================================================================================
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) October 28, 1998
SUPERIOR BANK FSB (as depositor under the Pooling and Servicing Agreement, dated
as of September 1, 1998, providing for the issuance of AFC Mortgage Loan Asset
Backed Certificates, Series 1998-3)
Superior Bank FSB
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
United States 333-61691 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 September 24, 1998 a single series of certificates, entitled AFC
Mortgage Loan Asset Backed Certificates, Series 1998-3 (the "Certificates") were
issued pursuant to a pooling and servicing agreement (the "Agreement"), dated as
of September 1, 1998, among Superior Bank FSB, as depositor (the "Depositor")
and servicer (the "Servicer") and LaSalle National Bank, as trustee (the
"Trustee").
On September 29, 1998, following the closing of the initial issuance of
the Certificates, pursuant to the Agreement, the Trustee purchased from the
Depositor Subsequent Mortgage Loans, as defined in the Agreement, with an
aggregate principal balance equal to $12,970,637.34 with respect to Sub-Pool I
with funds on deposit in the Sub-Pool I Pre-Funding Account, $18,842,035.40 with
respect to Sub-Pool II with funds on deposit in the Sub-Pool II Pre-Funding
Account, $9,710,950.97 with respect to Sub-Pool III with funds on deposit in the
Sub-Pool III Pre-Funding Account and $8,333,875.26 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 September 29, 1998, between the
Depositor and the Trustee.
On October 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 $7,538,438.68 with respect to Sub-Pool I
with funds on deposit in the Sub-Pool I Pre-Funding Account, $19,981,304.33 with
respect to Sub-Pool II with funds on deposit in the Sub-Pool II Pre-Funding
Account and $22,476,508.34 with respect to Sub-Pool III with funds on deposit in
the Sub-Pool III 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 October 28, 1998, between the Depositor and the Trustee (the
"October 28 Instrument"). Attached to the October 28 Instrument are the Mortgage
Loan Schedules with respect to Group 1 and Group 2 listing the related
Subsequent Mortgage Loans that are the subject of such October 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
2
<PAGE>
(c) Exhibits
4.1 Subsequent Transfer Instrument, dated October 28, 1998,
between Superior Bank FSB, as Depositor and LaSalle National Bank, as Trustee.
3
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
SUPERIOR BANK FSB
By: /s/ WILLIAM C. BRACKEN
------------------------------
Name: William C. Bracken
Title: Senior Vice President
and Chief Financial Officer
Dated: October 28, 1998
<PAGE>
EXHIBITS INDEX
Exhibit No.
- ----------
4.1 Subsequent Transfer Instrument, dated October 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
October 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 1998-3, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of September 1, 1998, by and among
Superior Bank FSB, as Depositor and Servicer, and LaSalle National Bank, as
Trustee (the "Pooling and Servicing Agreement"), the Depositor and the Trustee
agree to the sale by the Depositor and the purchase by the Trustee, on behalf of
the Trust Fund, of the Mortgage Loans listed on the attached Schedule of
Mortgage Loans (the "Subsequent Mortgage Loans").
Capitalized terms used and not defined herein have their respective
meanings as set forth in the Pooling and Servicing Agreement.
Section 1. Conveyance of Subsequent Mortgage Loans.
(a) The Depositor, upon receipt of the purchase price therefor, 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, contemporaneously with the delivery of this Agreement,
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
-1-
<PAGE>
applicable, Section 2.10(c) or Section 2.10(d), of the Pooling and Servicing
Agreement are satisfied as of the date hereof.
(b) All terms and conditions of the Pooling and Servicing Agreement are
hereby ratified and confirmed; provided, however, that in the event of any
conflict the provisions of this Instrument shall control over the conflicting
provisions of the Pooling and Servicing Agreement.
Section 3. Recordation of Instrument.
To the extent permitted by applicable law, this Instrument, or a memorandum
thereof if permitted under applicable law, is subject to recordation in all
appropriate public offices for real property records in all of the counties or
other comparable jurisdictions in which any or all of the properties subject to
the Mortgages are situated, and in any other appropriate public recording office
or elsewhere, such recordation to be effected by the Servicer at the
Certificateholders' expense on direction of the Certificate Insurer or the
related Majority Certificateholders, but only when accompanied by an Opinion of
Counsel to the effect that such recordation materially and beneficially affects
the interests of the Certificateholders or is necessary for the administration
or servicing of the Mortgage Loans.
Section 4. Governing Law.
This Instrument shall be construed in accordance with the laws of the State
of New York and the obligations, rights and remedies of the parties hereunder
shall be determined in accordance with such laws, without giving effect to
principles of conflicts of law.
Section 5. Counterparts.
This Instrument may be executed in one or more counterparts and by the
different parties hereto on separate counterparts, each of which, when so
executed, shall be deemed to be an original; such counterparts, together, shall
constitute one and the same instrument.
-2-
<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
By: /s/ WILLIAM C. BRACKEN
--------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET
BACKED CERTIFICATES, SERIES 1998-3
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.
-3-
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-3
ATTACHMENT A TO SUBSEQUENT TRANSFER
INSTRUMENT FOR GROUP 1
Series 1998-3
October 28, 1998
<TABLE>
<CAPTION>
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: October 27, 1998
2. Pricing Date:
3. Subsequent Transfer Date: October 28, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $27,519,743.01
5. Purchase Price: 100.00%
6. Amount for deposit into the Group 1 Interest Coverage Account $1,760.88
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Loans 30 or more days delinquent -0-
2. Shortest original term to maturity: 120 months
3. Longest original term to maturity: 360 months
4. Lowest Mortgage Rate: SP I: 8.15% SP II: 7.22%
5. Greatest Combined Loan-to-Value Ratio: 90.00 %
6. Weighted Average Term since origination (A): 1.42 months
7. February 1, 1998 first payment date (A):
[As to the final transfer of Subsequent Mortgage Loans:]
8. WAC of all Mortgage Loans: _____ %
9. WAM of all Mortgage Loans: _____ %
10. Maximum Weighted average CLTV: _____ %
11. Balloon Mortgage Loans: _____ %
12. Largest Principal Balance: $________
13. Non-owner occupied Mortgaged Properties: _____ %
14. Maximum zip code concentration: _____ %
15. Condominiums: _____ %
16. Single-family: _____ %
17. Multifamily and Mixed Use _____ %
18. Manufactured Housing _____ %
19. First Priority Lien _____ %
(A) As of the end of the Group 1 funding period.
</TABLE>
<PAGE>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-3
ATTACHMENT A TO SUBSEQUENT TRANSFER
INSTRUMENT FOR GROUP 2
Series 1998-3
October 28, 1998
<TABLE>
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: October 27, 1998
2. Pricing Date:
3. Subsequent Transfer Date: October 28, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $22,476,508.34
5. Purchase Price: 100.00%
6. Amount for deposit into the Group 2 Interest Coverage Account $5.733.01
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Loans 30 or more days delinquent: -0-
2. Shortest original term to maturity: 360 months
3. Longest original term to maturity: 360 months
4. Minimum Gross Margin: 3.75 %
5. Greatest LTV Ratio: 90.00 %
6. Maximum Mortgage Rate: 19.375 %
7. Weighted Average Term since origination: (A) 1.63 months
8. February 1, 1998 first payment date: (A) -0-%
[As to final transfer of Subsequent Mortgage Loans:]
9. WA Gross Margin: _____ %
10. WAC of all Mortgage Loans _____ %
11. WAM of all Mortgage Loans: _____ %
12. Maximum Weighted average LTV: _____ %
13. Largest Principal Balance: $________
14. Non-owner occupied Mortgaged Properties: _____ %
15. Maximum zip code concentration: _____ %
16. Condominiums: _____ %
17. Single-family: _____ %
18. Multifamily, Mixed Use and Commercial Properties _____ %
19. Manufactured Housing: _____ %
20. First Priority Lien: _____ %
(A) As of the end of the Group 2 funding period.
</TABLE>
<PAGE>
SCHEDULE OF SUBSEQUENT MORTGAGE LOANS
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 1 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23708 800729733 YOPP JESSIE M 15017 FORDHAM DETROIT MI 48205
23708 800895955 YOPP JESSIE M 11859 WHITHORN DETROIT MI 48213
23708 800900342 VELAZQUEZ JORGE L 141 PROSPECT AVENUE BUFFALO NY 14201
23708 800928632 NEVERDON PAMELA 1053 CAMERON ROAD BALTIMORE MD 21212
23708 800945107 CHA RYOUNG H 223 FAIRVIEW AVENUE RUTHERFORD NJ 07070
23708 800947145 DAYE ANCIL LEVI 289 AVENUE NORTH 3RD ST MOORE HAVEN FL 33471
23708 800969461 SCHNELL JEANNIE 206 NORTH MACDILL AVENUE TAMPA FL 33609
23708 800975245 ALBARADO STEVE SR 294 STRONGTOWN ROAD SOUTHBURY CT 06488
23708 800975286 SMITH DIXON C 3637 SEYMOUR RD JACKSON MI 49201
23708 800976995 SMILEY PAMELA 160 CHARLOTTE STREET PUNTA GORDA FL 33950
23708 800989451 ENGLE LAWRENCE 120 FIDDLERS CIRCLE PORTAGE PA 15946
23708 800995516 COX JOHN B 409 FIELDSTONE DRIVE MONROEVILLE PA 15146
23708 801001520 BUTTS FRANCINE 14 LAKE DRIVE WYANDANCH NY 11798
23708 801010760 SIMMONS VALERIE 824 W GORDON STREET ALLENTOWN PA 18102
23708 801014754 HOLLOWAY SYLVIA 1342 FAIRPLAINS ROAD NORTH WILKESBORO NC 28659
23708 801018656 CHANDLER TERRY 819 COLE STREET GREENSBORO NC 27401
23708 801020496 HILL JAMES H 3888 QUEEN STREET COCOA FL 32926
23708 801021569 WILSON COLA L II 240 SUNWAY AVENUE SARASOTA FL 34237
23708 801023326 PALMER TROY W 403 20TH AVENUE NORTH TEXAS CITY TX 77590
23708 801031931 CORTEZ MARIA 240 WOOD STREET READING PA 19602
23708 801037565 POWELL BRADLEY 12335 22ND AVENUE NE SEATTLE WA 98125
23708 801040106 CONSTANT PATRICIA 2251 GROSS AVENUE PENNSAUKEN TWP NJ 08109
23708 801046350 MORALES MARIVEL 229 NORTH 10TH STREET READING PA 19604
23708 801046889 POLLY EMMA J 5835 59TH STREET VERO BEACH FL 32967
23708 801047374 CRAVEN JOHN B 1318 CENTER DRIVE AUBURN GA 30011
23708 801047630 SKIPPINGS CHARMELLE 9336 HARVEY ROAD SILVER SPRING MD 20910
23708 801047986 MANCIO JOSE S 1815 HORTON AVE SE GRAND RAPIDS MI 49507
23708 801048612 RADOVICH GARY M 1946 GREATER AVENUE BILOXI MS 39531
23708 801052648 METZ SUSAN E 2647 SEPVIVA STREET PHILADELPHIA PA 19125
23708 801052820 LAWSON CASSIUS 3800 ROCK HOLLOW COURT CONLEY GA 30027
23708 801053869 MCHALE DONALD P 1426 ADAMS AVENUE DUNMORE PA 18509
23708 801055096 PRUETT THOMAS M 112 STEWART STREET GOOSE CREEK SC 29445
23708 801055245 SMALL GREGORY A 21 LIBERTY STREET ELLSWORTH ME 04605
23708 801056524 NIVENS ALICE S 2024 RANCHWOOD DRIVE CHARLOTTE NC 28217
23708 801063033 SCIPIO JOSHUA 1405 WEST 14TH STREET SANFORD FL 32771
23708 801063363 PETERSON ROBERTA J 2724 LAWTON BLUFF ROAD CHARLOTTE NC 28226
23708 801065723 HOLMES MARK 28 CUMBERLAND AVENUE THOROFARE NJ 08086
23708 801068982 BROPHY THOMAS J 36 TOWN GARAGE ROAD EAST NASSAU NY 12062
23708 801072208 HENRY KENNY 131 YANCY ROAD CARROLLTON GA 30116
23708 801072265 TAYLOR LINDA J 6429 SOUTHEAST 96TH TERR GAINESVILLE FL 32641
23708 801072513 DOTSON RANDY L 424 S WESTERN PEORIA IL 61605
23708 801072893 FREEMAN TONYA B 9015 ABB PITTMAN ROAD MILTON FL 32570
23708 801073461 SAMUELS BETTY L 5901 NEUSE STREET RALEIGH NC 27610
23708 801073594 FOURNIER RANDALL 7435 COUNTY RD X DENMARK WI 54208
23708 801074857 LEWIS MICHELLE HUNTER 8746 BERNDALE STREET HOUSTON TX 77029
23708 801076068 CURRY JOSEPH A 78 CHARITON DRIVE EAST STROUDSBURG PA 18301
23708 801077157 DOWDY MARTIN C 7720 SAINT MORITZ LANE CHARLOTTE NC 28226
23708 801077397 ADAMS BEVERLY 1929 WEST PARKWAY DELAND FL 32774
23708 801081936 FERRIS JEFFERY A 997 LANGLADE AVE GREEN BAY WI 54304
23708 801083593 GINDL STEPHEN CHARLES 5751 MOLINO ROAD MOLINO FL 32577
23708 801084468 MORGAN SARAH A 5250 OSCEOLA DR TROTWOOD OH 45427
23708 801085986 HORST MICHAEL 13521 COUNTRYSIDE DRIVE GREENCASTLE PA 17225
23708 801087024 HAUGHT RICKY D 10407 CLAYPIKE RD BYESVILLE OH 43773
23708 801087933 WHEELING EDDIE 18 MARIETTA DRIVE WESTBURY NY 11590
23708 801089285 MCGHEE BARBARA A 10040 SARATOGA OAK PARK MI 48327
23708 801089681 HUNTER DAVID L 21 BENDIGO STREET TOWER CITY PA 17980
23708 801093410 BRYANT ROBERT K 206 EAST MILNER ALLIANCE OH 44601
23708 801095522 WILLIAMS DENNIS 1705 EAST LAWRENCE AVENUE SPRINGFIELD IL 62703
23708 801096660 CUSHING LARRY R 2069 ASHBURY DRIVE CLEARWATER FL 33764
23708 801097536 CHRISTOPHER PATRICIA 8505 BANCROFT AVE CLEVELAND OH 44105
23708 801097700 GRANT MORRIS 905 REED STREET KINSTON NC 28501
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23708 35,100.00 34,896.92 07/11/98 06/11/13 175.46 10/11/98 65.0 12.500 374.61
23708 26,000.00 25,979.81 07/11/98 06/11/13 175.46 10/11/98 65.0 12.500 277.49
23708 20,000.00 20,000.00 10/01/98 09/01/28 358.16 10/01/98 80.0 10.950 189.71
23708 44,000.00 44,000.00 09/24/98 08/24/13 177.90 10/24/98 80.0 10.450 400.84
23708 160,000.00 159,947.15 08/27/98 07/27/28 356.98 10/27/98 64.0 11.350 1,566.18
23708 18,000.00 17,894.20 10/24/98 09/24/08 118.92 11/24/98 65.4 8.500 223.17
23708 80,450.00 80,450.00 11/01/98 10/01/28 359.15 11/01/98 73.1 8.900 641.54
23708 150,875.00 150,613.65 09/24/98 08/24/28 357.90 10/24/98 83.8 12.150 1,569.37
23708 90,000.00 89,962.61 10/01/98 09/01/28 358.16 11/01/98 72.0 12.150 936.16
23708 11,150.00 11,124.61 10/23/98 09/23/13 178.88 11/23/98 24.7 11.250 128.49
23708 22,400.00 22,388.98 09/01/98 08/01/28 357.14 11/01/98 70.0 9.500 188.35
23708 104,400.00 104,400.00 10/24/98 09/24/13 178.92 10/24/98 90.0 9.900 908.48
23708 97,500.00 97,500.00 10/10/98 09/10/13 178.45 10/10/98 84.7 10.550 895.52
23708 46,400.00 46,400.00 11/01/98 10/01/28 359.15 11/01/98 80.0 11.950 475.49
23708 60,000.00 60,000.00 11/01/98 10/01/13 179.15 11/01/98 80.0 11.600 598.76
23708 72,000.00 71,918.88 10/28/98 09/28/13 179.05 11/28/98 90.0 9.350 597.55
23708 41,400.00 41,342.88 10/25/98 09/25/28 358.95 11/25/98 90.0 9.650 352.65
23708 59,500.00 59,500.00 11/01/98 10/01/28 359.15 11/01/98 85.0 8.900 474.48
23708 69,750.00 69,750.00 11/01/98 10/01/28 359.15 11/01/98 90.0 10.650 645.87
23708 23,900.00 23,900.00 10/23/98 09/23/28 358.88 11/23/98 79.9 10.000 209.74
23708 152,000.00 152,000.00 10/01/98 09/01/13 178.16 10/01/98 80.0 10.725 1,416.04
23708 61,200.00 61,179.11 09/01/98 08/01/13 177.14 11/01/98 90.0 11.200 592.09
23708 24,800.00 24,800.00 10/24/98 09/24/28 358.92 11/24/98 80.0 12.200 258.92
23708 33,600.00 33,600.00 09/21/98 08/21/28 357.80 10/21/98 70.0 10.750 313.65
23708 92,565.00 92,565.00 09/06/98 08/06/13 177.30 10/06/98 85.0 11.900 945.02
23708 225,000.00 225,000.00 09/07/98 08/07/13 177.34 11/07/98 90.0 11.200 2,176.80
23708 53,700.00 53,700.00 11/01/98 10/01/28 359.15 11/01/98 89.8 11.450 529.74
23708 49,200.00 49,022.17 10/25/98 09/25/13 178.95 11/25/98 80.0 8.150 474.45
23708 25,000.00 24,875.86 10/16/98 09/16/13 178.65 11/16/98 78.1 8.750 249.86
23708 79,857.00 79,857.00 10/25/98 09/25/28 358.95 10/25/98 84.9 11.250 775.62
23708 82,800.00 82,800.00 11/01/98 10/01/18 239.15 11/01/98 90.0 9.400 766.41
23708 40,600.00 40,600.00 10/17/98 09/17/28 358.68 11/17/98 70.0 11.350 397.42
23708 52,110.00 52,097.50 10/22/98 09/22/13 178.85 11/22/98 90.0 10.400 472.78
23708 62,240.00 62,240.00 10/28/98 09/28/18 239.05 10/28/98 79.7 8.400 536.20
23708 13,000.00 13,000.00 10/21/98 09/21/08 118.82 10/21/98 38.2 10.350 174.33
23708 119,000.00 119,000.00 11/01/98 10/01/28 359.15 11/01/98 85.0 10.500 1,088.54
