================================================================================
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) November 24, 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.
On November 24, 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 $31,624,417.84 with respect to Sub-Pool II
with funds on deposit in the Sub-Pool II Pre-Funding Account, and $29,809,914.58
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 November 24,
1998, between the Depositor and the Trustee (the "November 24 Instrument").
Attached to the November 24 Instrument are the
2
<PAGE>
Mortgage Loan Schedules with respect to Group 1 and Group 2 listing the related
Subsequent Mortgage Loans that are the subject of such November 24 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
(c) Exhibits
4.1 Subsequent Transfer Instrument, dated November 24, 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: November 24, 1998
<PAGE>
EXHIBIT INDEX
Description
-----------
Exhibit No. 4.1 Subsequent Transfer Instrument, dated November 24, 1998,
between Superior Bank FSB, as Depositor and LaSalle National Bank, as Trustee.
EXHIBIT 4.1
SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
November 24, 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
<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>
<TABLE>
<CAPTION>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-3
ATTACHMENT A TO SUBSEQUENT TRANSFER
INSTRUMENT FOR GROUP 1
Series 1998-3
November 24, 1998
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: November 23, 1998
2. Pricing Date:
3. Subsequent Transfer Date: November 24, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $31,624,417.84
5. Purchase Price: 100.00%
6. Amount for deposit into the Group 1 Interest Coverage Account $3,597.31
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: 60 months
3. Longest original term to maturity: 360 months
4. Lowest Mortgage Rate: SP I: % SP II: 6.90%
5. Greatest Combined Loan-to-Value Ratio: 90.00 %
6. Weighted Average Term since origination (A): 0.23 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>
<TABLE>
<CAPTION>
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1998-3
ATTACHMENT A TO SUBSEQUENT TRANSFER
INSTRUMENT FOR GROUP 2
Series 1998-3
November 24, 1998
<S> <C> <C> <C>
A.
1. Subsequent Cut-off Date: November 23, 1998
2. Pricing Date:
3. Subsequent Transfer Date: November 24, 1998
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $29,809,914.58
5. Purchase Price: 100.00%
6. Amount for deposit into the Group 2 Interest Coverage Account $21,803.62
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: 180 months
3. Longest original term to maturity: 360 months
4. Minimum Gross Margin: 4.25 %
5. Greatest LTV Ratio: 90.00 %
6. Maximum Mortgage Rate: 19.125 %
7. Weighted Average Term since origination: (A) .45 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>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 1
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23710 800882565 SPELLS LENWOOD 1226 THURSTON DRIVE WILSON NC 27893 51,440.00
23710 800928210 ROBERTSON GAILLE ANNMARIE 714 COLORADO BOULEVARD IDAHO SPRIN CO 80452 25,000.00
23710 800963977 FRANKLIN TERRY A 209 MASON STREET GREER SC 29651 36,000.00
23710 800980112 LANSDOWNE PAULETTE L 888 KLEM ROAD WEBSTER NY 14580 61,000.00
23710 800987547 O BRIEN NANCY J 2333 16TH STREET TROY NY 12180 54,000.00
23710 800993701 WILLIAMS BRIAN E 628 CHENANGO STREET BINGHAMTON NY 13901 44,900.00
23710 800997793 THORNE GEORGE T 409 W SCHOOL HOUSE LANE PHILADELPHI PA 19144 74,000.00
23710 801000084 YOO JONG CHUL 25 TUSCALA STREET SELDEN NY 11784 60,000.00
23710 801007105 FURY SANDRA 22400 BRISTER ROAD COOLVILLE OH 45723 63,000.00
23710 801011834 ROBINSON SHARON 3125 JASPER STREET PHILADELPHI PA 19134 32,400.00
23710 801013244 HARWARD RUSSELL V 2391 EAST SUMMER OAK CIRCL SANDY UT 84092 30,000.00
23710 801019084 05081 VENAS 583 NEW YORK AVENUE BROOKLYN NY 11225 40,000.00
23710 801025032 POWERS HAROLD WAYNE 450 STATE ROUTE 1403 LEWISPORT KY 42351 162,900.00
23710 801029794 SEMKE EDWARD 26 NORTH WASHINGTON AVENUE CENTEREACH NY 11720 32,800.00
23710 801043720 WILSON LORRAINE V 815 NORTH GILMOR STREET BALTIMORE MD 21217 60,800.00
23710 801045469 PERRY GORDON A 7717 NORTH BUCKBOARD DRIVE PARK CITY UT 84098 45,800.00
23710 801046657 DELP NEIL D 124 WOODBINE AVENUE WESTFIELD PA 16950 34,400.00
23710 801051772 THOREN LELAND R 14606 154TH ST E ORTING WA 98360 45,000.00
23710 801054966 DIMICELLI FRANK 10235 S STREET HIGHWAY 123 SEGUIN TX 78155 166,350.00
23710 801057936 BLICKLEY PETER S 50 SICKLETOWN ROAD ORANGETOWN NY 10962 60,000.00
23710 801059858 SARR IVA PAULINE 544 N PAMPAS AVENUE RIALTO CA 92376 15,000.00
23710 801064734 ROBINETTE WALTER P 5734 LOCKBOURNE ROAD LOCKBOURNE OH 43137 124,684.00
23710 801069071 STALEY FRED WEST 16 N 27TH STREET CAMP HILL PA 17011 98,625.00
23710 801071937 WILLIAMS ERNESTINE 2165 BAKER ST GARY IN 46404 27,200.00
23710 801072901 WALKER ROBERT 49 BOB ANN DRIVE NESCONSET NY 11767 60,000.00
23710 801075649 BLAKE SCOTT A 103 ENGLEWOOD DRIVE INMAN SC 29349 54,000.00
23710 801075904 GORNEY FRANCIS J 1919 LAKEVIEW ROAD WILMINGTON DE 19805 42,200.00
23710 801080649 OWENS JOHN 3009 REIFSNYDER ROAD GILBERTSVIL PA 19525 39,600.00
23710 801080730 POOLE WILLIAM V 9708 WILLIAMSBURG CT UPPER MARLB MD 20772 143,100.00
23710 801087842 DIWAN KAMAL 863 MC HENRY RD C WHEELING IL 60090 12,000.00
23710 801089848 LAVERGNE BARBARA J 155 KIDDER STREET WILKES-BARR PA 18702 36,445.00
23710 801092453 WEAVER CHARLES E 7833 COLONIAL DRIVE NIAGARA FAL NY 14304 62,900.00
23710 801095134 THUMSER POLLY B 2641 WINDING LANE ATLANTA GA 30319 76,000.00
23710 801097551 VANDEBERG SUSAN L 725 WEST SPRING STREET WAUPUN WI 53963 30,000.00
23710 801098328 SAAFIR CONSTANCE D 511 LINWOOD AVENUE DURHAM NC 27701 40,700.00
23710 801100694 ANDERSON CHRISTOPHE D 8167 SOUTH DOWNING STREET LITTLETON CO 80122 162,580.00
23710 801101106 EDWARDS MARIA C 113 BELLTOWN TERRACE BEAR DE 19701 12,600.00
23710 801101221 LINDEN PAUL 229 GARFIELD AVENUE NORWOOD PA 19074 53,200.00
23710 801102609 SATTOF DAVID S 2635 BLYTHEBURN ROAD MOUNTAINTOP PA 18707 93,925.00
23710 801105081 HENDRIX FRANCIS L 1733 COLE STREET BALTIMORE MD 21223 43,200.00
23710 801110099 BRITTINGHAM JOHN S 937 BEATTY STREET TRENTON NJ 08611 21,750.00
23710 801111394 HICKEY STEVEN P 16 HARRISON AVENUE SALISBURY MA 01952 53,000.00
23710 801112970 CHIANG CHIN WON 1519 GROMMON ROAD NAPERVILLE IL 60564 50,000.00
23710 801115908 DORFFELD ROBERT 1205 W R DRIVE KNIGHTDALE NC 27545 42,500.00
23710 801115924 HYDE ERROL 1653 TOPPING AVENUE BRONX NY 10457 165,750.00
23710 801115981 DITULLIO ALGORE 953 MASON AVE STREET DARBY PA 19026 31,875.00
23710 801116377 DITULLIO ALGORE 1054 HOPKINS AVENUE GLENOLDEN PA 19036 48,750.00
23710 801116385 DITULLIO ALGORE 1824 SOUTH 65TH STREET PHILADELPHI PA 19142 35,250.00
23710 801121732 ROBINSON ERIC W 2283 NORTHPARK STREET THOUSAND OA CA 91362 55,360.00
23710 801122110 PIORKOWSKI STEPHEN 235 BAYVIEW AVENUE MASSAPEQUA NY 11758 35,000.00
23710 801122185 GARDNER ERNEST R 1151 WEST 2600 NORTH CLINTON UT 84015 21,000.00
23710 801124181 TURLEY ROBERT 8713 SOUTH MCGINNIS LANE WEST JORDAN UT 84088 48,350.00
23710 801125246 COMER CHARLES D 220 AVENUE A NORTHEAST WINTER HAVE FL 33881 42,400.00
23710 801125261 DOUGLASS SCOTT ELI 9 WEST CENTER HYDE PARK UT 84318 66,500.00
23710 801126814 CARO EDGARD H. 1109 CALVIN AVENUE LEHIGH ACRE FL 33936 12,000.00
23710 801127291 TAYLOR LYNN 318 SUNSET DRIVE NORTH DOVER TOWNS NJ 08751 119,780.00
23710 801127416 LAMBROS MELINDA 2460 SOUTH 7TH ST ANN ARBOR MI 48103 181,000.00
23710 801129537 BUSTIN CHARLES F 204 PEACOCK DRIVE LARKSVILLE PA 18704 106,050.00
23710 801129610 DEFELICE WILLIAM E RD 6 BOX 85 PUNXSUTAWNE PA 15762 22,500.00
23710 801129743 HAESSLY CRAIG 726 LINCOLN WAY W MASSILON OH 44647 52,000.00
23710 801130071 COUNCIL CHARLES 1317 WEST ELEANOR STREET PHILADELPHI PA 19141 26,000.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
800882565 51,440.00 08/01/98 07/01/18 236.00 11/01/98 80.0 13.900 635.94
800928210 24,919.36 08/01/98 07/01/13 176.00 11/01/98 74.5 14.300 337.99
800963977 35,976.63 09/11/98 08/11/28 357.30 11/11/98 90.0 11.450 355.14
800980112 60,932.73 10/01/98 09/01/18 238.00 11/01/98 88.2 11.350 644.23
800987547 53,586.03 10/08/98 09/08/08 118.22 12/08/98 85.0 12.650 795.17
800993701 44,900.00 11/21/98 10/21/13 179.64 11/21/98 80.9 12.550 480.95
800997793 73,972.14 10/01/98 09/01/13 178.00 12/01/98 80.0 10.750 690.78
801000084 59,983.40 09/19/98 08/19/13 177.57 11/19/98 84.4 12.150 624.10
801007105 62,676.07 12/01/98 11/01/28 360.00 01/01/99 90.0 11.400 619.08
801011834 32,325.35 09/26/98 08/26/13 177.80 11/26/98 90.0 10.500 358.15
801013244 30,000.00 10/01/98 09/01/13 178.00 12/01/98 82.9 11.200 344.76
801019084 39,992.55 10/09/98 09/09/13 178.26 11/09/98 76.3 13.900 470.78
801025032 162,900.00 12/01/98 11/01/13 180.00 12/01/98 90.0 8.000 1,195.30
801029794 32,800.00 10/24/98 09/24/13 178.75 11/24/98 89.9 10.850 369.72
801043720 60,765.02 10/14/98 09/14/13 178.42 11/14/98 80.0 8.750 478.31
801045469 45,800.00 10/01/98 09/01/13 178.00 12/01/98 85.0 13.150 512.01
801046657 34,373.13 10/09/98 09/09/28 358.26 12/09/98 80.0 9.750 295.55
801051772 45,000.00 01/01/99 12/01/13 181.00 01/01/99 77.2 12.450 553.17
801054966 165,020.42 11/01/98 10/01/28 359.00 12/01/98 73.6 6.900 1,095.58
801057936 60,000.00 11/09/98 10/09/13 179.24 12/09/98 79.4 13.550 689.61
801059858 15,000.00 10/09/98 09/09/13 178.26 11/09/98 34.4 9.300 154.83
801064734 124,684.00 11/01/98 10/01/28 359.00 11/01/98 85.9 12.050 1,287.32
801069071 98,593.83 10/16/98 09/16/13 178.49 11/16/98 77.3 11.550 980.44
801071937 27,200.00 12/01/98 11/01/28 360.00 12/01/98 85.0 12.400 288.19
801072901 60,000.00 11/15/98 10/15/18 239.44 12/15/98 79.9 14.250 757.03
801075649 54,000.00 11/01/98 10/01/13 179.00 11/01/98 88.7 11.350 528.59
801075904 42,200.00 11/16/98 10/16/13 179.47 11/16/98 65.9 11.400 490.30
801080649 39,600.00 11/01/98 10/01/13 179.00 12/01/98 89.9 11.200 455.08
801080730 143,051.16 10/15/98 09/15/13 178.45 12/15/98 90.0 11.200 1,384.44
801087842 11,996.79 10/17/98 09/17/13 178.52 11/17/98 85.6 12.300 126.21
801089848 36,445.00 11/02/98 10/02/13 179.01 12/02/98 80.9 10.550 334.74
801092453 62,900.00 12/01/98 11/01/28 360.00 12/01/98 77.6 9.400 524.31
801095134 76,000.00 10/25/98 09/25/13 178.78 10/25/98 70.8 11.050 726.64
801097551 29,948.00 10/04/98 09/04/13 178.09 12/04/98 82.7 13.500 389.50
801098328 40,700.00 10/15/98 09/15/13 178.45 11/15/98 61.6 11.750 410.83
801100694 162,580.00 12/03/98 11/03/28 360.07 12/03/98 88.3 9.125 1,322.80
801101106 12,592.03 11/01/98 10/01/13 179.00 12/01/98 85.0 12.100 152.03
801101221 53,200.00 10/01/98 09/01/13 178.00 11/01/98 79.7 13.000 588.50
801102609 93,925.00 12/05/98 11/05/28 360.13 12/05/98 85.0 8.500 722.20
801105081 43,182.83 10/09/98 09/09/13 178.26 12/09/98 90.0 10.500 395.17
801110099 21,750.00 12/01/98 11/01/13 180.00 12/01/98 75.0 10.900 245.85
801111394 53,000.00 12/01/98 11/01/28 360.00 12/01/98 85.9 11.900 541.09
801112970 50,000.00 12/04/98 11/04/18 240.10 12/04/98 59.0 10.100 485.83
801115908 42,500.00 12/04/98 11/04/13 180.10 12/04/98 85.0 12.100 512.81
801115924 165,704.13 09/28/98 08/28/13 177.86 11/28/98 85.0 12.150 1,724.09
801115981 31,863.51 10/04/98 09/04/28 358.09 12/04/98 75.0 10.950 302.35
801116377 48,732.42 10/04/98 09/04/28 358.09 12/04/98 75.0 10.950 462.42
801116385 35,237.30 10/04/98 09/04/28 358.09 12/04/98 75.0 10.950 334.36
801121732 55,360.00 01/01/99 12/01/13 181.00 01/01/99 84.9 11.100 632.70
801122110 34,813.40 11/05/98 10/05/08 119.11 12/05/98 86.8 11.300 488.09
801122185 21,000.00 12/01/98 11/01/13 180.00 12/01/98 84.8 13.150 234.77
801124181 48,350.00 01/01/99 12/01/18 241.00 01/01/99 84.9 11.250 507.32
801125246 42,400.00 11/05/98 10/05/28 359.11 11/05/98 80.0 13.400 482.32
801125261 66,461.49 11/01/98 10/01/18 239.00 12/01/98 70.0 10.125 647.26
801126814 12,000.00 12/09/98 11/09/13 180.26 12/09/98 79.4 11.700 141.71
801127291 119,691.75 11/14/98 10/14/13 179.41 12/14/98 79.9 12.750 1,301.64
801127416 181,000.00 12/02/98 11/02/13 180.03 12/02/98 74.7 10.650 1,676.01
801129537 106,050.00 12/09/98 11/09/28 360.26 12/09/98 70.0 10.000 930.66
801129610 22,500.00 12/06/98 11/06/13 180.16 12/06/98 75.0 12.750 280.99
801129743 52,000.00 12/04/98 11/04/18 240.10 12/04/98 80.0 8.250 443.07
801130071 26,000.00 11/01/98 10/01/13 179.00 12/01/98 56.5 13.100 289.65
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 2
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23710 801130170 SCHOTT DEREK W 563 CATSKILL DRIVE PITTSBURGH PA 15239 46,400.00
23710 801130329 MONTGOMERY CLARENCE NATHA RT 1 BOX 177A LAUREL FORK VA 24352 56,000.00
23710 801131970 BULLOCK CHARLES A III 7026 FARRINGTON FARMS DR WILMINGTON NC 28405 121,450.00
23710 801131988 WARHURST MARK L 6915 EAST VALVERDE STREET IDAHO FALLS ID 83401 20,100.00
23710 801132895 HAWKINS ANN L 1021 NORTHEAST 4TH STREET CAPE CORAL FL 33909 31,000.00
23710 801135021 GIRON RODOLFO R 84 86 LINWOOD AVENUE PROVIDENCE RI 02905 67,500.00
23710 801136086 WATSON CURTIS 205 KEEHNER AVENUE ROSEVILLE CA 95678 36,500.00
23710 801137258 CHAMBERS SAMUEL T 2421 ARBOUR TRACE VISTA SUWANEE GA 30024 26,000.00
23710 801138140 BARNEY JOEL B 331 EAST 300 NORTH ALPINE UT 84004 28,950.00
23710 801141565 DAYE CHARLENE 404 OLD OXFORD HIGHWAY DURHAM NC 27704 52,500.00
23710 801141748 MASKO SHARON 634 MORGAN STREET DICKSON CIT PA 18519 83,700.00
23710 801142274 DAVIN DOROTHY 176 DAHLIA DRIVE MASTIC BCH NY 11951 57,014.00
23710 801144064 STIFFLER GARY L JR 438 EARL AVENUE NEW KENSING PA 15068 26,000.00
23710 801144445 BETHEA VERNIE LEE 1336 HANOVER RD HANOVER MD 21076 103,000.00
23710 801144817 LECLAIR BARRY F 714 INDIANA AVENUE WEST TAMPA FL 33603 12,276.00
23710 801145475 JACOX NAVANISKA E 3522 LYNDALE AVENUE MINNEAPOLIS MN 55411 56,000.00
23710 801145871 HARVELL ERNEST L 10537 TULSA ROAD JACKSONVILL FL 32218 18,407.00
23710 801146499 HILL DAVID E 3422 E 125TH CLEVELAND OH 44120 60,000.00
23710 801146739 HANNAN JOHN D JR 4426 PINE STREET PHILADELPHI PA 19104 121,950.00
23710 801148396 HILL DAVID 926 WHEELOCK RD CLEVELAND OH 44106 56,000.00
23710 801150152 HUNTER ROY L 1557 WOODCREST DRIVE WOOSTER OH 44691 14,700.00
23710 801150525 ROBERTS TERRI W 2749 WOODLAKE RD MITCHELLVIL MD 20721 56,250.00
23710 801151887 SCHWENDEMAN DAVID S 419 UNION STREET BROOKLYN NY 11231 260,000.00
23710 801153123 JORDAN JEROME 932 MARTIN AVENUE ATLANTA GA 30313 62,400.00
23710 801155755 CZECH ERIC R 411 CRISSWELL ROAD BUTLER PA 16002 10,000.00
23710 801156175 HOVERMAN SHARON A 112 GALLOWS HILL ROAD REDDING CT 06896 100,000.00
23710 801157173 GARRISON JOSEPH E SR RT 2 BOX 1295 STARKE FL 32091 35,000.00
23710 801157892 PINILLA JORGE 114 12 LEFFERTS BOULEVARD SOUTH OZONE NY 11420 73,400.00
23710 801158411 FERNANDEZ JESUS FIGUEROA 918 10TH STREET READING PA 19604 35,955.00
23710 801159302 SALCEDO LINNETTE 2012 WINDSOR WAY TAMPA FL 33619 48,600.00
23710 801160516 DRAPER DALE K 911 SOUTH 880 WEST PAYSON UT 84651 29,664.00
23710 801160847 VIDRINGSTAD ELSE I 83 LONGDALE STREET STATEN ISLA NY 10314 42,000.00
23710 801161068 HUNT EDWARD L 247 SCOTT LAKE RD WATERFORD MI 48328 40,000.00
23710 801161167 MORLAND GWENDOLYN 5066 W 17TH AVE GARY IN 46406 42,000.00
23710 801161183 CHANCELOR LARRY 14290 292 294 SARATOGA DETROIT MI 48205 59,500.00
23710 801161225 KIMBERLIN ELIZABETH 8132 SMITH ROAD KANNAPOLIS NC 28083 46,000.00
23710 801162140 LACEY JOSEPH P 117 FLORIDA STREET DORCHESTER MA 02124 22,000.00
23710 801163239 LOPEZ MARIA V 11 DAUPHIN STREET LANCASTER PA 17602 46,750.00
23710 801163619 RUSSELL ROBERT L 15233 MARRIAN AVENUE PALM BEACH FL 33418 30,000.00
23710 801163932 YOUSEF JOHN A 4489 W 30TH STREET CLEVELAND OH 44109 245,000.00
23710 801165283 BRUNNER LUBERTA 717 NORTH EMORY AVENUE KISSIMMEE FL 34741 58,500.00
23710 801166745 GOSSETT JOSEPH A 15173 NEWPORT ROAD CLEARWATER FL 34624 75,000.00
23710 801166901 MORRIS PHILLIP P RD 2 BOX 277 GREENWOOD DE 19950 81,200.00
23710 801167925 PRINCE BETTY A 152 KEARSING PARKWAY MONSEY NY 10952 44,250.00
23710 801169277 STEELE NEWTON JR 9715 COMMODORE DRIVE SEFFNER FL 33584 108,800.00
23710 801169962 JAHREN ADOLPH S 11104 PELLS ISLAND VIEW L PELLSTON MI 49769 99,400.00
23710 801170226 FIELDS KAY 5121 CHESTNUT STREET PHILADELPHI PA 19139 32,500.00
23710 801171539 MCDONALD SUSAN GAY 52520 DEERWOOD DRIVE MACOMB TOWN MI 48042 59,900.00
23710 801172677 BARTLETT JOANNE L 5609 CHERRY ROAD LAKELAND FL 33810 38,250.00
23710 801172701 PIANELLO VINCENT J 39 NOB HILL ROAD UNIT 80 BRIDGEPORT CT 06610 20,000.00
23710 801173832 MCAVENEY GERARD RR 2 BOX 2515 SHOHOLA PA 18458 32,000.00
23710 801177429 HEADRICK TIM B 2507 HALLS CHAPEL RD CRANDALL GA 30711 27,880.00
23710 801177676 ARNETT MICHEAL 3967 BERRY HILL ROAD EDGEMOOR SC 29712 111,200.00
23710 801181041 FLOYD RONALD D 1806 LOWERY ROAD HUNTINGTOWN MD 20639 37,500.00
23710 801181967 SUMMERS HAZEL J 805 LUTHER DRIVE GOLDSBORO NC 27534 74,250.00
23710 801182288 BOSTWICK MILDRED 318 SHOOP AVE DAYTON OH 45417 45,000.00
23710 801182429 KRIZE ROSE MARIE 27 DIANE DRIVE MONROE CT 06468 140,000.00
23710 801183716 BATRONY VIRGINIA 300 LORMORE STREET ELMIRA NY 14904 48,600.00
23710 801183864 JAMES PAUL S 2611 CLEARVIEW AVENUE STROUDSBURG PA 18360 25,000.00
23710 801184193 WRIGHT CAROL D 4495 SOAPWEED ROAD CALHAN CO 80808 18,000.00
23710 801185000 BARNES PATRICK 843 EAST 229TH STREET BRONX NY 10466 230,000.00
23710 801185786 CALLAHAN ROBERT W 5570 BAYARD ROAD HOMEWORTH OH 44634 110,000.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
801130170 46,400.00 12/04/98 11/04/28 360.10 12/04/98 80.0 12.450 493.41
801130329 53,302.22 12/04/98 11/04/13 180.10 02/04/99 80.0 9.350 579.71
801131970 121,450.00 12/02/98 11/02/28 360.03 12/02/98 89.9 10.650 1,124.59
801131988 19,671.38 10/22/98 09/22/13 178.68 01/22/99 84.9 11.700 237.37
801132895 30,797.06 12/06/98 11/06/13 180.16 01/06/99 54.3 7.250 282.99
801135021 67,500.00 12/01/98 11/01/13 180.00 12/01/98 90.0 10.750 630.10
801136086 36,500.00 12/01/98 11/01/18 240.00 12/01/98 90.0 10.000 352.24
801137258 26,000.00 11/01/98 10/01/13 179.00 12/01/98 84.9 12.300 317.08
801138140 28,769.55 11/01/98 10/01/18 239.00 01/01/99 84.9 11.900 316.75
801141565 52,500.00 10/26/98 09/26/28 358.82 11/26/98 75.0 12.750 570.52
801141748 83,700.00 12/05/98 11/05/28 360.13 12/05/98 90.0 9.400 697.70
801142274 57,014.00 11/27/98 10/27/28 359.84 11/27/98 80.0 10.900 538.65
801144064 26,000.00 12/10/98 11/10/13 180.30 12/10/98 78.1 9.250 213.90
801144445 103,000.00 12/10/98 11/10/13 180.30 12/10/98 44.7 7.870 746.46
801144817 12,253.31 11/01/98 10/01/13 179.00 12/01/98 89.9 10.500 135.70
801145475 56,000.00 11/05/98 10/05/28 359.11 12/05/98 65.4 9.200 458.68
801145871 18,407.00 12/03/98 11/03/18 240.07 12/03/98 89.9 10.400 182.54
801146499 60,000.00 12/01/98 11/01/13 180.00 12/01/98 80.0 9.900 641.10
801146739 121,950.00 12/01/98 11/01/28 360.00 12/01/98 75.9 11.500 1,207.66
801148396 56,000.00 12/01/98 11/01/13 180.00 12/01/98 80.0 9.900 598.36
801150152 14,700.00 12/04/98 11/04/13 180.10 12/04/98 84.9 12.350 179.75
801150525 56,250.00 12/04/98 11/04/13 180.10 12/04/98 80.0 10.350 508.24
801151887 260,000.00 12/05/98 11/05/13 180.13 12/05/98 64.1 8.600 2,017.63
801153123 62,400.00 11/19/98 10/19/28 359.57 11/19/98 80.0 8.850 495.36
801155755 10,000.00 12/09/98 11/09/18 240.26 12/09/98 85.1 9.400 92.56
801156175 100,000.00 12/04/98 11/04/13 180.10 12/04/98 29.8 10.200 892.39
