765 BRIGGS AVENUE BRONX NY 10458 169,000.00
235-05 800657058 BORMAN MICHAEL R 3387 HORSESHOE LANE SPRING HILL FL 34606 25,360.00
235-05 800657116 JOHNSON HALL WANDA RT 2 BOX 617 M18 WORTHINGTON FL 32054 38,250.00
235-05 800658254 COMBS ANTHONY 2004 ANCHOR WAY BUFORD GA 30518 31,500.00
235-05 800658692 MCKENZIE JOSEPH R JR 3124 EDSON AVENUE BRONX NY 10469 48,000.00
235-05 800658866 WITTELS JOEL 1260 AUGUSTINA AVENUE FAR ROCKAWA NY 11691 35,000.00
235-05 800659047 CARROLL RALPH F 2107 H STREET SOUTHEAST AUBURN WA 98002 13,805.00
235-05 800659401 SPEER GRANT W 1114 BARTON STREET SAN BERNARD CA 92410 17,000.00
235-05 800660078 MARTINI JANE RD 1 LEE DRIVE MOSCOW PA 18444 65,000.00
235-05 800660391 MAITLEN JANIS KAY 10160 NORTHWEST 8TH LANE OCALA FL 34482 85,000.00
235-05 800660813 DOUGLASS MARC A 2701 WEST FOUNTAINBLEAU DR ATLANTA GA 30360 26,000.00
235-05 800661134 GARDNER CHRISTY L 20 EAST COATSVILLE AVENUE SALT LK CTY UT 84115 20,000.00
235-05 800661241 ROGERS BENJAMIN E 7101 69TH STREET NORTH PINELLAS PK FL 33781 23,600.00
235-05 800661431 SKIPLE DAVID A 7616 NE 127TH AVENUE VANCOUVER WA 98682 17,200.00
235-05 800661704 LYNCH HELEN PATRICIA 8631 HOULTON HARBOUR PASADENA MD 21122 23,300.00
235-05 800662017 HANKINSON STEPHEN J 15 DOGWOOD DRIVE OAK RIDGE NJ 07438 13,200.00
235-05 800663098 SCOTT ROBERT MAURICE 8103 NEWTOWN ROAD WAXHAW NC 28173 110,000.00
235-05 800663635 HARDER BRIAN C 7082 STATE ROUTE 43 KENT OH 44240 33,000.00
235-05 800664161 POPP EDWARD 1101 13TH STREET NORTH ST PETERSBU FL 33705 28,500.00
235-05 800664237 MAUGHERMAN CAROL A 3080 11TH AVENUE EAST BRADENTON FL 34208 25,600.00
235-05 800664252 CLARK GLENDA DELORES 2074 HUCKABEE ROAD TALLAHASSEE FL 32311 64,600.00
235-05 800665556 MAYNARD RICHARD L 8912 WELSH WAY HUDSON FL 34667 10,000.00
235-05 800665697 FERNEYHOUGH CHRIS BOX 43 218 EDRICH ST BARNWELL SC 29812 63,000.00
235-05 800666042 WOODRUFF EUGENE E 3681 SOUTH CREEK DRIVE GREENVILLE OH 45331 76,500.00
235-05 800666604 KLEMENT RICK L 2852 SOUTH CHEROKEE STREET ENGLEWOOD CO 80110 30,300.00
235-05 800666661 FONZI HARRY A 163 VISTA DRIVE CANONSBURG PA 15317 43,500.00
235-05 800666828 PADGETT BILLY W 436 HAMILTON ROAD SATSUMA FL 32189 26,125.00
235-05 800667180 LACHNER DALE T 2760 FRAZIER LANE CO SPRINGS CO 80922 42,540.00
235-05 800667305 WOODIN DORIS 18670 SOUTHEAST 50TH ST OCKLAWAHA FL 32179 37,000.00
235-05 800667883 SKINNER ERIC T 3318 PLUM STREET JACKSONVILL FL 32205 23,000.00
235-05 800667933 SANZO JOHN 59 CROSSBOW LANE MONROE CT 06468 57,785.00
235-05 800668154 MCGINNIS THOMAS A 9017 POMELO ROAD WEST FORT MYERS FL 33912 16,000.00
235-05 800668832 TSUNO EIKO K 2227 OLD COPPER LANE HACIENDA HT CA 91745 90,000.00
235-05 800669848 CONLEY WILLIAM D 1122 SPEARHEAD DRIVE SCOTIA NY 12302 31,000.00
235-05 800670515 DURR BOBBY J 504 NORTH UPLAND AVENUE DAYTON OH 45417 31,300.00
235-05 800670572 RAWSON MARY ALICE 61-09 BLEECKER STREET RIDGEWOOD NY 11385 78,000.00
235-05 800670606 BALL GARY WAYNE 29928 PRESCOTT ROMULUS MI 48174 104,000.00
235-05 800671133 COMMIRE ROBERT F 9041 AVALON AVENUE ENGLEWOOD FL 34224 50,000.00
235-05 800671158 GIFFORD JAMES D 15117 HARDING AVENUE CLEARWATER FL 33760 10,000.00
235-05 800671257 HUNT DANIEL F JR 257 ACORN TREE DR DALLAS GA 30132 13,800.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-05 800644486 43,061.91 04/26/98 03/26/13 177.96 06/26/98 84.8 11.100 494.30
235-05 800645467 99,834.71 04/01/98 03/01/13 177.14 06/01/98 74.9 11.990 1,199.52
235-05 800646366 14,903.64 05/01/98 04/01/13 178.16 07/01/98 85.0 10.100 162.11
235-05 800646572 17,200.00 04/25/98 03/25/13 177.93 05/25/98 84.4 11.600 202.02
235-05 800647208 17,425.00 05/01/98 04/01/13 178.16 06/01/98 85.0 12.350 183.94
235-05 800648339 25,558.71 05/01/98 04/01/13 178.16 06/01/98 89.9 10.400 281.40
235-05 800648511 58,000.00 04/16/98 03/16/13 177.63 05/16/98 85.3 11.600 681.24
235-05 800648610 22,450.78 04/17/98 03/17/18 237.67 06/17/98 82.2 10.350 222.37
235-05 800649014 49,514.97 04/20/98 03/20/28 357.76 06/20/98 80.0 8.150 369.15
235-05 800650178 74,119.17 05/01/98 04/01/13 178.16 07/01/98 83.1 11.600 880.92
235-05 800650608 40,264.24 04/23/98 03/23/13 177.86 06/23/98 84.3 11.350 469.26
235-05 800651143 89,886.36 05/01/98 04/01/13 178.16 06/01/98 85.0 9.100 917.25
235-05 800651226 172,550.00 05/01/98 04/01/28 358.16 05/01/98 85.0 10.850 1,623.71
235-05 800651465 87,442.23 04/18/98 03/18/13 177.70 06/18/98 84.9 12.990 968.35
235-05 800651937 42,846.00 04/24/98 03/24/13 177.90 05/24/98 89.9 10.400 388.73
235-05 800651978 34,977.13 05/01/98 04/01/13 178.16 06/01/98 79.8 12.600 433.66
235-05 800652281 24,743.68 04/23/98 03/23/13 177.86 06/23/98 89.3 9.750 214.79
235-05 800652828 44,416.05 04/25/98 03/25/13 177.93 06/25/98 80.8 8.750 446.75
235-05 800653305 44,887.49 04/20/98 03/20/18 237.76 06/20/98 73.7 12.700 517.62
235-05 800653719 42,274.71 05/01/98 04/01/13 178.16 07/01/98 89.6 11.300 492.25
235-05 800653909 30,500.00 05/01/98 04/01/18 238.16 06/01/98 89.5 10.650 307.59
235-05 800655318 28,434.36 04/25/98 03/25/18 237.93 06/25/98 89.9 10.900 292.85
235-05 800655995 32,000.00 05/01/98 04/01/13 178.16 06/01/98 80.0 12.200 388.18
235-05 800656456 42,500.00 05/01/98 04/01/18 238.16 06/01/98 56.2 7.750 348.90
235-05 800656647 86,020.43 05/01/98 04/10/13 178.16 06/10/98 79.0 9.400 893.89
235-05 800656696 162,061.39 04/24/98 03/24/28 357.90 06/24/98 85.0 9.150 1,323.87
235-05 800656852 168,812.06 04/18/98 03/18/28 357.70 06/18/98 88.9 9.750 1,451.97
235-05 800657058 25,248.38 04/25/98 03/25/13 177.93 06/25/98 80.0 10.250 276.41
235-05 800657116 37,646.34 04/23/98 03/23/08 117.86 06/23/98 85.0 9.400 492.85
235-05 800658254 31,500.00 04/09/98 03/09/13 177.40 06/09/98 89.9 10.400 346.25
235-05 800658692 48,000.00 04/09/98 03/09/28 357.40 05/09/98 20.3 13.740 558.88
235-05 800658866 34,913.39 04/02/98 03/02/13 177.17 06/02/98 79.7 13.990 465.88
235-05 800659047 13,805.00 05/01/98 04/01/13 178.16 05/01/98 90.0 10.400 151.75
235-05 800659401 17,000.00 05/01/98 04/01/18 238.16 05/01/98 65.1 11.100 176.63
235-05 800660078 65,000.00 04/23/98 03/23/28 357.86 05/23/98 67.0 8.350 492.90
235-05 800660391 84,624.92 04/23/98 03/23/28 357.86 06/23/98 65.3 8.450 650.57
235-05 800660813 26,000.00 04/23/98 03/23/18 237.86 05/23/98 87.8 10.500 259.58
235-05 800661134 19,963.04 03/19/98 02/19/13 176.81 06/19/98 73.5 14.530 245.39