23708 56,525.00 56,283.49 09/25/98 08/25/13 177.93 11/25/98 85.0 10.500 624.83
23708 46,900.00 46,900.00 09/24/98 08/24/13 177.90 10/24/98 70.0 10.300 422.02
23708 58,500.00 58,500.00 10/15/98 09/15/28 358.62 10/15/98 75.0 12.500 624.35
23708 72,000.00 72,000.00 11/01/98 10/01/28 359.15 11/01/98 80.0 12.600 774.02
23708 15,600.00 15,600.00 10/12/98 09/12/18 238.52 10/12/98 80.0 13.750 191.16
23708 104,000.00 104,000.00 11/01/98 10/01/28 359.15 11/01/98 80.0 8.400 792.31
23708 95,500.00 95,500.00 11/01/98 10/01/28 359.15 11/01/98 79.5 8.900 761.55
23708 34,000.00 33,954.09 10/18/98 09/18/13 178.72 11/18/98 54.5 9.450 354.01
23708 40,800.00 40,800.00 11/01/98 10/01/13 179.15 11/01/98 85.0 11.850 485.74
23708 46,000.00 46,000.00 10/01/98 09/01/28 358.16 10/01/98 80.0 10.100 407.09
23708 98,000.00 97,912.45 10/28/98 09/28/28 359.05 10/28/98 79.3 9.750 841.97
23708 42,000.00 42,000.00 11/01/98 10/01/28 359.15 11/01/98 79.2 10.600 387.33
23708 61,100.00 61,100.00 10/28/98 09/28/13 179.05 10/28/98 74.9 10.850 574.95
23708 84,000.00 84,000.00 10/17/98 09/17/13 178.68 10/17/98 80.0 12.600 903.02
23708 42,500.00 42,500.00 10/04/98 09/04/13 178.26 10/04/98 85.0 12.150 442.08
23708 91,800.00 91,800.00 11/01/98 10/01/18 239.15 11/01/98 85.0 9.100 831.86
23708 62,100.00 62,100.00 10/22/98 09/22/18 238.85 10/22/98 90.0 9.650 584.95
23708 70,000.00 70,000.00 10/16/98 09/16/13 178.65 11/16/98 26.4 11.150 674.57
23708 43,200.00 43,200.00 10/01/98 09/01/13 178.16 10/01/98 90.0 11.200 417.95
23708 35,200.00 35,197.63 10/22/98 09/22/28 358.85 11/22/98 80.0 12.350 371.58
23708 33,700.00 33,700.00 11/01/98 10/01/18 239.15 11/01/98 74.8 10.350 333.07
23708 31,200.00 31,160.84 06/01/98 05/01/13 174.12 11/01/98 80.0 11.650 312.55
23708 90,000.00 90,000.00 11/01/98 10/01/28 359.15 11/01/98 63.9 9.250 740.41
23708 21,000.00 20,933.23 10/28/98 09/28/13 179.05 11/28/98 30.0 9.350 217.39
23708 17,850.00 17,431.68 10/17/98 09/17/13 178.68 01/17/99 70.0 11.200 205.13
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool I Page 2 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23708 801099151 STEWART RICHARD E 1681 MEADOW STREET PHILADELPHIA PA 19124
23708 801099987 MCDUFFIE CRYSTAL D 3335 KINGSLAND AVENUE BRONX NY 10469
23708 801101569 MORGAN BETTY 1355 FLORAL DRIVE FORT MYERS FL 33916
23708 801102492 HARDIN ANNA MAE RT 1 BOX 275 JACKSON LOOP FLAT ROCK NC 28731
23708 801102583 PEAN COLETTE 886 BROOKLYN AVENUE BROOKLYN NY 11203
23708 801102831 RODRIGUEZ PEDRO 1418 ELKWOOD DRIVE MISSOURI CITY TX 77489
23708 801104563 BAILEY MINA S 1347 SCOVILLE AVE SW CANTON OH 44706
23708 801104670 WEBB BRIAN K 3021 IRISH CREEK ROAD MOHRSVILLE PA 19541
23708 801106410 HANCOCK TERESA S 1320 BEARTOOTH COURT GASTONIA NC 28054
23708 801106451 FERRELL DEVERE R 16 STEPNEY LANE BRENTWOOD NY 11717
23708 801106667 VEIGL MARK A 93-26-246TH STREET BELLEROSE TERRACE NY 11001
23708 801108333 WATKINS DAN C 6449 ORLAND STREET FALLS CHURCH VA 22043
23708 801111949 KNOEBEL KIMBERLY J 5642 SOUTH CEDAR STREET LITTLETON CO 80120
23708 801113150 JEFFERSON RENA OCTAVIA 621 PRESTON STREET TALLAHASSEE FL 32304
23708 801113507 SMITH MICHAEL H 4511 HUNTSMAN COURT TAMPA FL 33624
23708 801114893 ROBERSON MATTIE 1915 ROSEMONT EAST CLEVELAND OH 44112
23708 801119058 JAMISON REALOUS 1050 A PRESIDENT STREET BROOKLYN NY 11225
23708 801119272 ELDER CHRISTINE 7398 SHISLER AVENUE NE NORTH CANTON OH 44721
23708 801121492 MESAS HECTOR 3732 CLIFTON AVE LORAIN OH 44055
23708 801124124 SUGGS LARRY 320 ROLFE DRIVE APOPKA FL 32703
23708 801124678 SEARA ANTHONY J 214 49TH STREET LINDENHURST NY 11757
23708 801124785 JONES ROGER J RT 1 VALLEY HILLS ESTATES HORNER WV 26372
23708 801127556 ROBERTS JAMES EARL 300 NORTH ORANGE AVENUE FORT MEADE FL 33841
23708 801128125 KESSLER ERIC 6700 12TH STREET NORTH ST PETERSBURG FL 33702
23708 801128166 KNIGHT EULA 1996 5TH STREET NORTHEAST WINTER HAVEN FL 33881
23708 801131053 HOWARD LYNN 3529 GULFSTREAM ROAD LAKE WORTH FL 33461
23708 801131111 BEDGOOD LARRY V 393 COUNTY ROAD 469 CENTER HILL FL 33514
23708 801134719 DAODU AYODELE 33 17TH STREET S E WASHINGTON DC 20003
23708 801135765 BOND F GEORGE 15 WHITE OAK COURT CRAWFORD GA 30630
23708 801138108 RIVERA REINALDO C 832 MCKNIGHT STREET READING PA 19601
23708 801141136 GOLDEN PETER F 315 CHURCH HILL ROAD TRUMBULL CT 06611
23708 801142043 FRANKS LUCIUS J 5315 BELFIELD AVENUE PHILADELPHIA PA 19144
23708 801143991 KNAPP JOSEPH HC 8 BOX 8905 HAWLEY PA 18428
23708 801144809 GREEN EDWARD J 1201 KUNKLE AVENUE PITTSBURGH PA 15212
23708 801145079 JUDY WILLIAM R 341 SHILLINGS BRIDGE RD ORANGEBURG SC 29118
23708 801148222 GREEN EDWARD J 2436 PERRY STREET MUNHALL PA 15120
23708 801148271 GREEN EDWARD J 750 FREDERICK STREET MCKEES ROCK PA 15136
23708 801151861 BOAZMAN GEORGE T 221 WATERWAY CIRCLE PORT CHARLOTTE FL 33952
23708 801152257 TASCARELLA DOUGLAS B 902 EL HATCO DRIVE TEMPLE PA 19560
23708 801154246 THOMAS CLEVELAND 2908 NORTH 16TH STREET TAMPA FL 33605
23708 801157785 DOOLING ELIZABETH J 92 NAUGATUCK AVENUE MILFORD CT 06460
23708 801159377 MCCUBBIN LISA 5728 115TH AVENUE PINELLAS PARK FL 33782
23708 801160334 SHEPHERD BENITA 1733 NORTHFIELD AVE E CLEVELAND OH 44112
23708 801163437 TAYLOR WINDSOR 102 18 32ND AVENUE CORONA NY 11369
23708 801166232 TAYLOR BERNADINE L 559 LITTLECROFT ROAD UPPER DARBY PA 19082
23708 801176017 BIELSKIE WALTER L 1079 ALTER STREET HAZLETON PA 18201
------------------------------------------
107 Sale Total
23709 801041575 MOORE LAVERNE 3637 13TH AVENUE S MINNEAPOLIS MN 55407
------------------------------------------
1 Sale Total
108 Grand Total Sub-Pool I
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23708 36,550.00 36,524.06 10/01/98 09/01/28 358.16 11/01/98 85.0 12.050 377.37
23708 103,500.00 103,434.26 07/01/98 06/01/28 355.13 11/01/98 62.3 11.550 1,028.90
23708 51,000.00 50,927.24 10/25/98 09/25/18 238.95 11/25/98 85.0 8.650 447.44
23708 71,910.00 71,910.00 11/01/98 10/01/28 359.15 11/01/98 85.0 8.350 545.30
23708 90,000.00 90,000.00 11/01/98 10/01/18 239.15 11/01/98 60.0 8.950 806.86
23708 57,150.00 57,150.00 11/01/98 10/01/28 359.15 11/01/98 90.0 10.650 529.19
23708 45,000.00 44,905.55 10/28/98 09/28/13 179.05 11/28/98 76.2 8.400 342.83
23708 110,500.00 110,174.30 10/23/98 09/23/28 358.88 11/23/98 85.0 11.350 1,081.64
23708 152,000.00 152,000.00 10/28/98 09/28/13 179.05 10/28/98 87.8 9.900 1,322.69
23708 128,800.00 128,800.00 10/23/98 09/23/13 178.88 10/23/98 80.0 11.350 1,260.77
23708 151,300.00 151,300.00 11/01/98 10/01/28 359.15 11/01/98 85.0 8.875 1,203.81
23708 225,500.00 225,500.00 11/01/98 10/01/13 179.15 11/01/98 75.1 8.650 1,757.93
23708 101,600.00 101,600.00 11/01/98 10/01/13 179.15 11/01/98 80.0 8.400 774.03
23708 10,000.00 10,000.00 10/24/98 09/24/08 118.92 10/24/98 25.0 10.600 135.50
23708 92,000.00 92,000.00 10/18/98 09/18/13 178.72 11/18/98 80.0 8.650 717.20
23708 43,200.00 43,200.00 10/25/98 09/25/28 358.95 10/25/98 64.9 10.850 406.51
23708 127,500.00 127,299.07 04/01/98 03/01/28 352.11 10/01/98 75.0 12.500 1,360.75
23708 108,800.00 108,800.00 11/01/98 10/01/13 179.15 11/01/98 85.0 8.400 828.88
23708 72,000.00 72,000.00 10/28/98 09/28/28 359.05 10/28/98 90.0 10.650 666.70
23708 64,000.00 64,000.00 11/01/98 10/01/28 359.15 11/01/98 80.0 12.100 663.24
23708 139,500.00 139,450.45 10/21/98 09/21/28 358.82 11/21/98 90.0 9.375 1,160.29
23708 99,000.00 98,671.27 11/01/98 10/01/13 179.15 12/01/98 90.0 9.900 861.49
23708 66,400.00 66,400.00 11/01/98 10/01/28 359.15 11/01/98 80.0 10.850 624.83
23708 75,200.00 75,142.64 10/23/98 09/23/28 358.88 11/23/98 80.0 11.600 750.44
23708 24,000.00 24,000.00 10/23/98 09/23/08 118.88 10/23/98 80.0 11.600 338.80
23708 72,250.00 72,250.00 10/28/98 09/28/28 359.05 10/28/98 85.0 10.850 679.88
23708 59,500.00 59,500.00 10/22/98 09/22/28 358.85 10/22/98 85.0 10.500 544.27
23708 124,100.00 124,100.00 10/22/98 09/22/28 358.85 10/22/98 85.0 11.250 1,205.34
23708 64,500.00 64,440.46 10/23/98 09/23/28 358.88 11/23/98 79.6 8.650 502.82
23708 43,920.00 43,920.00 10/28/98 09/28/28 359.05 10/28/98 80.0 12.600 472.15
23708 174,000.00 174,000.00 10/16/98 09/16/28 358.65 11/16/98 84.8 8.500 1,337.91
23708 25,000.00 25,000.00 11/01/98 10/01/28 359.15 11/01/98 59.5 10.350 225.89
23708 83,968.00 83,897.05 10/23/98 09/23/28 358.88 11/23/98 75.9 9.750 721.41
23708 19,600.00 19,600.00 10/25/98 09/25/28 358.95 10/25/98 80.0 8.500 150.71
23708 48,750.00 48,750.00 09/01/98 08/01/13 177.14 11/01/98 64.1 11.600 486.49
23708 36,000.00 36,000.00 10/25/98 09/25/28 358.95 10/25/98 80.0 8.500 276.81
23708 44,000.00 44,000.00 10/25/98 09/25/28 358.95 10/25/98 80.0 8.500 338.32
23708 52,500.00 52,500.00 10/25/98 09/25/13 178.95 10/25/98 70.0 11.650 525.92
23708 63,920.00 63,916.88 10/25/98 09/25/28 358.95 11/25/98 80.0 12.600 687.15
23708 30,550.00 30,550.00 10/23/98 09/23/28 358.88 10/23/98 65.0 11.100 293.25
23708 68,000.00 67,847.15 10/28/98 09/28/28 359.05 11/28/98 78.1 10.550 624.57
23708 55,000.00 54,897.43 10/25/98 09/25/28 358.95 11/25/98 55.0 8.400 419.01
23708 44,000.00 43,993.45 10/25/98 09/25/28 358.95 11/25/98 80.0 11.350 430.70
23708 188,000.00 188,000.00 10/23/98 09/23/28 358.88 10/23/98 75.5 8.400 1,432.25
23708 39,100.00 39,057.68 10/28/98 09/28/28 359.05 11/28/98 85.0 11.250 379.76
23708 111,150.00 111,150.00 10/28/98 09/28/13 179.05 10/28/98 90.0 9.650 946.80
---------------------------------- -------- ----------------------------------
7,487,190.00 7,483,438.68 280.78 79.5 10.307 68,773.01
23709 55,000.00 55,000.00 11/01/98 10/01/28 359.15 11/01/98 84.6 11.000 523.78
---------------------------------- -------- ----------------------------------
55,000.00 55,000.00 359.15 84.6 11.000 523.78
7,542,190.00 7,538,438.68 281.35 79.5 10.312 69,296.79
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 1 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23805 800874323 MARCOOT RALPH 216 CYPRESS RIDGE DRIVE SEVERNA PARK MD 21146
23805 800881153 SULLIVAN MARY H 15 FRANKLIN AVENUE MIDLAND PARK NJ 07432
23805 800901423 COOPER RICHARD O 176 DENMARK DRIVE LIBERTY SC 29657
23805 800910879 WARD MILTON 2882 HARRIS STREET EAST POINT GA 30344
23805 800919920 MCFEE GREGORY H 64 BAYBERRY ROAD CONCORD MA 01742
23805 800928251 TOLIBAS MICHAEL VINCENT 1401 NORTH NEVADA AVENUE COLORADO SPRINGS CO 80907
23805 800930315 REBHOLZ JOSEPH D 505 FOREST SPRINGS DRIVE STUARTS DRAFT VA 24477
23805 800932311 DUHART LAUREN 54 BLG 9 SUTTON PLACE BLOOMFIELD CT 06002
23805 800936999 MAYER JAMES 21 OSTEND AVENUE WESTPORT CT 06880
23805 800939209 JONNY AHMAD S 217 WEST ROOSEVELT BLVD PHILADELPHIA PA 19120
23805 800939290 BLISS PAUL 68 CLEMENTS STREET LIBERTY NY 12754
23805 800942922 OWENS KATHY JOAN 4775 OXFORD DRIVE OGDEN UT 84403
23805 800943524 PRESTON CHARLES M 842 ANNE COURT LAWRENCEVILLE GA 30044
23805 800944936 FARBER JEFFREY S 75 CHESTNUT HILL ROAD GLASTONBURY CT 06033
23805 800950859 ROUSH DANIEL R 12336 WEST VIRGINIA AVENUE AVONDALE AZ 85323
23805 800951444 KAPLAN JANET DAVIDOV 15 PINEWOOD DRIVE ROSLYN NY 11577
23805 800953523 CRUZ ANA 428-430 SMITH STREET PERTH AMBOY NJ 08861
23805 800956815 LAWRENCE MICHALENE R 1490 SOUTH GRAY STREET LAKEWOOD CO 80232
23805 800959991 VEATCH EDWARD 1176 WEST 1300 NORTH OREM UT 84057
23805 800962177 ECHEANDIA WILLIAM 2 CRAFTWOOD DRIVE UNIT#10 WATERBURY CT 06705
23805 800972010 MCCLENDON GREGORY 7915 SOUTH CAMPBELL CHICAGO IL 60652
23805 800972184 VALICENTI CHARLES J 5 HICKORY ROAD BAYVILLE NY 11709
23805 800972960 LODL THOMAS 418 SOUTH LINCOLN STREET DENVER CO 80209
23805 800974321 ODOM ESSIE 32 SUNSET STREET BLACKVILLE SC 29817
23805 800976615 MANCARUSO JAMES M 62 WALTERS AVENUE HICKSVILLE NY 11801
23805 800976714 GARCIA HENRIETTA 341 LONG BOW LOOP LOS LUNAS NM 87031
23805 800976805 SHIELDS THOMAS J 118 ALPS ROAD BRANFORD CT 06405
23805 800977266 HESCOCK LARRY W 707 EAST 17TH AVENUE EUGENE OR 97401
23805 800978058 CABRERA ANGELA 190 LINWOOD AVENUE PROVIDENCE RI 02907
23805 800980559 MATHEWS VIRGINIA 14047 BRINGARD ST DETROIT MI 48205
23805 800981367 CARPENTER JOHN 5721 STREAMVIEW DRIVE SAN DIEGO CA 92105
23805 800984379 TABUTEAU LIONEL 1494 BRYANT AVENUE BRONX NY 10460
23805 800986259 EDLUND MARK 1634 EDITH ESPLANADE CAPE CORAL FL 33904
23805 800986754 VAN CAMP KAREN LORRAINE 16014 CLARKDALE AVENUE NORWALK CA 90650
23805 800987075 VAN CAMP KAREN LORRAINE 11877 E 207TH STREET LAKEWOOD CA 90715
23805 800987828 CORREA CARMELLO 358 PARK AVENUE BRIDGEPORT CT 06605
23805 800992646 SCHWARTZ ARLENE M 206 GLEN HILLS DRIVE CRANSTON RI 02920
23805 800993917 HINSON DOROTHY F RT 1 BOX 120 ST MATTHEWS SC 29135
23805 800995177 GORDON JUDITH 17 LEDGEBROOK DRIVE NORWALK CT 06854
23805 800997165 SWEDLUND TIMOTHY G 2138 27TH AVENUE GREELEY CO 80631
23805 800997728 SMALLEY MOZE GARY 233 HANOSH COURT SOUTHEAST ALBUQUERQUE NM 87123
23805 801001397 FIORINO IGNATIUS RR 1 BOX 1764 KUNKLETOWN PA 18058
23805 801004599 MAIZE BESSIE M 6837 S RIDGELAND CHICAGO IL 60649
23805 801004763 RODRIGUEZ HERIBERTO 221 ROSE STREET READING PA 19601
23805 801006677 BRAXTON GINA 170 VICTORY LANE LANGLEY SC 29834
23805 801011149 JENKINS BILLY RAY 187 NORTH MAIN STREET STALEY NC 27355
23805 801011198 SMITH EARNEST P 1716 LANGLEY LOOP STALEY NC 27355
23805 801013293 SEYMOUR MICHAEL S 2430 REYES COURT TRACY CA 95376
23805 801015918 DISTEFANO JOHN 419 NORTH MAGEE STREET SOUTHAMPTON NY 11968
23805 801016056 OTT JASON M 3816 S WHISPERING SANDS DR CASA GRANDE AZ 85222
23805 801017088 FISHER LORI S 3921 SOUTH 875 EAST #28 OGDEN UT 84403
23805 801017807 LOPEZ GLADYS 2306 STAR DRIVE CONYER GA 30012
23805 801018326 PEPITO ELLA 6416 SUTHERLAND AVENUE NEW PORT RICHEY FL 34653
23805 801018490 JUNG SAN GUCK 136-47 58TH AVENUE FLUSHING NY 11355
23805 801018607 AYALA JUAN 693 D HIGHLAND ROAD DANIELSVILLE GA 30633
23805 801019340 TALBERT LORETTA 143 5TH AVENUE NEW LONDON NC 28127
23805 801020298 ST JOER RICHARD G 1859 NORTH 100 EAST CENTERVILLE UT 84014
23805 801022047 ORTIZ FRANKLIN 33 COWPER COURT PROVIDENCE RI 02909
23805 801024365 FITZGERALD EDWARD C 12538 BARTON ROAD WATERFORD PA 16441
23805 801024845 BURTON TIMOTHY 1299 ENOCH CREEK CHAMBLISSBURG VA 24121
23805 801025826 MCNEILL CHRISTOPHE C HC1 BOX 3895 TALLAHASSEE FL 32310
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23805 45,000.00 44,395.75 07/26/98 06/26/28 355.96 12/26/98 85.0 11.350 440.49
23805 50,000.00 49,988.30 09/01/98 08/01/13 177.14 11/01/98 79.9 12.900 549.19
23805 36,000.00 35,960.82 09/01/98 08/01/18 237.14 11/01/98 75.0 11.450 382.68
23805 129,500.00 129,500.00 11/01/98 10/01/18 239.15 11/01/98 69.6 11.350 1,367.67
23805 30,000.00 29,896.62 08/14/98 07/14/13 176.55 11/14/98 84.9 11.900 358.13
23805 35,000.00 35,000.00 11/01/98 10/01/13 179.15 11/01/98 84.8 11.850 416.69
23805 38,000.00 37,806.28 08/20/98 07/20/18 236.75 11/20/98 77.8 13.000 445.20
23805 31,500.00 31,500.00 10/01/98 09/01/13 178.16 11/01/98 84.9 10.700 292.86
23805 67,300.00 67,119.21 09/01/98 08/01/13 177.14 12/01/98 68.1 10.750 628.24
23805 39,900.00 39,456.46 04/24/98 03/24/13 172.87 10/24/98 70.0 10.950 452.26
23805 44,800.00 44,756.64 07/02/98 06/02/13 175.17 10/02/98 80.0 11.500 443.65
23805 12,890.00 12,890.00 10/01/98 09/01/13 178.16 10/01/98 85.0 13.150 164.36
23805 14,000.00 13,762.50 10/01/98 09/01/13 178.16 12/01/98 81.5 11.450 163.10
23805 31,296.00 31,271.88 09/04/98 08/04/13 177.24 11/04/98 79.6 12.350 382.68
23805 21,213.00 21,213.00 10/01/98 09/01/13 178.16 10/01/98 85.0 12.400 260.08
23805 394,400.00 394,093.28 10/17/98 09/17/13 178.68 11/17/98 85.0 11.100 3,785.80
23805 100,000.00 100,000.00 11/01/98 10/01/28 359.15 11/01/98 60.6 12.250 1,047.90
23805 55,714.00 55,714.00 11/01/98 10/01/18 239.15 11/01/98 79.7 11.850 607.64
23805 21,900.00 21,894.14 09/01/98 08/01/13 177.14 10/01/98 81.7 12.300 230.34
23805 19,400.00 19,362.68 08/13/98 07/13/28 356.52 10/13/98 80.8 10.250 173.84
23805 234,000.00 234,000.00 11/01/98 10/01/28 359.15 11/01/98 60.7 13.850 2,744.84
23805 68,660.00 68,584.13 09/04/98 08/04/18 237.24 11/04/98 85.6 11.900 751.23
23805 71,000.00 70,928.46 08/01/98 07/01/13 176.12 11/01/98 84.6 11.650 711.25