801157173 35,000.00 12/04/98 11/04/18 240.10 12/04/98 79.5 10.250 343.58
801157892 73,400.00 12/06/98 11/06/13 180.16 12/06/98 89.9 10.400 806.82
801158411 35,955.00 12/04/98 11/04/28 360.10 12/04/98 84.6 11.250 349.22
801159302 48,600.00 11/09/98 10/09/28 359.24 12/09/98 90.0 9.400 405.11
801160516 29,664.00 01/01/99 12/01/13 181.00 01/01/99 84.9 11.600 296.03
801160847 41,932.30 11/19/98 10/19/13 179.57 12/19/98 84.8 11.450 489.31
801161068 39,858.50 12/01/98 11/01/13 180.00 01/01/99 38.8 9.850 346.60
801161167 42,000.00 12/01/98 11/01/28 360.00 12/01/98 70.0 12.750 456.41
801161183 59,500.00 12/01/98 11/01/28 360.00 12/01/98 85.0 10.200 530.97
801161225 46,000.00 12/09/98 11/09/28 360.26 12/09/98 76.6 11.350 450.28
801162140 22,000.00 12/09/98 11/09/13 180.26 12/09/98 85.2 10.250 197.14
801163239 46,750.00 12/03/98 11/03/28 360.07 12/03/98 77.9 11.850 475.49
801163619 30,000.00 11/16/98 10/16/13 179.47 11/16/98 88.8 10.700 335.35
801163932 245,000.00 01/01/99 12/01/18 241.00 01/01/99 70.0 12.350 2,757.68
801165283 58,500.00 12/04/98 11/04/28 360.10 12/04/98 90.0 9.900 509.06
801166745 75,000.00 11/01/98 10/01/28 359.00 12/01/98 71.2 11.750 757.06
801166901 81,200.00 12/03/98 11/03/28 360.07 12/03/98 70.0 13.100 904.58
801167925 44,250.00 11/01/98 10/01/18 239.00 12/01/98 84.8 11.950 485.69
801169277 108,800.00 11/14/98 10/14/13 179.41 11/14/98 85.0 11.950 1,114.94
801169962 99,400.00 12/10/98 11/10/28 360.30 12/10/98 70.0 6.900 654.65
801170226 32,500.00 11/01/98 10/01/13 179.00 12/01/98 69.1 12.500 346.86
801171539 59,701.28 11/07/98 10/07/13 179.18 12/07/98 73.5 10.250 652.89
801172677 38,250.00 12/03/98 11/03/13 180.07 12/03/98 85.0 11.500 446.83
801172701 19,962.31 11/02/98 10/02/18 239.01 12/02/98 80.0 10.990 206.30
801173832 32,000.00 12/04/98 11/04/13 180.10 12/04/98 42.1 9.400 332.22
801177429 27,880.00 11/09/98 10/09/13 179.24 12/09/98 84.8 11.900 332.82
801177676 111,200.00 11/15/98 10/15/28 359.44 12/15/98 78.3 10.800 1,042.22
801181041 37,500.00 12/04/98 11/04/08 120.10 12/04/98 20.8 8.500 464.95
801181967 74,250.00 12/04/98 11/04/18 240.10 12/04/98 90.0 9.900 711.62
801182288 45,000.00 12/03/98 11/03/13 180.07 12/03/98 90.0 9.900 391.59
801182429 140,000.00 10/23/98 09/23/13 178.72 11/23/98 68.2 9.990 1,227.57
801183716 48,600.00 12/06/98 11/06/28 360.16 12/06/98 90.0 10.000 426.50
801183864 25,000.00 01/01/99 12/01/13 181.00 01/01/99 88.9 10.900 282.58
801184193 18,000.00 01/01/99 12/01/13 181.00 01/01/99 71.5 12.850 225.97
801185000 230,000.00 12/03/98 11/03/13 180.07 12/03/98 82.1 13.200 2,580.26
801185786 110,000.00 12/04/98 11/04/18 240.10 12/04/98 84.6 11.500 1,173.07
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 3
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23710 801186214 ACKLEY DAVID 23534 STEWERT WARREN MI 48089 41,900.00
23710 801186966 DAVIS GREGORY A 11325 CALLE CORVO COLORADO SP CO 80926 85,850.00
23710 801189465 CROWDER BETTY J 3 RURAL ROUTE BOX 211 LINTON IN 47441 42,750.00
23710 801190547 RIOS RAFAEL 346 PERSHING AVENUE LAKE PLACID FL 33852 36,550.00
23710 801190851 BULGER EDWARD 23 MILBERY LANE PEMBROKE MA 02359 62,750.00
23710 801191065 LONG EDDIE 1104 CAMP CIRCLE LA MARQUE TX 77568 62,910.00
23710 801191354 JURICK KATHRYN S 1919 MERL AVENUE CLEVELAND OH 44109 96,500.00
23710 801192006 KATSABAS HARALAMBOS 60 CARROLL AVENUE VALLEY STRE NY 11580 35,000.00
23710 801192717 DILLON KENNETH R 22 MIFFLIN STREET PINE GROVE PA 17963 59,200.00
23710 801192899 FILIMON ERIC A 17 LAKE ROAD BALLSTON LA NY 12019 50,600.00
23710 801192931 IRELAND BRUCE A 579 MAIN ROAD PASSADUMKEA ME 04475 55,200.00
23710 801194309 SEABERRY DAVID 2800 THE ALAMEDA BALTIMORE MD 21208 31,850.00
23710 801194770 WITZKE ERIC F 12A STONEYBROOK ROAD STROUDSBURG PA 18360 35,000.00
23710 801194788 FARRO DANIEL 199 EAGLE ROAD BUSHKILL PA 18324 28,350.00
23710 801194911 WELLIVER CURTIS 100 DENNISON STREET PITTSTON PA 18644 53,600.00
23710 801195793 OWSLEY VICTOR C 6297 52ND AVENUE NORTH ST PETERSBU FL 33709 73,000.00
23710 801195843 MERSON BARBARA C 10 WINDSOR COURT LITTLESTOWN PA 17340 20,000.00
23710 801196387 RAYNOR ELLEN 65 JERVIS AVENUE COPIAGUE NY 11726 50,000.00
23710 801196577 GRAY DAVID JAMES 3266 NORTH 1450 W DEPUTY IN 47230 63,650.00
23710 801196627 WATTS SANDRA LEE 2042 LAKEVIEW BOULEVARD PORT CHARLO FL 33948 59,500.00
23710 801196841 LACOMY JOHN C JR 94 CENTRAL LANE WILKES BARR PA 18705 16,500.00
23710 801197021 CARDER DANE L SR 16341 DUBLIN CIRCLE 102 FORT MYERS FL 33908 48,000.00
23710 801197377 BORKHATARIA HASMUKH M 9408 STERLING DRIVE MIAMI FL 33157 35,000.00
23710 801197419 BROWN HARRIETT EVELYN 801 ATHENS STREET HARTWELL GA 30643 36,000.00
23710 801197567 NIDAY JOSEPH L ROUTE 2 BOX 277 FINCASTLE VA 24090 72,250.00
23710 801197690 STREETS JOHNNY L 614 WEST MULLINS STREET MARION SC 29571 48,450.00
23710 801197732 PRICE WILLIAM J 222 SOUTH L STREET LAKE WORTH FL 33460 37,600.00
23710 801197740 NEWBY JEROME 17428 LOMOND RD SHAKER HTS OH 44120 152,100.00
23710 801197930 MAHURIN KENNETH 1401 SOUTH EAST ST INDIANAPOLI IN 46203 37,125.00
23710 801198383 BELKOT DENNIS C 25468 S ESTER COURT ESTACADA OR 97023 25,000.00
23710 801198789 WILSON EDWARD A 884 BLUERIDGE ROAD PITTSBURGH PA 15239 42,800.00
23710 801198904 BROWN RICHARD L 28 HIGH ST CHAUNCY OH 45719 39,200.00
23710 801199019 JAMISON DAVID S JR 3361 PENNSYLVANIA AVENUE APOLLO PA 15613 35,000.00
23710 801199183 MITCHELL WILMA 6 WEST PLUMSTEAD AVENUE LANSDOWNE PA 19050 86,000.00
23710 801199340 MOUNKHATY BOUNSOU 3902 ARNHEIM STREET ANNANDALE VA 22003 32,000.00
23710 801199969 DONAHUE EDWARD J 403 TWIN OAKS DRIVE HAVERTOWN PA 19083 19,073.00
23710 801200536 CIRIC JAMES Z 35042 KENSINGTON STERLING HE MI 48312 142,200.00
23710 801201062 MILLER THOMAS M 4800 18TH AVENUE SOUTH ST PETERSBU FL 33711 46,200.00
23710 801201484 SCOTT HAROLD 3020 EAST FLORA STREET TAMPA FL 33610 68,000.00
23710 801201534 FORD GARY L 864 SOUTH 740 WEST WOODS CROSS UT 84087 26,400.00
23710 801202169 FRANKERT ROBERT S 200 QUINCY AVENUE PITTSBURGH PA 15210 30,600.00
23710 801202417 TAYLOR MARK PHILIP 240 WHITEHORSE ROAD COCHRANVILL PA 19330 114,000.00
23710 801202540 GALVAN KELLY A 5022 SINGLETON DRIVE HILLIARD OH 43026 43,100.00
23710 801202680 LEACH JAMES A 2136 PINE NEEDLE LANE DEEP RUN NC 28525 66,300.00
23710 801203167 MATTHEWS ALAN M 12921 KEITH HILL ROAD HUNTERSVILL NC 28078 52,500.00
23710 801203548 LYNN SAMUEL N 8068 COUNTY LINE ROAD MELROSE FL 32666 29,600.00
23710 801203928 HOPKINS DANNY R 3995 VANDERMARK ROAD LITCHFIELD OH 44253 117,500.00
23710 801204801 MONTEMURRO JOSEPH 157 SHEFFIELD AVENUE WEST BABYLO NY 11704 19,300.00
23710 801204868 SISKO BERTHA 85 UNION STREET EAST RUTHER NJ 07073 31,000.00
23710 801205238 KARAMANSKI JOHN W 2825 N LASALLE INDIANAPOLI IN 46218 33,600.00
23710 801205261 MCCONKEY ROBIN 4747 HAINES ROAD ST PETERSBU FL 33714 53,550.00
23710 801205774 PARKS ALAN D 5000 FOXFIRE LANE LAKE MARY FL 32746 49,000.00
23710 801205873 MCGUIRE BRETT 6929 BISHOP FRIER LANE RIVERVIEW FL 33569 15,500.00
23710 801206137 DELANESE ROBERTO 2 P DENNISON DRIVE EAST WINDSO NJ 08520 32,900.00
23710 801207028 RIVERA ANA 8311 MADISON AVE CLEVELAND OH 44102 61,800.00
23710 801207879 HATCH THOMAS C 6032 SOUTH DON CARLOS DR TAYLORSVILL UT 84118 26,892.00
23710 801208349 MC FARLANE CYNTHIA 638 EAST 226 STREET BRONX NY 10466 98,000.00
23710 801208539 LAM JULIE 1541 RAYMOND AVE GLENDALE CA 91201 100,000.00
23710 801209289 VAN SANT ROBERT E 2750 MCCOY STREET WILLIAMSPOR PA 17701 75,000.00
23710 801209354 MILCIC JERRY R 625 BICKER ROAD CABOT PA 16023 54,000.00
23710 801210394 MOSCATO ANTHONY 6807 ROSEWOOD COURT TAMPA FL 33615 36,154.00
23710 801210857 FIELDS WILLIAM E 8069 24TH AVENUE NORTH ST PETERSBU FL 33710 19,000.00
<PAGE>
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
801186214 41,900.00 12/01/98 11/01/28 360.00 12/01/98 66.5 8.650 326.64
801186966 85,850.00 01/01/99 12/01/13 181.00 01/01/99 89.9 10.500 785.30
801189465 42,750.00 12/03/98 11/03/28 360.07 12/03/98 75.0 10.350 386.26
801190547 36,550.00 12/03/98 11/03/13 180.07 12/03/98 85.0 10.500 334.34
801190851 62,750.00 12/01/98 11/01/18 240.00 12/01/98 75.1 12.600 717.36
801191065 62,910.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.150 559.07
801191354 96,500.00 12/02/98 11/02/13 180.03 12/02/98 83.9 8.400 735.17
801192006 35,000.00 12/04/98 11/04/08 120.10 12/04/98 78.1 10.600 474.23
801192717 59,200.00 12/01/98 11/01/13 180.00 12/01/98 80.0 12.600 636.41
801192899 50,600.00 12/01/98 11/01/18 240.00 12/01/98 79.9 12.850 587.42
801192931 55,023.86 11/28/98 10/28/28 359.87 12/28/98 80.0 12.800 602.01
801194309 31,850.00 12/01/98 11/01/28 360.00 12/01/98 65.0 11.850 323.94
801194770 35,000.00 12/09/98 11/09/13 180.26 12/09/98 72.8 8.900 352.91
801194788 28,350.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.900 267.84
801194911 53,600.00 12/03/98 11/03/28 360.07 12/03/98 80.0 8.750 421.67
801195793 73,000.00 12/01/98 11/01/18 240.00 12/01/98 76.8 9.100 661.50
801195843 20,000.00 12/03/98 11/03/13 180.07 12/03/98 68.2 9.000 202.85
801196387 50,000.00 12/02/98 11/02/13 180.03 12/02/98 81.8 9.500 420.43
801196577 63,650.00 01/01/99 12/01/28 361.00 01/01/99 79.5 8.250 478.18
801196627 59,500.00 11/23/98 10/23/13 179.70 11/23/98 78.2 10.200 530.97
801196841 16,500.00 12/10/98 11/10/13 180.30 12/10/98 88.7 10.650 183.93
801197021 48,000.00 12/01/98 11/01/13 180.00 12/01/98 80.0 10.000 421.23
801197377 35,000.00 12/01/98 11/01/18 240.00 12/01/98 89.6 10.350 345.92
801197419 36,000.00 01/01/99 12/01/28 361.00 01/01/99 80.0 8.250 270.46
801197567 72,250.00 12/02/98 11/02/28 360.03 12/02/98 85.0 10.750 674.44
801197690 48,450.00 12/02/98 11/02/13 180.03 12/02/98 85.0 11.000 461.40
801197732 37,600.00 01/01/99 12/01/13 181.00 01/01/99 80.0 8.150 362.59
801197740 152,100.00 12/02/98 11/02/28 360.03 12/02/98 84.9 11.250 1,477.29
801197930 37,125.00 11/16/98 10/16/28 359.47 11/16/98 75.0 10.850 349.35
801198383 25,000.00 01/01/99 12/01/13 181.00 01/01/99 87.1 10.500 276.35
801198789 42,800.00 12/02/98 11/02/18 240.03 12/02/98 89.9 10.400 424.44
801198904 39,174.36 12/04/98 11/04/13 180.10 12/04/98 80.0 11.850 398.70
801199019 34,937.97 11/01/98 10/01/13 179.00 12/01/98 86.5 10.800 393.43
801199183 86,000.00 11/05/98 10/05/18 239.11 12/05/98 57.9 8.850 765.49
801199340 32,000.00 12/09/98 11/09/08 120.26 12/09/98 87.7 10.500 431.79
801199969 19,073.00 12/02/98 11/02/18 240.03 12/02/98 89.3 9.650 179.66
801200536 142,200.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.000 1,247.91
801201062 46,200.00 12/04/98 11/04/28 360.10 12/04/98 70.0 9.150 376.73
801201484 68,000.00 11/28/98 10/28/28 359.87 11/28/98 85.0 10.500 622.02
801201534 26,347.02 12/01/98 11/01/18 240.00 02/01/99 84.2 11.900 288.85
801202169 30,600.00 12/01/98 11/01/13 180.00 12/01/98 90.0 9.900 266.28
801202417 114,000.00 12/05/98 11/05/13 180.13 12/05/98 80.0 7.750 1,073.05
801202540 43,018.63 11/23/98 10/23/18 239.70 12/23/98 74.9 10.950 443.41
801202680 66,300.00 12/06/98 11/06/18 240.16 12/06/98 85.0 12.000 730.02
801203167 52,500.00 12/06/98 11/06/13 180.16 12/06/98 75.0 9.150 537.18
801203548 29,600.00 12/01/98 11/01/13 180.00 12/01/98 80.0 9.400 307.31
801203928 117,500.00 12/01/98 11/01/28 360.00 12/01/98 78.3 9.000 945.43
801204801 19,300.00 11/15/98 10/15/13 179.44 11/15/98 89.9 11.700 194.08
801204868 31,000.00 11/20/98 10/20/28 359.61 11/20/98 16.7 12.000 318.87
801205238 33,600.00 11/16/98 10/16/28 359.47 11/16/98 80.0 9.250 276.42
801205261 53,550.00 12/04/98 11/04/28 360.10 12/04/98 85.0 12.100 554.95
801205774 49,000.00 12/01/98 11/01/13 180.00 12/01/98 84.8 12.100 591.24
801205873 15,500.00 11/23/98 10/23/13 179.70 11/23/98 85.0 12.950 195.60
801206137 32,900.00 12/01/98 11/01/13 180.00 12/01/98 70.0 10.650 304.64
801207028 61,698.67 11/23/98 10/23/28 359.70 12/23/98 82.4 9.400 515.14
801207879 26,892.00 11/06/98 10/06/13 179.15 12/06/98 89.9 11.700 270.42
801208349 98,000.00 12/03/98 11/03/28 360.07 12/03/98 44.5 10.600 903.78
801208539 99,582.20 12/01/98 11/01/13 180.00 01/01/99 89.8 11.300 975.06
801209289 74,683.88 12/02/98 11/02/28 360.03 01/02/99 60.0 10.350 677.66
801209354 54,000.00 12/02/98 11/02/13 180.03 12/02/98 60.0 8.000 516.05
801210394 36,154.00 12/10/98 11/10/13 180.30 12/10/98 89.9 9.900 386.30
801210857 19,000.00 12/01/98 11/01/13 180.00 12/01/98 74.7 13.500 217.63
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 4
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23710 801211459 NATARIO JOEL J 201 BLISSWOOD DRIVE LUDLOW MA 01056 21,950.00
23710 801211533 TRAIETTI VINCENT T 9 11 WOODBINE STREET QUINCY MA 02170 39,739.00
23710 801211699 LANE LILLIE 10737 NC 33 WHITAKER NC 27891 79,200.00
23710 801212770 KRETZ CRAIG A 130 13TH AVENUE INDIALANTIC FL 32903 25,000.00
23710 801212903 BLACKMAN MICHAEL 194 COVERT STREET BROOKLYN NY 11207 30,000.00
23710 801214339 YOUNG B DOUGLAS 623 SW WHISPER RIDGE TERR PALM CITY FL 34990 28,418.00
23710 801214933 HORNBECK BARRY D 1429 PEARL STREET ANDERSON IN 46016 31,875.00
23710 801215138 NESHEV NESHO 17 SALAMANDER COURT STATEN ISLA NY 10309 24,300.00
23710 801215419 BLACK FRANCES P 3615 AVENUE T NORTHWEST WINTER HAVE FL 33881 16,900.00
23710 801215732 STIER KENNETH 50 COUNTRY ROAD MAMARONECK NY 10543 620,000.00
23710 801216466 SYLVESTER ROGER 180 SUMPTER STREET BROOKLYN NY 11233 183,750.00
23710 801216938 SELSOR DANIEL 5424 70TH LANE NORTH ST PETERSBU FL 33709 38,250.00
23710 801217647 TOYE LEONA 170 DIVISION AVENUE WEST SAYVIL NY 11796 113,220.00
23710 801217803 GRAHAM HEYWARD RT 4 BOX 36 KINGSTREE SC 29556 45,000.00
23710 801217811 STEVENSON SCOTT W 900 FULTON ROAD NW CANTON OH 44703 56,000.00
23710 801217936 CATHEY VERONICA 14218 TIMBERHAVEN DRIVE HOUSTON TX 77066 51,300.00
23710 801218074 TUCKER ROBERT E 4831 HIGHWAY 60 EAST LAKE WALES FL 33853 25,500.00
23710 801218397 BOWS DARNELL L 137A-137B WEST 23RD STREET JACKSONVILL FL 32206 29,400.00
23710 801218462 BOWS DARNELL L 3914 SPRINGFIELD BOULEVARD JACKSONVILL FL 32206 36,400.00
23710 801218959 PEREZ EMILIANO 3614 IRWIN AVENUE BRONX NY 10463 30,000.00
23710 801219593 CARR PATRICIA L 21 BROADWAY STREET DUNEDIN FL 34698 50,000.00
23710 801219635 MCDOUGALD STACEY 4606 BRISTOL AVENUE JACKSONVILL FL 32208 48,500.00
23710 801219718 POTILLO AMY J 10701 MT AUBURN CLEVELAND OH 44104 54,000.00
23710 801219759 MCCREADY MARK 7445 WESTWOOD DRIVE JENISON MI 48428 110,000.00
23710 801219791 WORTLEY MARY JO ANN 555 PONY AVENUE BATTLE CREE MI 49014 72,800.00
23710 801219890 MEYERS DOUGLAS 5633 86TH AVENUE NORTH PINELLAS PA FL 33782 20,700.00
23710 801219916 BUSHNELL JAMES E 115 GLORIA DRIVE HOLLISTER FL 32147 16,000.00
23710 801221573 MAREK LAWRENCE J 330 EAST HAZARD STREET SUMMIT HILL PA 18250 26,000.00
23710 801222076 CASTINE EDWARD L JR 147 PARDY ROAD PLATTESBURG NY 12901 17,600.00
23710 801222241 HAAS MICHAEL R 7216 78TH AVE NORTH BROOKLYN PA MN 55445 31,100.00
23710 801222514 SHANKLIN MICHAEL D 4079 E 142ND ST CLEVELAND OH 44128 56,200.00
23710 801222779 VANEK STEVEN E 3234 KENT ST SW PRIOR LAKE MN 55372 30,100.00
23710 801222845 RICHARDS KIRK A 25530 TROPIC ACRES DRIVE BONITA SPRI FL 34135 70,200.00
23710 801224056 SPIKES JANIE L 125 W JACKSON ST PAINSVILLE OH 44077 43,500.00
23710 801224353 JONES JAMES DOUGLAS 6728 EAST LANGLEY ROAD ELM CITY NC 27822 23,800.00
23710 801224437 ATWELL SUE 216 CYPRESS COURT PANAMA CITY FL 34677 30,000.00
23710 801224478 PETERS FREDERICK S 509 SEARS AVENUE WINTER HAVE FL 33881 34,000.00
23710 801237124 WILLIAMS KIM L 13610 RIVER FOREST DRIVE FORT MYERS FL 33905 7,341.00
----------------------------------------------- ---------------
223 Sale Total 13,058,157.00
23712 800571499 TAYLOR MIRIAM 1385 CLAY AVENUE BRONX NY 10456 92,000.00
23712 800574709 RIVETTE JOSEPH H 210-212 NORTH RUTLAND ST WATERTOWN NY 13601 52,000.00
23712 800620015 CHIEN SANDY SIU 155-18 59TH AVENUE FLUSHING NY 11301 45,000.00
23712 800623779 KIM YOUNG MAN 43 TAYLOR DRIVE CLOSTER NJ 07624 126,500.00
23712 800721136 STETS LINDA J 1120 SCOTT STREET WILKES BARR PA 18702 42,000.00
23712 800842866 ADDIS DOUGLAS 13491 HIGHWAY 56 ENOREE SC 29335 105,000.00
23712 800860645 QUINZI CHARLES M 115 COTTAGE STREET AUBURN NY 13021 35,000.00
23712 800897050 BYNUM MARKLE 716 ROSEDALE AVENUE BRONX NY 10473 94,500.00
23712 800938490 GOODWIN JEFFREY W 2961 MT LEBANON ROAD BUFFALO SC 29321 36,000.00
23712 800941726 LEIPZIG BETH 77 GARFIELD AVENUE SAYVILLE NY 11782 41,500.00
23712 800946444 PRICE JAMES K 785 FOREST AVENUE BRONX NY 10466 106,400.00
23712 800968208 GALLANT JEFFEREY 53 BERWYN PLACE FAIR LAWN NJ 07410 276,250.00
23712 801002635 JOINER INDIA 395 17TH STREET BROOKLYN NY 11215 295,000.00
23712 801037458 YARNELL FRANK 1631 CASTILLO STREET SANTA BARBA CA 93101 43,000.00
23712 801042888 SPENCE ORMOND L 101 EAST BAYSIDE DRIVE CHOCOWINITY NC 27817 146,700.00
23712 801069949 WILLIAMSON STEVEN 2 RT 2 BOX 2039 MINERAL POI MO 63660 61,200.00
23712 801075979 MCCORMACK JACK E 1022 CANAL STREET RUSKIN FL 33570 38,750.00
23712 801079625 WEBB DONNA 1649 TOWN CREEK ELM CITY NC 27822 55,800.00
23712 801101833 DENOOYER MICHAEL 1403 FOX RUN DRIVE TARPON SPRI FL 34689 12,216.00
23712 801104142 SANDS JAMES H 12560 ALBION STREET THORNTON CO 80241 52,000.00
23712 801105313 FONTAINE BARBARA J 536 SOUTH MAIN STREET BURRILLVILL RI 02859 110,500.00
23712 801108267 IHDE MARK 337 MERTEN STREET EAST STROUD PA 18301 40,350.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
801211459 21,542.85 12/04/98 11/04/18 240.10 02/04/99 83.8 9.650 206.76
801211533 39,739.00 12/02/98 11/02/13 180.03 12/02/98 90.0 10.000 348.74
801211699 78,964.59 11/13/98 10/13/28 359.38 12/13/98 90.0 11.450 781.30
801212770 25,000.00 11/28/98 10/28/13 179.87 11/28/98 81.6 9.950 267.89
801212903 30,000.00 11/27/98 10/27/18 239.84 11/27/98 77.1 14.350 380.71
801214339 28,418.00 12/06/98 11/06/08 120.16 12/06/98 90.0 10.400 381.87
801214933 31,875.00 12/10/98 11/10/28 360.30 12/10/98 85.0 12.100 330.33
801215138 24,248.13 11/22/98 10/22/18 239.67 12/22/98 85.0 11.990 267.39
801215419 16,701.39 12/09/98 11/09/08 120.26 01/09/99 41.7 11.100 233.76
801215732 620,000.00 12/04/98 11/04/18 240.10 12/04/98 75.1 8.500 5,380.50
801216466 183,750.00 12/01/98 11/01/13 180.00 12/01/98 75.0 11.900 2,193.50
801216938 38,250.00 12/09/98 11/09/28 360.26 12/09/98 85.0 9.000 307.77
801217647 113,220.00 11/23/98 10/23/28 359.70 11/23/98 85.0 12.500 1,208.35
801217803 45,000.00 12/09/98 11/09/28 360.26 12/09/98 90.0 11.400 442.20
801217811 56,000.00 12/03/98 11/03/28 360.07 12/03/98 80.0 10.150 497.66
801217936 51,300.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.150 455.89
801218074 25,500.00 12/03/98 11/03/13 180.07 12/03/98 75.0 12.500 314.29
801218397 29,400.00 12/01/98 11/01/13 180.00 12/01/98 70.0 11.200 284.44
801218462 36,400.00 12/01/98 11/01/13 180.00 12/01/98 70.0 11.200 352.16
801218959 29,832.77 08/07/98 07/07/18 236.15 12/07/98 88.9 11.950 329.28
801219593 50,000.00 12/01/98 11/01/28 360.00 12/01/98 63.2 9.200 409.53
801219635 48,500.00 12/01/98 11/01/18 240.00 12/01/98 82.2 10.750 492.39
801219718 54,000.00 11/20/98 10/20/28 359.61 11/20/98 90.0 10.650 500.03
801219759 110,000.00 12/04/98 11/04/28 360.10 12/04/98 79.7 8.400 838.02
801219791 72,800.00 11/27/98 10/27/28 359.84 11/27/98 80.0 8.000 534.18
801219890 20,700.00 12/01/98 11/01/18 240.00 12/01/98 84.6 11.250 217.20
801219916 16,000.00 12/10/98 11/10/08 120.30 12/10/98 58.1 10.150 212.77
801221573 26,000.00 12/09/98 11/09/18 240.26 12/09/98 78.1 9.500 242.35
801222076 17,600.00 12/04/98 11/04/13 180.10 12/04/98 85.4 11.850 209.53
801222241 31,100.00 12/01/98 11/01/13 180.00 12/01/98 79.9 12.500 383.31