235-05 800661241 23,507.09 04/20/98 03/20/13 177.76 06/20/98 84.9 11.250 271.95
235-05 800661431 17,171.31 05/01/98 04/01/13 178.16 06/01/98 89.9 10.500 157.34
235-05 800661704 23,233.74 05/01/98 04/01/13 178.16 06/01/98 89.9 10.900 263.37
235-05 800662017 13,172.83 04/13/98 03/13/13 177.53 06/13/98 89.9 11.300 152.53
235-05 800663098 109,767.80 04/09/98 03/09/18 237.40 06/09/98 61.0 9.850 1,050.61
235-05 800663635 32,592.06 04/23/98 03/23/13 177.86 06/23/98 33.6 7.500 305.91
235-05 800664161 28,063.52 04/24/98 03/24/08 117.90 06/24/98 34.3 8.400 351.84
235-05 800664237 25,600.00 05/01/98 04/01/18 238.16 05/01/98 88.5 10.650 258.17
235-05 800664252 64,507.56 05/01/98 04/01/18 238.16 06/01/98 85.0 10.000 623.40
235-05 800665556 9,896.68 04/23/98 03/23/08 117.86 05/23/98 86.5 10.400 134.38
235-05 800665697 63,000.00 04/27/98 03/27/18 237.99 05/27/98 90.0 11.400 667.51
235-05 800666042 76,426.72 04/16/98 03/16/28 357.63 06/16/98 85.0 8.250 574.72
235-05 800666604 30,137.46 05/01/98 04/01/13 178.16 06/01/98 53.9 9.150 310.03
235-05 800666661 43,298.66 04/23/98 03/23/13 177.86 06/23/98 55.2 11.100 497.15
235-05 800666828 26,125.00 05/01/98 04/01/13 178.16 05/01/98 55.0 10.700 292.03
235-05 800667180 42,348.44 05/01/98 04/01/18 238.16 06/01/98 87.0 10.400 421.86
235-05 800667305 36,743.49 04/24/98 03/24/18 237.90 06/24/98 66.0 9.150 336.48
235-05 800667883 22,981.83 05/01/98 04/01/13 178.16 06/01/98 47.9 7.600 214.52
235-05 800667933 57,785.00 04/27/98 03/27/13 177.99 05/27/98 80.0 11.350 565.64
235-05 800668154 15,846.27 04/17/98 03/17/08 117.67 06/17/98 75.3 8.650 199.66
235-05 800668832 89,724.93 05/01/98 04/01/13 178.16 06/01/98 87.8 10.500 994.86
235-05 800669848 30,883.00 04/17/98 03/17/18 237.67 06/17/98 84.8 8.750 273.95
235-05 800670515 30,883.54 05/01/98 04/01/08 118.16 07/01/98 69.5 7.250 367.47
235-05 800670572 77,796.87 05/01/98 04/01/18 238.16 06/01/98 39.0 8.750 689.29
235-05 800670606 103,997.52 05/01/98 04/01/28 358.16 06/01/98 78.7 8.400 792.31
235-05 800671133 49,820.94 04/11/98 03/11/18 237.47 06/11/98 47.1 7.500 402.80
235-05 800671158 9,944.87 04/27/98 03/27/13 177.99 05/27/98 80.0 12.850 125.54
235-05 800671257 13,742.66 04/27/98 03/27/13 177.99 05/27/98 77.2 10.350 151.26
</TABLE>
<PAGE>
<TABLE>
Page 5 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-05 800671414 HOROWYTZ MARK 140 CLARKEN DRIVE WEST ORANGE NJ 07052 42,000.00
235-05 800671562 YOUNG ROCKY ALAN 1781 SOUTH AURELIUS ROAD MASON MI 48854 15,300.00
235-05 800671836 FUERSTENBERG WANDA M 5001 NORTH EAST 4TH STREET COLUMBIA HT MN 55421 11,450.00
235-05 800672040 HUNTER ANDREW P 21 PINE STREET WHITESBORO NY 13492 45,500.00
235-05 800672982 MATHIEU MARTINE 114-42 122ND STREET S OZONE PK NY 11420 162,500.00
235-05 800673055 BARATTA WAYNE 1517 JARVIS AVENUE BRONX NY 10461 50,000.00
235-05 800673246 OCKIMEY DILLIAN 17 EAST PENNYWOOD AVENUE ROOSEVELT NY 11575 15,170.00
235-05 800673410 MANZI PATRICIA 149 SHOTWELL AVENUE STATEN ISLA NY 10312 40,365.00
235-05 800673543 THOMPSON DARLA L 1370 VISTA AVENUE SE SALEM OR 97302 36,400.00
235-05 800673832 ZYSK SHAWN M 519 HIGHLAND AVENUE OAKDALE PA 15071 15,000.00
235-05 800674087 GUILIANO MICHAEL J 108 LOTUS DRIVE SAFETY HARB FL 34695 49,000.00
235-05 800674103 EVERETTE MARY 37 A BUSHWICK AVENUE BRENTWOOD NY 11717 53,500.00
235-05 800674160 HOMSTED JANICE L 6 ESCONDIDO CIRCLE UNIT 62 ALTAMONTE S FL 32701 58,500.00
235-05 800674285 ANDERSON GENE MICHAEL 2475 RED BANK ROAD DOVER PA 17315 45,000.00
235-05 800674343 KOEPNICK ROBERT 1705 THOMAS DRIVE CLEARWATER FL 33759 88,000.00
235-05 800674962 REESE ANN C 116 MARY STREET OLD FORGE PA 18518 70,400.00
235-05 800675605 WHITE THOMAS ALLAN 274 SOUNDVIEW AVENUE SHELTON CT 06484 80,000.00
235-05 800675878 COSTANZO MICHAEL R 3937 HIDDEN GLEN DRIVE SARASOTA FL 34241 48,000.00
235-05 800676488 ROJAS ROSALBA 8941 BROAD STREET MOSES LAKE WA 98837 66,400.00
235-05 800676637 LAKE DANNING D 218 HETCHELTOWN ROAD SCOTIA NY 12302 21,000.00
235-05 800676652 DEHANES KENNETH J 1083 KIMBERLY LANE MILFORD OH 45150 89,000.00
235-05 800676744 HALL RANDALL F 210 EAST 800 SOUTH SALEM UT 84653 26,000.00
235-05 800677205 SANDERS TAMARA 2948 OGDEN STREET PHILADELPHI PA 19130 88,000.00
235-05 800677676 BARNABY MICHAEL P 1165 PALM AVENUE UNIT 3D N FT MYERS FL 33903 27,000.00
235-05 800679623 SINGH GANESH 94-44 221ST STREET QUEENS VILL NY 11428 34,000.00
235-05 800679748 HOLMES ALBERT J 8162 DARTS STREET BROOKSVILLE FL 34613 36,400.00
235-05 800680456 KELLY HERSCHEL M 6986 HANGING VINE WAY TALLAHASSEE FL 32311 59,500.00
235-05 800680555 MILLER LARRIE P II 1502 ROTHSVILLE ROAD LITITZ PA 17543 18,200.00
235-05 800681694 LEE PAMELA A 618 SOUTHEAST 33RD STREET CAPE CORAL FL 33904 29,700.00
235-05 800681785 MARSH DANIEL 1609 17TH AVENUE ROCKFORD IL 61104 66,400.00
235-05 800683047 GONZALEZ ANTHONY 7341 RICHLAND STREET WESLEY CHAP FL 33544 24,000.00
235-05 800683187 PARKINSON MICHAEL C 317 DAVID AVENUE CLEARWATER FL 33759 20,948.00
235-05 800683245 CLARK RICHARD A 2617 BRADSHAW TERRACE SILVER SPRI MD 20905 36,400.00
235-05 800683419 RUBIN CINDY 104 CORDOVA GREENS LARGO FL 33777 31,875.00
235-05 800683666 PREVITI PETER 30 HEMLOCK STREET FLORAL PARK NY 11001 30,000.00
235-05 800684094 ROY ROBERT M 943 OCEAN AVENUE NEW LONDON CT 06320 53,000.00
235-05 800684649 BUZBEE PHILLIP R 4445 TERRY LOOP NEW PORT RI FL 34652 45,000.00
235-05 800684664 STOUT JAMES G 10345 LAKEVIEW DRIVE NEW PORT RI FL 34654 17,000.00
235-05 800684755 PALMATIER RUTH A 4546 IRENE LOOP NEW PT RICH FL 34652 33,600.00
235-05 800685083 MAHON JOSEPH P 106 IVY STREET WEST HAVEN CT 06511 30,000.00
235-05 800685109 JOHNSON JUDY IONIE 29-31 LENOX AVENUE PROVIDENCE RI 02901 62,400.00
235-05 800685463 BENNETT HAROLD 2446 BEDFORD AVENUE BROOKLYN NY 11226 174,250.00
235-05 800685513 FALASCA MARK 30 RED DEER LANE TALLAHASSEE FL 32304 45,000.00
235-05 800685893 SWIATEK MARTIN A 37 RICE LANE BEACON FALL CT 06403 25,000.00
235-05 800686107 ENRIQUEZ FRANK JR 121 MANTECA DRIVE KELSO WA 98626 11,200.00
235-05 800686974 WEISS JOSEPH 143 PENN STREET BROOKLYN NY 11211 100,000.00
235-05 800687618 EILBERG GERALD S 78 BONWOOD ROAD NEEDHAM MA 02194 43,000.00
235-05 800687642 ZAMOSKY URSULA REGINA 925 HOOD AVENUE PT CHARLOTT FL 33948 66,400.00
235-05 800687915 TURNIDGE DEBBIE 3876 WEST HAVERHILL CIRCLE S JORDAN UT 84095 34,100.00