23805 23,475.00 23,475.00 10/25/98 09/25/13 178.95 10/25/98 75.0 12.500 289.33
23805 246,500.00 246,231.64 10/09/98 09/09/13 178.42 11/09/98 85.0 12.950 2,717.15
23805 55,250.00 55,250.00 11/01/98 10/01/13 179.15 11/01/98 85.0 11.500 645.42
23805 19,000.00 18,978.19 08/27/98 07/27/13 176.98 10/27/98 84.4 11.750 224.98
23805 96,000.00 96,000.00 11/01/98 10/01/28 359.15 11/01/98 43.6 8.650 748.39
23805 45,900.00 45,900.00 10/17/98 09/17/13 178.68 10/17/98 90.0 10.150 407.90
23805 16,400.00 16,394.75 09/03/98 08/03/13 177.21 11/03/98 79.8 14.250 197.57
23805 30,500.00 30,500.00 11/01/98 10/01/13 179.15 11/01/98 73.2 11.100 348.58
23805 134,250.00 133,892.22 09/25/98 08/25/28 357.93 11/25/98 75.0 11.550 1,334.59
23805 308,300.00 308,300.00 10/21/98 09/21/13 178.82 10/21/98 77.6 8.650 2,403.41
23805 27,625.00 27,616.46 09/01/98 08/01/13 177.14 10/01/98 75.0 11.650 276.73
23805 14,600.00 14,595.48 09/01/98 08/01/13 177.14 10/01/98 75.0 11.650 146.26
23805 25,000.00 25,000.00 10/28/98 09/28/18 239.05 10/28/98 50.0 9.250 228.97
23805 25,000.00 24,843.44 09/11/98 08/11/18 237.47 11/11/98 84.9 12.250 279.65
23805 63,900.00 63,780.26 09/01/98 08/01/13 177.14 11/01/98 90.0 11.700 754.62
23805 33,300.00 33,154.55 09/06/98 08/06/13 177.30 11/06/98 79.9 11.750 394.32
23805 20,500.00 20,500.00 11/01/98 10/01/18 239.15 11/01/98 89.8 10.400 203.29
23805 15,000.00 15,000.00 11/01/98 10/01/13 179.15 11/01/98 74.9 11.400 174.28
23805 70,500.00 70,314.44 09/11/98 08/11/28 357.47 11/11/98 62.9 7.900 512.40
23805 100,100.00 100,100.00 11/01/98 10/01/13 179.15 11/01/98 55.0 15.500 1,435.42
23805 20,930.00 20,930.00 11/01/98 10/01/28 359.15 11/01/98 70.0 10.450 190.67
23805 56,100.00 56,100.00 10/23/98 09/23/18 238.88 10/23/98 85.0 10.150 546.96
23805 72,250.00 72,026.55 10/25/98 09/25/18 238.95 11/25/98 85.0 11.150 753.15
23805 67,500.00 67,500.00 10/25/98 09/25/18 238.95 10/25/98 90.0 11.400 715.19
23805 55,000.00 54,874.78 10/01/98 09/01/13 178.16 11/01/98 79.0 13.350 708.60
23805 43,000.00 43,000.00 10/01/98 09/01/13 178.16 11/01/98 83.1 12.300 524.40
23805 38,000.00 38,000.00 11/01/98 10/01/13 179.15 11/01/98 63.3 10.150 411.84
23805 37,000.00 37,000.00 11/01/98 10/01/28 359.15 11/01/98 35.9 8.850 293.73
23805 20,000.00 19,857.71 09/21/98 08/21/13 177.80 11/21/98 80.0 12.200 242.61
23805 12,900.00 12,866.45 10/22/98 09/22/13 178.85 11/22/98 84.8 9.650 135.87
23805 35,848.00 35,848.00 10/14/98 09/14/13 178.59 10/14/98 85.0 12.500 382.60
23805 39,950.00 39,877.72 10/15/98 09/15/18 238.62 11/15/98 85.0 9.250 365.89
23805 41,469.00 41,276.70 10/23/98 09/23/13 178.88 11/23/98 69.0 7.650 387.97
23805 21,250.00 21,250.00 11/01/98 10/01/13 179.15 11/01/98 85.0 11.100 242.86
23805 76,500.00 76,016.58 10/15/98 09/15/13 178.62 12/15/98 90.0 10.000 671.34
23805 56,000.00 56,000.00 10/23/98 09/23/13 178.88 10/23/98 79.4 10.750 627.73
23805 70,000.00 70,000.00 11/01/98 10/01/23 299.15 11/01/98 70.0 10.600 665.93
23805 27,600.00 27,424.20 10/01/98 09/01/13 178.16 11/01/98 84.9 11.600 324.18
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 2 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23805 801026394 WERNER DONALD 16 LAWRENCE DRIVE MILLBURN NJ 07041
23805 801026865 WINDER ERIC 4330 FRISCOBRANCH RD SUMTER SC 29154
23805 801029349 HAJDU ELIZABETH 3069 JUDITH DRIVE BELLMORE NY 11710
23805 801030156 MANFRE NICHOLAS 213-65 STREET BROOKLYN NY 11220
23805 801030875 ASHWORTH DON L 1408 NORTH OGDEN AVENUE OGDEN UT 84404
23805 801032566 JOHNSON JAMES W RR 2 BOX 905 HONESDALE PA 18431
23805 801033614 POTTS LORINE E 417 WALNUT AVENUE CHARLOTTE NC 28208
23805 801034406 MURPHY SUSAN J 52 TOWER HILL ROAD KILLINGWORTH CT 06419
23805 801036419 OWENS HOWARD D 509 SOUTH EAST STREET ARCADIA IN 46030
23805 801036518 GLADDEN ERIC W 5458 FOXCROFT ROAD FORT LAWN SC 29714
23805 801036930 GREGORY DAVID A 292 OLD HENRIETTA FOREST CITY NC 28043
23805 801037524 PELOQUIN DONALD 36 SECOND STREET LEICESTER MA 01524
23805 801038274 RILEY J TODD 256 LOMA MEDIA ROAD SANTA BARBARA CA 93103
23805 801038449 DENEAULT DAVID 1-3 CHESTER ROAD DERRY NH 03038
23805 801038720 SKEETE HELENA 251 WEST 131ST STREET NEW YORK NY 10027
23805 801040726 CORREA LUIS A 87-19 57TH ROAD 2ND FLOOR ELMHURST NY 11373
23805 801041773 FIGUEROA TOMAS 587 NORTH 6TH STREET NEWARK NJ 07107
23805 801042672 QUINTANA BERNARD 4774 EAST GREENLAND ROAD LARKSPUR CO 80118
23805 801045881 MISHRA VIRENDER KUMAR 7398 RADAH DRIVE SACRAMENTO CA 95828
23805 801046020 LAUTERBACH NICHOLAS H 2035 SE 56TH AVENUE PORTLAND OR 97215
23805 801046475 CROTTS CHARLIE RT 1 BOX 325C CANA VA 24317
23805 801047408 MITCHELL CAROLYN O 574 MILLER AVENUE BROOKLYN NY 11207
23805 801047515 CORRIGAN WILLIAM M 25 JOHNSON ROAD NORTH STONINGTON CT 06359
23805 801049800 RIVERA NORMA IRIS 205 LARCH ROAD OCALA FL 34480
23805 801050162 RAYER PAUL D 314 HENRY LANE WALLINGFORD PA 19086
23805 801051897 DAPHNIS GUY 249 WAYONA STREET BROOKLYN NY 11200
23805 801051913 CHENG TOU LAM 841 54TH STREET BROOKLYN NY 11220
23805 801053612 MCLEAN HARRIS 47 CROSBY PLACE NEW ROCHELLE NY 10801
23805 801053786 GERAKARIS JAMES 48-10 SKILLMAN AVENUE WOODSIDE NY 11104
23805 801054404 CARPENTER CHARLIE R 59 NAVESINK RIVER ROAD MIDDLETOWN NJ 07701
23805 801055617 KING DONALD W 5815 WYLMOOR NORCROSS GA 30093
23805 801057068 PARDALIS ATHANASIOS D 32 OSAGE DRIVE EAST OSSINING NY 10562
23805 801057563 HOUSTON JUNE H 4683 LAKE CIRCLE FOREST PARK GA 30297
23805 801058850 DIIORIO MICHAEL P 90 CAPRON ROAD SMITHFIELD RI 02917
23805 801058959 MERCHANT KEEPIE 119-27-179TH STREET SAINT ALBANS NY 11434
23805 801060369 HEPFORD DARYLL G 1301 ORCHARD AVENUE NEW KENSINGTON PA 15068
23805 801060419 RIVERA RENE 1124 GUILFORD STREET LEBANON PA 17046
23805 801061441 MYONG INHO 36617 SPRUCE STREET NEWARK CA 94560
23805 801062134 PFENTNER WILLIAM 9450 TOWANDA CREEK ROAD CLARENCE NY 14032
23805 801063512 CRIBBS DARLENE L 2562 NEW CASTLE STREET EUGENE OR 97404
23805 801063744 COUSINO LAWRENCE 34 JAMES STREET MERIDAN CT 06450
23805 801064007 CURKENDOLL RALPH CURT 3002 ROOT AVENUE NE CANTON OH 44705
23805 801064593 KESSINGER EDWARD 201 GREENPOND ROAD ANDERSON SC 29626
23805 801066341 LOTFI MOHAMED 270 REDMOND STREET NEW BRUNSWICK NJ 08901
23805 801067315 MARTINEZ FRANKLIN 9 NOYES AVENUE PROVIDENCE RI 02907
23805 801067448 CHINNERS DALE 305 TWIN LAKES DRIVE SUMMERVILLE SC 29483
23805 801068461 TARR FRANK J 5534 LOCUST DRIVE PENN PA 15675
23805 801069592 FOUCHE DIANE 1274 EAST 56TH STREET BROOKLYN NY 11234
23805 801069659 KLEIN DAVID 1484 EAST 13TH STREET BROOKLYN NY 11230
23805 801069758 SEASOR JAMES H 4100 13TH LANE NORTHEAST ST PETERSBURG FL 33703
23805 801070582 BRAUN ROBERT 732 GLENDALE ROAD WEST BABYLON NY 11704
23805 801070863 HILL HORTENSIA M 139 MOFFAT STREET BROOKLYN NY 11207
23805 801071069 BRAUN ROBERT 732 GLENDALE ROAD WEST BABYLON NY 11704
23805 801071713 NATALE MICHAEL F 86 WEST RAMAPO ROAD GARNERVILLE NY 10929
23805 801072620 REUSS RICHARD J 1707 FAWN VISTA DR N UNIT4 SURFSIDE SC 29575
23805 801073040 OLUKOGBON LADIPO 1123 MCKENNA PLACE UNIONDALE NY 11553
23805 801073156 MANSFIELD KEN W 3940 ARAGON PLACE FULLERTON CA 92835
23805 801074162 CLEVER RONALD 1126 EAST 83 STREET BROOKLYN NY 11236
23805 801074303 CONTE JOSEPH 14 KENMAR DRIVE #105 BILLERICA MA 01821
23805 801074311 STARCK CARLA K 1366 GARFIELD STREET #201 DENVER CO 80206
23805 801074667 MOJICA JULIO 11663 JACKMAN AVENUE SYLMAR CA 91342
23805 801074709 IANNONE JAMES F 14 POND STREET HOPKINTON MA 01748
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 2 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23805 349,500.00 349,500.00 10/01/98 09/01/13 178.16 11/01/98 69.9 11.650 3,501.12
23805 15,000.00 14,943.54 10/18/98 09/18/13 178.72 11/18/98 75.0 12.500 184.88
23805 100,000.00 99,274.97 09/19/98 08/19/13 177.73 11/19/98 81.5 11.900 1,193.75
23805 172,500.00 172,500.00 11/01/98 10/01/23 299.15 11/01/98 75.0 11.600 1,766.03
23805 14,000.00 14,000.00 11/01/98 10/01/13 179.15 11/01/98 78.9 13.100 178.06
23805 61,000.00 60,857.62 10/17/98 09/17/18 238.68 11/17/98 67.7 7.300 483.98
23805 45,500.00 45,376.11 10/21/98 09/21/28 358.82 11/21/98 70.0 7.900 330.70
23805 59,700.00 59,616.85 10/25/98 09/25/13 178.95 11/25/98 84.9 11.350 584.38
23805 62,475.00 62,254.53 10/18/98 09/18/13 178.72 11/18/98 85.0 11.000 710.09
23805 79,475.00 79,475.00 11/01/98 10/01/28 359.15 11/01/98 85.0 8.900 633.76
23805 66,470.00 66,470.00 11/01/98 10/01/13 179.15 11/01/98 85.0 8.100 639.07
23805 167,500.00 167,500.00 11/01/98 10/01/28 359.15 11/01/98 77.9 9.350 1,390.14
23805 46,425.00 46,425.00 10/01/98 09/01/13 178.16 11/01/98 79.9 13.000 513.55
23805 110,000.00 109,751.22 11/01/98 10/01/13 179.15 12/01/98 72.3 10.700 1,229.61
23805 162,000.00 162,000.00 10/23/98 09/23/13 178.88 10/23/98 90.0 10.150 1,439.65
23805 154,700.00 154,700.00 10/22/98 09/22/13 178.85 10/22/98 85.0 9.150 1,261.48
23805 131,000.00 131,000.00 11/01/98 10/01/28 359.15 11/01/98 70.8 12.650 1,413.37
23805 29,250.00 29,250.00 10/01/98 09/01/13 178.16 11/01/98 84.7 11.900 298.62
23805 21,800.00 21,800.00 11/01/98 10/01/13 179.15 11/01/98 70.4 11.350 213.39
23805 65,000.00 65,000.00 11/01/98 10/01/18 239.15 11/01/98 80.7 11.700 702.16
23805 29,000.00 28,741.89 10/25/98 09/25/13 178.95 11/25/98 58.0 12.500 357.43
23805 139,500.00 139,500.00 10/04/98 09/04/28 358.26 11/04/98 90.0 10.350 1,260.45
23805 66,400.00 66,295.63 09/17/98 08/17/13 177.67 11/17/98 89.9 11.000 632.34
23805 52,000.00 52,000.00 11/01/98 10/01/18 239.15 11/01/98 63.8 8.120 438.84
23805 55,160.00 55,160.00 09/17/98 08/17/13 177.67 10/17/98 79.9 13.250 707.01
23805 116,250.00 116,185.34 08/03/98 07/03/13 176.19 10/03/98 75.0 12.150 1,209.20
23805 50,000.00 50,000.00 10/01/98 09/01/13 178.16 11/01/98 78.1 13.600 652.49
23805 116,800.00 116,800.00 10/01/98 09/01/13 178.16 10/01/98 80.0 11.000 1,112.31
23805 115,000.00 114,816.57 11/01/98 10/01/13 179.15 12/01/98 52.2 14.350 1,558.64
23805 63,000.00 62,900.87 09/17/98 08/17/18 237.67 11/17/98 84.8 11.779 684.01
23805 18,500.00 18,440.56 10/24/98 09/24/13 178.92 11/24/98 84.4 9.150 189.29
23805 280,000.00 280,000.00 10/18/98 09/18/13 178.72 10/18/98 80.0 8.500 2,152.96
23805 45,900.00 45,900.00 10/21/98 09/21/18 238.82 10/21/98 90.0 9.900 439.91
23805 22,600.00 22,574.03 10/08/98 09/08/18 238.39 11/08/98 89.9 11.990 248.69
23805 44,540.00 44,540.00 11/01/98 10/01/18 239.15 11/01/98 29.6 7.750 365.65
23805 10,200.00 10,165.45 10/18/98 09/18/13 178.72 11/18/98 80.8 13.100 129.73
23805 48,000.00 48,000.00 11/01/98 10/01/28 359.15 11/01/98 80.0 10.150 426.56
23805 51,840.00 51,840.00 11/01/98 10/01/13 179.15 11/01/98 89.1 9.900 553.91
23805 57,200.00 57,125.93 10/01/98 09/01/18 238.16 11/01/98 65.4 10.900 586.52
23805 30,000.00 30,000.00 11/01/98 10/01/18 239.15 11/01/98 83.8 11.000 309.66
23805 55,500.00 55,500.00 10/03/98 09/03/18 238.22 11/03/98 89.9 10.950 570.98
23805 41,400.00 41,400.00 11/01/98 10/01/18 239.15 11/01/98 73.9 7.750 339.87
23805 184,100.00 183,877.65 10/22/98 09/22/13 178.85 11/22/98 70.0 7.900 1,338.05
23805 41,250.00 41,250.00 10/18/98 09/18/13 178.72 10/18/98 75.0 10.650 381.96
23805 78,300.00 78,300.00 10/26/98 09/26/13 178.98 10/26/98 90.0 10.400 710.39
23805 51,000.00 50,939.53 10/22/98 09/22/18 238.85 11/22/98 78.4 11.750 552.69
23805 19,000.00 19,000.00 10/25/98 09/25/08 118.95 10/25/98 83.3 10.400 255.31
23805 250,200.00 250,159.38 10/11/98 09/11/13 178.49 11/11/98 90.0 11.200 2,420.60
23805 156,100.00 155,902.27 10/23/98 09/23/18 238.88 11/23/98 84.9 11.100 1,621.88
23805 50,000.00 49,873.79 10/18/98 09/18/13 178.72 11/18/98 64.9 8.900 504.16
23805 111,840.00 111,655.93 10/23/98 09/23/28 358.88 11/23/98 69.9 7.650 793.52
23805 116,000.00 115,578.85 10/21/98 09/21/28 358.82 11/21/98 70.3 9.100 941.72
23805 32,160.00 32,034.96 10/23/98 09/23/18 238.88 11/23/98 90.0 9.900 308.22
23805 68,700.00 68,700.00 10/28/98 09/28/18 239.05 10/28/98 38.1 8.250 585.37
23805 38,925.00 38,768.66 09/21/98 08/21/28 357.80 11/21/98 75.0 8.950 311.80
23805 33,500.00 33,500.00 09/26/98 08/26/13 177.96 10/26/98 84.9 13.000 370.58
23805 37,070.00 37,070.00 11/01/98 10/01/13 179.15 11/01/98 84.8 11.350 429.52
23805 44,620.00 44,062.84 04/01/98 03/01/13 172.11 11/01/98 84.9 11.950 534.08
23805 52,100.00 52,100.00 09/25/98 08/25/13 177.93 10/25/98 70.0 11.300 508.01
23805 29,100.00 29,100.00 11/01/98 10/01/13 179.15 11/01/98 75.0 10.100 314.49
23805 79,850.00 79,850.00 11/01/98 10/01/13 179.15 11/01/98 88.8 9.650 680.18
23805 58,770.00 58,770.00 11/01/98 10/01/18 239.15 11/01/98 90.0 10.150 573.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 3 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23805 801074717 RYAN THOMAS E 284 HILLSIDE TERRACE BALTIMORE MD 21225
23805 801075235 KIRBY SHEILA C 826 FIELDCREST LANE BENNETSVILLE SC 29512
23805 801076159 BERLANGERO JAMES 21 PINE DRIVE NESCONSET NY 11767
23805 801076720 KAISER ROBERT BLAIR 14249 NORTH 3RD AVENUE PHOENIX AZ 85023
23805 801077082 FOX DUANE H 1115 NORTH 950 WEST OREM UT 84057
23805 801077124 CUSKELLY SHELLEE G 4288 SOUTH 4300 WEST WEST HAVEN UT 84315
23805 801078494 BYRNE CRAIG S 4325 WEST 6060 SOUTH TAYLORSVILLE UT 84118
23805 801078510 BROWN GRAYLON A 4229 NORTH 1500 EAST BUHL ID 83316
23805 801079286 MASHINTONIO CHRISTINE J 466 GLENRIDGE AVE NORTH PORT CHARLOTTE FL 33952
23805 801080896 BERLOW CHRISTOPHE A 20 RANCHO DRIVE EAST CORTLANDT MANOR NY 10566
23805 801080920 HUGHES MARNA L 1339 SE 46TH LANE #4 CAPE CORAL FL 33904
23805 801081068 JANBOU MUTHANA 27138 ALGER MADISON HEIGHTS MI 48071
23805 801081530 MCCONNELL GEORGE G 9849 ISABELLE ROAD LAFAYETTE CO 80026
23805 801081761 KOSSICK SCHM EVELYN R 506 PROSPECT AVENUE BROOKLYN NY 11215
23805 801082371 CLARK DEREK B 168 ALTMAN ROAD JEANNETTE PA 15644
23805 801083015 LANE EDWARD J 9194 ROWANTY ROAD CARSON VA 23830
23805 801083064 WILLIAMSON BYRONNIE 3890 JUDY LANE LELAND NC 28451
23805 801084518 COATES JACQUELYN R 207 209 E MOSHOLU PARKWAY BRONX NY 10467
23805 801084658 BLOUNT JOHN R 17301 SHANNON DRIVE LAUREL HILL NC 28351
23805 801085531 TOLODXI MICHAEL 11803 SOUTHWEST 282ND ST NEWBERRY FL 32669
23805 801088089 ALLRED CAMPB ARSEY LEE CE 1117 HOMELAND AVENUE GREENSBORO NC 27405
23805 801089517 ANDERSON WILLIAM J 116 VALLEY VIEW MARSHALLS CREEK PA 18335
23805 801090051 LESPERANCE JEAN 277 EAST 9TH STREET BROOKLYN NY 11218
23805 801090689 CLOSE SHIRLEY R 353 HARVEST FIELD COURT PELION SC 29123
23805 801091125 STUART CHARLES K 4461 SOUTH QUEEN STREET LITTLETON CO 80127
23805 801092099 HANSEN DALEE 213 NORTH 4200 EAST RIGBY ID 83442
23805 801092198 BURSELL HAROLD W 113 RAILTREE HILL ROAD WOODBURY CT 06798
23805 801092263 GRAVES ROLLAND 1333 WINTERWOOD ROAD COLUMBIA SC 29203
23805 801092511 ROSA RICHARD P 1640 SOUTH 600 EAST SALT LAKE CITY UT 84105
23805 801093691 LEVAN JOHN M 2771 CHAMBERSBURG ROAD MCKNIGHTSTOWN PA 17343
23805 801094020 KING FRANKIE JUNIOR 156 DINAH ROAD ASHEBORO NC 27203
23805 801094830 PRIDGEN RUSSELL D 2485 RIVERWOOD DRIVE MULBERRY FL 33868
23805 801095191 SIMEON PAMELA S 41225 E LARCH MOUNTAIN RD CORBETT OR 97019
23805 801095423 LUCCI RAYMOND J 612 21ST STREET BEAVER FALLS PA 15010
23805 801095613 PLEINES SUSAN M 22 MIDDLE STREET SHELTON CT 06484
23805 801095746 POWELL ALONZO 23555 COYOTE SPRINGS DRIVE DIAMOND BAR CA 91765
23805 801096397 ROTONDI JOSEPH W 607 PIKE AVENUE ATTLEBORO MA 02703
23805 801096728 ENGLAND PHILLIP L 3019 PALM AVENUE CHARLOTTE NC 28205
23805 801096884 IRWIN NANCY J 7955 LARKWOOD STREET COMMERCE CITY CO 80022
23805 801097015 DONALDSON JACK 62 WINN STREET BURLINGTON MA 01803
23805 801098542 FARRELL THOMAS W 136 PARK AVENUE WILKES-BARRE PA 18702
23805 801100025 HART CORINE CRAIG 140-31 BROOKVILLE BLVD ROSEDALE NY 11422
23805 801100967 WOOLFOLK VIVIAN 2505 QUAIL OAK DRIVE RUTHER GLEN VA 22546
23805 801101726 PAWLOWSKI FATIMA M 306 BLANCHARD ROAD CUMBERLAND ME 04021
23805 801102179 STRAPAC JOHN M RD 1 BOX 1110 LEECHBURG PA 15656
23805 801102518 BOEHM NEAL A 3560 WEST UNION AVENUE ENGLEWOOD CO 80110
23805 801102922 ANDERSON CAROLYN 3587 SOUTH 3500 WEST WEST HAVEN UT 84315