801222514 56,200.00 12/01/98 11/01/13 180.00 12/01/98 74.9 10.500 621.23
801222779 30,100.00 11/28/98 10/28/18 239.87 11/28/98 80.0 12.600 344.10
801222845 70,200.00 12/04/98 11/04/18 240.10 12/04/98 65.0 8.540 610.99
801224056 43,234.15 12/01/98 11/01/28 360.00 01/01/99 64.9 13.090 484.26
801224353 23,800.00 12/03/98 11/03/13 180.07 12/03/98 70.0 11.000 270.51
801224437 30,000.00 12/05/98 11/05/13 180.13 12/05/98 36.5 8.250 291.04
801224478 34,000.00 12/01/98 11/01/18 240.00 12/01/98 53.1 10.650 342.88
801237124 7,341.00 12/06/98 11/06/13 180.16 12/06/98 90.0 10.900 82.98
- ----------------------------------- ------------ ---------------------------------
223 13,048,630.85 253.23 78.1 10.599 127,261.21
800571499 90,935.06 02/27/98 01/27/13 170.86 12/27/98 73.0 10.300 827.83
800574709 51,075.05 04/10/98 03/10/18 232.24 01/10/99 80.0 10.300 512.19
800620015 44,066.64 04/25/98 03/25/13 172.73 12/25/98 79.8 11.750 532.86
800623779 126,221.03 04/18/98 03/18/13 172.50 12/18/98 79.9 10.800 1,185.61
800721136 41,579.22 05/01/98 04/01/18 233.00 11/01/98 70.0 11.990 462.17
800842866 104,907.62 09/01/98 08/01/13 177.00 12/01/98 70.0 9.700 898.26
800860645 34,642.64 07/23/98 06/23/28 355.69 12/23/98 70.0 10.950 332.00
800897050 94,500.00 08/08/98 07/08/13 176.19 11/08/98 83.5 12.700 1,177.06
800938490 35,902.32 07/26/98 06/26/18 235.79 11/26/98 78.2 12.900 419.21
800941726 41,363.29 07/25/98 06/25/18 235.76 11/25/98 84.8 12.500 471.50
800946444 106,400.00 08/01/98 07/01/13 176.00 11/01/98 70.0 11.000 1,013.28
800968208 274,154.47 09/01/98 08/01/28 357.00 01/01/99 85.0 8.750 2,173.26
801002635 294,746.71 09/05/98 08/05/13 177.11 12/05/98 81.9 9.900 2,567.06
801037458 43,000.00 10/01/98 09/01/13 178.00 12/01/98 84.9 11.900 439.00
801042888 146,700.00 10/01/98 09/01/28 358.00 11/01/98 90.0 10.950 1,391.52
801069949 61,200.00 10/09/98 09/09/28 358.26 11/09/98 90.0 10.150 543.87
801075979 38,584.85 10/15/98 09/15/18 238.45 12/15/98 84.6 10.750 393.40
801079625 55,754.82 09/24/98 08/24/28 357.73 11/24/98 90.0 10.400 506.26
801101833 12,181.94 10/18/98 09/18/18 238.55 11/18/98 85.0 11.650 131.54
801104142 52,000.00 11/01/98 10/01/13 179.00 12/01/98 89.8 10.900 587.77
801105313 110,340.30 10/15/98 09/15/13 178.45 12/15/98 85.0 10.990 1,051.48
801108267 40,350.00 12/05/98 11/05/28 360.13 12/05/98 84.9 11.000 384.26
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 5
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23712 801111774 ROBERTS BERNADETTE 773 781 EAST 169TH STREET BRONX NY 10468 200,000.00
23712 801124942 OCASIO ANGEL 3347 N MUTTER STREET PHILADELPHI PA 19140 16,500.00
23712 801131996 MCLAUGHLIN JACQUELYN 1221 PRINCESS AVENUE CAMDEN NJ 08103 32,250.00
23712 801132705 WALKINGSHAW JAMES L 3783 WEST 3240 SOUTH WEST VALLEY UT 84120 34,000.00
23712 801136045 RICHMOND WARREN 93 BAYVIEW AVENUE NORTHPORT NY 11768 210,280.00
23712 801150160 WU GUO HUA 2063 EAST 12TH STREET BROOKLYN NY 11229 31,000.00
23712 801151382 PHILLIPS JOHN 1275 ROUTE 12 FRENCHTOWN NJ 08825 194,800.00
23712 801156159 MONGELLI LISA 170 FIRST STREET COALDALE PA 18218 16,000.00
23712 801156597 MORRIS EDWARD L 1135 ELMWOOD AVE PHILADELPHI PA 19079 22,400.00
23712 801159583 MAROSEVITCH SCOTT W 53 ALWAT STREET WOODBRIDGE NJ 07095 19,250.00
23712 801161506 PIERRE RICHARDE 16 OMEGA AVENUE BRIDGEPORT CT 06606 33,471.00
23712 801168717 GOODALE RICHARD J 10088 PARADISE BOULEVARD TREASURE IS FL 33706 53,750.00
23712 801174210 HOUCK RICHARD E 617 EIGHTH AVENUE ALTOONA PA 16601 28,000.00
23712 801185034 KRINSKY LAURA E 11300 LINNETT AVENUE CLEVELAND OH 44111 50,800.00
23712 801185695 HANRAHAN PATRICK MICHAEL 23355 GREASY CREEK ROAD PHILMATH OR 97370 38,606.00
23712 801187147 KOSIOR KENNETH 113 NORTH MAIN STREET FLORIDA NY 10901 57,700.00
23712 801187717 DOBBINS JEFFREY R 1227 HIGHMAN STREET PITTSBURGH PA 15205 25,350.00
23712 801188582 PREWITT LINDA D 402 EAST RAYMOND INDIANAPOLI IN 46220 28,000.00
23712 801188640 BAKER BETTY LEE 5944 BECKSTROM ROAD JACKSONVILL FL 32254 25,000.00
23712 801190513 SAVARESE EILEEN 523 NAUGHTON AVENUE STATEN ISLA NY 10305 122,500.00
23712 801190778 DIAZ PEDRO 30-41 86TH STREET EAST ELMHUR NY 11369 150,000.00
23712 801192402 MAJOR ALLEN K 2660 TRAIL CREEK CIRCLE LITHIA SPRI GA 30122 11,000.00
23712 801194135 HILL THADDEUS L 302 EAST HUBBARD AVENUE DELAND FL 32724 64,000.00
23712 801195058 WHITE RONNIE 648 RILEY AVENUE EAST LIVERP OH 43920 27,900.00
23712 801195827 REESE KEVIN RD 1 BOX 41 AND 41-B AVONMORE PA 15618 52,000.00
23712 801196098 KIRKPATRICK PAUL T 1925 KODIAK DRIVE COLORADO SP CO 80910 22,558.00
23712 801196262 CORDOBA MARLYN 92 29 QUEENS BLVD APT 7D REGO PARK NY 11374 91,800.00
23712 801197278 OCONNOR EDWARD R 727 FOREST CIRCLE GREENTOWN PA 18426 27,200.00
23712 801200486 SMOTHERS MARIE 2532 99TH STREET EAST ELMHUR NY 11369 199,750.00
23712 801201989 JOHNSON THEODIS 58 SOLAR DRIVE PUEBLO CO 81005 69,000.00
23712 801203977 TRACZYK ARTHUR 90 GREAT NECK ROAD SOUTH MASHPEE MA 02649 15,000.00
23712 801204660 BROWN BRIAN A 1586 HALPIN ROAD CLARKSVILLE OH 45113 21,500.00
23712 801205642 STEED CHARLES LEE 4507 WILDWOOD CIRCLE GRANBURY TX 76049 41,250.00
23712 801208406 ROMERO JOSE J 77 YARNELL STREET BRENTWOOD NY 11717 99,000.00
23712 801212945 COLEMAN FREDDIE J 4708 WEST SUMMERALL ROAD PLANT CITY FL 33567 63,750.00
23712 801213067 BUZZEO JESSE C 10 TRAILING RIDGE ROAD BROOKFIELD CT 06804 71,400.00
23712 801214206 FUSCO JAMES 47 ROBERTS ROAD SHIRLEY NY 11967 98,600.00
23712 801214230 SNIDER CYNTHIA 337 RACETRACK RD ELLOREE SC 29047 66,300.00
23712 801215187 HESS RODERICK J 424 SIXTH STREET OAKMONT PA 15139 73,600.00
23712 801216284 DANIELS EDIE R 130 HAMILTON AVENUE MENLO PARK CA 94025 60,000.00
23712 801216482 CARPENTER R J 374 EAST VERDE LANE PHOENIX AZ 85012 31,950.00
23712 801224122 SULSONA JENNIFER L 3732 MURROW STREET NEW PORT RI FL 34655 46,800.00
23712 801224692 PICKETT TERRY 265 267 RAILROAD AVENUE SCRANTON PA 18505 103,275.00
23712 801225772 PERALES GERARD J SR 151 WEST 13TH ST HOLLAND MI 49423 48,900.00
23712 801226275 PAINTER RICKEY 1608 FIRST STREET NEWBERRY SC 29108 30,100.00
23712 801227059 OUTLER MACK 2670 CROSSCREEK DRIVE AUGUSTA GA 30906 62,815.00
23712 801227091 HUDSON KIMBERLY 14612 14 STRATHMORE E CLEVELAND OH 44112 59,400.00
23712 801227786 LEWIS EARNEST 3558 CHERRY HILL DRIVE ORLANDO FL 32822 16,340.00
23712 801227992 SMITH JUNE A 915 NORTH STREEPER STREET BALTIMORE MD 21205 36,800.00
23712 801228008 JACKSON WILLIAM A 5414 ILEX AVE LOUISVILLE KY 40213 44,100.00
23712 801228610 PERRIN KATHY A 7450 40TH TERRACE NORTH SAINT PETER FL 33709 11,000.00
23712 801228875 STAPLETON SUSAN LEE RR 3 BOX 82 SALTSBURG PA 15681 19,000.00
23712 801229550 DOZIER ELEANOR BETTY 1442 SOUTH LINCOLN STREET DENVER CO 80210 11,000.00
23712 801230061 WATKINS JOHN A JR 17343 SANTA BARBARA DETROIT MI 48221 56,500.00
23712 801230202 ROBINSON SALLIE M 12628 30 EDMONTON AVE CLEVELAND OH 44108 54,000.00
23712 801230244 VANDERBILT KATHLEEN 1065 DRYDEN ROAD ITHACA NY 14850 74,800.00
23712 801230574 PLASKI MARY JANE 3 NORTH WALNUT STREET MASONTOWN PA 15461 43,000.00
23712 801230921 NIGN JAMES D 11810 BOWER ROAD MINERVA OH 44657 116,800.00
23712 801231259 PEREZ JORGE L 1215 SOUTHEAST 30TH STREET CAPE CORAL FL 33904 74,700.00
23712 801231929 CURTIS DONALD O 565 ELIZABETH STREET LARGO FL 33770 67,200.00
23712 801232505 OMIER SHEDRACK 11611 NORTHWEST 12TH AVE MIAMI FL 33168 70,400.00
23712 801233313 FARLEY LORIANNE R 4543 4545 E FLETCHER AVE INDIANAPOLI IN 46203 33,750.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
801111774 199,697.84 11/01/98 10/01/13 179.00 12/01/98 49.2 14.900 2,785.49
801124942 16,500.00 11/01/98 10/01/13 179.00 12/01/98 75.0 9.500 172.30
801131996 32,250.00 11/09/98 10/09/13 179.24 11/09/98 75.0 12.350 340.44
801132705 33,997.84 10/01/98 09/01/13 178.00 12/01/98 82.2 12.400 360.23
801136045 210,280.00 12/04/98 11/04/13 180.10 12/04/98 84.7 8.750 1,654.27
801150160 30,978.00 11/20/98 10/20/13 179.61 11/20/98 85.8 12.400 380.07
801151382 194,800.00 12/12/98 11/12/28 360.36 12/12/98 88.5 10.400 1,767.36
801156159 16,000.00 12/06/98 11/06/18 240.16 12/06/98 80.0 12.600 182.91
801156597 22,400.00 11/02/98 10/02/18 239.01 11/02/98 80.0 9.875 214.31
801159583 19,206.11 09/11/98 08/11/18 237.30 12/11/98 85.0 12.400 217.35
801161506 33,471.00 11/26/98 10/26/13 179.80 11/26/98 79.9 13.250 429.01
801168717 53,750.00 12/01/98 11/01/13 180.00 12/01/98 83.0 11.200 617.69
801174210 28,000.00 12/07/98 11/07/18 240.20 12/07/98 80.0 12.100 310.26
801185034 50,800.00 12/06/98 11/06/28 360.16 12/06/98 80.0 11.350 497.26
801185695 38,521.95 01/01/99 12/01/18 241.00 03/01/99 89.8 10.400 382.84
801187147 57,700.00 12/12/98 11/12/18 240.36 12/12/98 84.9 9.400 534.08
801187717 25,350.00 12/12/98 11/12/18 240.36 12/12/98 85.0 11.100 263.39
801188582 28,000.00 12/09/98 11/09/13 180.26 12/09/98 70.0 9.000 225.29
801188640 25,000.00 12/09/98 11/09/18 240.26 12/09/98 53.1 9.000 224.93
801190513 122,500.00 12/09/98 11/09/28 360.26 12/09/98 67.3 7.500 856.54
801190778 150,000.00 12/12/98 11/12/13 180.36 12/12/98 73.1 8.000 1,433.48
801192402 11,000.00 12/12/98 11/12/13 180.36 12/12/98 79.8 13.100 139.90
801194135 64,000.00 12/10/98 11/10/28 360.30 12/10/98 80.0 12.600 688.01
801195058 27,900.00 12/12/98 11/12/13 180.36 12/12/98 90.0 9.900 298.11
801195827 52,000.00 12/09/98 11/09/13 180.26 12/09/98 80.0 9.750 446.76
801196098 22,558.00 01/01/99 12/01/13 181.00 01/01/99 76.7 12.600 242.50
801196262 91,800.00 12/06/98 11/06/28 360.16 12/06/98 85.0 8.750 722.19
801197278 27,200.00 12/06/98 11/06/13 180.16 12/06/98 80.0 11.650 320.35
801200486 199,750.00 12/06/98 11/06/13 180.16 12/06/98 85.0 8.250 1,500.66
801201989 69,000.00 01/01/99 12/01/28 361.00 01/01/99 79.3 8.500 530.55
801203977 15,000.00 01/01/99 12/01/13 181.00 01/01/99 51.3 9.000 152.14
801204660 21,500.00 11/26/98 10/26/13 179.80 11/26/98 89.3 11.300 248.43
801205642 41,250.00 01/01/99 12/01/18 241.00 01/01/99 75.0 14.100 515.95
801208406 99,000.00 11/16/98 10/16/28 359.47 11/16/98 90.0 11.050 946.54
801212945 63,750.00 12/01/98 11/01/18 240.00 12/01/98 75.0 9.750 604.68
801213067 71,400.00 12/02/98 11/02/13 180.03 12/02/98 64.9 10.850 671.88
801214206 98,600.00 11/27/98 10/27/28 359.84 11/27/98 85.0 12.050 1,018.01
801214230 66,300.00 12/06/98 11/06/28 360.16 12/06/98 85.0 11.750 669.24
801215187 73,600.00 12/09/98 11/09/13 180.26 12/09/98 80.0 8.850 584.28
801216284 60,000.00 12/01/98 11/01/18 240.00 12/01/98 67.3 11.850 654.39
801216482 31,950.00 01/01/99 12/01/18 241.00 01/01/99 85.0 11.100 331.96
801224122 46,800.00 12/05/98 11/05/28 360.13 12/05/98 90.0 10.150 415.90
801224692 102,620.60 12/06/98 11/06/28 360.16 01/06/99 85.0 11.990 1,061.50
801225772 48,900.00 11/28/98 10/28/13 179.87 11/28/98 89.7 10.400 537.51
801226275 30,100.00 12/04/98 11/04/13 180.10 12/04/98 84.8 11.250 346.86
801227059 62,815.00 12/02/98 11/02/28 360.03 12/02/98 85.0 10.400 569.90
801227091 59,400.00 12/03/98 11/03/28 360.07 12/03/98 90.0 10.650 550.03
801227786 16,340.00 12/12/98 11/12/13 180.36 12/12/98 80.0 12.600 202.46
801227992 36,800.00 12/02/98 11/02/18 240.03 12/02/98 80.0 7.750 302.11
801228008 44,100.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.650 408.35
801228610 11,000.00 12/01/98 11/01/08 120.00 12/01/98 78.4 9.950 145.06
801228875 19,000.00 12/03/98 11/03/13 180.07 12/03/98 76.5 11.100 217.15
801229550 11,000.00 12/01/98 11/01/13 180.00 12/01/98 53.9 9.600 115.53
801230061 56,500.00 12/09/98 11/09/13 180.26 12/09/98 69.7 8.500 434.44
801230202 54,000.00 12/09/98 11/09/28 360.26 12/09/98 77.1 8.400 411.39
801230244 74,800.00 12/12/98 11/12/28 360.36 12/12/98 85.0 8.900 596.48
801230574 43,000.00 12/09/98 11/09/13 180.26 12/09/98 83.4 9.150 350.64
801230921 116,800.00 12/02/98 11/02/13 180.03 12/02/98 80.0 7.900 848.91
801231259 74,700.00 12/09/98 11/09/13 180.26 12/09/98 90.0 8.590 579.15
801231929 67,200.00 12/01/98 11/06/28 360.00 12/06/98 80.0 11.600 670.61
801232505 70,400.00 12/06/98 11/06/13 180.16 12/06/98 80.0 11.850 716.02
801233313 33,750.00 11/23/98 10/23/28 359.70 11/23/98 75.0 10.850 317.59
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 6
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23712 801233354 SAXER APRIL 70 WHITEWOOD STREET HOMOSASSA FL 34446 11,818.00
23712 801233438 EDWARDS ALVIN L 1 BOXER COURT HUNTINGTON NY 11743 43,000.00
23712 801233503 FARLEY LORIANNE R 4535 4537 E FLETCHER AVE INDIANAPOLI IN 46203 33,750.00
23712 801233560 FARLEY LORRIANNE 4547 4549 E FLETCHER INDIANAPOLI IN 46201 40,500.00
23712 801233966 HACKER BARBARA 4747 1/2 HAINES ROAD SAINT PETER FL 33714 35,000.00
23712 801234345 JOHNSON JAMES L III 3130 W 61ST ST INDIANAPOLI IN 46228 68,850.00
23712 801235193 SPESERT A GERALDINE 2554 WEST 6000 STREET ROY UT 84067 28,500.00
23712 801235466 BRADY ROBERT JOHN JR 7092 FERN LANE MIDDLETOWN MD 21769 118,400.00
23712 801235649 RYALS CHERYL L 6401 BEAUMONT LANE HOMOSASSA FL 34448 10,000.00
23712 801235748 GEER ROBERT W 1029 1031 W 2ND AVE DAYTON OH 45403 35,000.00
23712 801236191 BYRD CORELL 1275 HIGHLAND STREET SARASOTA FL 34234 11,800.00
23712 801236308 STILES MARY E 5289 100TH WAY NORTH ST PETERSBU FL 33708 55,000.00
23712 801236902 DARCO ANTHONY 28 N COLORADO AVE INDIANAPOLI IN 46219 53,200.00
23712 801238254 BERKERY THOMAS J 1 HUCKLEBERRY LANE WINDHAM NY 12496 50,000.00
23712 801238445 MERENIVITCH ERMA J 771 LUCKY STREET HOUSTON TX 77088 73,800.00
23712 801238551 CLASSY CARMEN M 7031 SYMPHONY LANE SAN ANTONIO TX 78214 98,800.00
23712 801238767 JONES LARONDA C 458 MAJORITY ROAD ORANGEBURG SC 29118 55,250.00
23712 801239104 PROZY SUE ANNE 1919 TRIUMPH AVENUE LAKE MILTON OH 44429 38,500.00
23712 801240458 ENNIS ALFRED L 1444 GEORGIA AVENUE DUNEDIN FL 34698 45,900.00
23712 801240722 POU LUIS A 7924 WINTER SONG DRIVE ORLANDO FL 32825 75,000.00
23712 801240854 GORMSEN TONI LYNNE 5A ROOSEVELT STREET GREENLAWN NY 11740 144,000.00
23712 801240953 GAY RANDELL E 2852 67TH STREET NORTH SAINT PETER FL 33710 30,000.00
23712 801241191 FORD ANTHONY 3593 E 113TH ST CLEVELAND OH 44105 27,200.00
23712 801241316 DILLON THOMAS W 57 SMITH ROAD RIDGE NY 11961 110,400.00
23712 801241431 WALKER SAMELLA D 3432 W FLOURNOY CHICAGO IL 60624 108,000.00
23712 801241571 BOULET PAUL NORBET 6413 BAYLOR AVENUE KEYSTONE HE FL 32656 26,250.00
23712 801241647 SHUBERT JOHN D 2210 WEST SUNRISE STREET LECANTO FL 34461 131,400.00
23712 801242025 BROWN STEVEN 7930 DELLWOOD AVENUE LANHAM MD 20706 104,400.00
23712 801242488 VARRONE DANIEL V 30655 COUNTY RD H CORTEZ CO 81321 135,000.00
23712 801242553 VALDEZ AGUSTIN 306 WEST CEVALLOS SAN ANTONIO TX 78204 53,100.00
23712 801242793 PRINCE ALICE FAYE 6731 EDGEMERE DRIVE TEMPLE HILL MD 20748 137,600.00
23712 801242884 DAVIS RONALD 7052 SUSQUEHANNA DRIVE TOBYHANNA PA 18466 35,000.00
23712 801243445 CRAWFORD JEAN 18052 WESTON RD CLEVELAND OH 44121 60,000.00
23712 801243544 ROBERTS JOSEPH E SR 5 HATTIES BOULEVARD CENTURY FL 32535 34,200.00
23712 801243759 DILLON THOMAS W 57 SMITH ROAD RIDGE NY 11961 33,600.00
23712 801243973 IBACH LARRY E 609 STEHMAN ROAD LANCASTER PA 17603 114,300.00
23712 801245028 BROWN WILLIAM M 5202 FERNPARK AVE BALTIMORE MD 21207 75,000.00
23712 801245101 BALENT MICHAEL R 258 BENNETT STREET LUZERNE PA 18709 84,000.00
23712 801245143 VITALE NINA M 1535 WOODROW ROAD STATEN ISLA NY 10309 60,000.00
23712 801245440 THOMAS DANIEL K 121 EAST WHITLOCK AVENUE SALT LAKE C UT 84115 12,050.00
23712 801247107 LABOVICK DAVID J 2267 SHADY AVENUE PITTSBURGH PA 15217 21,000.00
23712 801247438 OZAWA TETSUO 802 BEAVER DAM ROAD POCONO SUMM PA 18346 60,000.00
23712 801247917 BOWENS RICHARD 127 N LINWOOD INDIANAPOLI IN 46201 68,400.00
23712 801248212 HANSON JAMES S 10301 ROBINHOOD CIRCLE VILLA PARK CA 92861 53,000.00
23712 801248527 RICHARDSON BEN 106 LEWIS ST BEREA KY 40403 53,100.00
23712 801248725 BIRDSONG JULIUS 3218 NATHAN MEMPHIS TN 38112 32,000.00
23712 801249483 QUEZON FRANCES E 1817 WATROUS AVENUE TAMPA FL 33606 99,891.00
23712 801249699 KRIS JEFFREY D 7233 MARIE AVENUE TAMPA FL 33614 49,500.00
23712 801249863 STAHL ARLENE G RR 1 BOX 30 E ORANGEVILLE PA 17859 140,400.00
23712 801250283 RIVERA ANTONI0 112 LITTLE GROVE LANE FORT MYERS FL 33917 25,000.00
23712 801250382 AHRENS WILLIAM J 426 CYPRESS STREET TARPON SPRI FL 34689 15,251.00
23712 801250812 LANE WYLIE 155 SOUTH 600 WEST PROVO UT 84601 22,033.00
23712 801251208 RINCON HIMELDA 181 DAKOTA AVENUE BAYSHORE NY 11706 121,000.00
23712 801251950 STEWART ELIN 4 AMHERST STREET BAY SHORE NY 11706 104,000.00
23712 801252321 SOULEYMANE SOUKOUNA 459 WEST 147TH STREET NEW YORK NY 10031 288,000.00
23712 801252800 WILKINSON GEORGE R JR 32 34 WILSON STREET PROVIDENCE RI 02907 61,200.00
23712 801252909 TAYLOR DEBRA FRANCINE 10 REGINA LANE HENDERSON NC 27536 77,250.00
23712 801253022 WOOD BESSIE M 107 ALINE STREET LOUISVILLE CO 80027 84,600.00
23712 801254137 SHERMAN WILLIAM 406 W CHURCH ST NEWARK OH 43055 43,500.00
23712 801254632 CLAXON JAMES W 5713 OSCAR ROAD GREENWOOD FL 32443 56,000.00
23712 801254673 MCQUINN BRYON J 7975 WINFIELD CIRCLE ROME NY 13440 28,000.00
23712 801254897 ATIEH ALI 130 HALE ROAD NORTH BABYL NY 11703 42,500.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
801233354 11,818.00 12/01/98 11/01/13 180.00 12/01/98 85.0 11.250 136.18
801233438 43,000.00 12/09/98 11/09/13 180.26 12/09/98 79.9 12.450 457.25
801233503 33,750.00 11/23/98 10/23/28 359.70 11/23/98 75.0 10.850 317.59
801233560 40,500.00 11/23/98 10/23/28 359.70 11/23/98 75.0 10.850 381.11
801233966 35,000.00 12/04/98 11/04/13 180.10 12/04/98 74.4 10.100 378.26
801234345 68,850.00 11/28/98 10/28/13 179.87 11/28/98 85.0 11.850 700.26
801235193 28,500.00 12/03/98 11/03/13 180.07 12/03/98 79.4 9.150 232.40
801235466 118,400.00 12/02/98 11/02/13 180.03 12/02/98 80.0 7.900 860.54
801235649 10,000.00 12/12/98 11/12/08 120.36 12/12/98 44.4 9.900 131.60
801235748 35,000.00 11/21/98 10/21/28 359.64 11/21/98 70.0 10.100 309.74
801236191 11,800.00 12/01/98 11/01/13 180.00 12/01/98 77.4 9.450 122.86
801236308 55,000.00 12/01/98 11/01/28 360.00 12/01/98 68.7 8.950 440.57
801236902 53,200.00 12/05/98 11/05/28 360.13 12/05/98 70.0 11.450 524.81
801238254 50,000.00 12/12/98 11/12/13 180.36 12/12/98 69.4 10.950 474.27
801238445 73,800.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.150 655.84
801238551 98,800.00 01/01/99 12/01/28 361.00 01/01/99 77.4 8.900 787.87
801238767 55,250.00 12/10/98 11/10/13 180.30 12/10/98 85.0 10.150 598.80
801239104 38,500.00 12/09/98 11/09/13 180.26 12/09/98 77.0 10.350 422.01
801240458 45,900.00 12/09/98 11/09/13 180.26 12/09/98 90.0 9.900 490.44
801240722 75,000.00 12/02/98 11/02/28 360.03 12/02/98 75.0 11.350 734.15
801240854 144,000.00 12/06/98 11/06/28 360.16 12/06/98 90.0 10.650 1,333.40
801240953 30,000.00 12/01/98 11/01/18 240.00 12/01/98 79.9 11.850 327.19
801241191 27,200.00 12/04/98 11/04/13 180.10 12/04/98 80.0 9.900 236.69
801241316 110,400.00 12/12/98 11/12/18 240.36 12/12/98 69.0 7.190 868.57
801241431 108,000.00 11/23/98 10/23/28 359.70 11/23/98 73.4 8.750 849.64
801241571 26,250.00 11/27/98 10/27/13 179.84 11/27/98 75.0 12.000 315.04
801241647 131,400.00 12/04/98 11/04/28 360.10 12/04/98 90.0 10.400 1,192.15
801242025 104,400.00 12/04/98 11/04/28 360.10 12/04/98 80.0 12.850 1,142.64
801242488 135,000.00 12/09/98 11/09/18 240.26 12/09/98 75.0 11.000 1,393.45
801242553 53,100.00 01/01/99 12/01/28 361.00 01/01/99 90.0 10.650 491.69
801242793 137,600.00 12/01/98 11/01/13 180.00 12/01/98 80.0 7.750 985.78
801242884 34,865.54 12/02/98 11/02/13 180.03 01/02/99 65.8 9.990 306.89