235-05 800688269 WINTER RONALD H 2381 ROBERTA LANE CLEARWATER FL 33764 84,000.00
235-05 800688343 WILLIAMS GERALD MANUEL JR 5534 ARAPAHO STREET KEYSTONE HT FL 32656 46,750.00
235-05 800688392 SARKEES ALBERT G 1565 PARKWOOD STREET JACKSONVILL FL 32207 55,200.00
235-05 800688475 SCHROTER RICHARD J RD 7 BOX 7671 MEIXELL VALL SAYLORSBURG PA 18353 57,740.00
235-05 800689887 BOZYM DANIEL E 230 GLENMORE DRIVE CORAOPOLIS PA 15108 71,900.00
235-05 800689952 ORDONO JOHN Z 2685-2687 SAN JOSE AVENUE SAN FRANCIS CA 94112 72,750.00
235-05 800691362 WEESNER VANCE DOUGLAS 77 STIRRUP DRIVE FLORISSANT CO 80816 22,663.00
235-05 800691503 EMPEY DAVID G 1441 MEADOW TRAIL FRANKTOWN CO 80116 30,000.00
235-05 800691743 BAKER WILLIAM H 95 PALM SPRINGS DRIVE CO SPRINGS CO 80921 73,800.00
235-05 800692402 MASON ALBERT W 14216 SHAW AVE E CLEVELAND OH 44112 53,500.00
235-05 800692550 PENFOLD DEBRA A 404 NORTHWEST 32ND STREET GAINESVILLE FL 32607 23,600.00
235-05 800692618 COBO ANDREW I 10695 S PLEASANT GROVE RD INVERNESS FL 34452 68,000.00
235-05 800693590 GROCHOWSKI GERARD E 15650 BAHAMA WAY BOKEELIA FL 33922 28,950.00
235-05 800693699 HOWELL DARRELL 4832 SOUTHWEST 24TH AVENUE CAPE CORAL FL 33914 22,000.00
235-05 800693848 HOWELL DONALD 162 MAPLE AVENUE IRVINGTON NJ 07111 99,750.00
235-05 800695157 TUMMINIA JOSEPH M 24862 US HIGHWAY 19 NORTH CLEARWATER FL 33763 26,350.00
235-05 800695355 POTTS HOWARD E 3061 SOUTH CAUTHEN POINT LECANTO FL 34461 43,400.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-05 800671414 41,437.43 04/04/98 03/04/13 177.24 07/04/98 76.8 11.650 494.65
235-05 800671562 15,234.77 04/16/98 03/16/13 177.63 06/16/98 89.9 12.050 184.12
235-05 800671836 11,377.56 05/01/98 04/01/13 178.16 07/01/98 89.8 10.500 126.57
235-05 800672040 45,500.00 04/04/98 03/04/28 357.24 06/04/98 65.0 11.650 455.80
235-05 800672982 162,276.00 04/12/98 03/12/13 177.50 06/12/98 89.0 10.000 1,426.05
235-05 800673055 49,945.98 04/20/98 03/20/13 177.76 05/20/98 84.6 11.750 504.70
235-05 800673246 15,075.65 04/20/98 03/20/18 237.76 06/20/98 85.7 11.100 157.62
235-05 800673410 40,292.08 04/25/98 03/25/18 237.93 06/25/98 85.8 11.500 430.46
235-05 800673543 36,400.00 05/01/98 04/01/13 178.16 06/01/98 89.9 10.400 330.25
235-05 800673832 14,869.83 04/18/98 03/18/13 177.70 06/18/98 88.0 10.250 163.49
235-05 800674087 48,863.59 04/20/98 03/20/18 237.76 06/20/98 66.3 11.350 517.50
235-05 800674103 53,233.97 04/23/98 03/23/18 237.86 06/23/98 85.8 11.100 555.87
235-05 800674160 58,306.81 04/17/98 03/17/28 357.67 06/17/98 75.0 9.600 496.17
235-05 800674285 44,672.19 04/23/98 03/23/13 177.86 06/23/98 71.4 9.750 476.71
235-05 800674343 87,772.28 04/25/98 03/25/13 177.93 05/25/98 80.0 7.990 840.47
235-05 800674962 70,313.05 05/01/98 04/01/13 178.16 06/01/98 80.0 9.500 591.96
235-05 800675605 79,663.61 04/09/98 03/09/18 237.40 06/09/98 45.7 7.500 644.47
235-05 800675878 47,780.37 04/25/98 03/25/13 177.93 06/25/98 88.1 9.900 512.88
235-05 800676488 66,307.63 05/01/98 04/01/18 238.16 06/01/98 80.0 12.950 775.56
235-05 800676637 20,404.92 04/27/98 03/27/13 177.99 08/27/98 76.3 10.350 230.18
235-05 800676652 88,171.75 05/01/98 04/01/13 178.16 07/01/98 79.9 9.750 942.83
235-05 800676744 26,000.00 05/01/98 04/01/13 178.16 06/01/98 84.8 11.350 254.50
235-05 800677205 88,000.00 04/13/98 03/13/28 357.53 06/13/98 80.0 12.350 928.96
235-05 800677676 26,994.74 04/23/98 03/23/28 357.86 06/23/98 75.0 10.850 254.07
235-05 800679623 33,743.20 04/16/98 03/16/13 177.63 06/16/98 84.6 12.750 424.60
235-05 800679748 36,285.76 04/24/98 03/24/18 237.90 06/24/98 70.0 10.000 351.27
235-05 800680456 59,201.35 04/25/98 03/25/13 177.93 06/25/98 89.9 9.000 603.49
235-05 800680555 18,165.99 03/11/98 02/11/18 236.55 06/11/98 89.8 11.300 191.59
235-05 800681694 29,539.39 04/20/98 03/20/13 177.76 06/20/98 80.3 11.850 302.07
235-05 800681785 66,295.78 05/01/98 04/01/13 178.16 06/01/98 69.8 9.200 681.40
235-05 800683047 24,000.00 05/01/98 04/01/13 178.16 05/01/98 85.0 11.500 280.37
235-05 800683187 20,902.77 04/27/98 03/27/13 177.99 05/27/98 89.9 10.400 230.26
235-05 800683245 36,354.73 02/26/98 01/26/13 176.02 05/26/98 89.4 12.550 389.89
235-05 800683419 31,875.00 05/01/98 04/01/28 358.16 06/01/98 85.0 10.150 283.27
235-05 800683666 29,917.22 04/23/98 03/23/18 237.86 06/23/98 76.4 10.350 296.50
235-05 800684094 52,919.00 04/20/98 03/20/13 177.76 06/20/98 80.6 12.200 553.34
235-05 800684649 44,718.03 04/24/98 03/24/13 177.90 06/24/98 83.3 7.900 427.45
235-05 800684664 16,920.29 04/24/98 03/24/18 237.90 06/24/98 84.4 8.000 142.19
235-05 800684755 32,952.80 04/23/98 03/23/13 177.86 07/23/98 80.0 7.500 311.48
235-05 800685083 29,913.77 04/16/98 03/16/18 237.63 06/16/98 68.7 10.990 309.46
235-05 800685109 62,391.09 04/20/98 03/20/13 177.76 06/20/98 80.0 12.300 656.30
235-05 800685463 174,250.00 05/01/98 04/01/13 178.16 06/01/98 85.0 11.600 1,738.89
235-05 800685513 45,000.00 05/01/98 04/01/18 238.16 06/01/98 90.0 10.500 449.27
235-05 800685893 24,813.38 04/24/98 03/24/13 177.90 06/24/98 87.7 11.650 250.44
235-05 800686107 11,200.00 05/01/98 04/01/13 178.16 06/01/98 89.8 10.650 124.85
235-05 800686974 99,395.54 04/16/98 03/16/13 177.63 06/16/98 21.7 9.600 848.16
235-05 800687618 42,892.61 04/23/98 03/23/13 177.86 06/23/98 72.4 10.250 385.32
235-05 800687642 66,063.59 04/24/98 03/24/28 357.90 06/24/98 78.1 8.100 491.86
235-05 800687915 34,072.82 01/01/98 12/01/12 174.18 06/01/98 89.8 12.375 360.63
235-05 800688269 84,000.00 04/27/98 03/27/13 177.99 05/27/98 77.5 9.850 727.87
235-05 800688343 46,643.56 04/27/98 03/27/13 177.99 05/27/98 85.0 9.900 499.52
235-05 800688392 54,695.64 04/24/98 03/24/18 237.90 06/24/98 83.6 7.500 444.69
235-05 800688475 57,427.58 04/23/98 03/23/13 177.86 06/23/98 80.0 12.850 724.86
235-05 800689887 71,900.00 04/19/98 03/19/13 177.73 05/19/98 89.9 10.650 665.77
235-05 800689952 72,750.00 04/01/98 03/01/13 177.14 06/01/98 85.0 12.800 793.40
235-05 800691362 22,663.00 05/01/98 04/01/13 178.16 06/01/98 79.9 12.350 277.12
235-05 800691503 30,000.00 05/01/98 04/01/13 178.16 06/01/98 83.3 11.350 293.66
235-05 800691743 73,677.28 05/01/98 04/01/13 178.16 06/01/98 72.2 10.350 666.82
235-05 800692402 53,500.00 05/01/98 04/01/13 178.16 05/01/98 71.3 9.000 542.63
235-05 800692550 23,533.89 04/23/98 03/23/13 177.86 06/23/98 83.6 12.350 288.58
235-05 800692618 67,632.10 04/25/98 03/25/13 177.93 06/25/98 77.2 8.250 659.70