23805 801103466 NOONAN JAY TIMOTHY 260 HIDEAWAY CIRCLE SOUTH MARCO ISLAND FL 34145
23805 801103995 BEDARD MARY JEAN 7203 SOUTH SILVERHORN DR EVERGREEN CO 80439
23805 801105594 VANMANEN PAUL 121 KRAMER STREET STATEN ISLAND NY 10305
23805 801105677 CLARK RICKY 1191 NORTH FORT LANE LAYTON UT 84041
23805 801106824 PERALTA FABIO 3110 137TH STREET FLUSHING NY 11354
23805 801107681 VARGAS LEONARDO 34 28 92ND STREET JACKSON HEIGHTS NY 11372
23805 801108119 MCCABE BRENDON P 435 SMITH STREET PEEKSKILL NY 10566
23805 801109497 TOMLINSON ELIZABETH ANN 822 HAYDEN DRIVE COLORADO SPRINGS CO 80910
23805 801110545 REED MICHAEL 2101 SOUTH NEWARK WAY AURORA CO 80014
23805 801111352 HERCHE JOSEPH A 5131 SOLOMONS ISLAND RD HUNTINGTOWN MD 20639
23805 801111659 RENAUD DELLA 188 CHURCH STREET OSPREY FL 34229
23805 801111782 DRAGON WAYNE W 18 NORBRICK DRIVE ALBANY NY 12205
23805 801111980 HALSTED N DAVID 817 REED AVENUE NAMPA ID 83651
23805 801112392 POPE RUBY J 1158 ATWOOD DRIVE CLEVELAND OH 44108
23805 801112863 SOKOLOWSKI CULLEN T 6365 WEST OAKLAWN STREET HOM0SASSA FL 34446
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23805 25,550.00 25,459.58 09/05/98 08/05/13 177.27 11/05/98 79.9 13.190 326.48
23805 33,575.00 33,510.57 10/18/98 09/18/13 178.72 11/18/98 85.0 11.400 390.09
23805 90,635.00 90,635.00 10/15/98 09/15/13 178.62 10/15/98 69.9 12.300 953.27
23805 22,901.00 22,857.06 11/01/98 10/01/13 179.15 12/01/98 73.1 9.850 198.44
23805 20,300.00 20,300.00 11/01/98 10/01/13 179.15 11/01/98 89.9 10.650 226.29
23805 19,957.00 19,937.06 10/01/98 09/01/13 178.16 11/01/98 85.0 11.400 231.87
23805 36,200.00 36,200.00 11/01/98 10/01/13 179.15 11/01/98 87.8 11.700 427.50
23805 21,324.00 21,291.24 10/01/98 09/01/13 178.16 11/01/98 84.3 13.400 275.44
23805 15,750.00 15,746.51 10/14/98 09/14/13 178.59 11/14/98 76.2 12.650 195.67
23805 24,500.00 24,500.00 10/21/98 09/21/13 178.82 10/21/98 89.9 10.000 215.00
23805 58,400.00 58,291.26 10/18/98 09/18/28 358.72 11/18/98 80.0 8.250 438.74
23805 93,600.00 93,600.00 10/21/98 09/21/28 358.82 11/21/98 80.0 8.000 686.80
23805 30,000.00 30,000.00 11/01/98 10/01/13 179.15 11/01/98 66.3 10.100 324.22
23805 153,000.00 153,000.00 11/01/98 10/01/28 359.15 11/01/98 85.0 11.350 1,497.66
23805 29,200.00 29,200.00 11/01/98 10/01/13 179.15 11/01/98 84.8 12.350 357.05
23805 30,675.00 30,675.00 11/01/98 10/01/13 179.15 11/01/98 75.0 12.500 378.08
23805 28,000.00 28,000.00 10/25/98 09/25/13 178.95 10/25/98 56.0 11.000 318.25
23805 74,000.00 73,333.36 09/28/98 08/28/18 238.03 11/28/98 79.9 11.150 771.39
23805 20,000.00 20,000.00 11/01/98 10/01/08 119.15 11/01/98 77.9 8.900 252.27
23805 35,000.00 35,000.00 10/18/98 09/18/18 238.72 11/18/98 65.6 12.600 400.12
23805 18,500.00 18,500.00 11/01/98 10/01/13 179.15 11/01/98 79.3 11.250 213.18
23805 65,250.00 65,142.42 10/16/98 09/16/13 178.65 11/16/98 54.3 9.850 565.40
23805 57,700.00 57,700.00 10/18/98 09/18/13 178.72 10/18/98 89.9 11.000 549.49
23805 32,800.00 32,800.00 10/21/98 09/21/18 238.82 10/21/98 80.0 10.750 333.00
23805 41,000.00 41,000.00 10/15/98 09/15/13 178.62 11/15/98 79.9 14.250 493.92
23805 36,868.00 36,522.92 10/01/98 09/01/13 178.16 12/01/98 85.0 12.150 446.04
23805 92,700.00 92,700.00 10/04/98 09/04/13 178.26 11/04/98 85.8 11.500 918.00
23805 51,000.00 51,000.00 10/21/98 09/21/18 238.82 10/21/98 85.0 12.000 561.55
23805 23,660.00 23,660.00 10/02/98 09/02/13 178.19 11/02/98 89.8 11.300 273.39
23805 32,500.00 32,488.48 10/23/98 09/23/18 238.88 11/23/98 75.9 11.100 337.68
23805 56,000.00 56,000.00 11/01/98 10/01/18 239.15 11/01/98 70.0 14.600 720.91
23805 56,800.00 56,650.99 10/23/98 09/23/18 238.88 11/23/98 80.0 8.500 492.92
23805 55,000.00 54,954.78 11/01/98 10/01/13 179.15 01/01/99 46.0 10.100 486.73
23805 28,000.00 27,989.62 10/21/98 09/21/28 358.82 11/21/98 80.0 9.250 230.35
23805 25,000.00 24,945.87 10/18/98 09/18/18 238.72 11/18/98 84.5 11.350 264.03
23805 27,000.00 26,809.93 11/01/98 10/01/13 179.15 12/01/98 74.1 12.900 296.56
23805 85,000.00 85,000.00 11/01/98 10/01/18 239.15 11/01/98 53.4 7.650 692.57
23805 20,000.00 20,000.00 11/01/98 10/01/13 179.15 11/01/98 85.6 10.400 219.84
23805 32,000.00 32,000.00 11/01/98 10/01/13 179.15 11/01/98 75.4 10.350 350.76
23805 55,250.00 55,250.00 10/01/98 09/01/18 238.16 11/01/98 84.9 11.550 591.11
23805 10,800.00 10,793.75 10/01/98 09/01/08 118.16 11/01/98 79.5 10.900 148.16
23805 225,000.00 224,723.81 06/01/98 05/01/28 354.12 11/01/98 87.8 11.750 2,271.17
23805 28,290.00 28,290.00 10/01/98 09/01/13 178.16 11/01/98 75.0 11.350 276.92
23805 35,000.00 34,913.84 10/04/98 09/04/18 238.26 11/04/98 71.2 12.100 387.83
23805 51,100.00 51,100.00 10/28/98 09/28/08 119.05 10/28/98 89.2 9.650 665.43
23805 18,500.00 17,795.11 10/14/98 09/14/13 178.59 11/14/98 68.4 9.350 191.51
23805 46,000.00 46,000.00 10/14/98 09/14/13 178.59 10/14/98 65.8 9.900 400.29
23805 60,000.00 59,948.74 10/17/98 09/17/13 178.68 11/17/98 60.0 9.600 508.90
23805 47,500.00 47,500.00 11/01/98 10/01/13 179.15 11/01/98 68.9 10.100 420.36
23805 55,300.00 54,952.99 10/08/98 09/08/18 238.39 12/08/98 79.9 12.400 624.39
23805 35,468.00 35,468.00 10/14/98 09/14/13 178.59 11/14/98 90.0 10.700 329.75
23805 140,000.00 140,000.00 10/28/98 09/28/28 359.05 10/28/98 77.7 8.500 1,076.48
23805 36,700.00 36,602.02 10/21/98 09/21/13 178.82 11/21/98 84.9 11.600 366.24
23805 157,250.00 157,250.00 10/10/98 09/10/23 298.45 11/10/98 85.0 11.900 1,644.59
23805 32,500.00 32,500.00 11/01/98 10/01/18 239.15 11/01/98 74.5 10.600 326.66
23805 29,500.00 29,500.00 11/01/98 10/01/13 179.15 11/01/98 89.7 10.400 267.64
23805 20,281.00 20,055.03 10/18/98 09/18/13 178.72 11/18/98 84.0 11.600 238.21
23805 23,100.00 23,008.78 10/23/98 09/23/08 118.88 11/23/98 82.0 10.650 313.64
23805 56,000.00 56,000.00 10/28/98 09/28/08 119.05 10/28/98 43.0 8.000 679.43
23805 29,791.00 29,791.00 11/01/98 10/01/13 179.15 11/01/98 85.0 11.500 348.02
23805 64,600.00 64,600.00 10/28/98 09/28/28 359.05 10/28/98 85.0 9.900 562.14
23805 37,200.00 37,035.03 10/21/98 09/21/13 178.82 11/21/98 80.0 11.400 432.20
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 4 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23805 801112939 DOWNS GARY 16940 MILL CREEK ROAD NOBLESVILLE IN 46060
23805 801113119 SINGH GEORGE 29 JOHNSON AVENUE UNIONTOWN PA 15401
23805 801113192 CALLAHAN JAMES A 5680 INDIAN TRAIL KEYSTONE HEIGHTS FL 32656
23805 801113481 SMITH MICHAEL H 4511 HUNTSMAN COURT TAMPA FL 33624
23805 801114083 BROWN MERITA CANNADY 1151 DOVES HOLLOW LANE TALLAHASSEE FL 32304
23805 801115361 DUNCAN IDA M 1422 PRAYER MISSION ROAD YORK PA 17406
23805 801115387 HARRIS ELLEN E 2841 LONGFELLOW COURT ABINGDON MD 21009
23805 801115544 ARRAIZ JOHN ROBERT 511 SEC 4 POCONO MT LAKE DINGMANS FERRY PA 18328
23805 801116039 HART RICHARD E 1708 SAVONA PARKWAY CAPE CORAL FL 33904
23805 801116120 LUCCA CARINA A 20 21 129TH STREET COLLEGE PARK NY 11356
23805 801116468 LEATHERMAN EUGENE 553 RED DAWN ESTATES TRAIL VAIL NC 28168
23805 801116955 COOKE DAVID RD #2 ROUTE 301 CARMEL NY 10512
23805 801117052 PEARSON YVONNE J 1605 CHESTER STREET BRONX NY 10469
23805 801118498 BLAKELY LINDA L 1809 WILDWOOD DRIVE LAS VEGAS NV 89108
23805 801118696 BERULIS DEBRA A 17605 WHISTLING LANE LUTZ FL 33569
23805 801119629 GONZALEZ FELIX JR 8545 GLENWAY COURT CHARLOTTE NC 28226
23805 801120072 WRIGHT DENISE A 387 VICEROY TERRACE PORT CHARLOTTE FL 33954
23805 801120148 HAZELTON BARBARA A 10165 NODDY TERN ROAD BROOKSVILLE FL 34613
23805 801120379 PETERS ALBERT E 452 CHICORA ROAD BUTLER PA 16001
23805 801121187 DAVIS EUGENE 61 HALSEY STREET BROOKLYN NY 11216
23805 801121385 SOUTHER CLIFFORD 263 FARMERS MARKET ROAD CORDELE GA 31015
23805 801121567 KUMAR RISHI 4962 ARGYLE WAY BUENA PARK CA 90621
23805 801121856 DAO KHANH C 9696 WALNUT STREET NO 904 DALLAS TX 75243
23805 801121872 SZYMCZAK DANIEL B 7663 BROADWYN DR REYNOLDSBURG OH 43068
23805 801122516 BOWSER DEWEY L RD 2 BOX 526 SMITHTON PA 15479
23805 801122664 STOKES PHILLIP S 89 WOODHAM ROAD BISHOPVILLE SC 29010
23805 801122763 SCOTT ROBERT J 3524 MASSACHUSETTS AVENUE PITTSBURGH PA 15212
23805 801122920 STEARNS ROSETTA 9907 OAK STREET MICCO FL 32976
23805 801123431 COSCIA LOUIS 490 RIVER STYX ROAD HOPATCONG NJ 07843
23805 801123688 HORST RUFUS B 11140 SOUTHWEST 107 STREET DUNNELLON FL 34432
23805 801124454 GROFF ARTHUR T 990 SKYLINE AVENUE LITITZ PA 17543
23805 801124660 MOORE JERRY GLYNN JR 2705 SOUTH WIGGINS ROAD PLANT CITY FL 33566
23805 801127028 NICODEMUS ROBERT M 9 CLUB DRIVE NEW MILFORD CT 06776
23805 801127747 SEBASTIAN JOY 4424 ALLEGHENY STERLING HEIGHTS MI 48310
23805 801127812 CAIN JAMES B 421 ARROWHEAD TRAIL VERO BEACH FL 32963
23805 801129164 BYRNE JOHN E 6 DEGGS CIRCLE NEWTOWN SQUARE PA 19073
23805 801129404 ROLLINS LOFTIS JUNIOR 231 DELAWARE AVENUE LORAIN OH 44052
23805 801129545 HOLSINGER JAMES D 13737 VILLAGE MILL DRIVE MAUGANSVILLE MD 21767
23805 801129818 TURNBULL CHARLES E 1009 FENWICK PARKWAY DURHAM NC 27713
23805 801130147 ST PIERRE ANTIA JUNE 15031 GLENROCK ROAD SPRING HILL FL 34610
23805 801130477 BROWN STANLEY DALE 1730 BEACON DRIVE SANFORD FL 32771
23805 801130790 ROBERTSON JAMES G 186 SPRINGSIDE DRIVE ASHEVILLE NC 28806
23805 801130907 GUZMAN GLADYS 965 SW COURT #A MIAMI FL 33174
23805 801132036 FRYISON BRENDA Y 8227 29 S MARYLAND CHICAGO IL 60619
23805 801133752 HALLAHAN PAUL V 160 MARGARET DRIVE BEAVER FALLS PA 15010
23805 801134917 COLEMAN STEPHEN L P 8914 CAMINO VILLA BLVD TAMPA FL 33635
23805 801136094 VICKERS JAKE 12650 E OUTER DR DETROIT MI 48224
23805 801137365 GUSS NANCY HARRISON 4041 BRIARCLIFF ROAD ATLANTA GA 30345
23805 801137985 ANDERSON JASON E 80 EAST BUFFALO CHURCHVILLE NY 14428
23805 801138488 KING SANDRA 58 EAST 52ND STREET BROOKLYN NY 11226
23805 801138728 WILCHER RITA S 4170 EVANS ROAD FRANKLINTON NC 27525
23805 801138827 ZACK FREDERICK J 9365 ELIDA ROAD SPRING HILL FL 34608
23805 801139643 FRED V ALLEN 5124 26TH STREET SOUTHWEST LEHIGH FL 33971
23805 801139973 LARGE JAROME KEITH 701 ATHENS SCHOOL ROAD SWANSEA SC 29160
23805 801140211 PRENDIZ MICHAEL T 4011 NASA ROAD ONE #414 HOUSTON TX 77586
23805 801140260 MCMAHON ROSALIND J 4011 NASA ROAD ONE #609 HOUSTON TX 77586
23805 801140773 CONSTANTINE ANTHONY J 202 GIBSON STREET JERMYN PA 18433
23805 801141391 SIMPKINS RONALD W 5063 BEACH COURT DENVER CO 80221
23805 801141680 CUNNINGHAM PAUL B RD 2 BOX 536 UNIONTOWN PA 15401
23805 801142480 LOVELACE LEROY JR 1718 KANAWHA DRIVE STONE MOUNTAIN GA 30087
23805 801143587 HOUSTON GERTRUDE L 2603 MOSLEY ROAD ORANGE PARK FL 32065
23805 801143967 SHENK KEITH 308 NORTH FRONT STREET READING PA 19601
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23805 37,850.00 37,850.00 10/28/98 09/28/13 179.05 10/28/98 84.6 10.850 426.64
23805 31,850.00 31,813.89 10/16/98 09/16/28 358.65 11/16/98 76.1 9.900 277.16
23805 28,000.00 27,905.57 10/21/98 09/21/13 178.82 11/21/98 62.2 8.250 271.64
23805 11,500.00 11,500.00 10/18/98 09/18/13 178.72 11/18/98 90.0 10.400 104.34
23805 54,000.00 53,935.99 10/21/98 09/21/18 238.82 11/21/98 90.0 9.850 515.76
23805 41,300.00 41,300.00 11/01/98 10/01/13 179.15 11/01/98 89.9 9.650 351.80
23805 63,000.00 63,000.00 11/01/98 10/01/13 179.15 11/01/98 64.9 7.250 575.10
23805 38,000.00 38,000.00 11/01/98 10/01/13 179.15 11/01/98 84.8 8.900 303.03
23805 84,558.00 84,558.00 10/08/98 09/08/13 178.39 11/08/98 90.0 10.400 767.17
23805 52,500.00 52,500.00 10/28/98 09/28/13 179.05 10/28/98 85.0 9.150 537.18
23805 39,950.00 39,950.00 11/01/98 10/01/13 179.15 11/01/98 85.0 10.750 447.82
23805 32,370.00 32,172.75 06/01/98 05/01/13 174.12 10/01/98 85.1 11.950 387.45
23805 53,600.00 53,565.96 07/01/98 06/01/13 175.13 11/01/98 89.9 11.550 532.84
23805 33,190.00 33,190.00 11/01/98 10/01/18 239.15 11/01/98 84.9 11.100 344.84
23805 37,000.00 37,000.00 10/09/98 09/09/13 178.42 11/09/98 75.5 13.600 426.72
23805 36,170.00 36,124.85 10/18/98 09/18/18 238.72 11/18/98 89.9 10.900 370.88
23805 38,000.00 37,849.66 11/01/98 10/01/13 179.15 12/01/98 83.7 9.250 391.09
23805 11,594.00 11,594.00 11/01/98 10/01/18 239.15 11/01/98 85.0 10.600 116.53
23805 46,000.00 45,794.54 10/23/98 09/23/13 178.88 11/23/98 81.7 9.150 470.68
23805 183,750.00 183,750.00 11/01/98 10/01/13 179.15 11/01/98 75.0 10.990 2,087.34
23805 29,500.00 29,500.00 11/01/98 10/01/13 179.15 11/01/98 89.8 10.650 328.84
23805 110,700.00 110,700.00 11/01/98 10/01/28 359.15 11/01/98 90.0 10.250 991.98
23805 34,850.00 34,850.00 11/01/98 10/01/28 359.15 11/01/98 85.0 9.900 303.26
23805 26,000.00 25,952.97 10/22/98 09/22/18 238.85 11/22/98 79.9 11.950 285.38
23805 38,400.00 38,400.00 11/01/98 10/01/13 179.15 11/01/98 80.0 7.900 364.76
23805 44,000.00 44,000.00 11/01/98 10/01/13 179.15 11/01/98 80.0 11.900 525.25
23805 22,100.00 21,994.52 11/01/98 10/01/13 179.15 12/01/98 79.9 12.100 266.66
23805 53,995.00 53,716.60 10/16/98 09/16/13 178.65 11/16/98 29.9 7.250 492.90
23805 18,278.00 18,100.62 06/06/98 05/06/13 174.28 11/06/98 84.7 11.990 219.25
23805 34,200.00 34,010.65 10/23/98 09/23/18 238.88 11/23/98 90.0 11.150 356.51
23805 37,000.00 37,000.00 11/01/98 10/01/13 179.15 11/01/98 70.5 9.850 320.61
23805 27,530.00 27,411.96 11/01/98 10/01/13 179.15 12/01/98 84.9 9.650 289.97
23805 35,000.00 34,906.01 10/18/98 09/18/13 178.72 11/18/98 88.4 10.650 390.15
23805 62,200.00 62,200.00 10/25/98 09/25/28 358.95 10/25/98 84.6 11.500 615.96
23805 128,000.00 128,000.00 11/01/98 10/01/18 239.15 11/01/98 84.9 10.850 1,308.16
23805 57,500.00 57,500.00 11/01/98 10/01/13 179.15 11/01/98 81.5 10.650 640.96
23805 61,000.00 60,822.90 11/01/98 10/01/13 179.15 12/01/98 67.7 7.650 432.80
23805 80,180.00 79,961.68 11/01/98 10/01/13 179.15 12/01/98 80.9 7.900 582.75
23805 33,000.00 32,897.23 10/28/98 09/28/13 179.05 11/28/98 89.9 9.750 349.59
23805 23,500.00 23,431.53 10/23/98 09/23/13 178.88 11/23/98 45.1 9.400 243.98
23805 22,500.00 22,315.97 11/01/98 10/01/08 119.15 12/01/98 62.0 7.750 270.02
23805 130,500.00 130,083.57 10/24/98 09/24/13 178.92 11/24/98 85.2 8.100 966.68
23805 16,000.00 15,895.83 10/21/98 09/21/08 118.82 11/21/98 63.8 11.350 223.58
23805 102,500.00 102,500.00 11/01/98 10/01/13 179.15 11/01/98 50.0 15.500 1,469.84
23805 42,700.00 42,700.00 10/22/98 09/22/18 238.85 10/22/98 90.0 10.400 423.44
23805 18,210.00 18,139.55 11/01/98 10/01/13 179.15 12/01/98 89.6 10.400 200.17
23805 105,000.00 105,000.00 11/01/98 10/01/23 299.15 11/01/98 70.0 14.200 1,280.04
23805 47,000.00 47,000.00 10/15/98 09/15/18 238.62 11/15/98 79.8 12.750 542.30
23805 27,750.00 27,674.55 10/21/98 09/21/13 178.82 11/21/98 85.4 12.650 344.74
23805 175,000.00 175,000.00 11/01/98 10/01/13 179.15 11/01/98 70.0 12.350 2,139.86
23805 121,500.00 121,500.00 11/01/98 10/01/18 239.15 11/01/98 90.0 10.400 1,204.88
23805 104,000.00 103,564.20 10/21/98 09/21/13 178.82 11/21/98 80.0 9.600 1,092.28
23805 59,500.00 59,500.00 11/01/98 10/01/18 239.15 11/01/98 81.5 8.000 497.68
23805 36,000.00 35,923.65 10/23/98 09/23/13 178.88 11/23/98 75.0 12.100 434.38
23805 39,000.00 39,000.00 11/01/98 10/01/28 359.15 11/01/98 75.0 8.000 286.17
23805 47,550.00 47,550.00 11/01/98 10/01/28 359.15 11/01/98 75.0 8.000 348.90
23805 64,000.00 64,000.00 11/01/98 10/01/18 239.15 11/01/98 68.8 7.220 504.68
23805 17,000.00 17,000.00 11/01/98 10/01/18 239.15 11/01/98 67.3 9.600 159.57
23805 51,600.00 51,600.00 10/28/98 09/28/13 179.05 10/28/98 89.6 10.400 567.19
23805 340,000.00 339,695.51 10/17/98 09/27/28 358.68 11/27/98 80.0 9.000 2,735.72
23805 23,000.00 23,000.00 11/01/98 10/01/13 179.15 11/01/98 34.8 7.470 212.82
23805 25,200.00 25,200.00 11/01/98 10/01/28 359.15 11/01/98 80.0 9.250 207.31
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 5 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23805 801144049 WAUGH FRANK S 1227 DENISONVIEW STREET PITTSBURGH PA 15205
23805 801144486 LANTZY KEVIN M 621 WISE AVENUE RED LION PA 17356
23805 801144932 POLIDORE JOSEPH R 4854 ROTHSCHILD DRIVE CORAL SPRINGS FL 33067
23805 801145293 USKO DENNIS E RD 1 BOX 21A TEMPLETON PA 16259
23805 801145699 KOPREN WAYNE R 1151 MICHIGAN AVENUE NAPLES FL 34103
23805 801145749 PARKS WILLIAM A 40 HENLEY ROAD BUFFALO NY 14216