801243445 60,000.00 12/10/98 11/10/28 360.30 12/10/98 83.3 8.650 467.74
801243544 34,200.00 12/03/98 11/03/13 180.07 12/03/98 85.5 8.900 344.85
801243759 33,600.00 12/12/98 11/12/18 240.36 12/12/98 90.0 9.190 306.43
801243973 114,189.50 12/02/98 11/02/28 360.03 12/02/98 90.0 9.400 952.77
801245028 74,684.28 12/04/98 11/04/13 180.10 01/04/99 71.4 8.250 563.45
801245101 84,000.00 12/10/98 11/10/18 240.30 12/10/98 79.6 8.150 710.47
801245143 60,000.00 12/01/98 11/01/18 240.00 12/01/98 66.5 8.600 524.50
801245440 12,050.00 01/01/99 12/01/13 181.00 01/01/99 85.0 11.600 141.53
801247107 20,866.75 12/04/98 11/04/13 180.10 01/04/99 89.8 9.900 224.38
801247438 60,000.00 12/09/98 11/09/28 360.26 12/09/98 43.1 10.600 553.33
801247917 68,400.00 12/01/98 11/01/28 360.00 12/01/98 90.0 10.250 612.93
801248212 53,000.00 01/01/99 12/01/13 181.00 01/01/99 90.0 10.400 582.58
801248527 53,100.00 12/09/98 11/09/18 240.26 12/09/98 90.0 10.400 526.58
801248725 31,736.71 12/02/98 11/02/28 360.03 01/02/99 80.0 10.000 280.82
801249483 99,891.00 12/02/98 11/02/13 180.03 12/02/98 79.9 11.950 1,195.65
801249699 49,500.00 12/04/98 11/04/13 180.10 12/04/98 75.0 10.700 553.33
801249863 140,400.00 12/06/98 11/06/28 360.16 12/06/98 90.0 9.900 1,221.75
801250283 25,000.00 12/09/98 11/09/13 180.26 12/09/98 27.7 9.570 262.11
801250382 15,251.00 12/04/98 11/04/13 180.10 12/04/98 80.0 10.250 166.23
801250812 22,033.00 01/01/99 12/01/13 181.00 01/01/99 84.8 11.850 262.31
801251208 121,000.00 12/02/98 11/02/13 180.03 12/02/98 89.6 10.150 1,075.30
801251950 104,000.00 12/13/98 11/13/13 180.39 12/13/98 80.0 12.600 1,118.02
801252321 288,000.00 12/05/98 11/05/13 180.13 12/05/98 90.0 10.350 2,602.21
801252800 61,200.00 12/04/98 11/04/13 180.10 12/04/98 85.0 11.600 610.73
801252909 77,250.00 12/04/98 11/04/18 240.10 12/04/98 75.0 14.100 966.24
801253022 84,600.00 01/01/99 12/01/13 181.00 01/01/99 89.9 10.650 71,059.99
801254137 43,500.00 12/01/98 11/01/28 360.00 12/01/98 75.0 9.850 376.93
801254632 56,000.00 12/06/98 11/06/28 360.16 12/06/98 74.9 10.750 522.75
801254673 28,000.00 01/01/99 12/01/13 181.00 01/01/99 79.3 12.600 346.93
801254897 42,500.00 12/03/98 11/03/08 120.07 12/03/98 89.6 11.250 591.47
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 7
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23712 801255779 STARKEY DAMIAN 2106 CHURCH ROAD MOUNTAIN TO PA 18707 65,600.00
23712 801257411 WENTWORTH RUSSELL J 18220 MARTINGALE ROAD MONUMENT CO 80132 95,000.00
23712 801257775 RAY VESTA L 1005 NORTH CYPRESS GILMER TX 75644 28,000.00
23712 801257809 DONG HAI THI 503 A B GEMINI COURT ARLINGTON TX 76011 54,400.00
23712 801258740 RAY CURLEY 515 9TH STREET SE WASHINGTON DC 20003 65,000.00
23712 801258906 TULLY DEBORAH C 16921 LAKE CHRISTIANA CRT TALLAHASSEE FL 32310 84,000.00
23712 801259110 BISCEGLIA SAMANTHA A 5544 CAPE LEYTE SARASOTA FL 34242 109,223.00
23712 801259748 DAVIS JAMES 1417 SOUTH AVENUE C PORTALES NM 88130 42,500.00
23712 801264714 BURNS EMMA J 6931 S JUSTINE CHICAGO IL 60636 59,500.00
23712 801264888 HARRIS CARROLL B 3106 SOUTHEAST 17TH AVENUE CAPE CORAL FL 33904 130,050.00
23712 801266180 BRADNER JASPER S JR 176 GREEN VALLEY ROAD HARDY VA 24101 85,000.00
23712 801267113 COGAN BRYAN 657 PLAZA LAREDO LAKE HAVASU AZ 86406 35,000.00
23712 801267287 RANA SWARANJIT 7 RICHARD COURT LAKE GROVE NY 11755 60,000.00
23712 801270109 BARRIENTES BRIDIGIDO 83 MAIN ST LEIPSIC OH 45856 59,200.00
23712 801271990 HALL DUWAYNE F 2822 ECCLES AVENUE OGDEN UT 84403 52,080.00
23712 801275413 MANIGAULT IRA A 3995 PALOVERDE DRIVE KENNESAW GA 30144 18,000.00
23712 801275645 CRAMER GEORGE J 730 LANDIS STREET SCRANTON PA 18504 24,000.00
23712 801275835 HARRIS DELORES P 8309 EL PORTAL WAY TAMPA FL 33604 61,000.00
23712 801276213 DAVANZO LOUIS 6 SYLVIA WAY PURDYS NY 10578 147,050.00
23712 801277831 HERCULE ERNST 98 NORTH 18TH STREET WYANDANCH NY 11798 82,400.00
23712 801278748 CARROL JAMES W 309 FARM ST ITHACA NY 14850 40,400.00
23712 801279274 POSTIGLIONE DONALD 4648 JERRILYNN COURT NEW PORT R FL 34653 75,000.00
23712 801279951 BOLTE PHILLIS C 7494 ABINGTON WAY BROOKSVILLE FL 34613 22,800.00
23712 801280348 ROLLINGS RICHARD L 934 LASALLE STREET LOUISVILLE CO 80027 40,250.00
23712 801281254 SPARKS AC JAMES 111 SUMMITT STREET MARTINSVILL VA 24112 59,500.00
23712 801287095 PHILLIPS SIMONE C 812 LAUFER STREET BETHLEHEM PA 18015 37,500.00
23712 801288044 BRISTER ROSE 146 24 227TH STREET ROSEDALE NY 11422 234,000.00
23712 801295379 REEVES RICHARD A 217 NORTH MORRIS STREET MESA AZ 85201 37,500.00
23712 8000040058 LAFLEUR STANLEY 201 BRADLEY ST SCOTT LA 70583 51,600.00
23712 8000041916 JOYNER GENEVA 8760 MARY LANE JESSUP MD 20794 170,000.00
23712 8000046410 ELLIS JOHN 2142 GOLD KEY ESTATES MILFORD PA 18337 61,500.00
23712 8000046600 FLETCHER TIMOTHY A 20200 ALGER STREET ST CLAIR S MI 48080 11,000.00
23712 8000051014 ROBERTS GEORGE 308 OLD ROUTE 304 NEW CITY NY 10956 62,700.00
----------------------------------------------- -----------------
179 Sale Total 11,889,507.00
23734 801180886 GREGORY JOE L 20 MORSE AVENUE EAST ORANGE NJ 07017 93,000.00
23734 8000027642 CROCITTO FRANK A 167 COOPER ST LAKE GEORGE NY 12845 14,000.00
23734 8000028483 WELCH MARGARET 7140 PREMONT 12 CORPUS CHRI TX 78414 54,700.00
23734 8000029069 EVANS RONALD B 2772 MYRA ST JACKSONVILL FL 32205 62,400.00
23734 8000032295 JOHNSON JOHNNY 4123 BETHEL CHAPEL RD LORIS SC 29569 49,700.00
23734 8000033707 PARKER STEPHEN 3057 CROWDER CREEK RD CARTHAGE MS 39051 14,800.00
23734 8000033988 FRALICK PAMELA M 121 SOUTH 3RD STREET ILION NY 13357 29,400.00
23734 8000035785 TRIMBLE JOHN 2511 RT 1559 STAMBAUGH KY 41257 46,000.00
23734 8000035876 DAVIES HAROLD 104 AUTUMN DRIVE EARLY TX 76802 60,000.00
23734 8000037302 LIVELY BETTY 2729 TRION HWY LAFAYETTE GA 30728 16,100.00
23734 8000037740 MASON ROBERT D JR 614 E MISSOURI CLEO SPRING OK 73729 21,400.00
23734 8000039910 METCALF JIMMY 627 KENNEDY ST JACKSON MI 49202 35,000.00
23734 8000040553 GREUEL ARTHUR E 1222 SHERWOOD RD HIGHLAND PA IL 60035 60,000.00
23734 8000040579 CALERO JOSE A 7955 LAYTON ST RANCHO CUCA CA 91730 31,700.00
23734 8000040975 GROFF MATTHEW 10 MAY ST BINGHAMTON NY 13905 40,000.00
23734 8000041478 CHAMPION RICKEY 157 BILLMORE BRANCH RD NEON KY 41840 72,200.00
23734 8000042559 BAGGETT MABLE 5515 W KAMERLING CHICAGO IL 60651 69,000.00
23734 8000042815 YETS CARY D. 730 WOODHOLLOW BUFFALO GRO IL 60089 188,700.00
23734 8000043441 WAX WILLIAM 4615 NORTHWOOD DR BALTIMORE MD 21239 53,200.00
23734 8000044134 SWAN CHARLES W 16127 ANCROFT CT TAMPA FL 33647 225,000.00
23734 8000045701 TUTEN DONALD F 5309 MORGAN HORSE DR N JACKSONVILL FL 32257 14,500.00
23734 8000046188 ROGERS ANTHONY D 2351 E STATE RD PORT CLINTO OH 43452 56,000.00
23734 8000046519 HOLLAND TEDDY RONALD 816 OLD ELKTON PIKE FAYETTEVILL TN 37334 49,700.00
23734 8000047004 NARRO LAWRENCE R 351 WEXFORD DR LEMONT IL 60439 47,700.00
23734 8000048515 WISE ROBERT DALE 930 CHURCHILL WEST PALM B FL 33405 26,400.00
23734 8000049513 GRZELKA MICHAEL J 5704 S W MARTIN COMMONS WY PALM CITY FL 34990 31,000.00
23734 8000050081 GREIFENKAMP ROXANNE 402 N SECOND AVE VILLA PARK IL 60181 127,000.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
801255779 65,600.00 12/04/98 11/04/13 180.10 12/04/98 84.8 9.790 696.54
801257411 95,000.00 01/01/99 12/01/13 181.00 01/01/99 58.0 9.850 823.18
801257775 27,998.23 01/01/99 12/01/28 361.00 03/01/99 80.0 12.850 306.46
801257809 54,400.00 12/01/98 11/01/18 240.00 12/01/98 85.0 12.100 602.79
801258740 65,000.00 12/01/98 11/01/13 180.00 12/01/98 65.0 10.600 599.45
801258906 84,000.00 12/09/98 11/09/28 360.26 12/09/98 75.0 10.750 784.12
801259110 109,223.00 12/10/98 11/10/13 180.30 12/10/98 85.0 10.850 1,027.79
801259748 42,500.00 01/01/99 12/01/28 361.00 01/01/99 85.0 12.350 448.64
801264714 59,500.00 12/04/98 11/04/13 180.10 12/04/98 85.0 10.750 555.42
801264888 130,050.00 12/12/98 11/12/28 360.36 12/12/98 85.0 9.900 1,131.68
801266180 85,000.00 12/09/98 11/09/28 360.26 12/09/98 85.0 11.500 841.75
801267113 35,000.00 12/01/98 11/01/13 180.00 12/01/98 84.6 11.400 343.94
801267287 60,000.00 12/12/98 11/12/13 180.36 12/12/98 84.5 11.350 587.32
801270109 59,200.00 12/09/98 11/09/28 360.26 12/09/98 80.0 11.950 606.66
801271990 52,080.00 01/01/99 12/01/28 361.00 01/01/99 62.0 9.500 437.92
801275413 18,000.00 12/03/98 11/03/13 180.07 12/03/98 69.3 9.750 190.69
801275645 24,000.00 12/01/98 11/01/13 180.00 12/01/98 80.0 10.850 270.53
801275835 61,000.00 12/12/98 11/12/13 180.36 12/12/98 84.7 8.900 615.08
801276213 147,050.00 12/06/98 11/06/28 360.16 12/06/98 84.5 11.500 1,456.22
801277831 82,400.00 12/06/98 11/06/13 180.16 12/06/98 80.0 11.350 806.58
801278748 40,400.00 12/06/98 11/06/13 180.16 12/06/98 80.7 10.150 359.03
801279274 75,000.00 12/09/98 11/09/28 360.26 12/09/98 75.7 10.450 683.25
801279951 22,800.00 12/12/98 11/12/18 240.36 12/12/98 80.0 11.350 240.79
801280348 40,250.00 01/01/99 12/01/13 181.00 01/01/99 79.9 10.650 448.67
801281254 59,500.00 12/12/98 11/12/13 180.36 12/12/98 85.0 12.100 616.61
801287095 37,500.00 12/12/98 11/12/28 360.36 12/12/98 63.5 11.100 359.96
801288044 234,000.00 12/09/98 11/09/13 180.26 12/09/98 90.0 10.250 2,096.88
801295379 37,500.00 12/01/98 11/01/13 180.00 12/01/98 75.0 10.250 336.04
8000040058 51,600.00 12/02/98 11/02/28 360.03 12/02/98 75.8 10.640 477.41
8000041916 170,000.00 12/12/98 11/12/28 360.36 12/12/98 84.5 10.600 1,567.78
8000046410 61,500.00 12/03/98 11/03/28 360.07 12/03/98 76.8 9.600 521.62
8000046600 11,000.00 12/02/98 11/02/18 240.03 12/02/98 87.2 10.250 107.98
8000051014 62,362.77 12/04/98 11/04/13 180.10 12/04/98 41.8 7.750 590.18
--------------------------------- ----------- ----------------------------------------
179 11,880,042.08 256.07 80.3 10.375 182,797.96
801180886 93,000.00 11/28/98 10/28/28 359.87 11/28/98 74.4 9.150 758.36
8000027642 14,000.00 11/28/98 10/28/18 239.87 11/28/98 75.0 12.250 156.60
8000028483 54,700.00 12/03/98 11/03/28 360.07 12/03/98 75.9 11.500 541.69
8000029069 62,400.00 11/13/98 10/13/28 359.38 12/13/98 80.0 9.110 507.03
8000032295 49,700.00 12/03/98 11/03/28 360.07 12/03/98 70.0 10.310 447.58
8000033707 14,800.00 11/01/98 10/01/13 179.00 12/01/98 78.1 13.000 187.26
8000033988 29,400.00 12/01/98 11/01/18 240.00 12/01/98 70.0 11.250 308.48
8000035785 46,000.00 12/01/98 11/01/13 180.00 12/01/98 89.3 8.300 447.60
8000035876 60,000.00 12/12/98 11/12/13 180.36 12/12/98 80.0 7.710 563.39
8000037302 15,980.91 11/27/98 10/27/13 179.84 12/27/98 84.7 10.810 181.08
8000037740 21,400.00 11/19/98 10/19/13 179.57 11/19/98 64.8 10.060 230.75
8000039910 34,836.86 11/22/98 10/22/13 179.67 01/22/99 43.7 10.310 382.78
8000040553 59,725.12 11/09/98 10/09/18 239.24 12/09/98 31.7 8.150 507.48
8000040579 31,586.94 11/23/98 10/23/18 239.70 12/23/98 89.9 9.900 303.81
8000040975 40,000.00 11/27/98 10/27/18 239.84 11/27/98 74.0 10.790 407.17
8000041478 72,200.00 11/23/98 10/23/18 239.70 11/23/98 84.9 8.360 620.19
8000042559 68,840.70 11/09/98 10/09/18 239.24 12/09/98 55.2 7.460 554.17
8000042815 188,700.00 12/01/98 11/01/28 360.00 12/01/98 85.0 11.400 1,854.30
8000043441 53,200.00 12/03/98 11/03/18 240.07 12/03/98 69.0 8.150 449.97
8000044134 223,627.80 11/27/98 10/27/28 359.84 12/27/98 90.0 9.050 1,818.50
8000045701 14,500.00 11/27/98 10/27/13 179.84 11/27/98 89.9 12.240 176.27
8000046188 56,000.00 11/21/98 10/21/28 359.64 11/21/98 80.0 8.650 436.56
8000046519 49,700.00 12/01/98 11/01/13 180.00 12/01/98 64.9 12.300 606.11
8000047004 47,596.84 12/09/98 11/09/18 240.26 02/09/99 87.2 11.360 504.09
8000048515 26,400.00 12/01/98 11/01/18 240.00 12/01/98 80.7 13.100 311.18
8000049513 31,000.00 12/01/98 11/01/18 240.00 12/01/98 84.2 12.310 348.06
8000050081 126,881.84 11/28/98 10/28/28 359.87 01/28/99 80.8 9.560 1,073.45
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 8
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23734 8000050461 MATEJKA DAVID 3822 S RIDGELAND AVE BERWYN IL 60402 50,000.00
23734 8000050610 ORTIZ LISA 124 ELM AVE GLEN COVE NY 11542 120,000.00
23734 8000051592 TAWROSZA JOHN FRANK 5957 WHITEHAVEN DR GALLAWAY OH 43919 21,300.00
23734 8000051758 RYDER ALBERT 39 SHADY AVENUE WANAQUE NJ 07420 87,000.00
23734 8000051931 HARVILLE CHARLES ALAN 205 WILSON DAMN AVE SHEFFIELD AL 35660 32,500.00
23734 8000052897 MICHOLIC GERALD P 1020 TALLESSE TRAIL GREENSBORO GA 30642 35,900.00
23734 8000053127 DIVITO NANCY C 2715 S CLARENCE AVENUE BERWYN IL 60402 117,000.00
23734 8000054943 RAWLINS SANDRA 82 RAINTREE IRVINE KY 40336 48,000.00
23734 8000055288 THOMPSON DAVID W 2830 KENT LANE CONWAY AR 72032 18,900.00
23734 8000055536 MCFARLAND CHARLES L 2209 W THOME CHICAGO IL 60659 35,000.00
23734 8000056096 NOTRE SHERLEY A 123 S 15TH AVE MAYWOOD IL 60153 53,100.00
23734 8000058050 LEE OLA 14 ACKERS ALLEY SELMA AL 36701 19,500.00
23734 8000058274 FALTER ROY H JR 513 N 6TH ST ELKSVILLE IL 62932 22,000.00
23734 8000058746 SHAFFER RICHARD D 707 S WASHINGTON SW CLAY CITY IL 62824 39,900.00
23734 8000058845 WHEATON RICHARD 1245 CLOVER AVE ROCKFORD IL 61102 46,800.00
23734 8000059652 GUINAND MARIA PIEDAD 5120 CASTILE WAY SOUTH ST PETERSBU FL 33712 71,100.00
23734 8000062771 LITTLE TAMMY A 353 S 14TH ST HARRISBURG PA 17104 31,900.00
----------------------------------------------- -----------------
44 Sale Total 2,438,500.00
23762 801115643 GRADY MILTON 1016 CHARING CROSS LANE HIGH POINT NC 27260 65,600.00
23762 801203134 HACKETT WANDA LOUISE 3113 EAST CHERRY STREET SEATTLE WA 98122 149,000.00
23762 801241605 DAVIS FRANK 4039 DOUBLE TREE RD MEMPHIS TN 38109 30,000.00
23762 801243726 HILL JUDITH A 15348 ARTESIAN DETROIT MI 48223 110,200.00
23762 801257882 SMITH MICHAEL S 1349 64TH STREET TURTLE LAKE WI 54889 11,400.00
23762 801261942 HARMON MICHELLE 131 NORTH 200 WEST HYRUM UT 84319 65,000.00
23762 5100021368 WADDELL RICHARD N 58670 AIRPORT ROAD VERNONIA OR 97064 126,900.00
23762 5100022010 FUNK DIANA K 275 NORTH 26TH STREET BATTLE CREE MI 49015 43,200.00
23762 5100022176 REUTHER JAMES B 10357 W HIGGINS LAKE BOULE ROSCOMMON MI 48627 28,500.00
23762 5100022598 KELLER DEVRA D 12517 LANSING AVENUE LESLIE MI 49251 37,700.00
23762 5100023018 HILL WILLIAM C 2161 WEST WILSON ROAD CLIO MI 48420 44,500.00
23762 5100023141 LEITCH LARRY D 1605 NE 49TH STREET VANCOUVER WA 98663 70,200.00
23762 5100023372 MAGUIRE ROBERT 12 VERBENA ROAD BILLERICA MA 01821 41,100.00
23762 5100023745 BUSH ROBERT D 611 HUMMINGBIRD CIRCLE BOX ELDER SD 57719 46,800.00
23762 5100023794 MODOS PATRICIA 2102 BIDDLE AVENUE WYANDOTTE MI 48192 119,800.00
23762 5100024057 MCCRUM DENNIS M 45 WEST NEWTON STREET UNIT BOSTON MA 02118 291,700.00
23762 5100024511 GUNNELS LARRY J 8921 47TH STREET WEST UNIVERSITY WA 98466 106,400.00
23762 5100024602 REDMAN MICHAEL J 225 PARKWAY COURT GLADWIN MI 48624 42,900.00
23762 5100024644 THOMPSON TIMOTHY N 401 SOUTH 7TH STREET YAKIMA WA 98901 55,700.00
23762 5100024685 WILLIAMS ROGER 3222 NORTHEAST 79TH AVENUE PORTLAND OR 97213 45,600.00
23762 5100024743 ISAACSON JON E 4584 ALBERT COURTADE ROAD TRAVERSE CI MI 49686 24,700.00
23762 5100024750 BRINK JEFFREY A 173 THOMAS STREET COLOMA MI 49038 49,600.00
23762 5100024784 SKRMETTI SUSAN D 71 LAPSTRAKE COURT MYSTIC CT 06355 63,300.00
23762 5100024909 LAGALO BRENDA L 223 N BATES STREET SAGINAW MI 48602 29,200.00
23762 5100025252 THOMAS ROBERT FLOYD 32900 HAGGERTY DRIVE ROSEVILLE MI 48066 87,300.00
23762 5100025377 CARLSON RICHARD K 2208 18TH AVENUE SOUTH FARGO ND 58103 90,000.00
23762 5100025484 MCDOUGALD DANIEL J 465 CROSS STREET BOYLSTON MA 01505 141,400.00
23762 5100025948 RUSNESS DAVID G 1743 10TH STREET SOUTH FARGO ND 58103 76,900.00
23762 5100025971 JOY MARILYN L 619 NW KAY DRIVE LEES SUMMIT MO 64063 48,200.00
23762 5100025989 MARTIN REX D 9424 WOODWORTH ROAD OVID MI 48866 27,600.00
23762 5100025997 REGINA PATRICIA 308 MAPLE COURT COPIAGUE NY 11726 30,300.00
23762 5100026144 THIEL KATHY L 3945 HERMANSAU SAGINAW MI 48603 48,800.00
23762 5100026185 HART MICHAEL D 3808 BRONSON LAKE ROAD LAPEER MI 48446 32,400.00
23762 5100027001 O'SADCIA WILLIAM 27 GOFF STREET HYDE PARK MA 02136 39,900.00
23762 5100027340 GARCIA PRIMO F 55 MEADOW STREET NORWALK CT 06854 42,100.00
23762 5100027514 SHELTON VANESSA M 1315 NORTH COLLIER STREET COQUILLE OR 97423 57,500.00
23762 5100027779 BARTH TROY M 514 CENTER STREET SOUTH WAHPETON ND 58075 52,800.00
23762 5100028645 GILMAN KENNETH W 231 MCKAY ROAD NEW BRAINTR MA 01531 42,300.00
23762 5100028850 BALLARD LESLIE A 5059 PINECONE DRIVE LAPEER MI 48446 116,000.00
23762 5100028876 TUBANDT MARY E 418 EAST 1ST STREET REDFIELD SD 57469 28,500.00
23762 5100029015 TOMCZAK DANIEL J 421 MARSAC STREET BAY CITY MI 48708 20,000.00
23762 5100029049 ALEJANDRE CAMERINA 1108 WEST PINE STREET WALLA WALLA WA 99362 33,800.00
23762 5100029080 CHAPMAN BRYAN S 12749 SHAFFER ROAD DAVISBURG MI 48350 152,700.00
<CAPTION>
Cut-off Date First Original Current Scheduled
Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Date Date Term Due Ratio Rate Int & Prin
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
8000050461 49,739.07 12/01/98 11/01/18 240.00 01/01/99 45.8 8.650 438.67
8000050610 120,000.00 12/01/98 11/01/18 240.00 12/01/98 55.8 8.150 1,014.96
8000051592 21,300.00 12/03/98 11/03/13 180.07 12/03/98 89.9 11.550 249.50
8000051758 87,000.00 12/05/98 11/05/18 240.13 12/05/98 69.6 8.820 772.72
8000051931 32,500.00 11/28/98 10/28/28 359.87 11/28/98 46.4 9.210 266.43
8000052897 35,900.00 11/28/98 10/28/13 179.87 11/28/98 90.0 11.550 420.52
8000053127 117,000.00 12/01/98 11/01/18 240.00 12/01/98 88.6 11.150 1,219.63
8000054943 48,000.00 12/01/98 11/01/18 240.00 12/01/98 80.0 7.710 392.87
8000055288 18,900.00 12/01/98 11/01/18 240.00 12/01/98 89.9 11.150 197.02
8000055536 35,000.00 12/02/98 11/02/18 240.03 12/02/98 53.8 11.000 361.27
8000056096 53,100.00 12/01/98 11/01/18 240.00 12/01/98 90.0 10.550 531.92
8000058050 19,500.00 12/04/98 11/04/28 360.10 12/04/98 81.2 12.000 200.58
8000058274 22,000.00 12/01/98 11/01/18 240.00 12/01/98 75.8 11.250 230.84
8000058746 39,900.00 12/10/98 11/10/13 180.30 12/10/98 85.8 9.300 411.84
8000058845 46,800.00 12/09/98 11/09/18 240.26 12/09/98 90.0 10.110 455.05
8000059652 71,100.00 12/06/98 11/06/18 240.16 12/06/98 80.7 8.800 630.59
8000062771 31,900.00 11/26/98 10/26/13 179.80 11/26/98 55.9 13.050 404.66
--------------------------------- --------- -----------------------------------
44 2,435,816.08 275.08 76.1 9.809 22,882.98
801115643 65,600.00 12/03/98 11/03/13 180.07 12/03/98 80.0 9.000 665.36
801203134 149,000.00 11/16/98 10/16/18 239.47 11/16/98 88.1 10.650 1,502.63
801241605 30,000.00 11/28/98 10/28/08 119.87 11/28/98 65.2 9.950 395.62
801243726 110,200.00 01/01/99 11/15/13 181.00 01/01/99 78.7 12.625 1,261.87
801257882 11,349.75 12/01/98 10/21/08 120.00 12/01/98 88.6 10.375 141.23
801261942 64,802.29 01/04/99 11/13/15 205.08 01/04/99 56.5 11.250 660.93
5100021368 126,900.00 01/01/99 10/27/28 361.00 01/01/99 75.5 10.490 1,070.58
5100022010 43,200.00 12/01/98 10/15/13 180.00 12/01/98 74.4 8.500 392.63
5100022176 28,500.00 12/01/98 10/21/08 120.00 12/01/98 63.3 9.625 342.16
5100022598 37,635.12 12/07/98 10/09/18 240.20 02/01/99 84.9 12.625 398.41
5100023018 44,500.00 12/01/98 10/21/08 120.00 12/01/98 89.4 10.375 551.30
5100023141 70,200.00 12/01/98 10/09/18 240.00 12/01/98 53.1 11.750 702.18
5100023372 41,100.00 12/01/98 10/21/08 120.00 12/01/98 89.9 11.375 530.58
5100023745 46,607.08 12/07/98 10/15/13 180.20 02/01/99 90.0 10.875 487.56
5100023794 119,800.00 01/01/99 11/09/18 241.00 01/01/99 83.7 11.375 1,169.69
5100024057 291,700.00 12/01/98 09/28/27 348.00 12/01/98 72.6 10.375 2,450.38