235-05 800693590 28,950.00 05/01/98 04/01/18 238.16 06/01/98 80.0 11.600 310.73
235-05 800693699 21,915.49 05/01/98 04/01/18 238.16 07/01/98 79.9 13.350 263.25
235-05 800693848 99,592.93 04/18/98 03/18/13 177.70 06/18/98 75.0 10.990 949.19
235-05 800695157 26,339.06 04/27/98 03/27/13 177.99 05/27/98 85.0 8.900 210.12
235-05 800695355 43,159.36 05/01/98 04/01/13 178.16 07/01/98 70.0 14.200 583.82
</TABLE>
<PAGE>
<TABLE>
Page 6 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-05 800695926 NELSON ROBERT K II 16185 TURFTOP TERRACE ELBERT CO 80106 30,697.00
235-05 800696866 COOK RUSSELL G 1608 VIRGINIA AVENUE ST CLOUD FL 34769 20,300.00
235-05 800697435 MYERS STEVEN 1706 MACKINAW SAGINAW MI 48602 43,900.00
235-05 800697518 MYERS STEVEN P 1029 N BOND SAGINAW MI 48602 42,000.00
235-05 800697955 MONTGOMERY SANDY K 5322 RIVER BLUFF CIRCLE BLOOMINGTON MN 55437 52,000.00
235-05 800698425 SLOANE RICHARD E JR 31 HILLSIDE ROAD ROCKAWAY NJ 07866 33,000.00
235-05 800698854 FISHER DEANNE D 124 DALY AVENUE PARK CITY UT 84060 61,000.00
235-05 800698870 SHARER SHERI A 7802 DAVIS STREET PORT RICHEY FL 34668 35,700.00
235-05 800699233 WHITTINGTON ROBERT C 3801 E SHADY GLEN DRIVE BOISE ID 83706 26,000.00
235-05 800699373 GABRIELSON SUSAN L 109 TREONA DRIVE VERONA PA 15147 25,000.00
235-05 800699639 GLOVACZ JOSEPH JR 1631 AVOCADO BOULEVARD BUNNELL FL 32110 54,000.00
235-05 800699928 WOLFORD KEVIN 8042 TOLEDO DRIVE FORT MYERS FL 33912 83,300.00
235-05 800700072 GILLILAND JOHN 10169 LITTLE ROAD NEW PORT RI FL 34654 22,000.00
235-05 800700304 DEONAUTH NELAWATTIE 231 VERNON AVENUE BROOKLYN NY 11206 130,400.00
235-05 800700460 DRYE WAYNE M 875 POWERS LAKE DRIVE ATLANTA GA 30327 163,600.00
235-05 800700924 BILL DWIGHT E 24265 GOLDEN EAGLE LANE BONITA SPRI FL 34135 105,000.00
235-05 800700957 PRIETO MICHAEL 14929 GLASGOW COURT TAMPA FL 33624 70,400.00
235-05 800701187 BUTLER ANGELA L 1032 MALAGA STREET ORLANDO FL 32822 30,000.00
235-05 800701690 SMITH KEVIN R 417 23RD PLACE NORTHEAST WASHINGTON DC 20002 11,324.00
235-05 800702136 THOMAS SHELBY J 4665 PERRY RD GAINESVILLE GA 30506 33,000.00
235-05 800702508 DEGEORGE HENRY P 85 DELAWARE COURT NEWTOWN PA 18940 47,000.00
235-05 800705667 BRAY GREGORY D RD 6 BOX 71A RUPPERT RD YORK PA 17404 56,600.00
235-05 800705899 CANNON BILLY 5785 SOUTHWEST 176TH AVE DUNNELLON FL 34432 29,500.00
235-05 800706202 WEAVER HERMAN VAN 4312 WHEELER ROAD SE WASHINGTON DC 20032 21,850.00
235-05 800706400 KUNZ PATRICIA AMANDA 3013 WEST 7140 SOUTH WEST JORDAN UT 84084 22,000.00
235-05 800706871 OCONNOR SEAN P 2233 GREEN WAY SOUTH ST PETERSBU FL 33712 69,684.00
235-05 800707630 WILLIAMS HEATH L 14043 ROCOCO ROAD TALLAHASSEE FL 32308 63,900.00
235-05 800707671 WALKER THOMAS E JR 955 SOUTH DUDLEY AVENUE BARTOW FL 33830 17,000.00
235-05 800707721 SILVERMAN LEONARD F 9086 WEST WISCONSIN AVE LAKEWOOD CO 80232 43,016.00
235-05 800707960 WORSHAM CLARA MARIE 721 44TH AVENUE NORTH ST PETERSBU FL 33703 29,690.00
235-05 800708174 THOMAS GERALD B 1518 SHEDD ROAD GREEN COVE FL 32043 40,000.00
235-05 800708190 MORRIS DONALD KIRK 7825 WEST FRIER DRIVE GLENDALE AZ 85303 74,450.00
235-05 800708612 MORTON CLIFFORD E JR 4770 BOMBER ROAD BARTOW FL 33860 36,750.00
235-05 800708851 PUTNAM HARLAND L 4533 1ST AVENUE SOUTH ST PETERSBU FL 33711 17,000.00
235-05 800712630 DEXTER KENNETH L 1538 SOUTH ENSENADA STREET AURORA CO 80017 12,000.00
235-05 800713539 THOMPSON FRANCES 6301 RAYMOND SHIRLEY DRIVE WENDELL NC 27591 46,750.00
235-05 800713729 WAKIN FRANCESCA 5444 HARBOUR CASTLE DRIVE FORT MYERS FL 33907 29,000.00
235-05 800714156 REPPE JONATHAN K 16518 TIPPECANOE STREET NE HAM LAKE MN 55304 21,400.00
235-05 800715369 VOHS MARVIN P 3066 BOUNTY LANE ST JAMES CI FL 33956 60,000.00
235-05 800716870 NAMIOTKA GERARD S 1970 GROSS ROAD POTTSTOWN PA 19464 93,800.00
235-05 800717027 HINE LLOYD A 1710 11TH STREET WEST PALMETTO FL 34221 36,000.00
235-05 800717605 NINNESS GARY A 115 OLIVER AVENUE FREEDOM PA 15042 45,665.00
235-05 800718892 PHILBROOK PETER J 9609 SW 78TH COURT GAINESVILLE FL 32608 34,000.00
235-05 800719965 PSOMAS SPIROGIANI 200-16 34TH AVENUE BAYSIDE NY 11360 44,258.00
235-05 800720989 PELLICANE JOSEPH 9254 GERONA STREET SPRING HILL FL 34608 48,200.00
235-05 800721003 KORSCH SUSAN 145 EDMONTON DRIVE N BABYLON NY 11703 148,000.00
235-05 800721151 HAGIST PAUL 5409 SOUTH BEND CIRCLE N JACKSONVILL FL 32207 37,500.00
235-05 800722225 LANIER FREDRICK 2004 TOBACCO ROAD HAVANA FL 32333 66,000.00
235-05 800724700 HICKMAN HOBERT EUGENE 318 CACTUS ROAD SEFFNER FL 33584 49,897.00
235-05 800732778 SANDS GARY L 3804 BLOXHAM CUTOFF ROAD CRAWFORDVIL FL 32327 10,000.00
235-05 800735789 LAPERUTA STACY 29 BROAD STREET PLAINVILLE CT 06062 63,000.00
235-05 800737991 MOLL DIANE 1594 INVERNESS STREET PT CHARLOTT FL 33952 13,650.00
--------------------------------------- --------------
381 Sale Total 19,010,233.00
235-53 661634204 SCHARF CHARLES 444 MANATUCK BLVD BRIGHTWATER NY 11718 120,000.00
235-53 800486714 KLOEPPEL GARY A 2749 TALL OAK DRIVE MEHLVILLE MO 63129 34,482.00
235-53 800601882 MENZER DARLENE D 4363 NELE STREET NORTH PORT FL 34287 40,405.00
235-53 800617227 BANDY JOHN W 685 EVA STREET MEMPHIS TN 38112 42,500.00
235-53 800667172 FLENORL ERNEST D 258 FIRST AVENUE MEMPHIS TN 38109 35,200.00
235-53 800715062 CAMPBELL JAMES J 10074 DOROTHY AVENUE ST LOUIS MO 63137 30,110.00
235-53 5100004307 RING JOHN R 1690 EAST 11TH NORTH MOUNTAIN HO ID 83647 21,500.00
235-53 5400000179 MROZ ALLISON 4490 JEFFERSON RD N BRANCH MI 48461 24,300.00
--------------------------------------- --------------
8 Sale Total 348,497.00
235-54 661538512 SMITH PAULINE F 3022 SOUTH CALIFORNIA STRE MILWAUKEE WI 53207 65,450.00
235-54 661542464 BANKS JESSE GENIE JR 168 TAUNTON PLACE BUFFALO NY 14216 59,200.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-05 800695926 30,697.00 05/01/98 04/01/13 178.16 06/01/98 84.9 12.600 380.35
235-05 800696866 20,241.23 05/01/98 04/01/08 118.16 06/01/98 75.3 10.400 272.78
235-05 800697435 43,815.77 04/19/98 03/19/13 177.73 06/19/98 74.9 9.850 380.40
235-05 800697518 41,908.09 04/20/98 03/20/13 177.76 06/20/98 75.0 9.850 363.93
235-05 800697955 52,000.00 05/01/98 04/01/13 178.16 06/01/98 79.8 13.100 579.29
235-05 800698425 33,000.00 04/16/98 03/16/13 177.63 06/16/98 89.4 10.750 308.05
235-05 800698854 61,000.00 05/01/98 04/01/13 178.16 05/01/98 84.4 11.850 620.42