23805 801146929 THODE ANN P 8 B ELLIOT STREET CHARLESTON SC 29401
23805 801147885 ZIEBER TIM 3434 SOUTH 300 EAST SALT LAKE CITY UT 84115
23805 801148925 HARTZOG DUWARD B 1130 CRYSTAL SPRINGS ROAD PELION SC 29213
23805 801149162 ROGERS TONY R 1240 DALE AVENUE ROANOKE VA 24013
23805 801150624 HARDY PATRICK G 2907 SANDPIPER HOUSTON TX 77396
23805 801150947 KNOTTS GEORGE W 221 NYS ROUTE 164 PATTERSON NY 12563
23805 801155094 KHAN MOHAMMAD N 5001-10TH STREET SOUTH #6 ARLINGTON VA 22204
23805 801155938 AUSTIN CAROLYN J 208 AVENUE A EAST WAHNETA FL 33880
23805 801156050 GEE DEBRA L 6841-60TH STREET NORTH PINELLAS PARK FL 34665
23805 801157405 BAIN FAYE T 8656 EMERALD ISLE CIRCLE S JACKSONVILLE FL 32216
23805 801157926 TAULBEE JAMES S 3554 TREE LINE COURT #18 SARASOTA FL 34231
23805 801158189 DAWES KENT 9914 SOUTH EDEN POINT CIR SOUTH JORDAN UT 84095
23805 801159385 WHYTE OGA SOPHIE 2056 66TH AVENUE SOUTH ST PETERSBURG FL 33712
23805 801160383 CIMINO JAMES J 124 ONETA ROAD IRONDEQUOIT NY 14617
23805 801160763 HADLEY DONALD A 4797 SOUTH 2350 WEST ROY UT 84067
23805 801161100 LIU CHIH-YING 36289 SAXON COURT NEWARK CA 94560
23805 801161969 ZEPEDA MARIA A 1602 SOUTH ST MARY'S SAN ANTONIO TX 78204
23805 801162587 HEIL KAREN L 2101 CEDAR RUN DRIVE #305 CAMP HILL PA 17011
23805 801163916 BALTIMORE RODNEY 287 NORTH VILLAGE AVENUE ROCKVILLE CENTRE NY 11570
23805 801164385 NEWMAN LUKE R 1985 SW 195TH AVENUE ALOHA OR 97006
23805 801165705 WASHINGTON DAJUAN 8010 BELLEVUE AVE CLEVELAND OH 44103
23805 801175779 SUCATO DIANE K 4621 EAST CAMELBACK ROAD PHOENIX AZ 85018
23805 801181504 GIEBE WILLIAM JOHN 400 WOODCLIFF AVENUE NORTH BERGEN NJ 07047
23805 801181611 WALKER MICHAEL A 3545 BRANDON CIRCLE SUMTER SC 29154
23805 801183245 HULL WILLIAM J 844 WEST 11TH PLACE MESA AZ 85201
23805 8000006455 OVERFELT C A 5527 MOSSY TIMBERS DRIVE HUMBLE TX 77346
23805 8000018708 WILLIAMS JAMES G 790 APPLEWOOD LN ALGONQUIN IL 60102
23805 8000033533 WESTMORELAND MICHAEL L 1416 N KEALING INDIANAPOLIS IN 46201
23805 8000033574 WESTMORELAND MICHAEL L 1528 N GAYLE INDIANAPOLIS IN 46201
23805 8000033608 WESTMORELAND MICHAEL L 1521 N KEALING INDIANAPOLIS IN 46201
----------------------------------------
283 Sale Total
23806 800757551 MELENDEZ ANTHONY 1885 WATSON AVENUE BRONX NY 10472
23806 801035296 LUHMAN CAROL J 1755 KERLEY LANE COTTONWOOD AZ 86326
23806 801041146 WILLITS GREGORY J 959 EAST AKERS WAY SANDY UT 84094
23806 801078718 WILLIAMS PATSY Y 4997 VIRGINIA AVE LONG BEACH CA 90805
23806 801084260 HERNANDEZ AGUSTIN 1502 MOUNT HERMAN DRIVE SAN JOSE CA 95127
23806 801088766 LOCKERBIE KENNETH D 380 QUIETWOOD DRIVE SAN RAFAEL CA 94903
23806 801104548 POSEY JAMES T 14135 WHISTLING DUCK COURT CHARLOTTE NC 28273
----------------------------------------
7 Sale Total
23835 8000017296 NEWTON WALTER A 234 DEREK TRAIL MURRAY KY 42071
23835 8000026958 ASPERA REMEDIOS V. 251-51ST STREET BROOKLYN NY 11220
----------------------------------------
2 Sale Total
23836 801154337 TERRY PATRICIA A 1774 LOCKWOOD AVE E CLEVELAND OH 44112
23836 8000013915 DONOVAN KEVIN MURRAY 2741 RYAN PLACE DRIVE FORT WORTH TX 76110
23836 8000019235 LEWIS JOHN E 400 HUNTER ST BECKLEY WV 25801
23836 8000021991 COPELAND MORTON J 304 SHELTON ST CARDIFF NJ 08232
23836 8000022452 DAVIS BERTHA ANN 107 SMITHFIELD STREET NEW CASTLE PA 16101
23836 8000023377 HOLSINGER PATRICK 1008 19TH ST NE HICKORY NC 28601
23836 8000023658 NIESTER ANTHONY C 520 WEST BARNES LAKE RD COLUMBIAVILLE MI 48421
23836 8000024169 GABLE JOSEPH 74 ALLEN ST LOCKPORT NY 14094
23836 8000025869 SIMMS JAMES FREDERICK 118 AGNES LANE PINEVILLE LA 71360
23836 8000026354 HIGGINBOTHAM BRYON L. 5103 SUNSET DR HARRISBURG PA 17112
23836 8000026933 HARRIS DAVID S 27 W 35TH STREET WILMINGTON DE 19802
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23805 69,520.00 69,520.00 10/28/98 09/28/18 239.05 10/28/98 80.0 7.750 570.72
23805 23,300.00 23,300.00 10/28/98 09/28/13 179.05 10/28/98 89.7 10.150 252.53
23805 33,000.00 32,937.52 10/18/98 09/18/13 178.72 11/18/98 84.9 11.600 387.60
23805 76,900.00 76,582.16 10/21/98 09/21/13 178.82 11/21/98 80.9 7.500 712.87
23805 40,280.00 40,179.48 10/23/98 09/23/13 178.88 11/23/98 90.0 10.150 436.55
23805 77,000.00 77,000.00 10/01/98 09/01/28 358.16 10/01/98 70.0 10.700 715.89
23805 78,300.00 78,300.00 11/01/98 10/01/18 239.15 11/01/98 84.9 11.100 813.54
23805 14,134.00 14,132.65 10/10/98 09/10/13 178.45 11/10/98 79.9 14.250 190.61
23805 68,000.00 68,000.00 10/28/98 09/28/18 239.05 10/28/98 85.0 11.750 736.92
23805 43,350.00 43,107.32 10/24/98 09/24/13 178.92 11/24/98 85.0 10.600 481.88
23805 86,400.00 86,400.00 11/01/98 10/01/28 359.15 11/01/98 80.0 9.650 735.97
23805 17,800.00 17,700.41 09/21/98 08/21/13 177.80 11/21/98 80.9 11.990 213.52
23805 35,700.00 35,700.00 11/01/98 10/01/28 359.15 11/01/98 85.0 9.400 297.58
23805 25,200.00 25,104.78 11/01/98 10/01/13 179.15 12/01/98 70.0 12.100 304.07
23805 49,500.00 48,953.37 11/01/98 10/01/13 179.15 12/01/98 58.9 7.220 336.67
23805 71,250.00 71,250.00 11/01/98 10/01/28 359.15 11/01/98 75.0 8.000 522.81
23805 45,500.00 45,500.00 11/01/98 10/01/13 179.15 11/01/98 65.0 9.450 473.75
23805 34,000.00 34,000.00 11/01/98 10/01/13 179.15 11/01/98 80.0 9.850 362.25
23805 60,000.00 59,849.62 10/23/98 09/23/28 358.88 11/23/98 68.9 7.900 436.08
23805 39,000.00 39,000.00 10/01/98 09/01/18 238.16 10/01/98 69.4 9.950 375.07
23805 16,200.00 16,200.00 11/01/98 10/01/13 179.15 11/01/98 85.0 9.650 137.99
23805 45,000.00 45,000.00 11/01/98 10/01/18 239.15 11/01/98 89.6 10.500 449.27
23805 92,000.00 92,000.00 11/01/98 10/01/28 359.15 11/01/98 80.0 9.650 783.67
23805 40,000.00 40,000.00 11/01/98 10/01/28 359.15 11/01/98 74.0 10.700 371.89
23805 499,750.00 499,750.00 10/28/98 09/28/28 359.05 10/28/98 79.9 9.200 4,093.22
23805 12,000.00 12,000.00 11/01/98 10/01/13 179.15 11/01/98 87.7 11.350 139.04
23805 50,900.00 50,873.10 10/23/98 09/23/28 358.88 12/23/98 84.9 11.950 521.61
23805 101,000.00 100,693.29 11/01/98 10/01/13 179.15 12/01/98 74.7 11.900 1,031.14
23805 237,500.00 237,500.00 11/01/98 10/01/23 299.15 11/01/98 63.3 11.490 2,412.38
23805 43,500.00 43,500.00 11/01/98 10/01/18 239.15 11/01/98 75.0 13.850 536.20
23805 54,300.00 54,300.00 11/01/98 10/01/13 179.15 11/01/98 80.9 11.800 550.20
23805 54,000.00 53,736.49 10/22/98 09/22/18 238.85 11/22/98 58.6 9.410 500.18
23805 136,800.00 136,800.00 10/23/98 09/23/28 358.88 11/23/98 90.0 9.900 1,190.42
23805 44,000.00 44,000.00 10/16/98 09/16/18 238.65 10/16/98 80.0 10.050 426.07
23805 48,000.00 48,000.00 10/16/98 09/16/18 238.65 10/16/98 80.0 10.050 464.80
23805 40,000.00 40,000.00 10/16/98 09/16/18 238.65 10/16/98 80.0 10.050 387.33
------------------------------ -------- ---------------------------------
17,732,724.00 17,712,748.89 237.35 77.6 10.601 175,306.96
23806 157,250.00 157,062.94 03/24/98 02/24/13 171.95 10/24/98 85.0 11.900 1,605.40
23806 28,000.00 28,000.00 11/01/98 10/01/13 179.15 11/01/98 77.9 11.850 333.35
23806 49,250.00 49,200.05 10/01/98 09/01/13 178.16 11/01/98 84.6 11.350 570.65
23806 22,160.00 22,160.00 11/01/98 10/01/18 239.15 11/01/98 89.8 10.650 223.48
23806 50,000.00 50,000.00 11/01/98 10/01/13 179.15 11/01/98 83.0 11.100 479.94
23806 56,300.00 56,300.00 11/01/98 10/01/13 179.15 11/01/98 84.9 11.100 643.44
23806 41,000.00 41,000.00 11/01/98 10/01/13 179.15 11/01/98 88.8 10.650 379.65
------------------------------ -------- ---------------------------------
403,960.00 403,722.99 179.52 84.8 11.423 4,235.91
23835 78,700.00 78,700.00 10/01/98 09/01/28 358.16 11/01/98 89.9 11.490 778.76
23835 56,000.00 56,000.00 11/01/98 10/01/13 179.15 11/01/98 83.6 11.590 558.41
------------------------------ -------- ---------------------------------
134,700.00 134,700.00 283.74 87.3 11.532 1,337.17
23836 56,900.00 56,900.00 10/28/98 09/28/28 359.05 10/28/98 84.9 8.900 453.74
23836 26,000.00 25,961.25 10/16/98 09/16/13 178.65 11/16/98 70.3 10.750 291.45
23836 44,200.00 44,200.00 10/18/98 09/18/28 358.72 10/18/98 85.8 12.250 463.17
23836 65,000.00 64,848.09 10/08/98 09/08/13 178.39 11/08/98 65.0 9.650 684.64
23836 16,000.00 16,000.00 10/28/98 09/28/13 179.05 10/28/98 76.1 12.750 199.81
23836 16,500.00 16,500.00 10/23/98 09/23/13 178.88 10/23/98 39.2 9.310 170.41
23836 122,100.00 122,100.00 11/01/98 10/01/28 359.15 11/01/98 85.9 8.900 973.67
23836 16,200.00 16,183.44 10/25/98 09/25/18 238.95 11/25/98 64.8 10.750 164.47
23836 22,800.00 22,708.08 10/28/98 09/28/18 239.05 11/28/98 84.2 11.550 243.93
23836 69,000.00 68,838.89 10/16/98 09/16/18 238.65 11/16/98 61.6 9.050 623.03
23836 63,900.00 63,764.23 10/25/98 09/25/13 178.95 11/25/98 90.0 10.550 708.33
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 6 10/28/98
A division of Superior Bank FSB 1998-3 Class 1 - 2nd Subsequent Transfer of Fixed Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
23836 8000027154 JOHNSON RHONDA L 6922 PASCHALL AVE PHILADELPHIA PA 19142
23836 8000028756 ERICKSON LARRY J 310 DIVISION ST MANDAN ND 58554
23836 8000028871 WHITE LARRY N 109 VINEWOOD CT SIMPSONVILLE SC 29680
23836 8000029143 PARISI ANTHONY G 151 TERHUNE AVE JERSEY CITY NJ 07305
23836 8000029200 HUGHES LAWRENCE 725 W WAVELAND #8B CHICAGO IL 60613
23836 8000029234 ROBINSON ANNIE F 10724 ALDEN RD APT3 JACKSONVILLE FL 32246
23836 8000030182 HOUSTON ELTON 1228 N HUMPHREY OAK PARK IL 60302
23836 8000031495 RANACHOWSKI TERI 113 DELMAR DR BOLINGBROK IL 60440
23836 8000031925 ROWLAND JOHN W 11750 STATE ROUTE E WEST PLAINS MO 65775
23836 8000032154 OTERO ROLANDO 2831 SMITH FIELD DR ORLANDO FL 32837
23836 8000032642 DAUER DONALD J 2546 LUDDINGTON TOLEDO OH 43615
23836 8000034218 O'NAN JIMMY D 1605 MELINA LANE MIDWEST CITY OK 73130
23836 8000034291 REINWALD JOHN J. 651 BIG SKY TRAIL CARY IL 60013
23836 8000035082 DELGADO DANIEL 284 NICHOLS AVE BROOKLYN NY 11208
23836 8000035207 DENNIS DAVID J 832 MORRIS STREET OSGOOD IN 47037
23836 8000035694 THOMAS WILLIE RUTH 717 N PARKSIDE CHICAGO IL 60644
23836 8000036163 JOPPA CHRISTIAN 3900 N LAKE SHORE DR CHICAGO IL 60613
23836 8000036254 BROWN GENNIVES 887 FLORIDA PARKWAY KISSIMMEE FL 34743
23836 8000036718 TAYLOR ROBERT W 1502 WRIGHT DRIVE SANDWICH IL 60548
23836 8000038433 SIERRA ELLA KARLYN 3921 W HAYFORD ST CHICAGO IL 60652
23836 8000039001 LOMBARDO TERRI L 2357 COUNTY RD. 216 FREMONT OH 43420
----------------------------------------
32 Sale Total
23858 5100020865 GOMEZ CATARINO 1217 WEST NORTHRUP LANSING MI 48911
----------------------------------------
1 Sale Total
325 Grand Total Sub-Pool II
<CAPTION>
Principal Cut-off Date First Original Current Scheduled
Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Pool ID Origination Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
23836 17,000.00 17,000.00 11/01/98 10/01/18 239.15 11/01/98 85.0 10.300 167.45
23836 18,700.00 18,641.46 10/21/98 09/21/18 238.82 11/21/98 89.9 12.240 209.04
23836 12,000.00 12,000.00 11/01/98 10/01/13 179.15 11/01/98 88.8 11.550 140.56
23836 40,000.00 39,842.29 10/16/98 09/16/18 238.65 11/16/98 37.0 10.500 399.35
23836 160,000.00 160,000.00 11/01/98 10/01/18 239.15 11/01/98 68.0 8.400 1,378.41
23836 42,100.00 42,016.90 10/21/98 09/21/18 238.82 11/21/98 85.9 10.050 407.67
23836 70,000.00 69,781.96 10/21/98 09/21/13 178.82 11/21/98 43.7 8.400 685.22
23836 30,900.00 30,900.00 10/18/98 09/18/18 238.72 10/18/98 89.9 11.550 330.59
23836 69,700.00 69,404.63 10/21/98 09/21/13 178.82 11/21/98 84.4 8.800 698.68
23836 20,300.00 20,300.00 11/01/98 10/01/18 239.15 11/01/98 89.1 11.550 217.19
23836 90,000.00 90,000.00 11/01/98 10/01/28 359.15 11/01/98 90.0 9.710 770.60
23836 50,000.00 50,000.00 11/01/98 10/01/28 359.15 11/01/98 75.7 8.820 395.85
23836 34,000.00 33,888.08 10/23/98 09/23/13 178.88 11/23/98 89.9 10.460 374.99
23836 180,500.00 180,500.00 11/01/98 10/01/13 179.15 11/01/98 85.9 8.400 1,766.89
23836 21,100.00 21,052.91 10/16/98 09/16/18 238.65 11/16/98 84.7 13.000 247.20
23836 40,000.00 40,000.00 11/01/98 10/01/28 359.15 11/01/98 47.0 11.000 380.93
23836 15,000.00 15,000.00 10/23/98 09/23/13 178.88 10/23/98 83.9 10.460 165.44
23836 32,900.00 32,900.00 11/01/98 10/01/18 239.15 11/01/98 89.9 11.550 351.99
23836 197,000.00 196,300.24 10/23/98 09/23/13 178.88 11/23/98 63.1 8.550 1,945.72
23836 11,200.00 11,200.00 11/01/98 10/01/13 179.15 12/01/98 84.9 11.650 131.91
23836 17,900.00 17,700.00 11/01/98 10/01/13 179.15 12/01/98 83.8 10.300 195.65
------------------------------- --------- ---------------------------------
1,688,900.00 1,686,432.45 239.44 75.2 9.530 16,337.98
23858 43,700.00 43,700.00 11/01/98 09/20/09 131.15 11/01/98 66.6 9.625 496.43
------------------------------- --------- --------------------------------
43,700.00 43,700.00 131.15 66.6 9.625 496.43
20,003,984.00 19,981,304.33 236.44 77.6 10.532 197,714
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III Page 1 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
32308 800665366 LEVENTIS PETER A 14 ROLLINGREEN ROAD GREENVILLE SC 29615
32308 800707952 POLLITZER JOHN 19 QUENBY MOUNTAIN ROAD LIBERTY TOWNSHIP NJ 07638
32308 800867319 KISSANE PATRICK 105 BOGERT ROAD RIVER EDGE NJ 07661
32308 800876468 LAGROSA MARISTELLA C 409 GARDEN STATE DRIVE CHERRY HILL NJ 08034
32308 800888950 RUPE JACK E 3937 WEST FORMBY DRIVE SYRACUSE UT 84075
32308 800895708 PRAUL JAMES B 2206 WILSON AVENUE BRISTOL PA 19007
32308 800897654 DIAMOND NEIL W 11 LIVINGSTON AVENUE STATEN ISLAND NY 10314
32308 800901936 RAMIREZ ANNA H 5336 SOUTH 2425 WEST ROY UT 84067
32308 800909079 MARTIN WAYNE 2673 SOUTH F AVENUE OGDEN UT 84401
32308 800918146 BEILSTEIN THOMAS E 8334 SILKWOOD COURT MECHANICSVILLE VA 23116
32308 800921009 WILLIAMS MELVIN B 23 WEST STURBRIDGE DRIVE PISCATAWAY NJ 08854
32308 800921272 GONZALEZ PABLO M 97 MANALAPAN ROAD SPOTSWOOD NJ 08884
32308 800924136 CASTRO CARLOS R 4002 LEAH LANE HAMILTOWN TOWNSHIP NJ 08201
32308 800925935 GOODNOUGH JEFFREY S 969 BYRON DRIVE MILFORD MI 48381
32308 800926016 SCOTT CLAUDETTE S 819 EAST 21ST STREET ANDERSON IN 46016
32308 800926313 AMAROSA LOUIS E 5919 CHILI RIGA CENTER RD RIGA NY 14428
32308 800938078 CORNELL AMIR S 4062 SOUTH SEVERN CIRCLE SALT LAKE CITY UT 84124
32308 800940959 EDMUNDS TERESA M 560 EAST WASATCH STREET MIDVALE UT 84047
32308 800943235 SILLSBURY JAMES A 20 FAIRVIEW DRIVE WEST MILFORD NJ 07421
32308 800948804 MILLER PAUL L 1190 NORTH 1075 EAST OGDEN UT 84404
32308 800949026 SAWYER REGINALD 60 HUNTINGTON PLACE COVINGTON GA 30016
32308 800950693 SASS WILLIAM 319 ROUTE 661 JOHNSONBURG NJ 07846
32308 800951782 ASIELUE FIDELIS U 1980 BURROUGHS DRIVE DAYTON OH 45405
32308 800959710 BLAKE MILDRED M 615 5TH STREET BENNETT CO 80102
32308 800963621 HINES MARK L 3001 NORTH THIRD STREET HARRISBURG PA 17110
32308 800966210 TIRONE JOSEPH 21 ASH BROOK DRIVE EDISON NJ 08820
32308 800966608 DIBBELL BRUCE W 604 4TH STREET OGDEN UT 84404
32308 800967663 DEFEO MARK 46 GILL RD HADDONFIELD NJ 08033
32308 800970980 KREM DAVID P 4637 SPRING DRIVE CENTER VALLEY PA 18034
32308 800973489 STEVENSON STEVE 5202 RORER STREET PHILADELPHIA PA 19120
32308 800974891 SCHEPPARD BERNARD R 1612 RALWORTH ROAD BALTIMORE MD 21218
32308 800976250 MARTIN TIMOTHY L 5051 WAYNE ROAD CHAMBERSBURG PA 17201
32308 800977811 VEGLATTE JOHN F 125 PEARL STREET BRIDGEWATER NJ 08807
32308 800979262 BLAIR VIRGINIA M 38 DELWOOD ROAD KENMORE NY 14217
32308 800980708 CONNER DANA LYNN 6561 WEST BEARD ROAD PERRY MI 48872
32308 800984643 KING KIP L 6926 NORTH FORK ROAD LIBERTY UT 84310
32308 800986382 VASQUEZ GINGER L 446 SOUTH ADAMS STREET MIDVALE UT 84047
32308 800987166 VELASQUEZ JAMES R 35 EAST RADIANT COURT PAGOSA SPRINGS CO 81147
32308 800988230 ORMISTON ANDREW E 2110 JADE STREET GROVE CITY OH 43123
32308 800990764 ROAZEN MATTHEW D 134 LINWOOD AVENUE ARDMORE PA 19003
32308 800991853 FREED MAURICE D 2571 PINE RIDGE ROAD WEST BLOOMFIELD MI 48324
32308 800992356 GAJEWSKI RICHARD A 8101 CLAREHERST CLARENCE NY 14035
32308 800993404 COLKITT JAMES G 3088 HARDEE DRIVE KENNESAW GA 30152
32308 800995227 GROSSO GUY JR 15 ROUTE DEER PARK NY 12739
32308 800996514 PADUANA MICHAEL A 1092 CO ROUTE 10 PENNELLVILLE NY 13132