5100024511 106,400.00 01/01/99 11/08/19 253.00 01/01/99 80.0 8.625 844.84
5100024602 42,900.00 01/01/99 11/03/23 301.00 01/01/99 89.7 10.875 384.53
5100024644 55,700.00 01/01/99 11/26/04 73.00 01/01/99 74.2 8.250 907.58
5100024685 45,600.00 12/01/98 10/15/13 180.00 12/01/98 86.7 10.375 461.97
5100024743 24,700.00 01/01/99 11/09/18 241.00 01/01/99 84.1 11.990 250.87
5100024750 49,456.51 12/01/98 10/08/19 252.00 12/01/98 79.3 7.875 371.99
5100024784 63,300.00 01/01/99 11/25/05 85.00 01/01/99 75.2 13.500 1,078.64
5100024909 29,063.43 01/04/99 11/15/13 181.08 03/01/99 80.0 9.500 281.42
5100025252 87,300.00 01/01/99 11/19/10 145.00 01/01/99 72.7 8.000 872.16
5100025377 89,942.86 12/01/98 09/26/28 360.00 12/29/98 75.0 7.875 602.33
5100025484 141,400.00 12/01/98 09/26/28 360.00 12/01/98 61.4 13.990 1,545.45
5100025948 76,900.00 12/01/98 10/15/13 180.00 12/01/98 89.4 9.875 757.28
5100025971 48,200.00 01/01/99 11/15/13 181.00 01/01/99 69.8 9.625 467.90
5100025989 27,600.00 01/01/99 12/13/13 181.00 01/01/99 79.5 10.375 279.61
5100025997 30,219.21 12/01/98 10/15/13 180.00 12/01/98 25.2 8.000 267.25
5100026144 48,800.00 12/01/98 10/05/21 276.00 12/01/98 74.0 7.625 346.53
5100026185 32,400.00 12/01/98 10/09/18 240.00 12/01/98 50.5 13.500 361.07
5100027001 39,900.00 01/01/99 11/21/08 121.00 01/01/99 31.9 9.125 468.97
5100027340 42,100.00 12/01/98 10/15/13 180.00 12/01/98 84.7 12.275 473.24
5100027514 57,500.00 01/01/99 11/21/08 121.00 01/01/99 73.2 9.875 697.62
5100027779 52,800.00 01/01/99 11/03/23 301.00 01/01/99 88.0 7.875 372.11
5100028645 42,225.95 01/04/99 11/09/18 241.08 03/01/99 84.5 12.500 443.58
5100028850 115,943.45 12/07/98 09/26/28 360.20 02/01/99 89.9 12.375 1,132.37
5100028876 28,500.00 12/01/98 10/21/08 120.00 12/01/98 79.1 9.990 347.45
5100029015 19,940.26 12/07/98 10/15/13 180.20 12/07/98 77.4 14.250 248.94
5100029049 33,492.18 12/07/98 10/21/08 120.20 02/01/99 75.1 9.875 410.08
5100029080 152,700.00 01/01/99 10/27/28 361.00 01/01/99 89.8 10.525 1,291.93
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ALLIANCE FUNDING Sale Schedule - Group 1, Sub-Pool II Page 8
A division of Superior Bank FSB 1998-3 Class 1 - 3rd Subsequent Transfer of Fixed Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
23762 5100029098 CLARK JEFFREY J 13545 STRASBURG LASALLE MI 48145 42,400.00
23762 5100029106 MELFA VICTOR J JR 8 PICCADILLY WAY WESTBOROUGH MA 01581 24,700.00
23762 5100029429 JOHNSON DENNIS K 93 NORTH 27TH AVENUE FARGO ND 58102 59,500.00
23762 5100029452 TILLINGHAST ROBERT F 227 PENDLETON HILL ROAD NORTH STONI CT 06359 19,100.00
23762 5100029478 HOWCROFT FREDERICK J 24 SWAMPSCOTT AVENUE PEABODY MA 01960 127,000.00
23762 5100029536 ST THOMAS MARK A 7 FOREST HILL DRIVE RUTLAND MA 01543 20,200.00
23762 5100029874 THOMAS KIM JOE 701 SOUTH EUCLID AVENUE SIOUX FALLS SD 57104 45,400.00
23762 5100030393 JONES ANDREW D JR 2022 WEST 27TH STREET N TULSA OK 74127 15,700.00
23762 5100030542 MANN ELZADIE W 40-42 STERLING STREET HARTFORD CT 06112 34,800.00
23762 5500003131 FANFAN, CARMELO 10 LAKE AVE HELMETTA NJ 08828 33,600.00
23762 5500003321 RODGERS ELIZABETH M 7525 WAKEFEILD AVE JACKSONVILL FL 32208 44,700.00
23762 5500003685 DUDNICK MARY ELLEN 20 CAMBRIDGE AVE LINWOOD NJ 08221 53,300.00
23762 5500003974 DUNN CHARLES 99 VIRGINIA AVENUE LONG BEACH NY 11561 139,000.00
23762 5500004063 PYE SARA I 16901 MELBA LANE LUTZ FL 33549 10,900.00
23762 5500005078 CHAPMAN MICHAEL A 2338 WOODBEND CI NEW PORT RI FL 34655 22,200.00
23762 5600006133 MAIDL GERALD L 140 1ST STREET EAST COKATO MN 55321 38,200.00
23762 5600006331 DANALIS ELLEN ROSE 528 W FIFTH STREET WINONA MN 55987 18,500.00
23762 5600007271 RASMUSSEN PATRICIA A 708 CLOVER LANE GREEN BAY WI 54301 71,200.00
23762 5600007297 STAHL CINDY L 217 EAST MAIN STREET BELLE CENTE OH 43310 17,200.00
23762 5600007420 PITTS HERMAN G 347 BETHLEHEM CHURCH ROAD FITZGERALD GA 31750 74,900.00
23762 5600007495 HARDEN DIANNE N 5321 NISBET DRIVE MACON GA 31206 33,300.00
23762 5600008402 SLONE SCOOTER BILL 1294 VERNON STREET WABASH IN 46992 37,600.00
23762 5600008451 EDDINGER MICHAEL D 2650 OCHATILLA ROAD HOLIDAY FL 34691 14,500.00
23762 5600008469 PETERSON JAMES 484 WEST FIRST STREET COTTONWOOD MN 56229 24,700.00
23762 5600008477 LUEBKE ERVIN D 1209 MEADOWVIEW DRIVE MENASHA WI 54952 89,500.00
23762 5600008485 KELLY JERRY E 600 BRYN MAWR BOULEVARD MARY ESTHER FL 32569 64,100.00
23762 5700002230 WILLIAMS GWENDA D 108 RED BUD DRIVE JOLIET IL 60433 93,300.00
23762 5700002461 BERNING ROBERT D 389 LIBERTY RD RIVER FALLS WI 54022 127,400.00
----------------------------------------------- -----------------
71 Sale Total 4,264,400.00
517 Grand Total Sub-Pool II 31,650,564.00
<CAPTION>
5100029098 42,400.00 12/01/98 10/18/11 156.00 12/01/98 78.0 10.375 457.87
5100029106 24,700.00 12/01/98 10/21/08 120.00 12/01/98 75.6 9.375 293.42
5100029429 59,500.00 01/01/99 10/27/28 361.00 01/01/99 85.0 12.375 580.83
5100029452 19,100.00 01/01/99 11/03/23 301.00 01/01/99 83.7 12.000 185.68
5100029478 126,620.69 01/04/99 11/15/13 181.08 01/04/99 79.2 14.250 1,580.74
5100029536 20,168.49 12/01/98 10/15/13 180.00 12/29/98 79.8 13.750 245.16
5100029874 45,400.00 01/01/99 11/18/11 157.00 01/01/99 63.0 11.250 512.31
5100030393 15,700.00 01/01/99 11/28/03 61.00 01/01/99 89.9 10.875 314.11
5100030542 34,663.08 01/04/99 12/16/13 181.08 03/01/99 89.3 11.375 372.66
5500003131 33,600.00 12/01/98 10/31/23 300.00 12/01/98 83.3 10.875 301.17
5500003321 44,569.48 12/13/98 11/16/15 204.39 12/13/98 85.9 11.625 464.69
5500003685 53,300.00 12/01/98 10/18/11 156.00 12/01/98 80.5 9.375 546.68
5500003974 138,314.45 12/13/98 11/19/12 168.39 02/07/99 89.6 10.375 1,450.74
5500004063 10,900.00 12/01/98 09/30/25 324.00 12/01/98 76.8 11.000 97.28
5500005078 22,200.00 12/01/98 10/05/21 276.00 12/01/98 83.1 11.500 211.58
5600006133 38,200.00 12/01/98 10/23/07 108.00 12/01/98 60.6 9.125 479.79
5600006331 18,500.00 12/01/98 10/20/09 132.00 12/01/98 68.4 10.125 214.97
5600007271 70,499.34 12/07/98 10/21/08 120.20 02/01/99 66.2 8.500 814.73
5600007297 16,805.71 12/07/98 10/28/03 60.20 02/01/99 83.5 11.625 350.08
5600007420 74,900.00 12/01/98 10/23/07 108.00 12/01/98 74.9 8.000 899.94
5600007495 33,300.00 12/01/98 10/21/08 120.00 12/01/98 53.7 8.000 372.88
5600008402 37,533.05 12/07/98 10/09/18 240.20 02/01/99 80.0 12.375 391.24
5600008451 14,397.07 01/04/99 11/20/09 133.08 03/01/99 89.1 11.375 178.12
5600008469 24,700.00 12/01/98 10/26/04 72.00 12/01/98 54.8 10.750 430.96
5600008477 89,500.00 12/01/98 10/21/08 120.00 12/01/98 84.1 8.875 1,040.77
5600008485 63,910.76 12/07/98 10/09/18 240.20 02/01/99 72.8 8.500 513.43
5700002230 93,217.25 01/04/99 10/27/28 361.08 01/04/99 79.0 9.625 732.00
5700002461 127,251.37 12/07/98 10/04/22 288.20 02/01/99 68.8 11.750 1,225.48
------------ ---------- ------------------------------------
4,259,928.83 229.54 76.9 10.571 43,950.13
31,624,417.84 252.79 78.6 10.434 376,892
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
323-10 800780645 SANTANA MARCELINO 2112 N TRIPP CHICAGO IL 60639 114,400.00
323-10 800832636 WHITE ADONIS M 42-46 SYNOTT PLACE NEWARK NJ 07111 108,000.00
323-10 800942096 MULLINS TRAVIS 409 CRAIG STREET GALLITZIN PA 16641 35,120.00
323-10 800962300 FORMAN FRANCES E 7607 GRANADA DRIVE BETHESDA MD 20817 227,500.00
323-10 800972671 PHILLIPS LIZZA M 810 MARTIN LUTHER KING DR TARBORO NC 27886 38,250.00
323-10 800991507 GORSKI LEONARD P 310 SEAVIEW CIRCLE NEPTUNE NJ 07753 124,800.00
323-10 801058090 ROBINSON HURTHA 561 EAST NEW YORK AVENUE BROOKLYN NY 11225 144,500.00
323-10 801077389 MATHIEU MARLENE 1136-40 WOODMERE PLACE PLAINFIELD NJ 07060 95,150.00
323-10 801098427 VERGARA HUGO A 928 ALPINE DRIVE TEANECK NJ 07666 227,000.00
323-10 801114463 SANDOVAL MARIA T 4358 EARNEY ROAD WOODSTOCK GA 30188 52,819.00
323-10 801118209 BEACHMAN ERNEST 4689 22ND AVENUE SOUTH ST PETERSBU FL 33711 44,800.00
323-10 801155136 JACK HARRIETTE 2913 NEWKIRK AVENUE BROOKLYN NY 11226 184,500.00
323-10 801180514 SERNA ELKIN A 85 MEUCCI AVENUE COPIAGUE NY 11726 128,790.00
323-10 801206277 BECK DONALD 153 TRANQUILITY COURT LONG POND PA 18334 112,400.00
-------------------------------------- ------------
14 Sale Total 1,638,029.00
323-12 800252207 SCHOCH ROBERT C 1656 MARLOWE AVENUE LAKEWOOD OH 44107 63,000.00
323-12 800287856 SHAMY JERROLYN 549 WEST 9TH PLACE MESA AZ 85201 70,000.00
323-12 800597973 SINDELAR JOHN B 22339 US ROUTE 12 EDWARDSBURG MI 49112 161,500.00
323-12 800676926 STREETT GARY W RD #1 BOX 96 ALUM BANK PA 15521 73,700.00
323-12 800735201 OPATIK RICKY ALAN 1559 126TH AVENUE HOPKINS MI 45328 100,000.00
323-12 800742991 JOYCE THOMAS 28 SONIA COURT STATEN ISLA NY 10309 151,200.00
323-12 800869794 DUNNE SHERYL LOT 208 SECTION 2 BEAR RD BUSHKILL PA 18324 65,000.00
323-12 800934101 SINGH GURMAIL 95 22 117TH STREET RICHMOND HI NY 11419 247,500.00
323-12 800938680 FEENEY ROBERT E 1105 BURTON STREET FREELAND PA 18224 67,500.00
323-12 800944993 LOVELAND TINA 429 RARITAN STREET CAMDEN NJ 08105 23,800.00
323-12 800957417 HEPBURN ERIC 25 CALVIN COURT OLD BRIDGE NJ 08857 121,500.00
323-12 800962144 SWOFFER ERNEST D 3008 EAST CAMPO BELLO DRIV PHOENIX AZ 85032 59,400.00
323-12 800962664 BRANNON DEBORAH J 8191 93RD STREET NORTH SEMINOLE FL 33777 76,000.00
323-12 800969305 BALLIET LEROY 554 BUFFALO STREET CONNEAUT OH 44030 26,000.00
323-12 800975393 BRIGGS YVONNE L 14 SHERBROOKE ROAD TRENTON NJ 08638 95,920.00
323-12 800978025 PERRY BRUCE W 68 CORTLAND CIRCLE SHIPPENSBUR PA 17257 89,000.00
323-12 800980195 WILLIAMS JOHN L 3 PARK ACRES FOUNTAIN IN SC 29644 68,400.00
323-12 800981219 BADIO DESRUISSEA 800 COLORADO AVENUE BRIDGEPORT CT 06604 74,800.00
323-12 800982845 FRIANT ALLAN N 25287 LEACH ROSEVILLE MI 48066 58,650.00
323-12 800983900 ALLEN ALICE A 205 JACKSON AVENUE OMRO WI 54963 62,000.00
323-12 800985657 FITZGERALD JOANNE 4578 MUDDY CREEK ROAD HARWOOD MD 20776 126,000.00
323-12 801000126 BODKIN NYOTA N 4253 PARKVIEW COURT STONE MOUNT GA 30083 42,500.00
323-12 801004854 ISOM RICHARD H 610 ROSALIA STREET ATLANTA GA 30312 178,500.00
323-12 801008863 KRUG RICHARD P 2282 3RD STREET EAST MEADOW NY 11554 165,750.00
323-12 801015181 NIEVES WANDA PENA 1652 NORTH GARDINER DRIVE BAY SHORE NY 11706 103,700.00
323-12 801017450 DEMPSEY AUBREY L 308 SINGLETON AVENUE SYLVANIA GA 30467 107,100.00
323-12 801018722 SMITH ZINA 403 GRESHAM ROAD MABLETON GA 30059 81,000.00
323-12 801019001 LEAHY BARBARA A 6176 CRESTVIEW DRIVE CHERRY CREE NY 14723 110,500.00
323-12 801021031 LEHMAN JESSE WARREN III 188 GREBLE ROAD MYERSTOWN PA 17067 116,900.00
323-12 801022005 TORRES WILLIAM T 111 TREDMORE ROAD BEL AIR MD 21015 167,551.00
323-12 801026022 DODGENS BRIAN LEE 160 TURTLE CREEK ROAD PICKENS SC 29671 51,000.00
323-12 801030081 ROGERS EDWARD 36 COOPER STREET PRINGLE PA 18704 62,362.00
323-12 801034281 PETERSEN KIMBERLY C 116 SPITHEAD ROAD WATERFORD CT 06385 93,600.00
323-12 801038977 LOIACONO PAT J 64 PALETHORPE AVENUE CLEMENTON NJ 08021 91,200.00
323-12 801045352 SOWDERS DANIEL R 145 CINNAMON LANE MARIETTA SC 29661 68,850.00
323-12 801048067 RICHARDS GEORGE G 24026 ROYALE STREET MORENO VALL CA 92557 101,000.00
323-12 801048232 GRAY MELISA 21146 LASEA ROAD SPRINGHILL TN 37174 85,500.00
323-12 801053414 MILLER CLARION D 711 FRONT STREET NEW BERLIN PA 17855 76,940.00
323-12 801054255 JENSEN ERNEST J 405 NORTH 100 EAST CASTLE DALE UT 84513 128,750.00
323-12 801060914 DRAKE GERALD 1898 ELIJAH LOFTIN ROAD KINSTON NC 28504 103,700.00
323-12 801064759 KOROCHKIN VYACHESLAV LOT 14 MAGNOLIA ROAD ROEBUCK SC 29376 88,200.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
00780645 114,281.05 07/01/98 06/01/28 12.500 12.500 18.500 9.500
800832636 107,862.96 08/01/98 07/01/28 10.250 9.250 16.250 6.625
800942096 35,109.67 10/01/98 09/01/28 11.875 10.875 17.875 8.250
800962300 227,361.71 10/01/98 09/01/28 11.750 11.750 17.750 7.250
800972671 38,226.10 09/01/98 08/01/28 11.625 11.625 17.625 7.875
800991507 124,705.83 09/01/98 08/01/28 12.625 11.625 18.625 9.000
801058090 144,449.87 10/01/98 09/01/28 11.125 10.125 17.125 7.375
801077389 95,101.04 10/01/98 09/01/28 12.500 11.500 18.500 9.000
801098427 226,792.89 10/01/98 09/01/28 9.875 8.875 15.875 6.625
801114463 52,598.84 10/01/98 09/01/13 11.625 10.625 17.625 8.125
801118209 44,800.00 12/05/98 11/05/28 11.875 10.875 17.875 8.000
801155136 184,352.73 10/01/98 09/01/28 10.500 9.500 16.500 7.375
801180514 128,687.19 10/01/98 09/01/28 10.500 9.500 16.500 7.375
801206277 112,319.82 08/01/98 07/01/28 12.875 11.875 18.875 8.750
---------------- ----------------------------------------------
1,636,649.70 11.336 10.568 17.336 7.737
800252207 62,600.51 08/01/97 07/01/27 10.500 9.500 16.500 5.500
800287856 69,481.25 09/01/97 08/01/27 9.750 8.750 15.750 5.300
800597973 161,084.85 05/01/98 04/01/28 10.250 9.250 16.250 6.250
800676926 73,515.56 06/01/98 05/01/28 10.375 9.375 16.375 7.500
800735201 99,657.32 06/01/98 05/01/28 8.875 7.875 14.875 5.500
800742991 150,927.58 07/01/98 06/01/28 11.000 10.000 17.000 6.875
800869794 64,861.34 08/01/98 07/01/28 10.250 9.250 16.250 6.625
800934101 247,151.67 08/01/98 07/01/28 11.125 10.125 17.125 7.750
800938680 67,440.03 10/01/98 09/01/28 10.000 9.000 16.000 7.375
800944993 23,776.96 09/01/98 08/01/28 11.500 10.500 17.500 7.875
800957417 121,353.87 09/01/98 08/01/28 10.500 9.500 16.500 7.375
800962144 59,316.18 08/01/98 07/01/28 9.750 8.750 15.750 6.125
800962664 75,934.24 10/01/98 09/01/28 10.125 9.125 16.125 6.625
800969305 25,969.82 09/01/98 08/01/28 10.625 9.625 16.625 7.375
800975393 95,853.48 09/01/98 08/01/28 13.000 12.000 19.000 9.375
800978025 88,883.17 10/01/98 09/01/28 8.125 7.125 14.125 5.000
800980195 68,371.32 10/01/98 09/01/28 10.250 9.250 16.250 6.500
800981219 74,771.07 11/01/98 10/01/28 10.625 9.625 16.625 7.625
800982845 58,650.00 12/01/98 11/01/28 11.500 10.500 17.500 8.125
800983900 62,000.00 12/01/98 11/01/28 11.125 10.125 17.125 7.000
800985657 125,826.85 09/01/98 08/01/28 9.875 8.875 15.875 6.500
801000126 42,401.83 09/01/98 08/01/28 10.750 9.750 16.750 7.125
801004854 178,282.96 09/01/98 08/01/28 8.500 7.500 14.500 5.000
801008863 165,617.78 09/05/98 08/05/28 12.375 11.375 18.375 8.500
801015181 103,557.97 10/01/98 09/01/28 11.250 10.250 17.250 7.875
801017450 107,048.69 11/01/98 10/01/28 9.625 8.625 15.625 6.875
801018722 80,936.29 09/01/98 08/01/28 10.500 9.500 16.500 7.375
801019001 110,462.70 11/01/98 10/01/28 11.250 10.250 17.250 7.875
801021031 116,649.81 11/01/98 10/01/28 9.750 8.750 15.750 6.625
801022005 167,489.61 11/01/98 10/01/28 10.875 9.875 16.875 7.500
801026022 50,968.99 10/01/98 09/01/28 11.750 10.750 17.750 8.000
801030081 62,362.30 11/01/98 10/01/28 12.375 11.375 18.375 8.750
801034281 93,521.15 10/01/98 09/01/28 10.250 9.250 16.250 6.375
801038977 91,173.17 11/01/98 10/01/28 11.875 11.875 17.875 9.500
801045352 68,830.30 10/01/98 09/01/28 12.000 11.000 18.000 8.000
801048067 101,000.00 12/01/98 11/01/28 10.000 9.000 16.000 6.875
801048232 85,500.00 12/01/98 11/01/28 10.000 9.000 16.000 7.375
801053414 76,940.00 11/01/98 10/01/28 13.125 12.125 19.125 9.500
801054255 128,686.67 11/01/98 10/01/28 9.500 8.500 15.500 7.375
801060914 103,617.23 10/01/98 09/01/28 10.500 9.500 16.500 7.250
801064759 88,158.86 10/01/98 09/01/28 9.750 8.750 15.750 6.625
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
323-12 801069295 CHANCE LEATHA 107-54 MERRICK BOULEVARD JAMAICA NY 11433 110,500.00
323-12 801071606 YOUNG HARRY K JR 481 SANDHURST DRIVE HIGHLAND HE OH 44143 272,000.00
323-12 801080862 JAVIER CHRISTOBAL 6 MECHANICS AVENUE TARRYTOWN NY 10591 80,750.00
323-12 801085309 HOANG BIEN X 234 TURNER STREET ALLENTOWN PA 18102 28,000.00
323-12 801088030 GALLARDO GILDA H 946 SNOHAN ROAD AYDEN NC 28513 64,800.00
323-12 801093527 WILLIAMS LAWRENCE 536A MONROE STREET BROOKLYN NY 11202 86,000.00
323-12 801094715 GARBER PAUL L 2504 SOUTH CHERRY LANE RONKS PA 17572 86,000.00
323-12 801096710 CRABTREE JOHN G 631 CONESTOGA BLVD LANCASTER PA 17602 84,600.00
323-12 801102526 MANALO LANI A 75 NEW STREET BELLEVILLE NJ 07109 96,750.00
323-12 801102617 BURKE CATHERINE 4 SMITH AVENUE WALPOLE MA 02081 150,000.00
323-12 801103532 SALAS JUAN 1071 WILLOUGHBY AVENUE BROOKLYN NY 11221 54,400.00
323-12 801104761 WASHINGTON GAIL JONES 86 AMHERST STREET EAST ORANGE NJ 07018 112,500.00
323-12 801111535 BRIONES MARCO ANTONIO 2910 SOUTH SHERIDAN BLVD DENVER CO 80227 121,400.00
323-12 801114091 GARCIA CECILIA 44 GROVE AVENUE MAYWOOD NJ 07607 129,200.00
323-12 801118399 ISMAIL THAMIR 36144 CARRIAGE STERLING HE MI 48310 120,700.00
323-12 801118654 SKUTT WAYNE 200 GINGER LANE TORRINGTON CT 06790 161,000.00
323-12 801118928 FORD JOSEPH LEE 38275 SOUTHEAST TRUBEL RD SANDY OR 97055 188,000.00
323-12 801119710 NORTON JAMES M 15 HARBOR DRIVE GREENVILLE SC 29609 87,750.00
323-12 801119918 CARLTON SCOTT A 34 SARAH DRIVE DIX HILLS NY 11746 415,000.00
323-12 801120718 SMART BLANCHE D 1839 SALEM ROAD LAKELAND FL 33803 82,800.00
323-12 801121054 MATTHEWS TONY 2129 W MILLER INDIANAPOLI IN 46221 32,800.00
323-12 801122680 WEYANT HARRY A 433 3RD STREET WEST FAIRVI PA 17025 56,610.00
323-12 801127077 HOWARD KENNETH 709 SOUTHARD AVENUE TRENTON NJ 08816 29,750.00
323-12 801128745 ALGARRAFI HAMEED 6786 HEYDEN DETROIT MI 48228 55,200.00
323-12 801129115 BROWN ISAIAH 31 FLORENCE AVENUE WHITE PLAIN NY 10607 119,250.00
323-12 801131137 BERNOTSKY LUCILLE A 1735 BLOOM AVENUE SCRANTON PA 18508 60,300.00
323-12 801133646 SATTLER CHRISTOPHE R 3903 WEST MAIN RAPID CITY SD 57702 60,350.00
323-12 801133893 PURNELL DARRYLL J 807 NORTH SHIPPEN STREET LANCASTER PA 17602 56,720.00
323-12 801134909 TASHMAN SALEH E 126 OAK STREET YONKERS NY 10701 88,125.00
323-12 801136920 BABINGER LARRIE 374 MIDDLE RD WEST JEFFER OH 43126 67,500.00
323-12 801138363 SLOBEN BARBARA C 5109 NEWTON AVENUE SOUTH GULFPORT FL 33707 32,000.00
323-12 801138678 LONG GERALD 22502 IVANHOE SOUTHFIELD MI 48034 152,900.00
323-12 801139353 SPOON DOUGLAS G 427 NEW WINCHESTER ROAD BUCYRUS OH 44820 48,000.00
323-12 801139981 WADE SHIRLEY A 5221 CLARENCE GORDON JR RD PLANT CITY FL 33567 67,150.00
323-12 801142464 SAEZ AARON 2372 INDIANOLA AVENUE COLUMBUS OH 43202 87,550.00
323-12 801145681 CARAS GERALD A 6676 SOUTH 3600 WEST SPANISH FOR UT 84660 152,500.00
323-12 801147356 JOHNSON ALAN W 2091 BOURDON STREET MUSKEGON MI 49441 59,000.00
323-12 801148909 TURNER MARTHA S 80 BIRKDALE LANE BASSETT VA 24055 59,415.00
323-12 801150210 DOLCE HELEN 240 WEST 8TH STREET DEER PARK NY 11729 195,500.00
323-12 801151531 GOTTSHALL JOHN 311 AVENDALE HILL ROAD PLYMOUTH PA 18651 80,000.00
323-12 801154329 JENKINS HAROLD E 333 E WARD ST URBANA OH 43078 57,600.00
323-12 801154915 HELALI PEGGY ANN 150 SUNRISE LANE POTTSTOWN PA 19464 52,500.00
323-12 801157488 CHILDRESS TONY 185 TURKEY RIDGE RD VINE GROOVE KY 40175 104,000.00
323-12 801157595 SMITHSON JOHN R 217 WEST MAIN STREET FAWN GROVE PA 17321 120,600.00
323-12 801157751 FLEEZER DAVID 915 WATERBURY ROAD THOMASTON CT 06787 68,000.00
323-12 801161712 WHITE JAMES E 95 WOODSIDE ROAD MAPLEWOOD NJ 07040 110,400.00
323-12 801161779 ALLEN TOMMY W 352 BURNLEY ROAD SHREVEPORT LA 71106 63,000.00
323-12 801163692 FORNWALT ELMER R 220 W MAIN STREET MIDDLETOWN PA 17057 51,850.00
323-12 801165093 KAHLER THERESA D 631 S PROSPECT ST MARION OH 43302 45,500.00
323-12 801167529 MAROUGI DORAID 19218 CHARLESTON DETROIT MI 48203 18,000.00
323-12 801167826 JEFFERS DANIEL 24 FIELDCREST DRIVE LITTLESTOWN PA 17340 102,000.00
323-12 801170515 SANTAMARIA SCOTT 60 MANOR ROAD NORTH HALED NJ 07508 92,250.00
323-12 801172461 TILLOTSON MICHAEL R 4208 MERCURY DRIVE NEW PORT RI FL 34652 40,000.00