235-05 800698870 35,587.71 04/17/98 03/17/18 237.67 06/17/98 85.0 8.000 298.61
235-05 800699233 25,980.80 05/01/98 04/01/13 178.16 06/01/98 78.8 10.950 294.70
235-05 800699373 24,816.58 04/24/98 03/24/13 177.90 05/24/98 53.6 10.200 271.72
235-05 800699639 53,804.20 04/23/98 03/23/18 237.86 06/23/98 90.0 12.100 598.36
235-05 800699928 83,300.00 05/01/98 04/01/18 238.16 06/01/98 85.0 8.400 717.63
235-05 800700072 21,982.73 04/25/98 03/25/13 177.93 05/25/98 80.0 11.100 251.43
235-05 800700304 130,400.00 04/13/98 03/13/13 177.53 05/13/98 80.0 12.950 1,437.39
235-05 800700460 163,586.62 04/16/98 03/16/13 177.63 06/16/98 80.0 10.900 1,545.65
235-05 800700924 104,686.19 04/17/98 03/17/18 237.67 06/17/98 67.7 8.350 901.27
235-05 800700957 70,400.00 05/01/98 04/01/28 358.16 06/01/98 80.0 8.400 536.33
235-05 800701187 29,832.46 04/24/98 03/24/13 177.90 06/24/98 52.7 10.100 324.22
235-05 800701690 11,228.26 03/28/98 02/28/13 177.11 05/28/98 85.0 12.000 135.91
235-05 800702136 32,878.73 04/25/98 03/25/13 177.93 05/25/98 63.4 9.500 344.59
235-05 800702508 46,922.85 05/01/98 04/01/13 178.16 06/01/98 89.9 9.500 395.20
235-05 800705667 56,490.27 05/01/98 04/01/18 238.16 06/01/98 89.5 10.400 561.29
235-05 800705899 29,369.63 04/26/98 03/26/13 177.96 06/26/98 73.7 10.900 333.45
235-05 800706202 21,737.89 03/11/98 02/11/13 176.55 06/11/98 89.5 13.600 285.14
235-05 800706400 21,984.53 05/01/98 04/01/13 178.16 06/01/98 84.7 11.350 254.91
235-05 800706871 69,516.35 05/01/98 04/01/13 178.16 06/01/98 83.9 7.750 655.92
235-05 800707630 63,900.00 05/01/98 04/01/18 238.16 06/01/98 90.0 10.900 655.23
235-05 800707671 17,000.00 05/01/98 04/01/13 178.16 05/01/98 80.0 12.450 208.98
235-05 800707721 42,825.15 05/01/98 04/01/13 178.16 06/01/98 79.9 10.600 478.17
235-05 800707960 29,690.00 05/01/98 04/01/18 238.16 06/01/98 88.9 9.600 278.69
235-05 800708174 40,000.00 05/01/98 04/01/13 178.16 06/01/98 65.5 14.600 548.92
235-05 800708190 74,450.00 05/01/98 04/01/18 238.16 06/01/98 84.9 10.450 740.80
235-05 800708612 36,659.32 05/01/98 04/01/13 178.16 06/01/98 75.0 12.000 441.06
235-05 800708851 16,848.45 05/01/98 04/01/08 118.16 06/01/98 72.7 10.100 225.60
235-05 800712630 11,970.05 05/01/98 04/01/13 178.16 06/01/98 90.0 10.150 130.06
235-05 800713539 46,482.36 05/01/98 04/01/13 178.16 06/01/98 85.0 11.750 553.58
235-05 800713729 28,744.35 05/01/98 04/01/13 178.16 06/01/98 85.0 11.350 336.01
235-05 800714156 21,400.00 05/11/98 04/11/13 178.49 05/11/98 69.4 13.350 275.71
235-05 800715369 60,000.00 05/01/98 04/01/18 238.16 06/01/98 80.0 9.850 573.06
235-05 800716870 93,598.94 05/01/98 04/01/18 238.16 06/01/98 70.0 7.250 741.37
235-05 800717027 35,861.84 05/01/98 04/01/13 178.16 06/01/98 80.0 8.150 347.16
235-05 800717605 45,374.17 04/27/98 03/27/13 177.99 06/27/98 90.0 10.250 497.73
235-05 800718892 33,866.77 04/25/98 03/25/18 237.93 06/25/98 79.6 9.150 309.19
235-05 800719965 44,148.33 04/27/98 03/27/13 177.99 06/27/98 77.1 11.550 439.97
235-05 800720989 48,200.00 05/01/98 04/01/13 178.16 06/01/98 89.9 10.650 446.32
235-05 800721003 148,000.00 04/23/98 03/23/18 237.86 05/23/98 80.0 8.500 1,284.38
235-05 800721151 37,406.65 05/01/98 04/01/13 178.16 06/01/98 44.1 7.500 347.63
235-05 800722225 65,999.30 05/01/98 04/01/18 238.16 06/01/98 89.1 11.400 699.30
235-05 800724700 49,897.00 05/01/98 04/01/13 178.16 06/01/98 85.0 11.350 488.42
235-05 800732778 9,950.04 05/01/98 04/01/08 118.16 06/01/98 90.0 10.000 132.15
235-05 800735789 62,787.78 01/15/98 12/15/12 174.64 06/15/98 90.0 11.100 604.73
235-05 800737991 13,522.86 01/10/98 12/10/12 174.48 06/10/98 85.0 11.750 161.63
--------------------------- ------ -------------------------
381 18,960,586.13 216.97 77.8 10.825 195,460.12
235-53 661634204 119,846.83 04/11/98 03/11/28 357.47 06/11/98 58.5 8.125 891.00
235-53 800486714 33,998.84 01/12/98 12/12/12 174.54 06/12/98 86.1 10.900 389.76
235-53 800601882 40,388.22 04/23/98 03/23/28 357.86 05/23/98 54.6 8.900 322.20
235-53 800617227 42,240.94 03/19/98 02/19/08 116.81 05/19/98 85.0 9.250 544.14
235-53 800667172 35,017.42 05/01/98 04/01/08 118.16 06/01/98 80.0 9.300 451.64
235-53 800715062 30,088.44 05/01/98 04/01/18 238.16 06/01/98 77.2 8.650 264.17
235-53 5100004307 21,031.44 01/04/98 11/25/07 114.28 05/24/98 84.4 11.625 280.39
235-53 5400000179 24,165.74 01/22/98 12/22/17 234.87 05/22/98 89.4 13.975 301.73
--------------------------- ------ -------------------------
8 346,777.87 252.46 71.5 9.408 3,445.03
235-54 661538512 65,051.96 11/06/97 09/24/09 136.34 05/21/98 85.0 12.000 793.37
235-54 661542464 58,971.19 11/06/97 09/02/27 352.34 06/18/98 80.0 9.320 452.31
</TABLE>
<PAGE>
<TABLE>
Page 7 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-54 661542571 ROSS DENNIS R 1115 EAST DOEGE STREET MARSHFIELD WI 54449 26,700.00
235-54 661545400 CACCAMISE JAMES A 147 HOTCHKISS STREET JAMESTOWN NY 14701 55,250.00
235-54 661545558 WEGGE MARILYN 1628 REIDNER LANE CENTURIA WI 54824 64,800.00
235-54 661546184 MCNALLY JOSEPH D 1100 HIGH STREET HOBART IN 46342 69,300.00
235-54 661546465 KORSMO DANIEL G 7104 VALLEY VIEW ROAD MIDDLETON WI 53593 31,400.00
235-54 661547281 GRAMINSKE CONNIE L 1010 S 15TH AVENUE WAUSAU WI 54401 15,000.00
235-54 661552125 HOOD LOVIE ANN 3537 JEROME CT INDIANAPOLI IN 46236 60,000.00
235-54 661553057 GLAPA PATRICIA A 1324 WEST HAYES AVENUE MILWAUKEE WI 53215 44,000.00
235-54 661554592 GREEN VALERIE J 5316 DEROME DRIVE FORT WAYNE IN 46835 58,400.00
235-54 661557561 BRECHTEL CRAIG D 58582 ELM ROAD MISHAWAKA IN 46544 71,200.00
235-54 661558148 NASH TRACI L 719 CHESTNUT DRIVE GAS CITY IN 46933 44,700.00
235-54 661561118 BUCHANAN GENE 79 WEST LAMOKA AVENUE SAVONA NY 14879 27,800.00
235-54 661561894 DUXBURY DUANE J 3133 OAK AVENUE YOUNGSTOWN NY 14174 16,900.00
235-54 661563007 WILSON DANNY LEE 5185 DICKERMAN ROAD SAGINAW MN 55779 21,000.00
235-54 661566059 LONGS CURTIS 328 E TOWNSEND STREET MILWAUKEE WI 53212 17,600.00
235-54 661566141 MCKINNEY ALICE M 14 PAULMAR DRIVE CHATTANOOGA TN 37415 21,000.00
235-54 661567297 DERTILIS NANCY MARIE 43 SOUTH 5TH STREET LOCUST VALL NY 11560 74,000.00
235-54 661567487 GUTSCHOW JULIA M 2321 WEST MORGAN AVE MILWAUKEE WI 53221 72,400.00
235-54 661567545 SCHMIDT DENISE M 817 PINE STREET ANTIGO WI 54409 52,000.00
235-54 661569053 BAYE HOWARD E 6287 PEKOV DRIVE MARCY NY 13403 39,600.00