32308 800996951 RUCKER MAYBELL 21400 WINCHESTER SOUTHFIELD MI 48076
32308 800997041 HERMIZ FARID I 17236 SUFFIELD DR CLINTON TWP MI 48038
32308 800997272 TERPENING JOHN L 4129 SOUTH 6400 WEST WEST VALLEY CITY UT 84128
32308 800999047 ANDERSON SHERI T 3043 WEST 1100 NORTH WEST POINT UT 84015
32308 801004946 HERRIER RUTH ANN 7614 85TH LANE NORTH LARGO FL 33777
32308 801005463 NARDONE ROBERT JOSEPH JR 2717 BURWELL STREET UNION NJ 07083
32308 801005802 POLSON KRIS R 1016 NORTH 325 WEST HARRISVILLE UT 84404
32308 801007998 BACA DAVID W 4227 NEW VISTAS COURT NORT ALBUQUERQUE NM 87120
32308 801008137 PATO MARIE 276 BOOTH HILL ROAD TRUMBELL CT 06611
32308 801010117 BOSCO JAMES M JR 39 NEW YORK AVENUE WARWICK RI 02887
32308 801012170 CREEACH DONNA J 17 SPINNAKER COURT GREENVILLE SC 29611
32308 801018912 SCALISE FRANCIS J 2700 HASKINS ROAD WATERFORD PA 16441
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Pool ID Origination Balance Date Date Rate Rate Rate Margin
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
32308 127,500.00 127,320.54 07/01/98 06/01/28 11.125 10.125 17.125 7.375
32308 120,000.00 119,754.75 07/01/98 06/01/28 9.375 8.375 15.375 6.375
32308 130,900.00 130,694.77 08/01/98 07/01/28 10.625 9.625 16.625 6.750
32308 88,500.00 88,375.44 07/01/98 06/01/28 11.125 10.125 17.125 8.120
32308 211,650.00 211,300.58 08/01/98 07/01/28 11.000 10.000 17.000 7.875
32308 113,600.00 113,546.28 08/01/98 07/01/28 12.875 11.875 18.875 8.750
32308 152,150.00 151,902.16 05/01/98 04/01/28 11.500 10.500 17.500 7.875
32308 88,000.00 88,000.00 11/01/98 10/01/28 12.125 11.125 18.125 8.625
32308 70,550.00 70,518.92 10/01/98 09/01/28 12.000 11.000 18.000 8.125
32308 151,300.00 151,219.95 10/01/98 09/01/28 12.375 11.375 18.375 8.500
32308 207,900.00 207,700.00 08/01/98 07/01/28 9.625 8.625 15.625 6.250
32308 102,400.00 102,400.00 10/01/98 09/01/28 12.125 11.125 18.125 8.625
32308 160,200.00 160,045.90 09/01/98 08/01/28 9.625 8.625 15.625 6.250
32308 127,000.00 126,820.79 08/01/98 07/01/28 9.750 8.750 15.750 6.375
32308 52,700.00 52,665.22 09/01/98 08/01/28 11.375 10.375 17.375 7.250
32308 200,000.00 199,911.53 10/01/98 09/01/28 10.000 9.000 16.000 6.250
32308 139,750.00 139,750.00 11/01/98 10/01/28 10.625 9.625 16.625 7.500
32308 117,300.00 117,174.68 10/01/98 09/01/28 11.125 10.125 17.125 7.000
32308 156,800.00 156,800.00 10/01/98 09/01/28 12.625 11.625 18.625 8.750
32308 157,250.00 157,250.00 10/01/98 09/01/28 12.000 11.000 18.000 8.125
32308 89,010.00 88,976.49 09/01/98 08/01/28 10.750 9.750 16.750 7.375
32308 111,500.00 111,500.00 11/01/98 10/01/28 11.250 10.250 17.250 7.625
32308 100,000.00 99,970.58 10/01/98 09/01/28 11.875 10.875 17.875 7.500
32308 99,900.00 99,722.68 09/01/98 08/01/28 8.625 7.625 14.625 6.500
32308 67,500.00 67,422.05 09/01/98 08/01/28 8.750 8.750 14.750 5.500
32308 221,250.00 221,186.69 10/01/98 09/01/28 12.000 12.000 18.000 9.250
32308 96,300.00 96,300.00 11/01/98 10/01/28 10.500 9.500 16.500 7.375
32308 184,000.00 183,944.36 09/01/98 08/01/28 11.750 10.750 17.750 8.250
32308 166,500.00 166,500.00 11/01/98 10/01/28 9.750 8.750 15.750 6.250
32308 48,450.00 48,450.00 11/01/98 10/01/28 10.250 9.250 16.250 6.250
32308 68,792.00 68,792.00 11/01/98 10/01/28 10.250 9.250 16.250 6.250
32308 96,300.00 96,252.63 10/01/98 09/01/28 9.500 8.500 15.500 6.875
32308 110,500.00 110,500.00 11/01/98 10/01/28 9.875 8.875 15.875 6.750
32308 50,000.00 49,980.66 10/01/98 09/01/28 10.625 9.625 16.625 6.500
32308 112,200.00 112,067.02 09/01/98 08/01/28 8.625 7.625 14.625 5.500
32308 158,100.00 158,100.00 10/01/98 09/01/28 11.125 10.125 17.125 7.375
32308 111,600.00 111,519.23 10/01/98 09/01/28 9.625 8.625 15.625 6.250
32308 106,250.00 106,127.29 09/01/98 08/01/28 10.750 9.750 16.750 7.375
32308 79,900.00 79,900.00 11/01/98 10/01/28 11.875 10.875 17.875 7.750
32308 135,000.00 135,000.00 10/01/98 09/01/28 8.875 7.875 14.875 5.750
32308 170,000.00 169,942.61 11/01/98 10/01/28 11.250 10.250 17.250 7.875
32308 130,000.00 130,000.00 10/01/98 09/01/28 9.875 8.875 15.875 7.250
32308 75,600.00 75,571.54 09/01/98 08/01/28 10.750 9.750 16.750 7.375
32308 114,300.00 114,252.07 09/01/98 08/01/28 10.250 9.250 16.250 6.500
32308 53,550.00 53,531.42 10/01/98 09/01/28 11.125 10.125 17.125 7.500
32308 81,000.00 80,961.19 10/01/98 09/01/28 9.625 8.625 15.625 6.375
32308 197,900.00 197,823.45 10/01/98 09/01/28 10.625 10.625 16.625 7.875
32308 84,000.00 83,961.84 10/01/98 09/01/28 11.875 10.875 17.875 8.000
32308 193,500.00 193,500.00 11/01/98 10/01/28 8.875 7.875 14.875 6.250
32308 69,000.00 68,924.34 09/01/98 08/01/28 9.000 8.000 15.000 6.125
32308 100,000.00 99,943.94 10/01/98 09/01/28 8.875 7.875 14.875 5.875
32308 91,000.00 90,965.74 10/01/98 09/01/28 12.750 11.750 18.750 9.125
32308 145,600.00 145,516.24 10/01/98 09/01/28 10.750 9.750 16.750 8.625
32308 187,000.00 186,622.54 05/01/98 04/01/28 11.375 10.375 17.375 7.650
32308 80,000.00 79,968.20 10/01/98 09/01/28 10.500 9.500 16.500 7.375
32308 50,720.00 50,701.91 10/01/98 09/01/28 11.000 10.000 17.000 7.500
32308 107,900.00 107,900.00 11/01/98 10/01/28 9.375 8.375 15.375 6.000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III Page 2 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
32308 801020389 SPEARMON KEVIN 53 OSWEGO PLACE NORTH BABYLON NY 11703
32308 801020470 MAHONEY ROBERT 15 MILL STREET WEYMOUTH MA 02188
32308 801020710 ROSE-WILLIAM SYLVESTER 6325 FLOR DE MAYO PL NW ALBUQUERQUE NM 87120
32308 801022070 BOYER TERRY D 40 GRANGE ROAD BERNVILLE PA 19506
32308 801023227 SMALDINO DONALD R 5567 MADRID DRIVE AUSTINTOWN OH 44515
32308 801026105 ELLIOTT MATTHEW J 656 WEST 600 NORTH CLEARFIELD UT 84015
32308 801026303 RAMSEY BETH A 2211 NORTH 300 WEST SUNSET UT 84015
32308 801026956 WILLIAMS JOHN G 328 CHURCH ST ORTONVILLE MI 48462
32308 801027293 METELLUS SYLVIO 96 ROANOKE ROAD HYDE PARK MA 02136
32308 801029935 THOMPSON JOHN H 230 CAMBRIDGE LONGVIEW TX 75601
32308 801031782 CUCCIA GARY A RD 2 BOX 242 BASH ROAD NEW ALEXANDRIA PA 15670
32308 801033697 OSBORNE JEFFREY K 1937 WALNUT STREET ANDERSON IN 46016
32308 801033895 SCHRADER KEN M 963 GULLEY ROAD OCEOLA MI 48843
32308 801034505 SMART DANIEL J SR 718 ST FRANCIS DRIVE BROOMALL PA 19008
32308 801034588 DIAZ DALE T 2318 EAST 2050 NORTH LAYTON UT 84040
32308 801035510 MITROI GEORGE J 7770 CHAMPAIGN DRIVE MENTOR OH 44060
32308 801035817 SALEH AFRAH A 6609 MIDDLEPOINT DEARBORN MI 48126
32308 801035908 FORD JULIA L 514 LYMAN WEST CHICAGO IL 60185
32308 801037169 JEAN ROBERT V 2724 NORTH FRANKLIN AVENUE SPRINGFIELD MO 65803
32308 801037508 LYNCH GLENDA GAYLE 1040 SUMMIT DRIVE JUSTIN TX 76247
32308 801037698 HOUGH RONALD C 304 E WILLIAM STREET SALISBURY MD 21801
32308 801039272 ANDERSON FRANK RAYMOND 26 MANSION ROAD BALTIMORE MD 21090
32308 801041260 HENNEQUIN MARK J 126 SOUTH STREET WEST HAVEN CT 06516
32308 801044520 PEACOCK BECKY S 1062 UNION STREET BROOKLYN NY 11225
32308 801045196 WATSON SANDRA L 6240 ASCENSION CLARKSTON MI 48348
32308 801046145 BERT CHRISTIAN P 1114 CLIFTON ROAD BETHEL PARK PA 15102
32308 801049867 CASWELL JOSEPH 38 KUCHLER DRIVE LAGRANGEVILLE NY 12540
32308 801050501 RUSSELL PEGGIE ANN 2924 GALLEON CT NE TACOMA WA 98422
32308 801050550 STATON-BREVA YVONNE O 6719 MILLVILLE ROAD MAYS LANDING NJ 08330
32308 801051103 JONES DEBRA L 250 WEST 200 NORTH JOSEPH UT 84739
32308 801051244 MCBRIDE TONY J 1325 WALCOTT AVENUE OGDEN UT 84401
32308 801051400 BALASCO STEVEN C 50 KICKEMUIT ROAD WARREN RI 02885
32308 801051749 MERLINO ANGELO M 10 SUNSET DRIVE MOSCOW PA 18444
32308 801054420 IZZO RALPH 42 ALGONQUIN WAY WEST MILFORD NJ 07480
32308 801054537 HART BRENDA 9918 WESTCHESTER CLEVELAND OH 44108
32308 801054586 PHYSICIAN MICHAEL E 6728 CAMBRIDGE STREET DEARBORN MI 48127
32308 801054826 BALOGH CHARLES E 32255 AUBURN BEVERLY HILLS MI 48025
32308 801055310 KLEIN MITCHELL S 2670 COVE BAY DRIVE WATERFORD MI 48329
32308 801055781 DAVISTON ANDREW L 1226 S 18TH AVE MAYWOOD IL 60153
32308 801056110 DEAL CHERYL L 280 S HARRIS AVE COLUMBUS OH 43204
32308 801056797 KAUFMAN TH0MAS M 24 ABBEY LANE SHIRLEY NY 11967
32308 801058496 CULP LLOYD B 458 MADISON STREET SILVER PLUME CO 80476
32308 801058645 MARSH JAMES H 840 BALDWIN STREET NEENAH WI 54956
32308 801061854 HAWKINS LEROY 2320 FLEMING ROAD FUQUAY-VARINA NC 27526
32308 801062126 ARLINE SAMUEL 1217 SOUTH FREDONIA STREET LONGVIEW TX 75602
32308 801064890 PELAEZ WINELLA P 5012 SOUTH 4300 WEST HOOPER UT 84315
32308 801065178 PROCTOR DORIS M 3909 WEBSTER STREET BRENTWOOD MD 20722
32308 801066143 FALLON LORA J 952 HARRISON ROAD TOMS RIVER NJ 08753
32308 801066242 GRIFFIN JEFFREY R 6 CAROLINE STREET ANSONIA CT 06401
32308 801066473 BRODICK PAUL 18 MAPLETON AVENUE STATEN ISLAND NY 10306
32308 801068370 KIRKPATRICK DANIEL F BOX294 ROUTE 351 ENON VALLEY PA 16120
32308 801069451 HONIOUS TIMOTHY W 1026 EPWORTH AVE DAYTON OH 45410
32308 801069873 SPENCER ELMA 764 HARVARD STREET NW WASHINGTON DC 20001
32308 801069899 VARGO LOUIS JR 143 CAULFIELD AVENUE DEPTFORD NJ 08096
32308 801070236 ALI ALI H 1228 WYOMING DEARBORN MI 48120
32308 801070285 WILLIAMS PRISCILLA R 3301 WEST 84TH ST CHICAGO IL 60652
32308 801070491 MALDONADO GUSTAVO 19505 EAST TUFTS CIRCLE AURORA CO 80015
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Pool ID Origination Balance Date Date Rate Rate Rate Margin
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
32308 132,000.00 132,000.00 11/01/98 10/01/28 11.000 11.000 17.000 8.000
32308 131,300.00 131,300.00 11/01/98 10/01/28 11.125 10.125 17.125 7.000
32308 106,800.00 106,768.00 10/01/98 09/01/28 12.000 11.000 18.000 8.375
32308 143,500.00 143,462.23 10/01/98 09/01/28 12.375 11.375 18.375 8.750
32308 81,600.00 81,534.86 10/01/98 09/01/28 10.500 10.500 16.500 8.000
32308 112,880.00 112,840.83 10/01/98 09/01/28 13.125 12.125 19.125 9.500
32308 104,000.00 104,000.00 11/01/98 10/01/28 13.125 12.125 19.125 9.500
32308 162,000.00 162,000.00 11/01/98 10/01/28 8.625 7.625 14.625 5.750
32308 93,750.00 93,750.00 11/01/98 10/01/28 9.875 8.875 15.875 5.750
32308 56,700.00 56,700.00 11/01/98 10/01/28 9.625 8.625 15.625 6.250
32308 172,000.00 172,000.00 11/01/98 10/01/28 11.000 10.000 17.000 7.500
32308 46,000.00 45,969.64 10/01/98 09/01/28 11.375 10.375 17.375 7.250
32308 180,000.00 180,000.00 10/01/98 09/01/28 9.875 8.875 15.875 7.250
32308 134,000.00 133,815.85 08/01/98 07/01/28 9.875 8.875 15.875 6.125
32308 208,800.00 208,800.00 11/01/98 10/01/28 9.250 8.250 15.250 6.125
32308 160,800.00 160,800.00 11/01/98 10/01/28 11.125 10.125 17.125 8.000
32308 89,200.00 89,200.00 11/01/98 10/01/28 9.250 8.250 15.250 6.125
32308 98,400.00 98,350.31 10/01/98 09/01/28 9.375 8.375 15.375 6.625
32308 54,900.00 54,900.00 11/01/98 10/01/28 10.250 9.250 16.250 7.375
32308 124,100.00 124,014.60 10/01/98 09/01/28 9.875 8.875 15.875 6.250
32308 70,480.00 70,480.00 11/01/98 10/01/28 11.125 10.125 17.125 6.750
32308 100,000.00 100,000.00 10/01/98 09/01/28 10.375 9.375 16.375 6.500
32308 94,620.00 94,620.00 11/01/98 10/01/28 10.875 9.875 16.875 6.125
32308 139,500.00 139,500.00 11/01/98 10/01/28 10.000 9.000 16.000 6.125
32308 95,000.00 94,954.49 10/01/98 09/01/28 9.625 8.625 15.625 6.500
32308 84,000.00 84,000.00 11/01/98 10/01/28 11.875 10.875 17.875 8.000
32308 54,000.00 53,977.95 10/01/98 09/01/28 10.375 9.375 16.375 7.000
32308 202,300.00 202,300.00 11/01/98 10/01/28 10.875 9.875 16.875 6.750
32308 96,000.00 96,000.00 11/01/98 10/01/28 11.500 11.500 17.500 9.000
32308 89,250.00 89,250.00 11/01/98 10/01/28 9.000 8.000 15.000 5.500
32308 112,050.00 111,982.12 10/01/98 09/01/28 10.500 9.500 16.500 7.375
32308 85,000.00 84,939.10 10/01/98 09/01/28 11.000 10.000 17.000 7.625
32308 137,580.00 137,517.50 10/01/98 09/01/28 9.875 8.875 15.875 7.000
32308 165,000.00 164,939.54 10/01/98 09/01/28 10.875 9.875 16.875 7.250
32308 61,200.00 61,200.00 11/01/98 10/01/28 9.625 8.625 15.625 6.250
32308 125,900.00 125,861.92 09/01/98 08/01/28 11.750 10.750 17.750 7.875
32308 200,500.00 200,424.51 10/01/98 09/01/28 10.750 9.750 16.750 7.375
32308 183,750.00 183,750.00 11/01/98 10/01/28 10.625 9.625 16.625 7.125
32308 56,000.00 56,000.00 11/01/98 10/01/28 12.875 11.875 18.875 9.500
32308 58,600.00 58,600.00 10/01/98 09/01/28 9.250 9.250 15.250 5.750
32308 92,650.00 92,650.00 11/01/98 10/01/28 11.125 10.125 17.125 7.875
32308 130,900.00 130,814.37 10/01/98 09/01/28 8.125 7.125 14.125 5.000
32308 67,200.00 67,171.62 10/01/98 09/01/28 13.375 12.375 19.375 9.750
32308 87,550.00 87,550.00 11/01/98 10/01/28 9.750 8.750 15.750 5.750
32308 74,375.00 74,375.00 11/01/98 10/01/28 9.750 8.750 15.750 5.750
32308 220,500.00 220,399.82 10/01/98 09/01/28 11.875 10.875 17.875 8.375
32308 81,500.00 81,500.00 11/01/98 10/01/28 11.875 10.875 17.875 8.000
32308 76,700.00 76,663.72 10/01/98 09/01/28 12.875 11.875 18.875 8.750
32308 100,800.00 100,800.00 11/01/98 10/01/28 8.500 7.500 14.500 5.000
32308 87,500.00 87,439.78 10/01/98 09/01/28 7.875 6.875 13.875 4.750
32308 87,425.00 87,425.00 11/01/98 10/01/28 12.500 11.500 18.500 8.375
32308 46,700.00 46,682.89 11/01/98 10/01/28 10.875 9.875 16.875 7.250
32308 115,200.00 115,200.00 10/01/98 09/01/28 9.750 8.750 15.750 6.625
32308 68,000.00 68,000.00 11/01/98 10/01/28 8.000 7.000 14.000 4.250
32308 100,000.00 99,943.93 10/01/98 09/01/28 8.875 7.875 14.875 5.375
32308 171,000.00 170,843.98 11/01/98 10/01/28 9.875 8.875 15.875 6.500
32308 161,550.00 161,484.04 10/01/98 09/01/28 10.375 9.375 16.375 6.250
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III Page 3 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
32308 801070509 MCCUTCHAN GARY W 9131 WAVERLY DRIVE SW TACOMA WA 98499
32308 801071077 LUND DOUGLAS J 2039 EAST DORIS WAY SALT LAKE CITY UT 84124
32308 801071721 SHIRAH SUSAN F 5505 HIDDEN LAKE ROAD LAKELAND FL 33810
32308 801072232 RAMKHALAWAN SEEPERSAD 107-47-109TH AVENUE RICHMOND HILL NY 11419
32308 801072539 BRAKE CHARLES A 7209 WEST 1000 N CARTHAGE IN 46115
32308 801072604 HOUDE MELISSA 106 OLIVE STREET HUNTINGTON STATION NY 11746
32308 801073057 WAGGONER ELBA RICHARD 4317 PALM TREE BOULEVARD CAPE CORAL FL 33904
32308 801074659 MURRAY MARK S 2684 EAST BRINTON WAY LAYTON UT 84040
32308 801074808 VICENTE VERA 616 BOYLSTON STREET NEWTON MA 02159
32308 801075847 MAULBECK CARL 40 RUSSELL PLACE SUMMIT NJ 07901
32308 801076043 GRAVELY VANESSA 1224 CHATHAM ROAD MARTINSVILLE VA 24112
32308 801078502 MOTLEY JESSIE 1727 NORTH MOODY CHICAGO IL 60639
32308 801078536 GUCA ANDY 10914 FIRST STREET MOKENA IL 60448
32308 801079096 MALDONADO ELIZABETH 1551 MULBERRY STREET READING PA 19604
32308 801079468 KUSHION TODD 3336 E VERMONTVILLE CHARLOTTE MI 48813
32308 801079583 TURNER TIMOTHY 910 41ST STREET VIENNA WV 26105
32308 801080722 LONGFELLOW DOUGLAS R 1128 CROSS STREET OGDEN UT 84404
32308 801081001 THOMPSON PAMELA 405 GREENWOOD STREET BRIDGEPORT CT 06606
32308 801081035 TOMA MOUWAFAK 33232 RICHARD O STERLING HEIGHTS MI 48310
32308 801082124 DOLIN KATHLEEN M RR 4 BOX 4510 EAST STROUDSBURG PA 18301
32308 801082538 JOYNER MARY L 951 JEFFERSON ST NE WASHINGTON DC 20011
32308 801082918 SMITH EDWARD 7706 EAST 48 STREET INDIANAPOLIS IN 46226
32308 801083270 AQIL CHERYL L 21871 KIPLING ST OAK PARK MI 48237
32308 801083296 MOSKAL JOHN R 43 EDGEWOOD TERRACE SOUTH BOUND BROOK NJ 08880
32308 801083387 BUSBY JEFFREY A 14 SOUTH DRIVE ANDERSON IN 46012
32308 801083627 SHUNK CHRISTOPHE D 16 THISTLE DRIVE DENVER PA 17517
32308 801083692 MARROW WILBERT ANTHONY 130 RIDGECREST ROAD WARRENTON NC 27589
32308 801084062 VAN VINH THE 8108 SHADY SPRING DRIVE GAITHERSBURG MD 20877
32308 801084245 VIGIL ARTHUR T 929 RALEIGH STREET DENVER CO 80204
32308 801084369 KHLAIF AHMED 5901 HUBBELL ST DEARBORN HGTS MI 48127
32308 801084419 FIELDING WILLIAM 10 JAMIE LANE EAST FALMOUTH MA 02536
32308 801084625 DELAROSA JOSE A 5417 STOWE CLARKSTON MI 48348
32308 801085283 NEASE JOHN D 1880 RANDOLPH RD MOGADORE OH 44260
32308 801087040 THOMAS DONALD S 2350 IOWA STREET BRIDGEPORT MI 48602
32308 801087339 FUGILL KENNETH J 14 BEACON DRIVE BARNEGAT NJ 08005
32308 801087669 STONEY KELLY J 1074 EAST 24TH STREET OGDEN UT 84401