323-12 801173345 KRAUSS DONALD 7 SPRING VALLEY FARMS SAYLORSBURG PA 18353 174,400.00
323-12 801174236 RUSSO JOSEPH R JR 12 STEPHENVILLE ROAD MIDDLETOWN NJ 07748 114,000.00
323-12 801174558 KEILMAN MAROLYN DEE 7408 S ALKIRE STREET 205 LITTLETON CO 80127 82,000.00
323-12 801175274 OROWE STANLEY J 19429 WOODSTON DETROIT MI 48203 349,900.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Balance Date Date Rate Rate Rate Margin
- -------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
801069295 110,460.60 11/01/98 10/01/28 11.000 11.000 17.000 7.750
801071606 271,568.93 07/01/98 06/01/28 11.625 10.625 17.625 8.000
801080862 80,750.00 11/01/98 10/01/28 9.625 8.625 15.625 6.375
801085309 27,979.95 10/01/98 09/01/28 11.000 10.000 17.000 7.500
801088030 64,800.00 12/01/98 11/01/18 10.625 9.625 16.625 8.000
801093527 85,965.82 11/01/98 10/01/28 10.500 9.500 16.500 7.000
801094715 86,000.00 12/01/98 11/01/28 7.750 6.750 13.750 4.250
801096710 84,563.56 10/01/98 09/01/28 10.125 9.125 16.125 7.000
801102526 96,750.00 12/01/98 11/01/28 8.875 7.875 14.875 6.250
801102617 149,933.64 11/01/98 10/01/28 10.000 9.000 16.000 6.500
801103532 54,400.00 12/01/98 11/01/28 9.250 8.250 15.250 6.125
801104761 112,500.00 11/01/98 10/01/28 10.500 9.500 16.500 7.375
801111535 121,400.00 11/01/98 10/01/28 10.375 9.375 16.375 7.000
801114091 129,150.03 11/01/98 10/01/28 10.625 9.625 16.625 7.250
801118399 120,700.00 12/01/98 11/01/28 8.875 8.875 14.875 6.125
801118654 160,922.86 11/01/98 10/01/28 9.625 8.625 15.625 6.500
801118928 188,000.00 12/01/98 11/01/28 12.125 11.125 18.125 8.625
801119710 87,750.00 11/01/98 10/01/28 11.375 10.375 17.375 8.000
801119918 414,784.86 11/01/98 10/01/28 9.250 8.250 15.250 6.125
801120718 82,758.19 11/01/98 10/01/28 9.375 8.375 15.375 6.500
801121054 32,800.00 12/01/98 11/01/28 11.875 10.875 17.875 8.000
801122680 56,582.15 11/01/98 10/01/28 9.500 8.500 15.500 6.375
801127077 29,750.00 12/01/98 11/01/28 11.500 10.500 17.500 7.750
801128745 55,169.05 11/01/98 10/01/28 8.875 7.875 14.875 5.375
801129115 119,250.00 12/01/98 11/01/28 10.500 9.500 16.500 7.375
801131137 60,300.00 12/01/98 11/01/28 9.375 8.375 15.375 6.750
801133646 60,350.00 12/01/98 11/01/28 11.125 10.125 17.125 7.375
801133893 56,707.39 11/01/98 10/01/28 13.125 12.125 19.125 9.500
801134909 88,091.82 11/01/98 10/01/28 10.750 9.750 16.750 7.375
801136920 67,448.95 12/01/98 11/01/28 10.750 9.750 16.750 7.625
801138363 32,000.00 12/01/98 11/01/28 12.000 12.000 18.000 8.750
801138678 152,900.00 12/01/98 11/01/28 8.875 7.875 14.875 6.250
801139353 48,000.00 12/01/98 11/01/28 12.750 11.750 18.750 9.125
801139981 67,150.00 12/01/98 11/01/28 11.875 10.875 17.875 8.000
801142464 87,493.75 12/01/98 11/01/28 11.500 10.500 17.500 8.125
801145681 152,500.00 11/01/98 10/01/28 10.000 9.000 16.000 6.250
801147356 59,000.00 12/01/98 11/01/28 8.875 7.875 14.875 5.750
801148909 59,415.00 01/01/99 12/01/28 10.125 9.125 16.125 7.000
801150210 195,433.99 11/01/98 10/01/28 11.250 10.250 17.250 7.875
801151531 80,000.00 01/01/99 12/01/28 10.875 9.875 16.875 8.000
801154329 57,600.00 12/01/98 11/01/28 10.750 9.750 16.750 7.375
801154915 52,500.00 01/01/99 12/01/28 9.875 8.875 15.875 5.750
801157488 104,000.00 12/01/98 11/05/28 11.875 10.875 17.875 8.000
801157595 120,600.00 12/01/98 11/01/28 9.375 8.375 15.375 6.250
801157751 68,000.00 01/01/99 12/01/28 11.125 10.125 17.125 6.750
801161712 110,400.00 12/01/98 11/01/28 11.875 10.875 17.875 8.000
801161779 63,000.00 01/01/99 12/01/28 9.125 8.125 15.125 6.250
801163692 51,832.01 11/01/98 10/01/28 11.125 10.125 17.125 7.375
801165093 45,500.00 01/01/99 12/01/28 11.125 10.125 17.125 6.750
801167529 18,000.00 12/01/98 11/01/28 9.250 8.250 15.250 5.500
801167826 102,000.00 12/01/98 11/01/28 11.375 10.375 17.375 7.500
801170515 92,210.27 11/01/98 10/01/28 10.125 10.125 16.125 7.375
801172461 40,000.00 01/01/99 12/01/28 11.875 10.875 17.875 8.000
801173345 174,400.00 12/01/98 11/01/28 12.375 11.375 18.375 8.750
801174236 114,000.00 12/01/98 11/01/28 9.500 8.500 15.500 6.000
801174558 82,000.00 12/01/98 11/01/28 9.500 8.500 15.500 6.125
801175274 349,900.00 12/01/98 11/01/28 8.500 8.500 14.500 5.750
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
323-12 801175829 HING UNG 4707 62ND STREET HOLLAND MI 49423 108,500.00
323-12 801176256 HILL JAMES C 87-89 PINE GROVE TERRACE NEWARK NJ 07101 68,000.00
323-12 801178021 TULL DEBRA 4543 N COLORADO STREET PHILADELPHI PA 19140 28,000.00
323-12 801178757 MARZARELLA MICHAEL 72 GARDEN STREET HOBOKEN NJ 07030 187,000.00
323-12 801180530 GENTRY CARLTON 4515 SOUTH 338TH STREET AUBURN WA 98001 102,400.00
323-12 801185067 PELLEGRINI WILLIAM FRANK LOT 2 MOUNTAIN VIEW DRIVE FANCY GAP VA 24328 130,500.00
323-12 801185398 CLEVELAND MARIE 4134 WEST 4990 SOUTH SALT LAKE C UT 84118 111,350.00
323-12 801186677 BURKE ROBERT J 10091 MELANIE AVENUE ENGLEWOOD FL 34224 101,250.00
323-12 801186701 SATTERFIELD JOHN T 17876 EAST BERRY DRIVE AURORA CO 80015 169,000.00
323-12 801187659 LYONS BRIAN D 232 WEST MAIN STREET SYKESVILLE PA 15865 42,500.00
323-12 801188343 ORDONEZ JOSE 21 57 23RD STREET ASTORIA NY 11102 220,500.00
323-12 801188475 JONES MARGARET 7818 S RIDGELAND AVE CHICAGO IL 60617 136,000.00
323-12 801189226 WALDON JOYCE 150-47 115TH DRIVE JAMAICA NY 11434 136,000.00
323-12 801189630 MARTIN ARNOLD 6875 HICKORY DRIVE KNOX IN 46534 81,600.00
323-12 801190455 PARKER JOHN T 2385 EMERALD DRIVE JONESBORO GA 30236 196,650.00
323-12 801191685 CARTER CALVIN E 137 41 SOUTH GATE STREET SPRINGFIELD NY 11413 115,000.00
323-12 801192550 KARVOIS WILLIAM A 6101 HERITAGE LAKES DRIVE HILLIARD OH 43026 378,900.00
323-12 801193186 SOWARD JUDY A 6135 WACO COURT WEDGEFIELD SC 29168 70,200.00
323-12 801193608 MCGEE FABIENE D 1025 E 156TH PL DOLTON IL 60419 136,800.00
323-12 801193673 JENNINGS DAVID A SR 201 BERTRAM CIRCLE GLEN BURNIE MD 21060 120,000.00
323-12 801194036 HODOROWSKI RICHARD A 3315 W 231ST ST NORTH OLMST OH 44070 63,750.00
323-12 801194952 TATE F JOSEPH 2344 LIMESTONE WAY COLUMBUS OH 43328 126,600.00
323-12 801196213 QUIRK WILLIAM L 16 EASY STREET WHITMAN MA 02382 78,300.00
323-12 801197435 GUTOWSKI JOSEPH H 33 TROWBRIDGE PATH WEST YARMOU MA 02673 96,900.00
323-12 801198920 WATTS FRED P 87 PLEASANT DRIVE SELINSGROVE PA 17870 64,800.00
323-12 801200445 HOBBS CARNELL 1406 WILLOUGHBY PARK ROAD WILMINGTON NC 28412 66,900.00
323-12 801201179 EVANS KOFI 2733 WALLACE AVENUE BRONX NY 10467 207,000.00
323-12 801201203 JEWETT DAVID W 10 MENARY WAY COLORADO SP CO 80906 661,500.00
323-12 801201690 FOERSTER DONALD C 3400 BERWICK DRIVE LANSING MI 48911 45,000.00
323-12 801201773 BAILEY STEVEN W 1025 N STEPHENS SPRINGFIELD IL 62702 21,800.00
323-12 801201914 VAZQUEZ DONALD 2155 PIROS DR COLORADO SP CO 80915 75,500.00
323-12 801202979 SHOYER MARY R 2055 SAPPHIRE LANE AURORA IL 60506 128,300.00
323-12 801203159 WRIGHT ABIGAIL 1756 PEACHTREE CIRCLE WHITEHALL PA 18052 159,300.00
323-12 801203811 KALIMI ODED 107 29 LIVERPOOL STREET JAMAICA NY 11432 191,250.00
323-12 801204884 MONET GLENDA 734 N WILLARD CT CHICAGO IL 60622 156,800.00
323-12 801205568 DEFREES KENNETH J 4754 NORTH SYRACUSE STREET PORTLAND OR 97203 92,000.00
323-12 801206350 MAXSTEAD RICHARD L 1001 LILLEY AVENUE COLUMBUS OH 43206 122,400.00
323-12 801206459 MAXSTEAD RICHARD L 1025 27 LILLEY AVE COLUMBUS OH 43206 124,000.00
323-12 801206749 SCOTT CONSTANCE 2921 N WOODSTOCK ST PHILADELPHI PA 19132 33,536.00
323-12 801209313 LONG DARYL 1198 E 22ND STREET COLUMBUS OH 43211 56,000.00
323-12 801209750 MULL ADRIAN D 441 SHARON CT MIDDLETOWN OH 45042 208,000.00
323-12 801210824 PILOSKE DENNIS M 619 EAST MONROE STREET JACKSON MI 49202 37,800.00
323-12 801210931 FLATTLEY DAVID M 12050 RIVERBEND DRIVE GRAND BLANC MI 48439 92,000.00
323-12 801210949 SMARKER CRAIG A 312 316 PALM AVENUE HEMET CA 92543 40,125.00
323-12 801211194 IRWIN KEVIN PATRICK 2 PEEKSKILL ROAD NELSONVILLE NY 10516 136,000.00
323-12 801212275 BURGESS MARY 10220 WEST 11600 NORTH TREMONTON UT 84337 166,500.00
323-12 801212390 HUYNH CHAY V 531 SOUTH 1220 WEST PROVO UT 84601 175,242.00
323-12 801213158 BUTLER ANNETTE G 1066 PARKSIDE RD CLEVELAND OH 44108 106,250.00
323-12 801213893 AUSTIN DONNA 41 QUARRY STREET BRIDGEPORT CT 06606 108,800.00
323-12 801214297 SMALLS SHIRLEY M 116 ARTHUR GILLINS LANE MONCKS CORN SC 29461 68,000.00
323-12 801214370 COOK DEAN A SR 2817 WAYNEDALE BOULEVARD FORT WAYNE IN 46809 55,200.00
323-12 801214438 CARR SAMUEL BERNARD 4629 BRENDA COURT CHARLOTTE NC 28269 76,500.00
323-12 801215955 WELCH PAUL B 2247 HARLAN INDIANAPOLI IN 46203 56,950.00
323-12 801216813 BAUER ROBERT W 533 EAST 5TH STREET NORTHAMPTON PA 18067 81,000.00
323-12 801217233 SMITH KATHERINE B 340 TIMBS ROAD REEDVILLE VA 22539 101,150.00
323-12 801217241 MAKHAY ZEANA 3284 HARBOUR BLVD WATERFORD MI 48329 200,700.00
323-12 801218082 WILLIAMS HENRY 12500 LENACRAKE CLEVELAND OH 44105 48,700.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Balance Date Date Rate Rate Rate Margin
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
801175829 108,500.00 11/01/98 10/01/28 10.625 9.625 16.625 7.250
801176256 68,000.00 12/01/98 11/01/28 11.500 10.500 17.500 7.750
801178021 28,000.00 12/01/98 11/01/28 12.500 11.500 18.500 9.000
801178757 186,905.57 11/01/98 10/01/28 9.375 8.375 15.375 6.250
801180530 102,400.00 12/01/98 11/01/28 10.500 9.500 16.500 7.375
801185067 130,500.00 01/01/99 12/01/28 9.250 8.250 15.250 5.500
801185398 111,291.72 11/01/98 10/01/28 11.125 10.125 17.125 7.000
801186677 101,250.00 12/01/98 11/01/28 9.875 8.875 15.875 6.625
801186701 169,000.00 12/01/98 11/01/28 9.625 8.625 15.625 7.000
801187659 42,500.00 01/01/99 12/01/28 9.750 9.750 15.750 6.750
801188343 220,500.00 12/01/98 11/01/28 9.875 8.875 15.875 6.750
801188475 136,000.00 12/01/98 11/01/28 11.000 10.000 17.000 7.350
801189226 136,000.00 12/01/98 11/01/28 11.250 10.250 17.250 7.875
801189630 81,600.00 12/01/98 11/01/28 10.125 10.125 16.125 6.875
801190455 196,650.00 12/01/98 11/01/28 7.875 6.875 13.875 5.250
801191685 115,000.00 12/01/98 11/01/28 9.750 8.750 15.750 5.875
801192550 378,554.30 12/01/98 11/01/28 9.875 8.875 15.875 6.875
801193186 70,200.00 01/01/99 12/01/28 9.875 8.875 15.875 6.000
801193608 136,800.00 12/01/98 11/01/28 10.000 9.000 16.000 7.375
801193673 120,000.00 12/01/98 11/01/28 12.250 11.250 18.250 9.125
801194036 63,750.00 01/01/99 12/01/28 10.625 9.625 16.625 7.000
801194952 126,600.00 12/01/98 11/01/28 8.750 7.750 14.750 5.000
801196213 78,300.00 01/01/99 12/01/28 8.375 7.375 14.375 5.000
801197435 96,900.00 01/01/99 12/01/28 9.875 8.875 15.875 6.750
801198920 64,800.00 01/01/99 12/01/28 9.125 8.125 15.125 6.250
801200445 66,900.00 12/01/98 11/01/28 9.250 8.250 15.250 6.625
801201179 207,000.00 12/01/98 11/01/28 10.250 9.250 16.250 7.625
801201203 661,500.00 01/01/99 12/01/28 8.875 7.875 14.875 5.250
801201690 45,000.00 12/01/98 11/01/28 8.375 7.375 14.375 5.750
801201773 21,791.56 12/01/98 11/01/28 10.625 9.625 16.625 7.250
801201914 75,500.00 12/01/98 11/01/28 9.625 8.625 15.625 5.250
801202979 128,300.00 12/01/98 11/01/28 11.125 10.125 17.125 7.375
801203159 159,300.00 12/01/98 11/01/28 9.375 8.375 15.375 6.250
801203811 191,250.00 12/01/98 11/01/28 10.875 10.875 16.875 7.875
801204884 156,800.00 12/01/98 11/01/28 12.000 11.000 18.000 8.250
801205568 92,000.00 12/01/98 11/01/28 9.250 8.250 15.250 6.125
801206350 122,400.00 12/01/98 11/01/28 10.000 9.000 16.000 6.875
801206459 124,000.00 12/01/98 11/01/28 10.000 9.000 16.000 6.875
801206749 33,536.00 12/01/98 11/01/28 10.875 9.875 16.875 7.125
801209313 55,946.14 12/01/98 11/01/28 9.625 8.625 15.625 5.500
801209750 208,000.00 12/01/98 11/01/28 12.625 11.625 18.625 9.500
801210824 37,800.00 12/01/98 11/01/28 11.375 10.375 17.375 8.250
801210931 92,000.00 12/01/98 11/01/28 12.250 11.250 18.250 9.125
801210949 40,125.00 01/01/99 12/01/28 9.000 8.000 15.000 6.250
801211194 136,000.00 01/01/99 12/01/28 9.500 8.500 15.500 5.875
801212275 166,500.00 12/01/98 11/01/28 10.500 9.500 16.500 7.375
801212390 175,242.00 12/01/98 11/01/28 12.000 11.000 18.000 8.375
801213158 106,250.00 12/01/98 11/01/28 11.125 10.125 17.125 7.000
801213893 108,800.00 12/01/98 11/01/28 10.625 9.625 16.625 6.750
801214297 68,000.00 01/01/99 12/01/28 10.500 9.500 16.500 6.500
801214370 55,200.00 12/01/98 11/01/28 12.250 11.250 18.250 9.125
801214438 76,500.00 01/01/99 12/01/28 8.375 7.375 14.375 5.000
801215955 56,950.00 12/01/98 11/01/28 9.750 8.750 15.750 5.750
801216813 81,000.00 01/01/99 12/01/28 9.625 8.625 15.625 6.250
801217233 101,150.00 01/01/99 12/01/28 9.875 8.875 15.875 6.750
801217241 200,700.00 12/01/98 11/01/28 8.000 7.000 14.000 4.250
801218082 48,700.00 01/01/99 12/01/28 9.875 8.875 15.875 6.000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
323-12 801219007 ROLLO KATHY B 430 ROOSEVELT AVENUE FREEPORT NY 11520 156,000.00
323-12 801219239 THOMAS CAROLYN 1104 BUCKHORN ROAD GARNER NC 27529 88,000.00
323-12 801219478 MOSES PRESTON 4247 MUD CREEK RD MT MORRIS IL 61054 76,500.00
323-12 801219833 MARTIN GARY J 42 LAUREL RIDGE WATERTOWN CT 06779 130,500.00
323-12 801220229 LI KAI CHANG 2482 SOUTH XAVIER STREET DENVER CO 80219 117,560.00
323-12 801220989 BLASKAY KENNETH J 23341 CHAPMAN MACOMB TWP MI 48042 144,000.00
323-12 801221565 YOUNG DOREEN M 72 FISHER STREET NORTH ATTLE MA 02760 70,125.00
323-12 801221714 MANSOUR JALAL 4215 BIEBER DRIVE STERLING HI MI 48310 127,000.00
323-12 801223421 GRANT MARGARET LEAH 302 PUMA ROAD JEFFERSON CO 80456 96,940.00
323-12 801223462 HOANG KIM THU THI 7102 FALCON STREET ANNANDALE VA 22003 189,000.00
323-12 801225095 EVANDER MICHAEL D 2791 MCGUFFEY RD COLUMBUS OH 43211 40,000.00
323-12 801225590 PORTER LARAINE E 1502 PLAINVIEW DRIVE COPLEY OH 44321 102,000.00
323-12 801225616 JOHNSON MICHAEL G 6729 S RIDGELAND AVE UNIT CHICAGO IL 60649 176,000.00
323-12 801225624 PORTER LARAINE 5822 GLAD BLVD KENT OH 44240 136,000.00
323-12 801226002 DASILVA EDWARD 30-6 ROUNDTREE DRIVE NAUGATUCK CT 06770 59,500.00
323-12 801226895 GARDINER DAVID M 24 FAIRFIELD DRIVE LAFLIN PA 18702 187,000.00
323-12 801227646 FUGATE PATRICIA M 1721 E NELSON INDIANAPOLI IN 46203 56,950.00
323-12 801229519 KERR VERNON 408 E SOUTHERN INDIANAPOLI IN 46203 68,000.00
323-12 801230699 JOHNSON ARTHUR L 4870 ROCKY KNOB DR MEMPHIS TN 38116 70,400.00
323-12 801231242 ROSS SHANNON 12 THORN STREET CARBONDALE PA 18407 35,550.00
323-12 801231747 PHAM OUTIS N 5037 LAKE VISTA DRIVE THE COLONY TX 75056 118,500.00
323-12 801231903 WILLIAMS PATRICIA 212 BAYVIEW AVENUE FREEPORT NY 11529 229,500.00
323-12 801234329 DUPLECHIN GLENN H 5302 SANDY GROVE DRIVE KINGWOOD TX 77345 156,600.00
323-12 801234642 ROMANO PAUL F 144 HIGHWOOD ROAD FARMINGTON CT 06032 210,000.00
323-12 801234931 MASON GLENN D 11654 FLATIRONS DRIVE LAFAYETTE CO 80026 189,750.00
323-12 801235433 RALLS MARSHALL KEITH 224 PRESIDENT AVENUE RUTLEDGE PA 19070 92,000.00
323-12 801236670 POBLETTE ADOLFO S 1150 S CHARLEMAGNE LAKE ST LOU MO 63367 229,500.00
323-12 801236936 JOHNSON ALBERT DAVID 616 MT PLEASANT ROAD MONETTA SC 29105 64,000.00
323-12 801237710 NEVELS TODD 1646 ABERDEEN COLUMBUS OH 43211 56,000.00
323-12 801237769 AIKENS SILAS J 527 SAYRE STREET NEPTUNE NJ 07753 87,000.00
323-12 801237959 WILSON BETTY 2206 LANIER PLACE MORROW GA 30260 80,100.00
323-12 801238734 WILSON VINCE 2215 NORTH BEND RD CINCINNATI OH 45239 97,200.00
323-12 801239187 SHIVAK SHARON 1520 PINE STREET SCRANTON PA 18510 71,929.00
323-12 801239906 EVANDER MICHAEL D 2273 GERBERT RD COLUMBUS OH 43211 38,400.00
323-12 801240094 DIXON LISA 1616 37TH STREET SOUTH SAINT PETER FL 33711 34,000.00
323-12 801241654 PHILLIPS GAIL 924 COREY STREET LONGMONT CO 80501 102,850.00
323-12 801242009 HUDSPETH CHARLES DAN 154 LAKESHORE DRIVE NORTH PALM HARBOR FL 34684 187,000.00
323-12 801243551 JONES BOBBY W 320 PINE RD MEDWAY OH 45341 46,500.00
323-12 801243627 PICERNO DONALD J 6804 PIN CHERRY LANE PORT RICHEY FL 34668 77,300.00
323-12 801244245 CHANACA WILLIAM 243 BERKLEY ROAD FAIRFIELD CT 06432 116,880.00
323-12 801245044 STONIER PHYLLIS 12012 EUDORA COURT THORNTON CO 80241 100,000.00
323-12 801246273 DENTER DENNIS T 2379 SOUTH 325 WEST CLEARFIELD UT 84015 105,300.00
323-12 801246752 BRAIN KEVIN 2135 OAK TERRACE SARASOTA FL 34231 80,250.00
323-12 801247453 SALETTE CLARA 1586 GOLF LINK DRIVE STONE MOUNT GA 30088 119,000.00
323-12 801248550 RAZVI KUMAIL 7407 N WINCHESTER 101 CHICAGO IL 60626 115,200.00
323-12 801249459 ROBINSON JOSEPH M 1854 WEST 450 NORTH HELPER UT 84526 71,825.00
323-12 801249772 DAURIA BERNICE T 69 PARK AVENUE WILLISTON P NY 11596 130,000.00
323-12 801249855 NAPOLEON JOSEPH R 201 SHERIDAN AVENUE WOODLAND PA CO 80863 121,410.00
323-12 801250275 MARTIN CHARLES E 2344 APPARATION COURT ST GEORGE UT 84790 107,000.00
323-12 801250689 ALCEGUEIRE JUDE 2913 SOUTHWEST 68TH AVENUE MIRAMAR FL 33023 63,750.00
323-12 801250838 CESSNA ALAN R 1347 NORTH MERONA STREET ANAHEIM CA 92805 134,000.00
323-12 801251737 BARBER MARIANNE 417 MILLER STREET LUZERNE PA 18709 73,091.00
323-12 801252198 DANIELS SUSAN 17 SHEFFIELD HILL WOODBURY NY 11797 173,000.00
323-12 801252594 ANTUNES ESTEVAO C 169 CLEMENS AVENUE MINEOLA NY 11501 165,000.00
323-12 801253683 MAHONEY GREGORY 902 WEST WOODWAY AVENUE SPOKANE WA 99218 88,500.00
323-12 801256215 EVERETT FRED QUICK 5301 DANDELION DRIVE WILMINGTON NC 28405 77,000.00
323-12 801256330 GARRETT JASON PARKER 5068 DORSEY ROAD OXFORD NC 27536 140,250.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Balance Date Date Rate Rate Rate Margin
- ------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
801219007 156,000.00 12/01/98 11/01/28 12.750 11.750 18.750 9.125
801219239 88,000.00 12/01/98 11/01/28 12.750 11.750 18.750 9.125
801219478 76,478.11 12/01/98 11/01/28 12.000 11.000 18.000 8.125
801219833 130,500.00 12/01/98 11/01/28 10.625 9.625 16.625 7.750
801220229 117,560.00 12/01/98 11/01/28 11.000 10.000 17.000 7.500
801220989 144,000.00 12/01/98 11/01/28 9.625 8.625 15.625 6.625
801221565 70,125.00 12/01/98 11/01/28 10.375 9.375 16.375 6.750
801221714 127,000.00 12/01/98 11/01/28 8.375 7.375 14.375 5.000
801223421 96,940.00 12/01/98 11/01/28 10.375 9.375 16.375 7.000
801223462 189,000.00 01/01/99 12/01/28 8.625 7.625 14.625 6.250
801225095 40,000.00 12/01/98 11/01/28 9.625 8.625 15.625 6.125
801225590 102,000.00 12/01/98 11/01/28 9.875 8.875 15.875 6.250
801225616 176,000.00 12/01/98 11/01/28 13.125 12.125 19.125 9.500
801225624 136,000.00 12/01/98 11/01/28 9.875 8.875 15.875 6.250
801226002 59,500.00 01/01/99 12/01/28 8.875 7.875 14.875 5.000
801226895 187,000.00 01/01/99 12/01/28 10.125 9.125 16.125 6.750
801227646 56,950.00 01/01/99 12/01/28 10.250 9.250 16.250 6.250
801229519 68,000.00 01/01/99 12/01/28 10.500 9.500 16.500 6.250
801230699 70,400.00 12/01/98 11/01/28 11.875 10.875 17.875 8.000
801231242 35,550.00 01/01/99 12/01/28 9.125 8.125 15.125 6.250
801231747 118,500.00 12/01/98 11/01/28 9.500 8.500 15.500 5.500
801231903 229,500.00 12/01/98 11/01/28 11.125 10.125 17.125 7.375
801234329 156,600.00 01/01/99 12/01/28 9.250 8.250 15.250 5.500
801234642 210,000.00 12/01/98 11/01/28 9.250 8.250 15.250 6.125
801234931 189,750.00 12/01/98 11/01/28 10.750 9.750 16.750 6.875
801235433 92,000.00 01/01/99 12/01/28 11.875 10.875 17.875 8.000
801236670 229,500.00 12/01/98 11/01/28 9.625 8.625 15.625 6.250
801236936 64,000.00 12/04/98 11/04/18 12.250 11.250 18.250 8.500
801237710 56,000.00 12/01/98 11/01/28 11.875 10.875 17.875 7.750
801237769 87,000.00 12/01/98 11/01/28 12.250 12.250 18.250 9.500
801237959 80,100.00 01/01/99 12/01/28 8.625 7.625 14.625 6.250
801238734 97,200.00 12/01/98 11/01/28 11.375 10.375 17.375 7.500