235-54 661573196 MCCONNELL GREGORY A 68 CASTLE CT AMHERST NY 14226 62,200.00
235-54 661579391 GOLD LUE ELLA 1440 WEST 26TH STREET INDIANAPOLI IN 46208 20,000.00
235-54 661581058 WOOD JOHN R 7612 INDIAN SPRINGS DRIVE NASHVILLE TN 37221 35,300.00
235-54 661604447 CARTER VIVIAN 4012 W 19TH PL GARY IN 46404 52,900.00
235-54 661605527 OLSON DEBORAH L 1547 MAGNOLIA AVENUE DYER IN 46311 23,900.00
235-54 661607622 EARLY DONALD L 1410 RITTERSKAMP AVENUE VINCENNES IN 47591 52,200.00
235-54 661607762 ANDREWS PHYLLIS A 4335 W SHAWNDA COURT PEORIA IL 61615 56,700.00
235-54 661613448 STONE CHARLEE GUY 1430 FURNACE ST MINERAL RID OH 44440 45,600.00
235-54 661615120 BICKEL PATRICK J 1301 SOUTH 30TH STREET SOUTH BEND IN 46615 41,100.00
235-54 661624270 WALD DAVID F 728 GILMAN STREET STANLEY WI 54768 20,500.00
235-54 661624593 HOWELL ROSE L 164 PETERSBURG ROAD MANHEIM PA 17543 37,000.00
235-54 661625798 CLEMENTE IVAN 23 ORIOLE DR POUGHKEEPSI NY 12601 54,400.00
235-54 661628164 CONTI VERONICA 143 SHENANGO RD TOWNSHIP OF PA 16105 33,900.00
235-54 661628537 CHIARELLI JOELLEN 37 LAURELWOOD DR COLTS NECK NJ 07722 23,700.00
235-54 661629147 RICCIO MICHAEL 45 WAVECREST STREET NEW DORP BE NY 10306 55,200.00
235-54 661629154 WARD GERALD S 2181 BRUSH RUN RD AVELLA PA 15312 17,900.00
235-54 661629204 OLIDORT DAVID 1283 CARROLL STREET BROOKLYN NY 11213 60,300.00
235-54 661629287 KONWINSKI ANNE E 19 NELSON AVENUE BRADFORD PA 16701 16,700.00
235-54 661629485 DIEROLF SPENCER C JR 508 PIKE ST READING PA 19601 23,600.00
235-54 661630244 SPAHR WILLIAM E 278 SHERMAN AVENUE VANDERGRIFT PA 15690 35,000.00
235-54 661630285 STANTON LAURIE ANN 154 MEDIA LINE RD TOWNSHIP OF PA 19073 35,100.00
235-54 661630293 FITZPATRICK WILLIAM G JR 23 WOODBROOK DR MARLBORO NJ 07747 52,600.00
235-54 661630517 LOH GEORGE KING JR 203 FAIRFIELD DRIVE EAST HOLBROOK NY 11741 43,100.00
235-54 661631697 CONNELLY WALTER J JR 681 GARDNERTOWN ROAD NEWBURGH NY 12550 66,600.00
235-54 661634170 LIPKIN CATHERINE L 201 BENJAMIN STREET GUILDERLAND NY 12303 33,400.00
235-54 661634188 RUSINKO LARRY E 4 RIDGE AVENUE HANOVER PA 17331 35,100.00
235-54 661634428 TKACH KATHLEEN I 209 ARABELLA STREET MC DONALD PA 15057 34,400.00
235-54 661635060 SMITH JOHN F 26 WOODSTONE DR GREENSBURG PA 15601 11,000.00
235-54 661635078 DOWNER JUDITH A 814 WASHINGTON STREET BOROUGH OF PA 17847 32,200.00
235-54 661635474 IACOBELLIS JOSEPH P 15 SPREEN DRIVE PEARL RIVER NY 10965 34,100.00
235-54 661638221 DE LORENZO DON 214 TREADWELL AVENUE STATEN ISLA NY 10302 30,900.00
235-54 800581233 VITTI PHILLIP J 500 HOLLYHOCK CIRCLE PATTERSON CA 95363 19,500.00
235-54 800635757 LEMLEY BEVERLY 3012 ALDERWOOD AVENUE BELLINGHAM WA 98225 15,900.00
235-54 800647042 BRESETTE MILDRED ALMEDA 738 30TH STREET PASO ROBLES CA 93446 25,000.00
235-54 800675977 CONNORS MICHAEL M 2438 CAPITAL AVENUE MEDFORD OR 97504 35,680.00
235-54 800691271 CORTESE DAVID R 621 MANDARIN LANE WALNUT CRK CA 94598 32,300.00
235-54 800723348 WILLIAMS PEGGY J 1207 HILLVIEW LANE CHAPMANSBOR TN 37035 44,300.00
235-54 800735342 PIERCE GEORGE T JR 307 SW WESTWOOD DRIVE DALLAS OR 97338 53,000.00
235-54 5100005767 ROLLINSON WENDY A 33 CASPER COURT NAUGATUCK CT 06770 33,500.00
235-54 5100006203 MILLER MICHAEL J 12 BEACH DRIVE PROSPECT CT 06712 51,700.00
235-54 5100006385 AHTO JAMES G 9 BLACKSMITH ROAD RAYNHAM MA 02767 50,500.00
235-54 5100006732 CURTO THOMAS A JR 235 OLD ENFIELD ROAD BELCHERTOWN MA 01007 53,900.00
235-54 5100006914 LACROIX KENNETH V 36 HURLEY CIRCLE MARLBORO MA 01752 25,100.00
235-54 5100006963 HOMAN SUSAN L 128 CRAIG STREET MILTON MA 02186 53,200.00
235-54 5100007052 MIDTHUN E PAULINE 915 NORTH 102ND STREET SEATTLE WA 98133 14,300.00
235-54 5100007177 WOLCOTT DAVID A 18 MEMORY LANE PALMER MA 01069 23,600.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-54 661542571 26,636.34 12/07/97 10/16/16 221.39 06/21/98 78.5 11.490 266.28
235-54 661545400 53,575.17 12/07/97 10/28/07 113.39 06/21/98 85.0 11.125 706.00
235-54 661545558 64,497.10 11/06/97 09/08/22 292.34 05/21/98 79.0 10.375 559.40
235-54 661546184 68,648.61 12/07/97 10/16/16 221.39 05/24/98 80.5 9.000 586.47
235-54 661546465 30,229.22 11/06/97 09/28/06 100.34 05/21/98 68.2 10.375 413.89
235-54 661547281 14,874.96 12/07/97 10/28/07 113.39 06/21/98 86.9 12.375 201.62
235-54 661552125 58,962.40 11/06/97 09/20/12 172.34 06/18/98 80.0 10.625 616.43
235-54 661553057 43,465.18 11/06/97 09/15/16 220.34 06/18/98 70.4 9.320 380.64
235-54 661554592 58,018.57 11/06/97 09/08/22 292.34 06/18/98 80.0 9.195 459.58
235-54 661557561 70,366.62 12/07/97 10/18/15 209.39 06/21/98 80.0 9.445 633.78
235-54 661558148 42,983.00 11/06/97 09/27/07 112.34 06/18/98 77.0 9.320 529.76
235-54 661561118 27,187.56 11/06/97 09/22/11 160.34 06/18/98 71.2 9.320 273.96
235-54 661561894 16,373.24 12/07/97 10/28/07 113.39 06/21/98 77.2 10.625 211.55
235-54 661563007 20,461.56 12/07/97 10/28/07 113.39 05/24/98 89.7 11.625 273.87
235-54 661566059 17,292.13 12/07/97 10/24/10 149.39 06/21/98 81.8 12.250 208.60
235-54 661566141 20,232.19 12/07/97 10/29/06 101.39 06/21/98 87.4 10.775 281.05
235-54 661567297 71,460.77 11/06/97 09/27/07 112.34 06/18/98 42.2 11.375 955.31
235-54 661567487 71,956.38 12/07/97 10/16/16 221.39 05/24/98 79.5 9.445 631.68
235-54 661567545 51,671.19 12/07/97 10/24/10 149.39 06/21/98 80.0 9.445 535.30
235-54 661569053 38,183.53 11/06/97 09/27/07 112.34 06/18/98 89.0 10.625 495.71
235-54 661573196 60,389.47 12/07/97 10/28/07 113.39 05/24/98 65.4 9.000 727.19
235-54 661579391 19,816.55 04/01/98 02/20/08 117.14 05/27/98 80.0 9.750 241.38
235-54 661581058 35,200.38 04/06/98 02/07/18 237.30 06/29/98 89.8 12.000 358.75
235-54 661604447 52,718.56 04/06/98 02/08/17 225.30 06/29/98 88.1 11.500 527.91
235-54 661605527 22,769.41 03/01/98 01/26/03 56.22 06/21/98 68.9 10.750 476.80
235-54 661607622 51,235.21 03/01/98 01/20/08 116.22 06/21/98 78.4 9.750 630.00
235-54 661607762 56,427.25 04/06/98 02/18/13 177.30 06/29/98 66.7 9.250 538.59
235-54 661613448 45,243.58 04/06/98 02/08/17 225.30 06/29/98 68.0 9.875 409.56
235-54 661615120 40,917.41 04/06/98 02/12/18 237.30 06/29/98 66.2 8.500 329.20
235-54 661624270 20,233.54 03/01/98 01/21/07 104.22 05/24/98 79.4 14.125 310.40
235-54 661624593 36,999.36 03/01/98 01/22/06 92.22 05/24/98 66.5 13.625 585.90
235-54 661625798 54,170.50 04/06/98 02/18/13 177.30 06/01/98 85.8 10.625 558.90