32308 801089491 EASTEP RICHARD ALLEN 64901 EAST COUNTY ROAD 42 BYERS CO 80103
32308 801090259 GOSHERT CORY L 555 KREUTZ CREEK ROAD YORK PA 17406
32308 801091687 LEFOU CAROL ANN 11868 ST PAUL CIRCLE THORNTON CO 80233
32308 801091851 ELDER MAE GWENDOLYN 3318 ASH STREET DENVER CO 80207
32308 801091968 THUMMINGS YVONNE 112-20-207 STREET QUEENS VILLAGE NY 11429
32308 801092297 LEASHORE BERNICE 6318 S TALMAN AVE CHICAGO IL 60629
32308 801093170 DUCKWORTH DAVID W 441 SETTLERS VIEW LA VERNIA TX 78121
32308 801094319 GALLAGHER RONALD H 450-C MOUNTAIN ROAD BLOOMINGBURG NY 12721
32308 801095654 CLARK JAN E 4880 SOUTH BURCH CREEK DR OGDEN UT 84403
32308 801096090 MUELLER ROBERT J SR 2156 MOUNT HOPE ROAD MOUNT HOPE NY 10940
32308 801096488 HINES STEPHEN 4325 DEEPHAVEN COURT DENVER CO 80239
32308 801098310 SCHEINER MICHAEL 197 SWEZEY STREET EAST PATCHOGUE NY 11772
32308 801102146 CARTAGENA GENARO 5442 S LAWNDALE AVENUE CHICAGO IL 60632
32308 801102252 KARPIEL PIOTR ADAM 611 CHURCH HILL ROAD FAIRFIELD CT 06430
32308 801102294 TAYLOR TINA 3461 EISENHOWER ROAD COLUMBUS OH 43224
32308 801102591 SARGENT KENNETH L 309 SOUTH XAVIER DRIVE IVINS UT 84738
32308 801102765 DAVIS SHERRY L 12364 1ST STREET FORT MYERS FL 33905
32308 801104043 CONNERS ANN 8 ALTON ROAD BABYLON NY 11702
32308 801104167 WILLIAMS GREGORY L 426 S RIVERSIDE DRIVE VILLA PARK IL 60181
32308 801104514 VANCE WILLIAM J 2407 SKYLINE DRIVE BELOIT WI 53511
32308 801106915 SMITH CHRISTOPHE D 25132 KEEFER REDFORD MI 48239
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Pool ID Origination Balance Date Date Rate Rate Rate Margin
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
32308 159,800.00 159,800.00 11/01/98 10/01/28 8.375 7.375 14.375 5.000
32308 172,500.00 172,500.00 11/01/98 10/01/28 10.000 9.000 16.000 6.625
32308 68,000.00 68,000.00 11/01/98 10/01/28 8.750 7.750 14.750 5.250
32308 140,400.00 140,400.00 10/01/98 09/01/28 10.500 9.500 16.500 7.375
32308 95,550.00 95,550.00 11/01/98 10/01/28 9.500 9.500 15.500 6.500
32308 82,500.00 82,424.73 09/01/98 08/01/28 9.875 8.875 15.875 6.000
32308 80,100.00 80,058.47 10/01/98 09/01/28 9.250 8.250 15.250 6.125
32308 167,900.00 167,812.96 10/01/98 09/01/28 11.250 10.250 17.250 7.875
32308 203,150.00 203,150.00 11/01/98 10/01/28 10.375 9.375 16.375 6.750
32308 144,000.00 144,000.00 11/01/98 10/01/28 10.250 9.250 16.250 7.375
32308 55,250.00 55,250.00 11/01/98 10/01/28 10.250 9.250 16.250 6.250
32308 80,000.00 79,975.13 11/01/98 10/01/28 11.625 10.625 17.625 8.000
32308 119,000.00 119,000.00 10/01/98 09/01/28 11.250 10.250 17.250 7.875
32308 48,875.00 48,855.05 11/01/98 10/01/28 10.375 9.375 16.375 6.750
32308 109,800.00 109,685.71 10/01/98 09/01/28 9.250 8.250 15.250 7.375
32308 68,800.00 68,738.87 11/01/98 10/01/28 10.000 9.000 16.000 6.000
32308 113,800.00 113,694.60 10/01/98 09/01/28 8.375 7.375 14.375 5.000
32308 76,500.00 76,500.00 11/01/98 10/01/28 10.875 9.875 16.875 7.750
32308 130,000.00 130,000.00 11/01/98 10/01/28 8.375 7.375 14.375 5.000
32308 122,000.00 121,907.17 11/01/98 10/01/28 7.375 6.375 13.375 4.750
32308 80,600.00 80,600.00 11/01/98 10/01/28 12.000 12.000 18.000 8.750
32308 69,600.00 69,600.00 11/01/98 10/01/28 11.875 10.875 17.875 8.000
32308 99,000.00 99,000.00 10/01/98 09/01/28 10.500 9.500 16.500 7.375
32308 101,600.00 101,577.42 10/01/98 09/01/28 13.125 12.125 19.125 9.500
32308 53,600.00 53,564.03 11/01/98 10/01/28 8.000 7.000 14.000 4.250
32308 89,100.00 89,057.32 11/01/98 10/01/28 9.625 8.625 15.625 6.250
32308 85,500.00 85,500.00 11/01/98 10/01/28 9.375 8.375 15.375 6.250
32308 128,700.00 128,700.00 11/01/98 10/01/28 9.625 8.625 15.625 6.250
32308 89,500.00 89,500.00 11/01/98 10/01/28 10.375 9.375 16.375 6.750
32308 76,000.00 75,965.47 10/01/98 09/01/28 9.875 8.875 15.875 6.625
32308 117,600.00 117,600.00 11/01/98 10/01/28 11.625 10.625 17.625 8.000
32308 150,000.00 150,000.00 11/01/98 10/01/28 8.875 7.875 14.875 5.750
32308 96,000.00 96,000.00 11/01/98 10/01/28 11.875 10.875 17.875 8.000
32308 61,400.00 61,400.00 11/01/98 10/01/28 12.375 11.375 18.375 8.750
32308 114,200.00 114,123.04 10/01/98 09/01/28 10.750 9.750 16.750 7.375
32308 79,475.00 79,475.00 11/01/98 10/01/28 11.500 10.500 17.500 8.125
32308 142,200.00 142,200.00 11/01/98 10/01/28 9.625 8.625 15.625 6.250
32308 135,200.00 129,699.85 11/01/98 10/01/28 9.125 8.125 15.125 5.500
32308 110,000.00 110,000.00 11/01/98 10/01/28 8.000 8.000 14.000 5.000
32308 88,000.00 87,637.86 11/01/98 10/01/28 12.125 11.125 18.125 8.250
32308 104,500.00 104,500.00 11/01/98 10/01/28 12.875 11.875 18.875 8.750
32308 79,600.00 79,600.00 11/01/98 10/01/28 11.875 10.875 17.875 8.000
32308 102,000.00 102,000.00 11/01/98 10/01/28 10.375 9.375 16.375 6.750
32308 117,300.00 117,237.58 10/01/98 09/01/28 9.125 8.125 15.125 5.750
32308 132,600.00 132,529.43 10/01/98 09/01/28 11.125 10.125 17.125 7.000
32308 155,900.00 155,860.10 10/01/98 09/01/28 12.500 11.500 18.500 9.000
32308 108,250.00 108,189.31 10/01/98 09/01/28 8.875 7.875 14.875 6.500
32308 130,000.00 130,000.00 11/01/98 10/01/28 11.875 11.875 17.875 9.125
32308 141,300.00 141,243.85 11/01/98 10/01/28 10.500 9.500 16.500 7.375
32308 191,250.00 191,250.00 11/01/98 10/01/28 8.375 7.375 14.375 5.000
32308 66,300.00 66,300.00 11/01/98 10/01/28 10.250 9.250 16.250 6.250
32308 107,000.00 107,000.00 11/01/98 10/01/28 8.875 7.875 14.875 5.500
32308 66,200.00 66,200.00 11/01/98 10/01/28 9.750 8.750 15.750 6.250
32308 220,000.00 220,000.00 11/01/98 10/01/28 11.250 11.250 17.250 8.250
32308 129,000.00 129,000.00 11/01/98 10/01/28 8.875 7.875 14.875 5.750
32308 86,700.00 86,700.00 11/01/98 10/01/28 10.750 9.750 16.750 7.875
32308 56,000.00 55,987.55 11/01/98 10/01/28 13.125 12.125 19.125 9.500
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule A - Group 2, Sub-Pool III Page 4 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98
Zip
Pool ID Account Name Address City State Code
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
32308 801107764 BURKMAN PAUL H 95 GAIL DRIVE NAUGATUCK CT 06770
32308 801108051 PAVLAT MICHAEL J 3324 N PITTSBURGH AVE CHICAGO IL 60634
32308 801109158 BETANCOURT JOSE 45 47 WADSWORTH AVENUE NEW YORK NY 10033
32308 801109257 JAMES BERNICE 4466 THORNWOOD TRAIL STONE MOUNTAIN GA 30083
32308 801109661 CRUMP DAVID W 1211 SOMERVILLE ST OXFORD MI 48371
32308 801110222 SHOHOUDY AHMAD 3546 MULBERRY WAY DULUTH GA 30096
32308 801110974 GARDNER MARSHALL M 610 NORTH 1425 EAST LAYTON UT 84040
32308 801111493 MATHIS DONNA M 4541 WYCOMBE LANE INDIANAPOLIS IN 46226
32308 801113069 ADAMAITIS JAMES E 7729 ALTON STREET CANTON MI 48187
32308 801114364 MURPHY PATRICK R 412 SOUTH JAY STREET LAKEWOOD CO 80226
32308 801116252 BURKHARDT ERNEST T 365 CONSTITUTION AVENUE FORKED RIVER NJ 08731
32308 801116898 LEGANO DEBRA 246 14 CAMBRIA AVENUE DOUGLASTON NY 11362
32308 801118126 KAZOO LAETH 31347 RYAN RD WARREN MI 48092
32308 801118142 GANGLOFF SHAWN 16 HARMON COURT NEWINGTON CT 06111
32308 801118191 APP CYNTHIA V 4092 SCENIC MOUNTAIN DRIVE SNELLVILLE GA 30278
32308 801120312 STEVENS TED A 3946 NORTH 4750 EAST EDEN UT 84310
32308 801120551 CONNOLLY JOHN 1960 EAST MEADOW DRIVE SALT LAKE CITY UT 84121
32308 801123696 ROLLINS CLARK 11864 S LOGANS RUN COVE HERRIMAN UT 84065
32308 801123795 WILSON FAITH 17357 105TH AVENUE JAMAICA NY 11433
32308 801130824 KILBURN JAMES SCOTT 4088 COURSEY LAKE ROAD DOUGLASVILLE GA 30135
32308 801159096 OWENS CORRY R 6339 W. BLUEBELL CT INDPLS IN 46224
-----------------------------------------
192 Sale Total
32309 800938086 OWENS ROGER W 5535 SOUTH 4300 WEST HOOPER UT 84315
32309 801050667 GOODNOUGH EDWARD H 3920 SHENSTONE DRIVE EUGENE OR 97404
-----------------------------------------
2 Sale Total
<CAPTION>
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Pool ID Origination Balance Date Date Rate Rate Rate Margin
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
32308 133,450.00 133,450.00 11/01/98 10/01/28 11.125 10.125 17.125 7.000
32308 155,000.00 155,000.00 11/01/98 10/01/28 9.625 8.625 15.625 7.000
32308 171,000.00 171,000.00 11/01/98 10/01/28 9.375 8.375 15.375 5.750
32308 98,600.00 98,600.00 11/01/98 10/01/28 10.250 9.250 16.250 6.250
32308 157,400.00 157,400.00 11/01/98 10/01/28 10.125 9.125 16.125 7.000
32308 72,000.00 71,968.99 10/01/98 09/01/28 10.125 9.125 16.125 7.000
32308 172,250.00 172,250.00 11/01/98 10/01/28 9.750 8.750 15.750 6.375
32308 112,500.00 112,500.00 11/01/98 10/01/28 9.625 8.625 15.625 6.250
32308 126,000.00 123,863.85 11/01/98 10/01/28 10.750 9.750 16.750 7.625
32308 119,000.00 118,899.77 11/01/98 10/01/28 10.250 9.250 16.250 6.500
32308 89,600.00 89,568.91 10/01/98 09/01/28 11.125 10.125 17.125 7.250
32308 210,000.00 208,832.71 06/01/98 05/01/28 9.250 8.250 15.250 7.150
32308 121,500.00 121,500.00 11/01/98 10/01/28 10.500 9.500 16.500 7.375
32308 150,750.00 150,750.00 11/01/98 10/01/28 9.125 8.125 15.125 6.250
32308 109,565.00 109,565.00 11/01/98 10/01/28 10.375 9.375 16.375 6.750
32308 197,593.00 197,593.00 11/01/98 10/01/28 10.000 9.000 16.000 6.625
32308 173,700.00 173,700.00 11/01/98 10/01/28 9.250 8.250 15.250 5.500
32308 141,600.00 141,600.00 11/01/98 10/01/28 8.375 7.375 14.375 5.000
32308 110,551.00 110,551.00 11/01/98 10/01/28 12.875 11.875 18.875 9.250
32308 100,000.00 100,000.00 11/01/98 10/01/28 7.500 6.500 13.500 3.750
32308 94,000.00 94,000.00 11/01/98 10/01/28 8.375 7.375 14.375 5.000
---------------------------- ---------------------------------
22,207,741.00 22,191,591.55 10.398 9.465 16.398 7.000
32309 128,000.00 127,866.79 09/01/98 08/01/28 9.250 8.250 15.250 6.000
32309 157,050.00 157,050.00 11/01/98 10/01/28 8.750 7.750 14.750 6.125
---------------------------- ---------------------------------
285,050.00 284,916.79 8.974 7.974 14.974 6.069
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III Page 1 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98 8
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Account Name Origination Property Int & Prin Balance
- -------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
323-08 800665366 LEVENTIS PETER A 127,500.00 1 1,226.28 127,320.54
323-08 800707952 POLLITZER JOHN 120,000.00 1 998.10 119,754.75
323-08 800867319 KISSANE PATRICK 130,900.00 1 1,209.64 130,694.77
323-08 800876468 LAGROSA MARISTELLA C 88,500.00 1 851.18 88,375.44
323-08 800888950 RUPE JACK E 211,650.00 1 1,702.98 211,300.58
323-08 800895708 PRAUL JAMES B 113,600.00 1 1,245.55 113,546.28
323-08 800897654 DIAMOND NEIL W 152,150.00 1 1,506.73 151,902.16
323-08 800901936 RAMIREZ ANNA H 88,000.00 1 913.66 88,000.00
323-08 800909079 MARTIN WAYNE 70,550.00 1 619.13 70,518.92
323-08 800918146 BEILSTEIN THOMAS E 151,300.00 1 1,600.10 151,219.95
323-08 800921009 WILLIAMS MELVIN B 207,900.00 1 1,767.13 207,700.00
323-08 800921272 GONZALEZ PABLO M 102,400.00 1 1,063.16 102,400.00
323-08 800924136 CASTRO CARLOS R 160,200.00 1 1,361.68 160,045.90
323-08 800925935 GOODNOUGH JEFFREY S 127,000.00 1 1,091.13 126,820.79
323-08 800926016 SCOTT CLAUDETTE S 52,700.00 1 516.86 52,665.22
323-08 800926313 AMAROSA LOUIS E 200,000.00 1 1,755.14 199,911.53
323-08 800938078 CORNELL AMIR S 139,750.00 1 1,086.96 139,750.00
323-08 800940959 EDMUNDS TERESA M 117,300.00 1 954.39 117,174.68
323-08 800943235 SILLSBURY JAMES A 156,800.00 1 1,688.68 156,800.00
323-08 800948804 MILLER PAUL L 157,250.00 1 1,379.98 157,250.00
323-08 800949026 SAWYER REGINALD 89,010.00 1 830.89 88,976.49
323-08 800950693 SASS WILLIAM 111,500.00 1 1,082.96 111,500.00
323-08 800951782 ASIELUE FIDELIS U 100,000.00 1 1,019.00 99,970.58
323-08 800959710 BLAKE MILDRED M 99,900.00 1 777.01 99,722.68
323-08 800963621 HINES MARK L 67,500.00 1 531.02 67,422.05
323-08 800966210 TIRONE JOSEPH 221,250.00 1 2,275.81 221,186.69
323-08 800966608 DIBBELL BRUCE W 96,300.00 1 740.46 96,300.00
323-08 800967663 DEFEO MARK 184,000.00 1 1,857.31 183,944.36
323-08 800970980 KREM DAVID P 166,500.00 1 1,430.50 166,500.00
323-08 800973489 STEVENSON STEVE 48,450.00 1 434.16 48,450.00
323-08 800974891 SCHEPPARD BERNARD R 68,792.00 1 616.45 68,792.00
323-08 800976250 MARTIN TIMOTHY L 96,300.00 1 809.75 96,252.63
323-08 800977811 VEGLATTE JOHN F 110,500.00 1 959.52 110,500.00
323-08 800979262 BLAIR VIRGINIA M 50,000.00 1 462.05 49,980.66
323-08 800980708 CONNER DANA LYNN 112,200.00 1 872.69 112,067.02
323-08 800984643 KING KIP L 158,100.00 1 1,286.35 158,100.00
323-08 800986382 VASQUEZ GINGER L 111,600.00 1 789.90 111,519.23
323-08 800987166 VELASQUEZ JAMES R 106,250.00 1 835.87 106,127.29
323-08 800988230 ORMISTON ANDREW E 79,900.00 1 814.18 79,900.00
323-08 800990764 ROAZEN MATTHEW D 135,000.00 1 1,074.12 135,000.00
323-08 800991853 FREED MAURICE D 170,000.00 1 1,651.14 169,942.61
323-08 800992356 GAJEWSKI RICHARD A 130,000.00 1 1,128.85 130,000.00
323-08 800993404 COLKITT JAMES G 75,600.00 1 705.71 75,571.54
323-08 800995227 GROSSO GUY JR 114,300.00 1 1,024.24 114,252.07
323-08 800996514 PADUANA MICHAEL A 53,550.00 1 515.03 53,531.42
323-08 800996951 RUCKER MAYBELL 81,000.00 1 688.50 80,961.19
323-08 800997041 HERMIZ FARID I 197,900.00 1 1,828.79 197,823.45
323-08 800997272 TERPENING JOHN L 84,000.00 1 729.41 83,961.84
323-08 800999047 ANDERSON SHERI T 193,500.00 1 1,271.16 193,500.00
323-08 801004946 HERRIER RUTH ANN 69,000.00 1 555.19 68,924.34
323-08 801005463 NARDONE ROBERT JOSEPH JR 100,000.00 1 795.64 99,943.94
323-08 801005802 POLSON KRIS R 91,000.00 1 849.47 90,965.74
323-08 801007998 BACA DAVID W 145,600.00 1 1,145.43 145,516.24
323-08 801008137 PATO MARIE 187,000.00 1 1,834.03 186,622.54
323-08 801010117 BOSCO JAMES M JR 80,000.00 1 731.80 79,968.20
323-08 801012170 CREEACH DONNA J 50,720.00 1 483.02 50,701.91
323-08 801018912 SCALISE FRANCIS J 107,900.00 1 897.46 107,900.00
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
323-08 85.0 06/01/00 11.125 150,000.00 Y
323-08 60.0 06/01/00 9.375 200,000.00 Y
323-08 85.0 07/01/00 10.625 154,000.00 Y
323-08 75.0 06/01/00 11.125 118,000.00 Y
323-08 85.0 07/01/00 9.000 249,000.00 Y
323-08 80.0 07/01/00 12.875 142,000.00 Y
323-08 84.5 04/01/00 11.500 180,000.00 Y
323-08 80.0 10/01/00 12.125 110,000.00 Y
323-08 85.0 09/01/00 10.000 83,000.00 Y
323-08 85.0 09/01/00 12.375 178,000.00 Y
323-08 90.0 07/01/00 9.625 231,000.00 Y
323-08 80.0 09/01/00 12.125 128,000.00 Y
323-08 90.0 08/01/00 9.625 178,000.00 Y
323-08 84.9 07/01/00 9.750 149,500.00 Y
323-08 85.0 08/01/00 11.375 62,000.00 Y
323-08 74.9 09/01/00 10.000 267,000.00 Y
323-08 65.0 10/01/00 8.625 215,000.00 Y
323-08 85.0 09/01/00 9.125 138,000.00 Y
323-08 80.0 09/01/00 12.625 196,000.00 Y
323-08 85.0 09/01/00 10.000 185,000.00 Y
323-08 90.0 08/01/00 10.750 98,900.00 Y
323-08 70.5 10/01/00 11.250 158,000.00 Y
323-08 80.0 09/01/00 11.875 125,000.00 Y
323-08 90.0 08/01/00 8.625 111,000.00 Y
323-08 90.0 02/01/99 8.750 75,000.00 Y
323-08 75.0 03/01/99 12.000 295,000.00 Y
323-08 90.0 10/01/00 8.500 107,000.00 Y
323-08 80.0 08/01/00 11.750 230,000.00 Y
323-08 90.0 10/01/00 9.750 185,000.00 Y
323-08 85.0 10/01/00 10.250 57,000.00 Y
323-08 85.9 10/01/00 10.250 80,000.00 Y
323-08 90.0 09/01/00 9.500 107,000.00 Y
323-08 85.0 10/01/00 9.875 130,000.00 Y
323-08 66.6 09/01/00 10.625 75,000.00 Y
323-08 85.0 08/01/00 8.625 132,000.00 Y
323-08 85.0 09/01/00 9.125 186,000.00 Y
323-08 90.0 09/01/00 7.625 124,000.00 Y
323-08 85.0 08/01/00 8.750 125,000.00 Y
323-08 85.0 10/01/00 11.875 94,000.00 Y
323-08 85.9 09/01/00 8.875 157,000.00 Y
323-08 85.0 10/01/00 11.250 200,000.00 Y
323-08 73.2 09/01/00 9.875 177,500.00 Y
323-08 90.0 08/01/00 10.750 84,000.00 Y
323-08 90.0 08/01/00 10.250 127,000.00 Y
323-08 85.0 09/01/00 11.125 63,000.00 Y
323-08 46.8 09/01/00 9.625 173,000.00 Y
323-08 84.3 03/01/99 10.625 234,575.00 Y
323-08 80.0 09/01/00 9.875 105,000.00 Y
323-08 90.0 10/01/00 6.875 215,000.00 Y
323-08 80.2 08/01/00 9.000 86,000.00 Y
323-08 54.0 09/01/00 8.875 185,000.00 Y
323-08 80.0 09/01/00 10.750 113,750.00 Y
323-08 80.0 09/01/99 8.750 182,000.00 Y
323-08 83.1 04/01/00 11.375 225,000.00 Y
323-08 88.8 09/01/00 10.500 90,000.00 Y
323-08 80.0 09/01/00 11.000 63,400.00 Y