801239187 71,929.00 01/01/99 12/01/28 11.625 10.625 17.625 7.250
801239906 38,400.00 12/01/98 11/01/28 9.625 8.625 15.625 6.125
801240094 34,000.00 01/01/99 12/01/28 10.250 9.250 16.250 6.250
801241654 102,850.00 01/01/99 12/01/28 9.875 8.875 15.875 6.750
801242009 187,000.00 01/01/99 12/01/28 9.375 8.375 15.375 5.750
801243551 46,500.00 01/01/99 12/01/28 10.250 9.250 16.250 6.875
801243627 77,300.00 01/01/99 12/01/28 9.625 8.625 15.625 6.250
801244245 116,880.00 12/01/98 11/01/28 10.250 9.250 16.250 7.375
801245044 100,000.00 12/01/98 11/01/28 11.625 10.625 17.625 8.000
801246273 105,300.00 12/01/98 11/01/28 10.000 9.000 16.000 7.375
801246752 80,250.00 12/01/98 11/01/28 10.750 9.750 16.750 7.250
801247453 119,000.00 12/01/98 11/01/28 8.375 7.375 14.375 5.000
801248550 115,200.00 12/01/98 11/01/28 9.250 9.250 15.250 6.000
801249459 71,825.00 12/01/98 11/01/28 11.125 10.125 17.125 7.375
801249772 130,000.00 01/01/99 12/01/28 11.625 10.625 17.625 7.250
801249855 121,410.00 12/01/98 11/01/28 9.375 8.375 15.375 6.250
801250275 107,000.00 01/01/99 12/01/28 7.625 6.625 13.625 4.750
801250689 63,750.00 01/01/99 12/01/28 9.750 8.750 15.750 7.250
801250838 134,000.00 12/01/98 11/01/28 12.125 11.125 18.125 8.250
801251737 73,091.50 01/01/99 12/01/28 10.000 9.000 16.000 6.250
801252198 173,000.00 01/01/99 12/01/28 8.875 7.875 14.875 5.500
801252594 165,000.00 12/01/98 11/01/28 8.875 7.875 14.875 5.500
801253683 88,500.00 01/01/99 12/01/28 8.500 7.500 14.500 5.500
801256215 77,000.00 01/01/99 12/01/28 10.375 9.375 16.375 6.500
801256330 140,250.00 01/01/99 12/01/28 10.500 9.500 16.500 6.250
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Alliance Funding Sale Schedule A - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal
Zip Balance at
Pool ID Account Name Address City State Code Origination
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
323-12 801257601 WALKER DON 535 E 42ND ST INDIANAPOLI IN 46205 63,000.00
323-12 801257718 SUGOH DONNA RR 2 BOX 105E NEWFOUNDLAN PA 18445 94,350.00
323-12 801258930 KING JEFFERY 2187 E 31ST ST CLEVELAND OH 44115 41,600.00
323-12 801260050 TAYLOR ANGLELINE S 221 MELANY LANE LONGVIEW TX 75601 89,100.00
323-12 801260746 ERICKSON JOHN L 106 ROY STREET WARREN PA 16365 51,850.00
323-12 801261215 EISENHAUER MICHAEL J 54 WEST LUZERNE AVENUE LARKSVILLE PA 18704 42,500.00
323-12 801261983 DANLEY PAUL M 1755 9TH STREET PALM HARBOR FL 34683 97,750.00
323-12 801262668 FRANTZ TERRENCE 2414 SAINT PAUL INDIANAPOLI IN 46203 45,600.00
323-12 801262825 MOORE PATRICK MICHAEL JR 5580 TOMAH DRIVE COLORADO SP CO 80918 106,200.00
323-12 801262965 BROWNING JACK 1210 N OLNEY INDIANAPOLI IN 46201 48,800.00
323-12 801263146 GOLDSTON GREGORY 2451 SOUTHWEST 58TH MANOR FORT LAUDER FL 33312 68,000.00
323-12 801263203 GOLDSTON GREGORY L 2451 SW 58TH MANOR EAST FORT LAUDER FL 33312 68,000.00
323-12 801263393 DURRANT ANNETTE L 3748 LAKEVIEW DRIVE RIVERHEAD NY 11901 148,500.00
323-12 801263518 NASH STEPHEN K 775 KIPLING STREET AKRON OH 44306 39,000.00
323-12 801264953 WINGATE BOBBY LEE 7238 WOODBROOK DRIVE TAMPA FL 33625 102,600.00
323-12 801266362 ALLEN JOHNNY N JR 2655 MONACO PARKWAY DENVER CO 80207 178,500.00
323-12 801267337 CARLSON KEVIN 791 KIOWA ROAD FLORISSANT CO 80816 98,910.00
323-12 801267402 ARRONTE MARIE E 8501 NORTH 11TH AVENUE PHOENIX AZ 85021 261,000.00
323-12 801268004 EADE HANNAH 3713 EAST CAMELBACK ROAD PHOENIX AZ 85018 323,000.00
323-12 801268087 HILLMAN FRANK JOSEPH 1001 GOLF LINKS ROAD SIERRA VIST AZ 85635 96,000.00
323-12 801269341 FRAZER DONALD 789 DREW STREET BROOKLYN NY 11208 161,500.00
323-12 801269838 MEDINA OSCAR 105 EAGLE LANE MIDDLESEX NC 27557 90,000.00
323-12 801271347 GIBBS THERESA 6265 RIVERSIDE DRIVE ATLANTA GA 30328 441,000.00
323-12 801271511 PETRIE JAMES S 22480 TULANE AVE FARMINGTON MI 48336 81,600.00
323-12 801272071 NARAINE RAMESH 88-50 75TH STREET WOODHAVEN NY 11421 128,000.00
323-12 801272386 FERGUSON DAVID A 6128 WEST IDA DRIVE LITTLETON CO 80123 269,808.00
323-12 801273012 PIZANO FRANK J 959 WYOMING AVENUE EXETER PA 18643 60,000.00
323-12 801274879 WEINER DANA 5034 CHERRY CREEK DR SOUTH DENVER CO 80246 209,650.00
323-12 801276221 JOACHIM MAUREEN A 95 ORIOLE AVENUE PAWTUCKET RI 02860 92,000.00
323-12 801277294 HERRERA SANDRA LEE 768 EAST 2750 NORTH NORTH OGDEN UT 84414 114,750.00
323-12 801277310 FRYE STEVEN R SR 5743 NORTH 37TH DRIVE PHOENIX AZ 85019 55,000.00
323-12 801294000 LACY LANCE T 4421 WEST WELDON AVENUE PHOENIX AZ 85031 55,200.00
323-12 801295338 SWAN TINA M 4326 WEST WALTANN LANE PHOENIX AZ 85306 192,000.00
-------------------------------------- -------------
245 Sale Total 26,906,324.00
323-33 8000017957 FORTES PAZ 3116 VENARD RD DOWNERS GRO IL 60515 160,000.00
323-33 8000027444 STELMACK MARJORIE A 3455 DOVER DR PUNTA GORDA FL 33983 58,600.00
323-33 8000029028 KING BOBBY JOE 1244 SUMMITT DRIVE HILLVIEW KY 40229 68,700.00
323-33 8000029283 SORENSEN GREGORY A 8920 WONDERMORE WONDER LAKE IL 60097 161,500.00
323-33 8000031628 LITTLE TAMMY A 1807 SUSQUEHANNA HARRISBURG PA 17102 43,800.00
323-33 8000039712 BURNS JOHN A 1402 N 10TH ST VAN BUREN AR 72956 62,900.00
323-33 8000039902 FRAME JOEL 729 GOLD CITY RD FRANKLIN KY 42134 60,100.00
323-33 8000042245 SIMMONS TERRENCE 119 HANNUM DRIVE BEAR DE 19701 153,700.00
323-33 8000043102 HOUK CHARLES J RD 5 BOX 422 COTTAGE GROVE NEW CASTLE PA 16105 39,500.00
323-33 8000045271 COOPER RENEE L 4749 OLD HIGHGATE ENTRY STONE MOUNT GA 30083 66,100.00
323-33 8000045735 FARNHAM SHIRLEY M 906 ELM AVE STERLING IL 61081 42,800.00
323-33 8000048069 GOINS CAROLYN S 574 SPRUCE ST FOSTORIA OH 44830 22,700.00
323-33 8000055452 RODRIGUEZ GERARDO 13339 HWY 216 COTTONDALE AL 35453 47,700.00
323-33 8000060411 BAILEY LEE 30 WALLACE DRIVE CHESTNUT R NY 10977 167,400.00
323-33 8000062417 PARKER HERMAN 2925 FOXHILL RD AURORA IL 60504 119,400.00
-------------------------------------- -------------
15 Sale Total 1,274,900.00
274 Grand Total Sub-Pool IV 29,819,253.00
<CAPTION>
Cut-off Date First Initial Minimum Maximum
Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Balance Date Date Rate Rate Rate Margin
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
801257601 63,000.00 12/01/98 11/01/28 9.500 8.500 15.500 5.500
801257718 94,350.00 01/01/99 12/01/28 10.375 9.375 16.375 6.750
801258930 41,569.38 01/01/99 12/01/28 10.875 9.875 16.875 6.500
801260050 89,009.65 12/01/98 11/01/28 9.375 8.375 15.375 6.250
801260746 51,850.00 01/01/99 12/01/28 10.375 9.375 16.375 6.750
801261215 42,500.00 01/01/99 12/01/28 9.250 8.250 15.250 6.250
801261983 97,750.00 01/01/99 12/01/28 11.125 10.125 17.125 7.000
801262668 45,600.00 12/01/98 11/01/28 8.500 7.500 14.500 4.500
801262825 106,200.00 01/01/99 12/01/28 9.875 8.875 15.875 6.250
801262965 48,800.00 12/01/98 11/01/28 9.625 8.625 15.625 5.250
801263146 68,000.00 01/01/99 12/01/28 9.375 8.375 15.375 5.750
801263203 68,000.00 01/01/99 12/01/28 9.375 8.375 15.375 5.750
801263393 148,500.00 01/01/99 12/01/28 9.000 8.000 15.000 5.000
801263518 39,000.00 01/01/99 12/01/28 9.500 8.500 15.500 5.500
801264953 102,600.00 01/01/99 12/01/28 9.875 8.875 15.875 6.250
801266362 178,271.57 01/01/99 12/01/28 8.250 7.250 14.250 5.000
801267337 98,910.00 01/01/99 12/01/18 10.875 9.875 16.875 7.250
801267402 261,000.00 12/01/98 11/01/28 10.000 9.000 16.000 6.875
801268004 323,000.00 12/01/98 11/01/28 10.750 9.750 16.750 7.125
801268087 96,000.00 12/01/98 11/01/28 9.000 8.000 15.000 5.875
801269341 161,500.00 01/01/99 12/01/28 10.625 9.625 16.625 6.750
801269838 90,000.00 12/01/98 11/01/28 9.875 8.875 15.875 6.250
801271347 441,000.00 12/01/98 11/01/28 9.875 8.875 15.875 6.250
801271511 81,600.00 01/01/99 12/01/28 12.125 11.125 18.125 8.000
801272071 128,000.00 01/01/99 12/01/28 10.875 9.875 16.875 7.250
801272386 269,808.00 01/01/99 12/01/28 8.625 7.625 14.625 5.750
801273012 60,000.00 01/01/99 12/01/28 9.000 8.000 15.000 5.250
801274879 209,650.00 12/01/98 11/01/28 8.625 7.625 14.625 5.000
801276221 92,000.00 01/01/99 12/01/28 9.500 8.500 15.500 6.250
801277294 114,750.00 12/01/98 11/01/28 9.500 8.500 15.500 6.625
801277310 55,000.00 12/01/98 11/01/28 8.875 7.875 14.875 5.750
801294000 55,200.00 12/01/98 11/01/28 9.000 8.000 15.000 6.375
801295338 192,000.00 12/01/98 11/01/28 11.875 10.875 17.875 8.250
-------------- -------------------------------------------
245 26,899,205.70 10.199 9.248 16.199 6.798
8000017957 160,000.00 12/01/98 11/01/28 10.250 9.250 16.250 5.750
8000027444 58,600.00 12/01/98 11/01/28 10.375 9.375 16.375 6.250
8000029028 68,646.63 12/01/98 11/01/28 10.625 9.625 16.625 6.500
8000029283 161,318.25 12/01/98 11/01/28 8.875 7.875 14.875 5.000
8000031628 43,800.00 12/01/98 11/01/28 12.500 11.500 18.500 7.750
8000039712 62,836.23 12/01/98 11/01/28 9.375 8.375 15.375 5.750
8000039902 60,067.29 01/01/99 12/01/28 12.250 11.250 18.250 7.250
8000042245 153,601.29 12/01/98 11/01/28 11.500 10.500 17.500 7.000
8000043102 39,500.00 01/01/99 12/01/28 12.000 11.000 18.000 7.250
8000045271 66,031.20 12/01/98 11/01/28 9.250 8.250 15.250 7.000
8000045735 42,770.96 12/01/98 11/01/28 11.250 10.250 17.250 8.250
8000048069 22,700.00 12/01/98 11/01/28 11.250 10.250 17.250 6.750
8000055452 47,655.30 01/01/99 12/01/28 9.750 8.750 15.750 6.500
8000060411 167,269.92 12/01/98 11/01/28 10.625 9.625 16.625 6.500
8000062417 119,262.11 12/01/98 11/01/28 8.750 7.750 14.750 5.250
-------------- -------------------------------------------
1,274,059.18 10.325 9.325 16.325 6.301
29,809,914.58 10.267 9.324 16.267 6.828
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 1
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal Type of Scheduled Cut-off Date Original Next
Balance at Mortgaged Payment Principal LTV Adjustment
Pool ID Account Name Origination Property Int & Prin Balance Ratio Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
323-10 800780645 SANTANA MARCELINO 114,400.00 3 1,220.94 114,281.05 80.0 06/01/99
323-10 800832636 WHITE ADONIS M 108,000.00 1 967.79 107,862.96 80.0 07/01/00
323-10 800942096 MULLINS TRAVIS 35,120.00 1 357.87 35,109.67 80.0 09/01/00
323-10 800962300 FORMAN FRANCES E 227,500.00 1 2,296.41 227,361.71 65.0 03/01/99
323-10 800972671 PHILLIPS LIZZA M 38,250.00 1 382.44 38,226.10 75.0 02/01/99
323-10 800991507 GORSKI LEONARD P 124,800.00 1 1,344.06 124,705.83 80.0 08/01/00
323-10 801058090 ROBINSON HURTHA 144,500.00 3 1,389.77 144,449.87 85.0 09/01/00
323-10 801077389 MATHIEU MARLENE 95,150.00 1 1,015.50 95,101.04 80.9 09/01/00
323-10 801098427 VERGARA HUGO A 227,000.00 1 1,971.15 226,792.89 79.6 09/01/00
323-10 801114463 SANDOVAL MARIA T 52,819.00 6 621.23 52,598.84 85.0 09/01/00
323-10 801118209 BEACHMAN ERNEST 44,800.00 1 456.51 44,800.00 80.0 11/05/00
323-10 801155136 JACK HARRIETTE 184,500.00 3 1,687.69 184,352.73 90.0 09/01/00
323-10 801180514 SERNA ELKIN A 128,790.00 1 1,178.09 128,687.19 90.0 09/01/00
323-10 801206277 BECK DONALD 112,400.00 1 1,232.40 112,319.82 80.0 07/01/00
--------------------------------------------------- -------------------------------------
14 Sale Total 1,638,029.00 16,121.85 1,636,649.70 80.3
323-12 800252207 SCHOCH ROBERT C 63,000.00 1 576.29 62,600.51 49.6 07/01/99
323-12 800287856 SHAMY JERROLYN 70,000.00 5 601.41 69,481.25 70.0 08/01/99
323-12 800597973 SINDELAR JOHN B 161,500.00 1 1,447.21 161,084.85 85.0 04/01/00
323-12 800676926 STREETT GARY W 73,700.00 1 667.28 73,515.56 80.9 05/01/00
323-12 800735201 OPATIK RICKY ALAN 100,000.00 1 795.65 99,657.32 66.2 05/01/00
323-12 800742991 JOYCE THOMAS 151,200.00 1 1,439.91 150,927.58 80.0 06/01/00
323-12 800869794 DUNNE SHERYL 65,000.00 1 582.47 64,861.34 76.4 07/01/00
323-12 800934101 SINGH GURMAIL 247,500.00 3 2,380.41 247,151.67 90.0 07/01/00
323-12 800938680 FEENEY ROBERT E 67,500.00 1 592.36 67,440.03 90.0 09/01/00
323-12 800944993 LOVELAND TINA 23,800.00 1 235.69 23,776.96 85.0 08/01/00
323-12 800957417 HEPBURN ERIC 121,500.00 1 1,111.41 121,353.87 90.0 08/01/00
323-12 800962144 SWOFFER ERNEST D 59,400.00 1 510.34 59,316.18 69.8 07/01/00
323-12 800962664 BRANNON DEBORAH J 76,000.00 1 673.99 75,934.24 80.0 09/01/00
323-12 800969305 BALLIET LEROY 26,000.00 3 240.27 25,969.82 56.5 08/01/00
323-12 800975393 BRIGGS YVONNE L 95,920.00 1 1,061.07 95,853.48 80.0 08/01/00
323-12 800978025 PERRY BRUCE W 89,000.00 1 660.82 88,883.17 83.5 09/01/00
323-12 800980195 WILLIAMS JOHN L 68,400.00 7 612.94 68,371.32 90.0 09/01/00
323-12 800981219 BADIO DESRUISSEA 74,800.00 1 691.22 74,771.07 85.0 10/01/00
323-12 800982845 FRIANT ALLAN N 58,650.00 1 580.81 58,650.00 83.7 11/01/00
323-12 800983900 ALLEN ALICE A 62,000.00 1 596.30 62,000.00 84.9 11/01/00
323-12 800985657 FITZGERALD JOANNE 126,000.00 1 1,094.12 125,826.85 75.0 08/01/00
323-12 801000126 BODKIN NYOTA N 42,500.00 2 396.73 42,401.83 85.0 08/01/00
323-12 801004854 ISOM RICHARD H 178,500.00 1 1,372.51 178,282.96 85.0 08/01/00
323-12 801008863 KRUG RICHARD P 165,750.00 1 1,752.92 165,617.78 85.0 08/05/00
323-12 801015181 NIEVES WANDA PENA 103,700.00 1 1,007.20 103,557.97 84.6 09/01/00
323-12 801017450 DEMPSEY AUBREY L 107,100.00 1 910.34 107,048.69 90.0 10/01/00
323-12 801018722 SMITH ZINA 81,000.00 1 740.94 80,936.29 90.0 08/01/00
323-12 801019001 LEAHY BARBARA A 110,500.00 1 1,073.24 110,462.70 85.0 10/01/00
323-12 801021031 LEHMAN JESSE WARREN III 116,900.00 1 1,004.35 116,649.81 89.9 10/01/00
323-12 801022005 TORRES WILLIAM T 167,551.00 1 1,579.82 167,489.61 85.9 10/01/00
323-12 801026022 DODGENS BRIAN LEE 51,000.00 7 514.80 50,968.99 85.0 09/01/00
323-12 801030081 ROGERS EDWARD 62,362.00 1 659.53 62,362.30 80.9 10/01/00
323-12 801034281 PETERSEN KIMBERLY C 93,600.00 1 838.75 93,521.15 80.0 09/01/00
323-12 801038977 LOIACONO PAT J 91,200.00 1 929.33 91,173.17 80.0 04/01/99
323-12 801045352 SOWDERS DANIEL R 68,850.00 7 708.20 68,830.30 85.5 09/01/00
323-12 801048067 RICHARDS GEORGE G 101,000.00 1 886.35 101,000.00 86.3 11/01/00
323-12 801048232 GRAY MELISA 85,500.00 7 750.32 85,500.00 90.0 11/01/00
323-12 801053414 MILLER CLARION D 76,940.00 1 858.64 76,940.00 80.9 10/01/00
323-12 801054255 JENSEN ERNEST J 128,750.00 1 1,082.60 128,686.67 84.9 10/01/00
323-12 801060914 DRAKE GERALD 103,700.00 1 948.58 103,617.23 85.0 09/01/00
323-12 801064759 KOROCHKIN VYACHESLAV 88,200.00 1 757.77 88,158.86 90.0 09/01/00
<CAPTION>
Current Property
Mortgage Value at Owner
Account Rate Origination Occupied
- ------------------------------------------------------------
<S> <C> <C>
800780645 12.500 143,000.00 Y
800832636 10.250 135,000.00 Y
800942096 11.875 43,900.00 Y
800962300 11.750 350,000.00 Y
800972671 11.625 51,000.00 Y
800991507 12.625 156,000.00 Y
801058090 11.125 170,000.00 Y
801077389 12.500 117,500.00 Y
801098427 9.875 285,000.00 Y
801114463 11.625 62,140.00 Y
801118209 11.875 56,000.00 Y
801155136 10.500 205,000.00 Y
801180514 10.500 143,100.00 Y
801206277 12.875 140,500.00 Y
------------------------------
11.336 2,058,140.00
800252207 10.500 127,000.00 Y
800287856 9.750 100,000.00 N
800597973 10.250 190,000.00 Y
800676926 10.375 91,000.00 Y
800735201 8.875 151,000.00 Y
800742991 11.000 189,000.00 Y
800869794 10.250 85,000.00 Y
800934101 11.125 275,000.00 Y
800938680 10.000 75,000.00 Y
800944993 11.500 28,000.00 Y
800957417 10.500 135,000.00 Y
800962144 9.750 85,000.00 Y
800962664 10.125 95,000.00 Y
800969305 10.625 46,000.00 N
800975393 13.000 119,900.00 Y
800978025 8.125 106,500.00 Y
800980195 10.250 76,000.00 Y
800981219 10.625 88,000.00 Y
800982845 11.500 70,000.00 Y
800983900 11.125 73,000.00 Y
800985657 9.875 168,000.00 Y
801000126 10.750 50,000.00 Y
801004854 8.500 210,000.00 Y
801008863 12.375 195,000.00 Y
801015181 11.250 122,500.00 Y
801017450 9.625 119,000.00 Y
801018722 10.500 90,000.00 Y
801019001 11.250 130,000.00 Y
801021031 9.750 129,900.00 Y
801022005 10.875 194,850.00 Y
801026022 11.750 60,000.00 Y
801030081 12.375 77,000.00 Y
801034281 10.250 117,000.00 Y
801038977 11.875 114,000.00 Y
801045352 12.000 80,500.00 Y
801048067 10.000 117,000.00 Y
801048232 10.000 95,000.00 Y
801053414 13.125 95,000.00 Y
801054255 9.500 151,500.00 Y
801060914 10.500 122,000.00 Y
801064759 9.750 98,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 2
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal Type of Scheduled Cut-off Date Original Next
Balance at Mortgaged Payment Principal LTV Adjustment
Pool ID Account Name Origination Property Int & Prin Balance Ratio Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
323-12 801069295 CHANCE LEATHA 110,500.00 1 1,052.32 110,460.60 85.0 04/01/99
323-12 801071606 YOUNG HARRY K JR 272,000.00 1 2,719.56 271,568.93 80.0 06/01/00
323-12 801080862 JAVIER CHRISTOBAL 80,750.00 4 686.37 80,750.00 85.0 10/01/00
323-12 801085309 HOANG BIEN X 28,000.00 1 266.65 27,979.95 80.0 09/01/00
323-12 801088030 GALLARDO GILDA H 64,800.00 7 652.40 64,800.00 90.0 11/01/00
323-12 801093527 WILLIAMS LAWRENCE 86,000.00 3 786.68 85,965.82 47.7 10/01/00
323-12 801094715 GARBER PAUL L 86,000.00 1 616.12 86,000.00 73.5 11/01/00
323-12 801096710 CRABTREE JOHN G 84,600.00 1 750.25 84,563.56 90.0 09/01/00
323-12 801102526 MANALO LANI A 96,750.00 1 769.79 96,750.00 90.0 11/01/00
323-12 801102617 BURKE CATHERINE 150,000.00 1 1,316.36 149,933.64 68.1 10/01/00
323-12 801103532 SALAS JUAN 54,400.00 1 447.54 54,400.00 80.0 11/01/00
323-12 801104761 WASHINGTON GAIL JONES 112,500.00 1 1,029.08 112,500.00 90.0 10/01/00
323-12 801111535 BRIONES MARCO ANTONIO 121,400.00 1 1,099.16 121,400.00 89.9 10/01/00
323-12 801114091 GARCIA CECILIA 129,200.00 3 1,193.93 129,150.03 80.0 10/01/00
323-12 801118399 ISMAIL THAMIR 120,700.00 1 960.35 120,700.00 85.0 05/01/99
323-12 801118654 SKUTT WAYNE 161,000.00 1 1,368.49 160,922.86 86.0 10/01/00
323-12 801118928 FORD JOSEPH LEE 188,000.00 1 1,667.23 188,000.00 80.0 11/01/00
323-12 801119710 NORTON JAMES M 87,750.00 7 860.63 87,750.00 90.0 10/01/00
323-12 801119918 CARLTON SCOTT A 415,000.00 1 3,414.10 414,784.86 80.5 10/01/00
323-12 801120718 SMART BLANCHE D 82,800.00 1 688.69 82,758.19 90.0 10/01/00
323-12 801121054 MATTHEWS TONY 32,800.00 1 334.23 32,800.00 80.0 11/01/00
323-12 801122680 WEYANT HARRY A 56,610.00 1 476.01 56,582.15 90.0 10/01/00
323-12 801127077 HOWARD KENNETH 29,750.00 1 294.61 29,750.00 85.0 11/01/00
323-12 801128745 ALGARRAFI HAMEED 55,200.00 1 439.20 55,169.05 84.9 10/01/00
323-12 801129115 BROWN ISAIAH 119,250.00 3 1,090.83 119,250.00 90.0 11/01/00
323-12 801131137 BERNOTSKY LUCILLE A 60,300.00 1 501.55 60,300.00 90.0 11/01/00
323-12 801133646 SATTLER CHRISTOPHE R 60,350.00 1 580.43 60,350.00 85.0 11/01/00
323-12 801133893 PURNELL DARRYLL J 56,720.00 1 632.99 56,707.39 80.0 10/01/00
323-12 801134909 TASHMAN SALEH E 88,125.00 4 822.63 88,091.82 75.0 10/01/00
323-12 801136920 BABINGER LARRIE 67,500.00 1 630.10 67,448.95 90.0 11/01/00
323-12 801138363 SLOBEN BARBARA C 32,000.00 1 329.16 32,000.00 64.0 05/01/99
323-12 801138678 LONG GERALD 152,900.00 1 1,216.55 152,900.00 89.9 11/01/00
323-12 801139353 SPOON DOUGLAS G 48,000.00 1 521.61 48,000.00 80.0 11/01/00
323-12 801139981 WADE SHIRLEY A 67,150.00 1 684.26 67,150.00 85.0 11/01/00
323-12 801142464 SAEZ AARON 87,550.00 1 867.01 87,493.75 85.0 11/01/00
323-12 801145681 CARAS GERALD A 152,500.00 1 1,338.30 152,500.00 79.4 10/01/00
323-12 801147356 JOHNSON ALAN W 59,000.00 1 469.43 59,000.00 78.6 11/01/00
323-12 801148909 TURNER MARTHA S 59,415.00 1 526.91 59,415.00 85.0 12/01/00
323-12 801150210 DOLCE HELEN 195,500.00 1 1,898.82 195,433.99 85.0 10/01/00
323-12 801151531 GOTTSHALL JOHN 80,000.00 1 754.31 80,000.00 80.0 12/01/00
323-12 801154329 JENKINS HAROLD E 57,600.00 1 537.69 57,600.00 90.0 11/01/00