235-54 661628164 33,644.67 03/06/98 01/13/13 176.38 05/29/98 34.9 8.750 312.71
235-54 661628537 23,145.87 04/06/98 03/03/03 57.30 06/01/98 66.1 10.875 474.17
235-54 661629147 55,108.85 04/06/98 02/06/23 297.30 06/01/98 73.1 9.000 427.57
235-54 661629154 17,740.16 03/06/98 01/20/08 116.38 05/29/98 34.0 10.375 221.76
235-54 661629204 60,289.73 03/01/98 01/20/08 116.22 05/24/98 78.6 10.275 743.93
235-54 661629287 16,524.31 04/06/98 02/27/06 93.30 06/01/98 74.7 14.125 268.82
235-54 661629485 23,424.64 04/06/98 02/25/08 117.30 06/01/98 78.6 13.375 330.04
235-54 661630244 34,591.30 04/06/98 02/23/09 129.30 06/29/98 67.3 10.000 404.42
235-54 661630285 34,632.15 04/06/98 02/25/08 117.30 06/29/98 80.4 10.375 434.84
235-54 661630293 52,015.06 03/06/98 01/20/08 116.38 05/29/98 71.9 13.500 739.20
235-54 661630517 42,732.51 04/06/98 02/25/08 117.30 06/01/98 85.8 11.025 548.49
235-54 661631697 66,470.95 04/06/98 02/02/22 285.30 06/01/98 70.1 8.625 506.18
235-54 661634170 33,265.48 04/01/98 02/18/13 177.14 06/01/98 86.2 11.125 352.80
235-54 661634188 35,035.94 04/01/98 02/08/17 225.14 05/27/98 63.8 13.240 389.35
235-54 661634428 34,312.69 04/06/98 02/08/17 225.30 06/01/98 71.6 10.625 324.63
235-54 661635060 10,909.41 04/06/98 02/25/08 117.30 06/01/98 83.2 11.625 143.46
235-54 661635078 32,070.33 04/06/98 02/13/13 177.30 06/01/98 84.8 11.125 340.12
235-54 661635474 33,806.72 04/01/98 02/20/08 117.14 05/27/98 80.2 10.875 431.29
235-54 661638221 30,827.18 05/01/98 03/15/13 178.16 05/29/98 53.0 9.375 295.66
235-54 800581233 19,333.58 03/06/98 01/17/10 140.38 05/29/98 86.6 12.350 240.20
235-54 800635757 15,866.91 04/06/98 02/03/21 273.30 06/29/98 54.6 11.475 151.28
235-54 800647042 24,753.64 04/06/98 02/13/13 177.30 07/27/98 26.8 9.000 234.03
235-54 800675977 35,373.56 05/01/98 03/21/08 118.16 06/26/98 79.4 10.900 451.74
235-54 800691271 32,162.60 05/01/98 03/21/08 118.16 05/29/98 62.5 10.990 410.46
235-54 800723348 44,038.59 05/01/98 03/24/06 94.16 05/29/98 88.6 11.500 653.29
235-54 800735342 52,985.99 05/01/98 02/25/28 358.16 05/29/98 82.1 11.990 502.83
235-54 5100005767 33,483.04 02/01/98 12/16/12 175.20 06/21/98 82.2 10.225 336.52
235-54 5100006203 51,270.23 03/06/98 01/18/13 176.38 06/26/98 87.8 12.125 576.52
235-54 5100006385 50,200.69 03/06/98 01/18/13 176.38 05/29/98 81.3 11.375 540.78
235-54 5100006732 53,684.38 03/06/98 01/11/15 200.38 05/29/98 84.7 12.490 589.04
235-54 5100006914 24,416.10 03/06/98 01/25/04 68.38 05/29/98 76.0 11.340 444.94
235-54 5100006963 52,264.81 04/01/98 02/22/06 93.14 06/24/98 84.9 11.840 793.65
235-54 5100007052 14,232.23 04/06/98 02/18/13 177.30 06/29/98 79.3 13.725 173.33
235-54 5100007177 23,093.81 04/06/98 03/03/03 57.30 06/01/98 79.7 14.125 508.15
</TABLE>
<PAGE>
<TABLE>
Page 8 5/28/98
ALLIANCE FUNDING
A division of Superior Bank FSB
SALE SCHEDULE -- GROUP 1, SUB-POOL II
1998-1 CLASS 1 -- 2nd SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES -- SETTLEMENT 5/28/98
<CAPTION>
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
235-54 5100007599 SWEETMAN JAMES M 232 RIDGE ROAD MADISON CT 06443 47,800.00
235-54 5100007607 DURHAM JOHN G 393 SOUTH 41ST STREET W RICHLAND WA 99353 54,000.00
235-54 5100013332 BUQUET JANET M 2654 ANGELA WAY ALPINE CA 91901 46,400.00
235-54 5100013373 ANGELES MOLLY T 1905 WINTERSWEET STREET SAN DIEGO CA 92154 47,500.00
235-54 5100013415 HOYT JOHN M 29 LILLIAN ROAD BRISTOL CT 06010 47,300.00
235-54 5100013431 HANCOCK EDWIN 519 N LOUISIANA STREET KENNEWICK WA 99336 17,500.00
235-54 5100013522 PARKER CHARLES R 219 EAST STREET N ATTLEBORO MA 02760 21,700.00
235-54 5100013563 WINDLE KEITH E 570 MAYBERRY STREET FORKS WA 98331 40,800.00
235-54 5100013589 GERDIS JOHN 79 BISHOPS CURVE BERLIN CT 06037 53,200.00
235-54 5100013597 ZENDER DOUGLAS 6328 MT BAKER HWY DEMING WA 98244 32,900.00
235-54 5100013621 MARKS RICHARD L 3 LONGBROOK ROAD BYFIELD MA 01922 11,600.00
235-54 5100014041 BORDONARO MICHAEL A 15 SILVER STREET PORTLAND CT 06480 23,400.00
235-54 5100014066 SMITH DEBRA L 14406 141ST AVE SOUTHEAST SNOHOMISH WA 98290 35,400.00
235-54 5100014082 BOYD D WESTON 22 REXINGER LANE AVON CT 06001 62,180.00
235-54 5100014215 SCHAEFER LOUIS N 1160 SHEPARD AVENUE HAMDEN CT 06514 37,200.00
235-54 5100014231 BROADBENT ENOLA 222 LITTLE STREET ST HELENS OR 97051 29,500.00
235-54 5100014272 MCGARRY ROBERT H 20038 WINTERS HILL RD SE SILVERTON OR 97381 75,400.00
235-54 5100014306 HARGENS KENNETH J 310 LACLAIR STREET COOS BAY OR 97420 36,600.00
235-54 5100014447 FAUGNO RALPH 26 RIPPOWAM ROAD COS COB CT 06807 46,800.00
235-54 5100014462 FIRMAN GINA G 1915 ALDERCOVE ROAD W TILLAMOOK OR 97141 65,400.00
235-54 5100014538 DAVIDSON ALAN H 1780 CINNAMON HILL DR SE SALEM OR 97306 54,100.00
235-54 5100014645 WALLENTA THOMAS J 114 FLOOD BRIDGE ROAD SOUTHBURY CT 06488 29,300.00
235-54 5100014884 ACCUARDI GIANNO 3164 NE REGENTS DRIVE PORTLAND OR 97212 36,700.00
235-54 5300000493 LOVATO ELIZABETH A 1040 SUNNYBROOK DRIVE LAFAYETTE CA 94549 22,900.00
235-54 5300000501 SMITH MICHAEL J 1739 DE LEON WAY LIVERMORE CA 94550 30,326.00
235-54 5300000956 GALOVICH STEVEN P 780 WOODGATE PLACE SAN LEANDRO CA 94579 29,100.00
235-54 5300001004 MYGRANT KARL R 1244 MARINA CIRCLE BYRON CA 94514 65,000.00
235-54 5300003828 DREW TIMOTHY J 19 VALLEY ROAD OAK VIEW CA 93022 17,500.00
235-54 5400001284 WILLIAMS LARRY 110 RIVER ST ALBION MI 49224 30,500.00
235-54 5400001383 KUNSELMAN DAVID L 21736 TANGLEWOOD STREET ST CLAIR SH MI 48082 57,500.00
235-54 5600000185 YARAB JOHN P 13488 LEFFINGWELL RD BERLIN CENT OH 44401 55,600.00
235-54 5600000607 REED GEORGE E 3227 NELSON ROAD SUN PRAIRIE WI 53590 49,300.00
235-54 5600000615 WOOLWINE JOHN A 5446 HICKORY COURT LEWISBURG OH 45338 29,400.00
235-54 5600001308 ALLEN LEE 38335 DETROIT RD AVON OH 44011 64,000.00
235-54 5600001332 REHS MARK J 435 KATHRON AVENUE CUYAHOGA FA OH 44221 20,900.00
235-54 5600001639 DEAL TERRENCE R 56072 RIVER HEIGHTS ELKHART IN 46516 33,400.00
235-54 5600002199 FOOR CHARLES W 402 E OVERTON STREET TUSCOLA IL 61953 28,500.00
235-54 5700000127 BEIRIGER TOM W 151 EAST 3RD STREET CENTER CO 81125 50,100.00
235-54 5700000143 ANDERSON ANITA 235 N 16TH AVE YUMA AZ 85364 45,400.00
235-54 5700000747 GRADY LINDA C 31840 HIGHWAY 184 MANCOS CO 81328 59,500.00
--------------------------------------- -------------
108 Sale Total 4,357,386.00
235-56 800565707 GOODE STEPHEN A 12561 KNIGHTSBRIDGE DRIVE WOODBRIDGE VA 22192 18,536.00