323-08 84.9 10/01/00 9.375 127,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III Page 2 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98 8
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Account Name Origination Property Int & Prin Balance
- -------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
323-08 801020389 SPEARMON KEVIN 132,000.00 1 1,257.07 132,000.00
323-08 801020470 MAHONEY ROBERT 131,300.00 1 1,262.82 131,300.00
323-08 801020710 ROSE-WILLIAM SYLVESTER 106,800.00 1 1,098.56 106,768.00
323-08 801022070 BOYER TERRY D 143,500.00 1 1,517.61 143,462.23
323-08 801023227 SMALDINO DONALD R 81,600.00 1 746.43 81,534.86
323-08 801026105 ELLIOTT MATTHEW J 112,880.00 1 1,085.66 112,840.83
323-08 801026303 RAMSEY BETH A 104,000.00 1 1,000.25 104,000.00
323-08 801026956 WILLIAMS JOHN G 162,000.00 1 1,260.02 162,000.00
323-08 801027293 METELLUS SYLVIO 93,750.00 1 814.08 93,750.00
323-08 801029935 THOMPSON JOHN H 56,700.00 1 481.94 56,700.00
323-08 801031782 CUCCIA GARY A 172,000.00 1 1,638.00 172,000.00
323-08 801033697 OSBORNE JEFFREY K 46,000.00 1 451.15 45,969.64
323-08 801033895 SCHRADER KEN M 180,000.00 1 1,563.03 180,000.00
323-08 801034505 SMART DANIEL J SR 134,000.00 1 1,163.59 133,815.85
323-08 801034588 DIAZ DALE T 208,800.00 1 1,424.38 208,800.00
323-08 801035510 MITROI GEORGE J 160,800.00 1 1,546.54 160,800.00
323-08 801035817 SALEH AFRAH A 89,200.00 1 733.83 89,200.00
323-08 801035908 FORD JULIA L 98,400.00 1 818.44 98,350.31
323-08 801037169 JEAN ROBERT V 54,900.00 1 491.96 54,900.00
323-08 801037508 LYNCH GLENDA GAYLE 124,100.00 1 899.81 124,014.60
323-08 801037698 HOUGH RONALD C 70,480.00 1 677.86 70,480.00
323-08 801039272 ANDERSON FRANK RAYMOND 100,000.00 1 905.41 100,000.00
323-08 801041260 HENNEQUIN MARK J 94,620.00 1 892.16 94,620.00
323-08 801044520 PEACOCK BECKY S 139,500.00 1 1,224.21 139,500.00
323-08 801045196 WATSON SANDRA L 95,000.00 1 807.49 94,954.49
323-08 801046145 BERT CHRISTIAN P 84,000.00 1 855.96 84,000.00
323-08 801049867 CASWELL JOSEPH 54,000.00 1 488.92 53,977.95
323-08 801050501 RUSSELL PEGGIE ANN 202,300.00 1 1,907.47 202,300.00
323-08 801050550 STATON-BREVA YVONNE O 96,000.00 1 950.68 96,000.00
323-08 801051103 JONES DEBRA L 89,250.00 1 718.13 89,250.00
323-08 801051244 MCBRIDE TONY J 112,050.00 1 861.57 111,982.12
323-08 801051400 BALASCO STEVEN C 85,000.00 1 809.48 84,939.10
323-08 801051749 MERLINO ANGELO M 137,580.00 1 1,194.67 137,517.50
323-08 801054420 IZZO RALPH 165,000.00 1 1,555.77 164,939.54
323-08 801054537 HART BRENDA 61,200.00 1 520.19 61,200.00
323-08 801054586 PHYSICIAN MICHAEL E 125,900.00 1 1,270.85 125,861.92
323-08 801054826 BALOGH CHARLES E 200,500.00 1 1,871.64 200,424.51
323-08 801055310 KLEIN MITCHELL S 183,750.00 1 1,698.03 183,750.00
323-08 801055781 DAVISTON ANDREW L 56,000.00 1 614.01 56,000.00
323-08 801056110 DEAL CHERYL L 58,600.00 1 482.09 58,600.00
323-08 801056797 KAUFMAN TH0MAS M 92,650.00 1 891.09 92,650.00
323-08 801058496 CULP LLOYD B 130,900.00 1 971.93 130,814.37
323-08 801058645 MARSH JAMES H 67,200.00 1 763.11 67,171.62
323-08 801061854 HAWKINS LEROY 87,550.00 1 752.19 87,550.00
323-08 801062126 ARLINE SAMUEL 74,375.00 1 639.00 74,375.00
323-08 801064890 PELAEZ WINELLA P 220,500.00 1 1,914.71 220,399.82
323-08 801065178 PROCTOR DORIS M 81,500.00 1 830.49 81,500.00
323-08 801066143 FALLON LORA J 76,700.00 1 840.97 76,663.72
323-08 801066242 GRIFFIN JEFFREY R 100,800.00 1 775.06 100,800.00
323-08 801066473 BRODICK PAUL 87,500.00 1 634.44 87,439.78
323-08 801068370 KIRKPATRICK DANIEL F 87,425.00 1 933.05 87,425.00
323-08 801069451 HONIOUS TIMOTHY W 46,700.00 1 440.33 46,682.89
323-08 801069873 SPENCER ELMA 115,200.00 1 989.75 115,200.00
323-08 801069899 VARGO LOUIS JR 68,000.00 1 498.96 68,000.00
323-08 801070236 ALI ALI H 100,000.00 1 795.65 99,943.93
323-08 801070285 WILLIAMS PRISCILLA R 171,000.00 1 1,484.88 170,843.98
323-08 801070491 MALDONADO GUSTAVO 161,550.00 1 1,462.69 161,484.04
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
323-08 80.0 04/01/99 11.000 165,000.00 Y
323-08 85.2 10/01/00 11.125 154,000.00 Y
323-08 80.0 09/01/00 12.000 133,500.00 Y
323-08 79.2 09/01/00 12.375 181,000.00 Y
323-08 80.0 03/01/99 10.500 102,000.00 Y
323-08 80.0 09/01/00 11.125 141,100.00 Y
323-08 80.0 10/01/00 11.125 130,000.00 Y
323-08 76.7 10/01/00 8.625 211,000.00 Y
323-08 75.0 10/01/00 9.875 125,000.00 Y
323-08 90.0 10/01/00 9.625 63,000.00 Y
323-08 80.0 10/01/00 11.000 215,000.00 Y
323-08 83.6 09/01/00 11.375 55,000.00 Y
323-08 90.0 09/01/00 9.875 200,000.00 Y
323-08 72.8 07/01/00 9.875 184,000.00 Y
323-08 80.0 10/01/00 7.250 261,000.00 Y
323-08 80.0 10/01/00 11.125 201,000.00 Y
323-08 84.9 10/01/00 9.250 105,000.00 Y
323-08 80.0 09/01/00 9.375 123,000.00 Y
323-08 90.0 10/01/00 10.250 61,000.00 Y
323-08 85.0 09/01/99 7.875 146,000.00 Y
323-08 80.0 10/01/00 11.125 88,100.00 Y
323-08 80.0 09/01/00 10.375 125,000.00 Y
323-08 83.0 10/01/00 10.875 114,000.00 Y
323-08 90.0 10/01/00 10.000 155,000.00 Y
323-08 86.3 09/01/00 9.625 110,000.00 Y
323-08 77.0 10/01/00 11.875 109,000.00 Y
323-08 32.7 09/01/00 10.375 165,000.00 Y
323-08 85.0 10/01/00 10.875 238,000.00 Y
323-08 80.0 04/01/99 11.500 120,000.00 Y
323-08 75.0 10/01/00 9.000 119,000.00 Y
323-08 90.0 09/01/00 8.500 124,500.00 Y
323-08 77.2 09/01/00 11.000 110,000.00 Y
323-08 85.9 09/01/00 9.875 160,000.00 Y
323-08 71.7 09/01/00 10.875 230,000.00 Y
323-08 90.0 10/01/00 9.625 68,000.00 Y
323-08 79.6 08/01/00 11.750 158,000.00 Y
323-08 74.5 09/01/00 10.750 269,000.00 N
323-08 75.0 10/01/00 10.625 245,000.00 Y
323-08 80.0 10/01/00 12.875 70,000.00 Y
323-08 84.9 03/01/99 9.250 69,000.00 Y
323-08 85.0 10/01/00 11.125 109,000.00 Y
323-08 85.0 09/01/00 8.125 154,000.00 Y
323-08 80.0 09/01/00 13.375 84,000.00 Y
323-08 85.0 10/01/00 9.750 103,000.00 Y
323-08 85.0 10/01/00 9.750 87,500.00 Y
323-08 75.0 09/01/00 9.875 294,000.00 Y
323-08 73.4 10/01/00 11.875 111,000.00 Y
323-08 65.0 09/01/00 12.875 118,000.00 Y
323-08 80.0 10/01/00 8.500 126,000.00 Y
323-08 65.2 09/01/00 7.875 134,000.00 Y
323-08 65.0 10/01/00 12.500 134,500.00 Y
323-08 71.8 10/01/00 10.875 65,000.00 Y
323-08 90.0 09/01/00 9.750 128,000.00 Y
323-08 80.0 10/01/00 8.000 85,000.00 Y
323-08 80.0 09/01/00 8.875 125,000.00 Y
323-08 90.0 10/01/00 9.875 190,000.00 Y
323-08 90.0 09/01/00 10.375 179,500.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III Page 3 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98 8
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Account Name Origination Property Int & Prin Balance
- -------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
323-08 801070509 MCCUTCHAN GARY W 159,800.00 1 1,214.59 159,800.00
323-08 801071077 LUND DOUGLAS J 172,500.00 1 1,513.81 172,500.00
323-08 801071721 SHIRAH SUSAN F 68,000.00 1 534.96 68,000.00
323-08 801072232 RAMKHALAWAN SEEPERSAD 140,400.00 1 1,284.29 140,400.00
323-08 801072539 BRAKE CHARLES A 95,550.00 1 803.44 95,550.00
323-08 801072604 HOUDE MELISSA 82,500.00 1 716.39 82,424.73
323-08 801073057 WAGGONER ELBA RICHARD 80,100.00 1 658.97 80,058.47
323-08 801074659 MURRAY MARK S 167,900.00 1 1,381.27 167,812.96
323-08 801074808 VICENTE VERA 203,150.00 1 1,839.33 203,150.00
323-08 801075847 MAULBECK CARL 144,000.00 1 1,290.39 144,000.00
323-08 801076043 GRAVELY VANESSA 55,250.00 1 495.10 55,250.00
323-08 801078502 MOTLEY JESSIE 80,000.00 1 799.87 79,975.13
323-08 801078536 GUCA ANDY 119,000.00 1 1,155.80 119,000.00
323-08 801079096 MALDONADO ELIZABETH 48,875.00 1 442.52 48,855.05
323-08 801079468 KUSHION TODD 109,800.00 1 903.30 109,685.71
323-08 801079583 TURNER TIMOTHY 68,800.00 1 603.77 68,738.87
323-08 801080722 LONGFELLOW DOUGLAS R 113,800.00 1 709.96 113,694.60
323-08 801081001 THOMPSON PAMELA 76,500.00 1 721.31 76,500.00
323-08 801081035 TOMA MOUWAFAK 130,000.00 1 988.09 130,000.00
323-08 801082124 DOLIN KATHLEEN M 122,000.00 1 842.62 121,907.17
323-08 801082538 JOYNER MARY L 80,600.00 1 829.07 80,600.00
323-08 801082918 SMITH EDWARD 69,600.00 1 709.22 69,600.00
323-08 801083270 AQIL CHERYL L 99,000.00 1 905.59 99,000.00
323-08 801083296 MOSKAL JOHN R 101,600.00 1 1,133.83 101,577.42
323-08 801083387 BUSBY JEFFREY A 53,600.00 1 393.30 53,564.03
323-08 801083627 SHUNK CHRISTOPHE D 89,100.00 1 757.34 89,057.32
323-08 801083692 MARROW WILBERT ANTHONY 85,500.00 1 711.15 85,500.00
323-08 801084062 VAN VINH THE 128,700.00 1 1,093.94 128,700.00
323-08 801084245 VIGIL ARTHUR T 89,500.00 1 810.34 89,500.00
323-08 801084369 KHLAIF AHMED 76,000.00 1 659.95 75,965.47
323-08 801084419 FIELDING WILLIAM 117,600.00 1 1,175.81 117,600.00
323-08 801084625 DELAROSA JOSE A 150,000.00 1 1,193.47 150,000.00
323-08 801085283 NEASE JOHN D 96,000.00 1 978.24 96,000.00
323-08 801087040 THOMAS DONALD S 61,400.00 1 649.35 61,400.00
323-08 801087339 FUGILL KENNETH J 114,200.00 1 1,066.04 114,123.04
323-08 801087669 STONEY KELLY J 79,475.00 1 668.27 79,475.00
323-08 801089491 EASTEP RICHARD ALLEN 142,200.00 1 1,208.68 142,200.00
323-08 801090259 GOSHERT CORY L 135,200.00 1 1,100.03 129,699.85
323-08 801091687 LEFOU CAROL ANN 110,000.00 1 807.14 110,000.00
323-08 801091851 ELDER MAE GWENDOLYN 88,000.00 1 913.65 87,637.86
323-08 801091968 THUMMINGS YVONNE 104,500.00 1 1,145.78 104,500.00
323-08 801092297 LEASHORE BERNICE 79,600.00 1 811.12 79,600.00
323-08 801093170 DUCKWORTH DAVID W 102,000.00 1 923.51 102,000.00
323-08 801094319 GALLAGHER RONALD H 117,300.00 1 954.39 117,237.58
323-08 801095654 CLARK JAN E 132,600.00 1 1,078.88 132,529.43
323-08 801096090 MUELLER ROBERT J SR 155,900.00 1 1,663.86 155,860.10
323-08 801096488 HINES STEPHEN 108,250.00 1 861.29 108,189.31
323-08 801098310 SCHEINER MICHAEL 130,000.00 1 1,324.70 130,000.00
323-08 801102146 CARTAGENA GENARO 141,300.00 1 1,292.53 141,243.85
323-08 801102252 KARPIEL PIOTR ADAM 191,250.00 1 1,453.64 191,250.00
323-08 801102294 TAYLOR TINA 66,300.00 1 594.11 66,300.00
323-08 801102591 SARGENT KENNETH L 107,000.00 1 851.34 107,000.00
323-08 801102765 DAVIS SHERRY L 66,200.00 1 568.76 66,200.00
323-08 801104043 CONNERS ANN 220,000.00 1 2,136.78 220,000.00
323-08 801104167 WILLIAMS GREGORY L 129,000.00 1 1,026.38 129,000.00
323-08 801104514 VANCE WILLIAM J 86,700.00 1 809.33 86,700.00
323-08 801106915 SMITH CHRISTOPHE D 56,000.00 1 624.95 55,987.55
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
323-08 85.0 10/01/00 8.375 188,000.00 Y
323-08 75.0 10/01/00 10.000 230,000.00 Y
323-08 80.0 10/01/00 8.750 85,000.00 Y
323-08 90.0 09/01/00 10.500 156,000.00 Y
323-08 70.0 04/01/99 9.500 136,500.00 Y
323-08 58.9 08/01/00 9.875 140,000.00 Y
323-08 90.0 09/01/00 9.250 89,000.00 Y
323-08 84.9 09/01/00 9.250 197,539.00 Y
323-08 85.0 10/01/00 10.375 239,000.00 Y
323-08 90.0 10/01/00 10.250 160,000.00 Y
323-08 85.0 10/01/00 10.250 65,000.00 Y
323-08 66.6 10/01/00 11.625 120,000.00 Y
323-08 85.0 09/01/00 11.250 140,000.00 Y
323-08 85.0 10/01/00 10.375 57,500.00 Y
323-08 90.0 09/01/00 9.250 122,000.00 Y
323-08 84.9 10/01/00 10.000 81,000.00 Y
323-08 84.2 09/01/99 6.375 135,000.00 Y
323-08 90.0 10/01/00 10.875 85,000.00 Y
323-08 83.8 10/01/00 8.375 155,000.00 Y
323-08 48.2 10/01/00 7.375 253,000.00 Y
323-08 62.4 04/01/99 12.000 129,000.00 Y
323-08 80.0 10/01/00 11.875 87,000.00 Y
323-08 90.0 09/01/00 10.500 110,000.00 Y
323-08 80.0 09/01/00 13.125 127,000.00 Y
323-08 80.0 10/01/00 8.000 67,000.00 Y
323-08 90.0 10/01/00 9.625 99,000.00 Y
323-08 90.0 10/01/00 9.375 95,000.00 Y
323-08 90.0 10/01/00 9.625 143,000.00 Y
323-08 81.3 10/01/00 10.375 110,000.00 Y
323-08 80.0 09/01/00 9.875 95,000.00 Y
323-08 80.0 10/01/00 11.625 147,000.00 Y
323-08 73.8 10/01/00 8.875 203,000.00 Y
323-08 80.0 10/01/00 11.875 120,000.00 Y
323-08 78.7 10/01/00 12.375 78,000.00 Y
323-08 89.9 09/01/00 10.750 126,900.00 Y
323-08 85.0 10/01/00 9.500 93,500.00 Y
323-08 90.0 10/01/00 9.625 158,000.00 Y
323-08 80.0 10/01/00 9.125 169,000.00 Y
323-08 81.4 04/01/99 8.000 135,000.00 Y
323-08 80.0 10/01/00 12.125 110,000.00 Y
323-08 58.0 10/01/00 12.875 180,000.00 Y
323-08 79.9 10/01/00 11.875 99,600.00 Y
323-08 85.0 10/01/00 10.375 120,000.00 Y
323-08 85.0 09/01/00 9.125 138,000.00 Y
323-08 85.0 09/01/00 9.125 156,000.00 Y
323-08 77.9 09/01/00 12.500 200,000.00 Y
323-08 75.9 09/01/00 8.875 142,500.00 Y
323-08 80.2 04/01/99 11.875 162,000.00 Y
323-08 90.0 10/01/00 10.500 157,000.00 Y
323-08 85.0 10/01/00 8.375 225,000.00 Y
323-08 85.0 10/01/00 10.250 78,000.00 Y
323-08 74.3 10/01/00 8.875 144,000.00 Y
323-08 82.7 10/01/00 9.750 80,000.00 Y
323-08 80.0 04/01/99 11.250 275,000.00 Y
323-08 83.7 10/01/00 8.875 154,000.00 Y
323-08 85.0 10/01/00 10.750 102,000.00 Y
323-08 80.0 10/01/00 13.125 70,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Alliance Funding Sale Schedule B - Group 2, Sub-Pool III Page 4 10/28/98
A division of Superior Bank FSB 1998-3 - 2nd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 10/28/98 8
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Account Name Origination Property Int & Prin Balance
- -------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
323-08 801107764 BURKMAN PAUL H 133,450.00 1 1,283.50 133,450.00
323-08 801108051 PAVLAT MICHAEL J 155,000.00 1 1,317.48 155,000.00
323-08 801109158 BETANCOURT JOSE 171,000.00 1 1,422.29 171,000.00
323-08 801109257 JAMES BERNICE 98,600.00 1 883.56 98,600.00
323-08 801109661 CRUMP DAVID W 157,400.00 1 1,395.86 157,400.00
323-08 801110222 SHOHOUDY AHMAD 72,000.00 1 638.51 71,968.99
323-08 801110974 GARDNER MARSHALL M 172,250.00 1 1,479.89 172,250.00
323-08 801111493 MATHIS DONNA M 112,500.00 1 956.24 112,500.00
323-08 801113069 ADAMAITIS JAMES E 126,000.00 1 1,176.19 123,863.85
323-08 801114364 MURPHY PATRICK R 119,000.00 1 1,066.36 118,899.77
323-08 801116252 BURKHARDT ERNEST T 89,600.00 1 861.76 89,568.91
323-08 801116898 LEGANO DEBRA 210,000.00 1 1,727.62 208,832.71
323-08 801118126 KAZOO LAETH 121,500.00 1 1,111.41 121,500.00
323-08 801118142 GANGLOFF SHAWN 150,750.00 1 1,226.55 150,750.00
323-08 801118191 APP CYNTHIA V 109,565.00 1 992.01 109,565.00
323-08 801120312 STEVENS TED A 197,593.00 1 1,734.02 197,593.00
323-08 801120551 CONNOLLY JOHN 173,700.00 1 1,184.94 173,700.00
323-08 801123696 ROLLINS CLARK 141,600.00 1 1,076.26 141,600.00
323-08 801123795 WILSON FAITH 110,551.00 1 1,212.12 110,551.00
323-08 801130824 KILBURN JAMES SCOTT 100,000.00 1 699.21 100,000.00
323-08 801159096 OWENS CORRY R 94,000.00 1 714.47 94,000.00
-------------------------------------------------- ---------------------------
192 Sale Total 22,207,741.00 196,999.18 22,191,591.55
323-09 800938086 OWENS ROGER W 128,000.00 1 1,053.02 127,866.79
323-09 801050667 GOODNOUGH EDWARD H 157,050.00 1 1,235.51 157,050.00
-------------------------------------------------- ---------------------------
2 Sale Total 285,050.00 2,288.53 284,916.79
194 Grand Total Sub-Pool III 22,492,791.00 199,287.71 22,476,508.34
<CAPTION>
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Ratio Date Rate Origination Occupied
- -------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
323-08 85.0 10/01/00 11.125 157,000.00 Y
323-08 88.5 10/01/00 9.625 175,000.00 Y
323-08 75.0 10/01/00 9.375 228,000.00 N
323-08 85.0 10/01/00 10.250 116,000.00 Y
323-08 89.9 10/01/00 10.125 174,900.00 Y
323-08 90.0 09/01/00 10.125 80,000.00 Y
323-08 66.2 10/01/00 9.750 260,000.00 Y
323-08 90.0 10/01/00 9.625 125,000.00 Y
323-08 90.0 10/01/00 10.750 140,000.00 Y
323-08 85.0 10/01/00 10.250 140,000.00 Y
323-08 80.0 09/01/00 11.125 112,000.00 Y
323-08 73.6 05/01/00 9.250 285,000.00 Y
323-08 89.6 10/01/00 10.500 135,500.00 Y
323-08 90.0 10/01/00 9.125 167,500.00 Y
323-08 85.0 10/01/00 10.375 128,900.00 Y
323-08 80.0 10/01/00 10.000 246,992.00 Y
323-08 90.0 10/01/00 7.250 193,000.00 Y
323-08 80.0 10/01/00 8.375 177,000.00 Y
323-08 80.9 10/01/00 12.875 136,500.00 Y
323-08 80.0 10/01/00 7.500 125,000.00 Y
323-08 78.3 10/01/00 8.375 120,000.00 Y
---- ------------------------
81.5 10.107 27,590,656.00
323-09 52.8 08/01/00 9.250 242,000.00 Y
323-09 90.0 10/01/00 8.750 174,500.00 Y
---- ------------------------
73.3 8.974 416,500.00
81.4 10.092 28,007,156.00
</TABLE>