235-56 800583270 WILSON DONALD PAUL 7751 RANNELLS AVENUE SAINT LOUIS MO 63143 15,000.00
235-56 800586026 DOUGLASS ROBERT T 649 CONESTOGA ROAD VILLANOVA PA 19085 35,100.00
235-56 800610347 WEGE DEBRA ANN 17 HAWK FOREST COURT DEFIANCE MO 63341 21,342.00
235-56 800611220 CHOI STEVEN 810 BROOKLYN AVENUE OAKLAND CA 94606 40,000.00
235-56 800640666 PEACOE GEORGE ANTHONY 1009 WYTHE COURT LEESBURG VA 20176 15,000.00
235-56 800646556 BOYD MARVIN M 32641 50TH PLACE SW FEDERAL WAY WA 98023 33,500.00
235-56 800650525 GORRELL HARRY E 285-I MISSION TRAIL WEST VENICE FL 34292 58,000.00
235-56 800659955 THOMPSON MICHAEL I 2463 CLINTWOOD DRIVE MARIETTA GA 30064 23,300.00
235-56 800661803 SHERWOOD KENNETH W 5271 LANFORD SPRINGS COURT LILBURN GA 30047 35,500.00
235-56 800679789 GRAY BRADFORD A 7230 BONNIEVILLE PLACE SE PT ORCHARD WA 98367 19,000.00
235-56 800682346 OETJEN DAVID H 5517 EAGLES VIEW HOUSE SPRIN MO 63051 21,986.00
235-56 800695553 HIGLEY JONNIE V 315 NORTH 300 WEST BRIGHAM CIT UT 84302 35,951.00
235-56 800697526 DALTON KATHLEEN L 13811 FOUNT BEATTIE COURT CENTREVILLE VA 20121 33,100.00
235-56 800715898 BATTIN JOHN B JR 706 MELCHER STREET PT ORCHARD WA 98366 66,500.00
235-56 5100014561 RAY ELVIS D 49575 SE WEBBER ROAD SANDY OR 97055 101,500.00
--------------------------------------- -------------
16 Sale Total 573,315.00
513 Grand Total Sub-Pool II 24,289,431.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Account Balance Date Date Term Due Ratio Rate Int & Prin
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
235-54 5100007599 46,675.02 04/06/98 02/26/03 57.30 06/01/98 68.5 10.625 950.87
235-54 5100007607 54,000.00 05/01/98 03/15/13 178.16 05/01/98 58.6 8.600 493.71
235-54 5100013332 46,319.16 04/06/98 02/07/18 237.30 06/01/98 84.9 12.535 487.63
235-54 5100013373 47,498.17 04/01/98 02/13/13 177.14 05/27/98 89.7 10.375 481.22
235-54 5100013415 46,939.78 04/01/98 02/13/13 177.14 06/24/98 69.5 8.625 433.10
235-54 5100013431 17,356.73 04/06/98 02/20/08 117.30 06/01/98 89.6 11.725 229.15
235-54 5100013522 21,533.91 04/06/98 02/20/08 117.30 06/01/98 79.1 12.875 297.55
235-54 5100013563 40,721.23 04/06/98 02/07/18 237.30 06/01/98 89.9 11.775 408.76
235-54 5100013589 53,022.77 04/06/98 02/18/13 177.30 06/01/98 74.6 13.125 625.29
235-54 5100013597 32,821.82 04/06/98 02/03/21 273.30 06/29/98 68.5 10.625 294.74
235-54 5100013621 11,466.74 05/01/98 03/28/03 58.16 05/29/98 71.7 11.375 234.76
235-54 5100014041 23,308.92 05/01/98 03/15/13 178.16 06/26/98 84.9 11.490 252.16
235-54 5100014066 35,253.73 05/01/98 03/21/08 118.16 05/29/98 83.4 11.490 459.15
235-54 5100014082 60,376.34 05/01/98 03/15/13 178.16 06/26/98 78.5 10.490 634.02
235-54 5100014215 36,914.58 05/01/98 03/25/05 82.16 05/29/98 25.1 9.850 567.28
235-54 5100014231 29,238.88 05/01/98 03/21/08 118.16 06/26/98 39.3 10.375 365.47
235-54 5100014272 75,400.00 05/01/98 03/15/13 178.16 05/01/98 65.9 9.875 742.51
235-54 5100014306 36,600.00 05/01/98 03/03/23 298.16 05/01/98 69.7 8.375 269.18
235-54 5100014447 46,782.76 05/01/98 02/25/28 358.16 05/29/98 26.9 10.475 394.34
235-54 5100014462 65,265.77 05/01/98 03/15/13 178.16 05/29/98 84.8 10.875 681.33
235-54 5100014538 53,983.68 05/01/98 03/15/13 178.16 05/29/98 89.8 10.375 548.08
235-54 5100014645 29,270.89 05/01/98 03/09/18 238.16 05/29/98 89.9 11.525 288.87
235-54 5100014884 36,553.47 05/01/98 03/21/08 118.16 05/29/98 79.8 12.875 503.22
235-54 5300000493 22,849.75 02/04/98 12/04/24 319.30 06/24/98 49.5 11.375 210.25
235-54 5300000501 29,816.76 02/04/98 12/28/05 91.30 04/29/98 84.9 12.875 468.42
235-54 5300000956 29,068.03 03/06/98 12/31/27 356.38 07/24/98 89.9 12.900 295.03
235-54 5300001004 64,706.52 04/06/98 02/07/18 237.30 08/24/98 51.8 12.375 676.34
235-54 5300003828 17,491.78 05/01/98 03/03/23 298.16 05/29/98 85.0 12.250 173.12
235-54 5400001284 30,489.81 05/01/98 03/03/23 298.16 05/29/98 64.8 14.125 341.58
235-54 5400001383 57,004.75 04/06/98 02/25/08 117.30 06/01/98 64.8 10.850 726.50
235-54 5600000185 55,057.05 04/06/98 02/20/08 117.30 07/27/98 65.4 8.750 643.10
235-54 5600000607 49,094.40 04/06/98 02/18/13 177.30 06/01/98 82.1 10.750 510.05
235-54 5600000615 28,871.03 04/01/98 02/25/04 69.14 05/27/98 88.8 11.500 523.40
235-54 5600001308 63,893.89 04/06/98 02/07/18 237.30 06/01/98 86.9 12.900 687.87
235-54 5600001332 20,900.00 05/01/98 03/16/12 166.16 05/01/98 73.2 10.876 224.03
235-54 5600001639 33,256.19 05/01/98 03/21/08 118.16 05/29/98 33.0 10.750 420.26
235-54 5600002199 28,500.00 05/01/98 03/09/18 238.16 05/29/98 85.6 11.875 287.35
235-54 5700000127 49,977.82 04/06/98 02/12/18 237.30 06/01/98 62.6 10.000 446.24
235-54 5700000143 45,318.70 04/06/98 02/07/22 285.30 06/01/98 69.8 9.125 359.18
235-54 5700000747 59,461.97 05/01/98 03/03/23 298.16 05/29/98 84.0 10.490 518.15
--------------------------- ------ -------------------------
108 4,317,991.00 182.18 74.2 10.775 48,610.60
235-56 800565707 18,475.85 04/16/98 03/16/13 177.63 06/16/98 84.8 12.500 228.46
235-56 800583270 14,864.87 04/13/98 03/13/08 117.53 06/13/98 83.6 10.850 205.35
235-56 800586026 34,985.96 04/13/98 03/13/18 237.53 06/13/98 88.2 9.650 330.62
235-56 800610347 21,342.00 04/13/98 03/13/13 177.53 05/13/98 33.7 8.650 212.04
235-56 800611220 39,843.49 04/10/98 03/10/13 177.44 06/10/98 80.4 11.350 463.47
235-56 800640666 14,867.13 04/24/98 03/24/08 117.90 06/24/98 89.7 10.650 203.66
235-56 800646556 33,430.03 04/13/98 03/13/18 237.53 06/13/98 86.7 10.650 337.84
235-56 800650525 57,890.65 05/01/98 04/01/13 178.16 06/01/98 80.0 8.000 554.28
235-56 800659955 23,181.11 04/16/98 03/16/13 177.63 06/16/98 85.2 10.650 259.73
235-56 800661803 35,294.55 04/06/98 03/06/13 177.30 06/06/98 83.1 9.000 360.06
235-56 800679789 18,901.35 04/20/98 03/20/18 237.76 06/20/98 85.1 9.000 170.95
235-56 800682346 21,837.19 04/24/98 03/24/08 117.90 05/24/98 89.9 10.150 292.38
235-56 800695553 35,951.00 05/01/98 04/01/18 238.16 06/01/98 90.0 10.400 356.52
235-56 800697526 32,797.82 04/27/98 03/27/13 177.99 05/27/98 78.2 13.100 420.98
235-56 800715898 66,500.00 05/01/98 04/01/28 358.16 06/01/98 89.7 10.900 628.28
235-56 5100014561 101,500.00 05/01/98 04/01/18 238.16 06/01/98 70.0 9.900 972.78
--------------------------- ------ -------------------------
16 571,663.00 216.98 80.5 10.204 5,997.40
513 24,197,018.00 211.27 77.1 10.782 253,513.15
</TABLE>