323-12 801154915 HELALI PEGGY ANN 52,500.00 1 455.88 52,500.00 73.9 12/01/00
323-12 801157488 CHILDRESS TONY 104,000.00 1 1,059.76 104,000.00 80.0 11/05/00
323-12 801157595 SMITHSON JOHN R 120,600.00 1 1,003.09 120,600.00 90.0 11/01/00
323-12 801157751 FLEEZER DAVID 68,000.00 1 654.01 68,000.00 80.0 12/01/00
323-12 801161712 WHITE JAMES E 110,400.00 1 1,124.98 110,400.00 80.0 11/01/00
323-12 801161779 ALLEN TOMMY W 63,000.00 1 512.59 63,000.00 90.0 12/01/00
323-12 801163692 FORNWALT ELMER R 51,850.00 1 498.69 51,832.01 85.0 10/01/00
323-12 801165093 KAHLER THERESA D 45,500.00 1 437.61 45,500.00 65.0 12/01/00
323-12 801167529 MAROUGI DORAID 18,000.00 1 148.08 18,000.00 90.0 11/01/00
323-12 801167826 JEFFERS DANIEL 102,000.00 1 1,000.38 102,000.00 80.0 11/01/00
323-12 801170515 SANTAMARIA SCOTT 92,250.00 1 818.09 92,210.27 90.0 04/01/99
323-12 801172461 TILLOTSON MICHAEL R 40,000.00 1 407.60 40,000.00 80.0 12/01/00
323-12 801173345 KRAUSS DONALD 174,400.00 1 1,844.40 174,400.00 80.0 11/01/00
323-12 801174236 RUSSO JOSEPH R JR 114,000.00 1 958.57 114,000.00 68.8 11/01/00
323-12 801174558 KEILMAN MAROLYN DEE 82,000.00 2 689.50 82,000.00 79.6 11/01/00
323-12 801175274 OROWE STANLEY J 349,900.00 1 2,690.43 349,900.00 83.9 05/01/99
<CAPTION>
Current Property
Mortgage Value at Owner
Account Rate Origination Occupied
- ------------------------------------------------------------
<S> <C> <C> <C>
801069295 11.000 130,000.00 Y
801071606 11.625 340,000.00 Y
801080862 9.625 95,000.00 Y
801085309 11.000 35,000.00 Y
801088030 10.625 72,000.00 Y
801093527 10.500 180,000.00 Y
801094715 7.750 117,000.00 Y
801096710 10.125 94,000.00 Y
801102526 8.875 107,500.00 Y
801102617 10.000 220,000.00 Y
801103532 9.250 68,000.00 Y
801104761 10.500 125,000.00 Y
801111535 10.375 135,000.00 Y
801114091 10.625 161,500.00 Y
801118399 8.875 142,000.00 Y
801118654 9.625 187,000.00 Y
801118928 10.125 235,000.00 Y
801119710 11.375 97,500.00 Y
801119918 9.250 515,000.00 Y
801120718 9.375 92,000.00 Y
801121054 11.875 41,000.00 Y
801122680 9.500 62,900.00 Y
801127077 11.500 35,000.00 Y
801128745 8.875 65,000.00 Y
801129115 10.500 132,500.00 Y
801131137 9.375 67,000.00 Y
801133646 11.125 71,000.00 Y
801133893 13.125 70,900.00 Y
801134909 10.750 117,500.00 N
801136920 10.750 75,000.00 Y
801138363 12.000 50,000.00 Y
801138678 8.875 169,900.00 Y
801139353 12.750 60,000.00 Y
801139981 11.875 79,000.00 Y
801142464 11.500 103,000.00 Y
801145681 10.000 192,000.00 Y
801147356 8.875 75,000.00 Y
801148909 10.125 69,900.00 Y
801150210 11.250 230,000.00 Y
801151531 10.875 100,000.00 Y
801154329 10.750 64,000.00 Y
801154915 9.875 71,000.00 Y
801157488 11.875 130,000.00 Y
801157595 9.375 134,000.00 Y
801157751 11.125 85,000.00 Y
801161712 11.875 138,000.00 Y
801161779 9.125 70,000.00 Y
801163692 11.125 61,000.00 Y
801165093 11.125 70,000.00 Y
801167529 9.250 20,000.00 Y
801167826 11.375 127,500.00 Y
801170515 10.125 102,500.00 Y
801172461 11.875 50,000.00 Y
801173345 12.375 218,000.00 Y
801174236 9.500 165,500.00 N
801174558 9.500 103,000.00 Y
801175274 8.500 417,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 3
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal Type of Scheduled Cut-off Date Original Next
Balance at Mortgaged Payment Principal LTV Adjustment
Pool ID Account Name Origination Property Int & Prin Balance Ratio Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
323-12 801175829 HING UNG 108,500.00 1 1,002.65 108,500.00 70.0 10/01/00
323-12 801176256 HILL JAMES C 68,000.00 1 673.40 68,000.00 85.0 11/01/00
323-12 801178021 TULL DEBRA 28,000.00 1 298.83 28,000.00 80.0 11/01/00
323-12 801178757 MARZARELLA MICHAEL 187,000.00 2 1,555.37 186,905.57 85.0 10/01/00
323-12 801180530 GENTRY CARLTON 102,400.00 1 936.69 102,400.00 85.3 11/01/00
323-12 801185067 PELLEGRINI WILLIAM FRANK 130,500.00 1 1,073.59 130,500.00 90.0 12/01/00
323-12 801185398 CLEVELAND MARIE 111,350.00 1 905.98 111,291.72 85.0 10/01/00
323-12 801186677 BURKE ROBERT J 101,250.00 1 879.20 101,250.00 75.0 11/01/00
323-12 801186701 SATTERFIELD JOHN T 169,000.00 1 1,436.48 169,000.00 89.8 11/01/00
323-12 801187659 LYONS BRIAN D 42,500.00 1 365.14 42,500.00 85.0 06/01/99
323-12 801188343 ORDONEZ JOSE 220,500.00 4 1,914.71 220,500.00 90.0 11/01/00
323-12 801188475 JONES MARGARET 136,000.00 4 1,295.16 136,000.00 85.0 11/01/00
323-12 801189226 WALDON JOYCE 136,000.00 1 1,320.92 136,000.00 85.0 11/01/00
323-12 801189630 MARTIN ARNOLD 81,600.00 1 723.65 81,600.00 85.0 05/01/99
323-12 801190455 PARKER JOHN T 196,650.00 1 1,425.85 196,650.00 90.0 11/01/00
323-12 801191685 CARTER CALVIN E 115,000.00 1 988.03 115,000.00 67.6 11/01/00
323-12 801192550 KARVOIS WILLIAM A 378,900.00 1 3,290.17 378,554.30 90.0 11/01/00
323-12 801193186 SOWARD JUDY A 70,200.00 7 609.58 70,200.00 90.0 12/01/00
323-12 801193608 MCGEE FABIENE D 136,800.00 1 1,200.52 136,800.00 90.0 11/01/00
323-12 801193673 JENNINGS DAVID A SR 120,000.00 1 1,257.48 120,000.00 80.0 11/01/00
323-12 801194036 HODOROWSKI RICHARD A 63,750.00 1 589.11 63,750.00 85.0 12/01/00
323-12 801194952 TATE F JOSEPH 126,600.00 1 995.96 126,600.00 79.9 11/01/00
323-12 801196213 QUIRK WILLIAM L 78,300.00 1 595.14 78,300.00 80.7 12/01/00
323-12 801197435 GUTOWSKI JOSEPH H 96,900.00 1 841.43 96,900.00 85.0 12/01/00
323-12 801198920 WATTS FRED P 64,800.00 1 527.23 64,800.00 90.0 12/01/00
323-12 801200445 HOBBS CARNELL 66,900.00 2 550.37 66,900.00 76.9 11/01/00
323-12 801201179 EVANS KOFI 207,000.00 5 1,854.93 207,000.00 90.0 11/01/00
323-12 801201203 JEWETT DAVID W 661,500.00 1 5,263.19 661,500.00 69.6 12/01/00
323-12 801201690 FOERSTER DONALD C 45,000.00 1 342.03 45,000.00 75.0 11/01/00
323-12 801201773 BAILEY STEVEN W 21,800.00 1 201.46 21,791.56 69.7 11/01/00
323-12 801201914 VAZQUEZ DONALD 75,500.00 1 641.74 75,500.00 60.8 11/01/00
323-12 801202979 SHOYER MARY R 128,300.00 1 1,233.96 128,300.00 84.9 11/01/00
323-12 801203159 WRIGHT ABIGAIL 159,300.00 1 1,324.98 159,300.00 90.0 11/01/00
323-12 801203811 KALIMI ODED 191,250.00 3 1,803.28 191,250.00 85.0 05/01/99
323-12 801204884 MONET GLENDA 156,800.00 3 1,612.86 156,800.00 80.0 11/01/00
323-12 801205568 DEFREES KENNETH J 92,000.00 1 756.86 92,000.00 80.0 11/01/00
323-12 801206350 MAXSTEAD RICHARD L 122,400.00 5 1,074.15 122,400.00 80.0 11/01/00
323-12 801206459 MAXSTEAD RICHARD L 124,000.00 5 1,088.19 124,000.00 80.0 11/01/00
323-12 801206749 SCOTT CONSTANCE 33,536.00 1 316.21 33,536.00 85.9 11/01/00
323-12 801209313 LONG DARYL 56,000.00 1 475.99 55,946.14 80.0 11/01/00
323-12 801209750 MULL ADRIAN D 208,000.00 1 2,240.09 208,000.00 80.0 11/01/00
323-12 801210824 PILOSKE DENNIS M 37,800.00 1 370.73 37,800.00 84.9 11/01/00
323-12 801210931 FLATTLEY DAVID M 92,000.00 1 964.06 92,000.00 80.0 11/01/00
323-12 801210949 SMARKER CRAIG A 40,125.00 3 322.85 40,125.00 75.0 12/01/00
323-12 801211194 IRWIN KEVIN PATRICK 136,000.00 4 1,143.56 136,000.00 80.0 12/01/00
323-12 801212275 BURGESS MARY 166,500.00 1 1,280.24 166,500.00 90.0 11/01/00
323-12 801212390 HUYNH CHAY V 175,242.00 1 1,802.56 175,242.00 76.1 11/01/00
323-12 801213158 BUTLER ANNETTE G 106,250.00 1 1,021.89 106,250.00 85.0 11/01/00
323-12 801213893 AUSTIN DONNA 108,800.00 1 1,005.42 108,800.00 80.0 11/01/00
323-12 801214297 SMALLS SHIRLEY M 68,000.00 7 622.02 68,000.00 80.0 12/01/00
323-12 801214370 COOK DEAN A SR 55,200.00 1 578.44 55,200.00 80.0 11/01/00
323-12 801214438 CARR SAMUEL BERNARD 76,500.00 1 581.45 76,500.00 85.0 12/01/00
323-12 801215955 WELCH PAUL B 56,950.00 1 489.29 56,950.00 85.0 11/01/00
323-12 801216813 BAUER ROBERT W 81,000.00 1 688.49 81,000.00 90.0 12/01/00
323-12 801217233 SMITH KATHERINE B 101,150.00 1 878.33 101,150.00 85.0 12/01/00
323-12 801217241 MAKHAY ZEANA 200,700.00 1 1,472.66 200,700.00 84.8 11/01/00
323-12 801218082 WILLIAMS HENRY 48,700.00 1 422.89 48,700.00 74.9 12/01/00
<CAPTION>
Current Property
Mortgage Value at Owner
Account Rate Origination Occupied
- ------------------------------------------------------------
<S> <C> <C> <C>
801175829 10.625 155,000.00 Y
801176256 11.500 80,000.00 Y
801178021 12.500 35,000.00 Y
801178757 9.375 220,000.00 Y
801180530 10.500 120,000.00 Y
801185067 9.250 145,000.00 Y
801185398 9.125 131,000.00 Y
801186677 9.875 135,000.00 Y
801186701 9.625 188,000.00 Y
801187659 9.750 50,000.00 Y
801188343 9.875 245,000.00 Y
801188475 11.000 160,000.00 Y
801189226 11.250 160,000.00 Y
801189630 10.125 96,000.00 Y
801190455 7.875 218,500.00 Y
801191685 9.750 170,000.00 Y
801192550 9.875 421,000.00 Y
801193186 9.875 78,000.00 Y
801193608 10.000 152,000.00 Y
801193673 12.250 150,000.00 Y
801194036 10.625 75,000.00 Y
801194952 8.750 158,300.00 N
801196213 8.375 97,000.00 Y
801197435 9.875 114,000.00 Y
801198920 9.125 72,000.00 Y
801200445 9.250 86,900.00 Y
801201179 10.250 230,000.00 Y
801201203 8.875 950,000.00 Y
801201690 8.375 60,000.00 Y
801201773 10.625 31,250.00 N
801201914 9.625 124,000.00 Y
801202979 11.125 151,000.00 Y
801203159 9.375 177,000.00 Y
801203811 10.875 225,000.00 Y
801204884 12.000 196,000.00 Y
801205568 9.250 115,000.00 N
801206350 10.000 153,000.00 N
801206459 10.000 155,000.00 N
801206749 10.875 39,000.00 Y
801209313 9.625 70,000.00 Y
801209750 12.625 260,000.00 Y
801210824 11.375 44,500.00 Y
801210931 12.250 115,000.00 Y
801210949 9.000 53,500.00 N
801211194 9.500 170,000.00 Y
801212275 8.500 185,000.00 Y
801212390 12.000 230,000.00 Y
801213158 11.125 125,000.00 Y
801213893 10.625 136,000.00 Y
801214297 10.500 85,000.00 Y
801214370 12.250 69,000.00 Y
801214438 8.375 90,000.00 Y
801215955 9.750 67,000.00 Y
801216813 9.625 90,000.00 Y
801217233 9.875 119,000.00 Y
801217241 8.000 236,400.00 Y
801218082 9.875 65,000.00 Y
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 4
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal Type of Scheduled Cut-off Date Original Next
Balance at Mortgaged Payment Principal LTV Adjustment
Pool ID Account Name Origination Property Int & Prin Balance Ratio Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
323-12 801219007 ROLLO KATHY B 156,000.00 1 1,695.24 156,000.00 80.0 11/01/00
323-12 801219239 THOMAS CAROLYN 88,000.00 1 821.46 88,000.00 80.0 11/01/00
323-12 801219478 MOSES PRESTON 76,500.00 1 786.89 76,478.11 85.0 11/01/00
323-12 801219833 MARTIN GARY J 130,500.00 1 1,205.95 130,500.00 90.0 11/01/00
323-12 801220229 LI KAI CHANG 117,560.00 1 1,119.55 117,560.00 80.0 11/01/00
323-12 801220989 BLASKAY KENNETH J 144,000.00 1 1,223.98 144,000.00 90.0 11/01/00
323-12 801221565 YOUNG DOREEN M 70,125.00 1 634.92 70,125.00 85.0 11/01/00
323-12 801221714 MANSOUR JALAL 127,000.00 1 965.29 127,000.00 78.3 11/01/00
323-12 801223421 GRANT MARGARET LEAH 96,940.00 1 877.70 96,940.00 64.1 11/01/00
323-12 801223462 HOANG KIM THU THI 189,000.00 1 1,470.02 189,000.00 90.0 12/01/00
323-12 801225095 EVANDER MICHAEL D 40,000.00 1 340.00 40,000.00 80.0 11/01/00
323-12 801225590 PORTER LARAINE E 102,000.00 1 739.57 102,000.00 75.0 11/01/00
323-12 801225616 JOHNSON MICHAEL G 176,000.00 4 1,964.12 176,000.00 80.0 11/01/00
323-12 801225624 PORTER LARAINE 136,000.00 1 986.09 136,000.00 80.0 11/01/00
323-12 801226002 DASILVA EDWARD 59,500.00 2 473.41 59,500.00 85.0 12/01/00
323-12 801226895 GARDINER DAVID M 187,000.00 1 1,658.36 187,000.00 85.0 12/01/00
323-12 801227646 FUGATE PATRICIA M 56,950.00 1 510.33 56,950.00 85.0 12/01/00
323-12 801229519 KERR VERNON 68,000.00 1 622.02 68,000.00 85.0 12/01/00
323-12 801230699 JOHNSON ARTHUR L 70,400.00 1 717.38 70,400.00 80.0 11/01/00
323-12 801231242 ROSS SHANNON 35,550.00 1 289.25 35,550.00 90.0 12/01/00
323-12 801231747 PHAM OUTIS N 118,500.00 1 828.57 118,500.00 89.7 11/01/00
323-12 801231903 WILLIAMS PATRICIA 229,500.00 1 2,207.29 229,500.00 90.0 11/01/00
323-12 801234329 DUPLECHIN GLENN H 156,600.00 8 1,288.31 156,600.00 90.0 12/01/00
323-12 801234642 ROMANO PAUL F 210,000.00 1 1,727.62 210,000.00 77.7 11/01/00
323-12 801234931 MASON GLENN D 189,750.00 1 1,771.28 189,750.00 75.0 11/01/00
323-12 801235433 RALLS MARSHALL KEITH 92,000.00 1 937.48 92,000.00 80.0 12/01/00
323-12 801236670 POBLETTE ADOLFO S 229,500.00 1 1,950.73 229,500.00 90.0 11/01/00
323-12 801236936 JOHNSON ALBERT DAVID 64,000.00 7 715.88 64,000.00 80.0 11/04/00
323-12 801237710 NEVELS TODD 56,000.00 1 570.64 56,000.00 80.0 11/01/00
323-12 801237769 AIKENS SILAS J 87,000.00 1 911.67 87,000.00 77.6 05/01/99
323-12 801237959 WILSON BETTY 80,100.00 1 623.01 80,100.00 90.0 12/01/00
323-12 801238734 WILSON VINCE 97,200.00 1 953.30 97,200.00 80.0 11/01/00
323-12 801239187 SHIVAK SHARON 71,929.00 1 719.17 71,929.00 65.9 12/01/00
323-12 801239906 EVANDER MICHAEL D 38,400.00 1 326.40 38,400.00 80.0 11/01/00
323-12 801240094 DIXON LISA 34,000.00 1 304.67 34,000.00 85.0 12/01/00
323-12 801241654 PHILLIPS GAIL 102,850.00 1 893.10 102,850.00 85.0 12/01/00
323-12 801242009 HUDSPETH CHARLES DAN 187,000.00 1 1,555.37 187,000.00 89.0 12/01/00
323-12 801243551 JONES BOBBY W 46,500.00 1 416.69 46,500.00 75.0 12/01/00
323-12 801243627 PICERNO DONALD J 77,300.00 1 657.04 77,300.00 89.9 12/01/00
323-12 801244245 CHANACA WILLIAM 116,880.00 1 1,047.36 116,880.00 75.8 11/01/00
323-12 801245044 STONIER PHYLLIS 100,000.00 1 999.84 100,000.00 80.0 11/01/00
323-12 801246273 DENTER DENNIS T 105,300.00 1 924.08 105,300.00 90.0 11/01/00
323-12 801246752 BRAIN KEVIN 80,250.00 1 749.12 80,250.00 75.0 11/01/00
323-12 801247453 SALETTE CLARA 119,000.00 1 904.49 119,000.00 85.0 11/01/00
323-12 801248550 RAZVI KUMAIL 115,200.00 2 947.72 115,200.00 80.0 05/01/99
323-12 801249459 ROBINSON JOSEPH M 71,825.00 1 690.80 71,825.00 85.0 11/01/00
323-12 801249772 DAURIA BERNICE T 130,000.00 1 1,299.79 130,000.00 60.4 12/01/00
323-12 801249855 NAPOLEON JOSEPH R 121,410.00 1 1,009.83 121,410.00 90.0 11/01/00
323-12 801250275 MARTIN CHARLES E 107,000.00 1 757.34 107,000.00 66.2 12/01/00
323-12 801250689 ALCEGUEIRE JUDE 63,750.00 1 547.71 63,750.00 75.0 12/01/00
323-12 801250838 CESSNA ALAN R 134,000.00 1 1,391.25 134,000.00 80.0 11/01/00
323-12 801251737 BARBER MARIANNE 73,091.00 1 641.43 73,091.50 85.9 12/01/00
323-12 801252198 DANIELS SUSAN 173,000.00 2 1,376.47 173,000.00 68.3 12/01/00
323-12 801252594 ANTUNES ESTEVAO C 165,000.00 1 1,312.81 165,000.00 72.3 11/01/00
323-12 801253683 MAHONEY GREGORY 88,500.00 1 680.49 88,500.00 75.0 12/01/00
323-12 801256215 EVERETT FRED QUICK 77,000.00 1 697.16 77,000.00 70.0 12/01/00
323-12 801256330 GARRETT JASON PARKER 140,250.00 1 1,282.92 140,250.00 85.0 12/01/00
<CAPTION>
Current Property
Mortgage Value at Owner
Account Rate Origination Occupied
- ---------------------------------------------------------------
<S> <C> <C> <C>
801219007 12.750 195,000.00 Y
801219239 10.750 110,000.00 Y
801219478 12.000 90,000.00 Y
801219833 10.625 145,000.00 Y
801220229 11.000 146,950.00 Y
801220989 9.625 160,000.00 Y
801221565 10.375 82,500.00 Y
801221714 8.375 162,000.00 Y
801223421 10.375 151,000.00 Y
801223462 8.625 210,000.00 Y
801225095 9.625 50,000.00 N
801225590 7.875 136,000.00 N
801225616 13.125 220,000.00 Y
801225624 7.875 170,000.00 N
801226002 8.875 70,000.00 Y
801226895 10.125 220,000.00 Y
801227646 10.250 67,000.00 Y
801229519 10.500 80,000.00 Y
801230699 11.875 88,000.00 Y
801231242 9.125 39,500.00 Y
801231747 7.500 132,000.00 Y
801231903 11.125 255,000.00 Y
801234329 9.250 174,000.00 Y
801234642 9.250 270,000.00 Y
801234931 10.750 253,000.00 Y
801235433 11.875 115,000.00 Y
801236670 9.625 255,000.00 Y
801236936 12.250 80,000.00 Y
801237710 11.875 70,000.00 Y
801237769 12.250 112,000.00 Y
801237959 8.625 89,000.00 Y
801238734 11.375 121,500.00 Y
801239187 11.625 109,000.00 Y
801239906 9.625 48,000.00 N
801240094 10.250 40,000.00 Y
801241654 9.875 121,000.00 Y
801242009 9.375 210,000.00 Y
801243551 10.250 62,000.00 Y
801243627 9.625 85,900.00 Y
801244245 10.250 154,000.00 N
801245044 11.625 125,000.00 Y
801246273 10.000 117,000.00 Y
801246752 10.750 107,000.00 Y
801247453 8.375 140,000.00 Y
801248550 9.250 144,000.00 Y
801249459 11.125 84,500.00 Y
801249772 11.625 215,000.00 Y
801249855 9.375 134,900.00 Y
801250275 7.625 161,500.00 Y
801250689 9.750 85,000.00 Y
801250838 12.125 167,500.00 Y
801251737 10.000 85,000.00 Y
801252198 8.875 253,000.00 Y
801252594 8.875 228,000.00 Y
801253683 8.500 118,000.00 Y
801256215 10.375 110,000.00 Y
801256330 10.500 165,000.00 Y
<CAPTION>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Page 5
Alliance Funding Sale Schedule B - Group 2, Sub-Pool IV
A division of Superior Bank FSB 1998-3 - 3rd Subsequent Transfer of Adjustable Rate Mortgages - Settlement 11/24/98
Principal Type of Scheduled Cut-off Date Original Next
Balance at Mortgaged Payment Principal LTV Adjustment
Pool ID Account Name Origination Property Int & Prin Balance Ratio Date
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
323-12 801257601 WALKER DON 63,000.00 1 529.74 63,000.00 90.0 11/01/00
323-12 801257718 SUGOH DONNA 94,350.00 1 854.25 94,350.00 85.0 12/01/00
323-12 801258930 KING JEFFERY 41,600.00 1 392.24 41,569.38 80.0 12/01/00
323-12 801260050 TAYLOR ANGLELINE S 89,100.00 1 741.09 89,009.65 90.0 11/01/00
323-12 801260746 ERICKSON JOHN L 51,850.00 1 469.45 51,850.00 85.0 12/01/00
323-12 801261215 EISENHAUER MICHAEL J 42,500.00 1 349.64 42,500.00 85.0 12/01/00
323-12 801261983 DANLEY PAUL M 97,750.00 1 940.14 97,750.00 85.0 12/01/00
323-12 801262668 FRANTZ TERRENCE 45,600.00 1 350.62 45,600.00 80.0 11/01/00
323-12 801262825 MOORE PATRICK MICHAEL JR 106,200.00 1 922.19 106,200.00 89.4 12/01/00
323-12 801262965 BROWNING JACK 48,800.00 1 414.79 48,800.00 80.0 11/01/00
323-12 801263146 GOLDSTON GREGORY 68,000.00 1 565.59 68,000.00 80.0 12/01/00
323-12 801263203 GOLDSTON GREGORY L 68,000.00 1 565.59 68,000.00 80.0 12/01/00
323-12 801263393 DURRANT ANNETTE L 148,500.00 1 1,194.86 148,500.00 90.0 12/01/00
323-12 801263518 NASH STEPHEN K 39,000.00 1 272.69 39,000.00 75.0 12/01/00
323-12 801264953 WINGATE BOBBY LEE 102,600.00 1 890.93 102,600.00 90.0 12/01/00
323-12 801266362 ALLEN JOHNNY N JR 178,500.00 1 1,341.01 178,271.57 85.0 12/01/00
323-12 801267337 CARLSON KEVIN 98,910.00 7 1,012.54 98,910.00 90.0 12/01/00
323-12 801267402 ARRONTE MARIE E 261,000.00 1 1,915.13 261,000.00 90.0 11/01/00
323-12 801268004 EADE HANNAH 323,000.00 1 3,015.14 323,000.00 85.0 11/01/00
323-12 801268087 HILLMAN FRANK JOSEPH 96,000.00 1 772.44 96,000.00 73.8 11/01/00
323-12 801269341 FRAZER DONALD 161,500.00 3 1,492.42 161,500.00 85.0 12/01/00
323-12 801269838 MEDINA OSCAR 90,000.00 7 781.51 90,000.00 87.3 11/01/00
323-12 801271347 GIBBS THERESA 441,000.00 1 3,829.41 441,000.00 90.0 11/01/00
323-12 801271511 PETRIE JAMES S 81,600.00 1 847.21 81,600.00 80.0 12/01/00
323-12 801272071 NARAINE RAMESH 128,000.00 3 1,206.90 128,000.00 80.0 12/01/00
323-12 801272386 FERGUSON DAVID A 269,808.00 8 2,098.54 269,808.00 90.0 12/01/00
323-12 801273012 PIZANO FRANK J 60,000.00 3 482.77 60,000.00 45.4 12/01/00
323-12 801274879 WEINER DANA 209,650.00 1 1,630.64 209,650.00 79.9 11/01/00
323-12 801276221 JOACHIM MAUREEN A 92,000.00 1 773.59 92,000.00 89.3 12/01/00
323-12 801277294 HERRERA SANDRA LEE 114,750.00 1 964.89 114,750.00 90.0 11/01/00
323-12 801277310 FRYE STEVEN R SR 55,000.00 1 437.61 55,000.00 80.8 11/01/00
323-12 801294000 LACY LANCE T 55,200.00 1 444.16 55,200.00 80.0 11/01/00
323-12 801295338 SWAN TINA M 192,000.00 1 1,956.49 192,000.00 80.0 11/01/00
---------------------------------------------------- --------------------------------------
245 Sale Total 26,906,324.00 238,824.89 26,899,205.70 82.6
323-33 8000017957 FORTES PAZ 160,000.00 1 1,433.76 160,000.00 80.0 11/01/00
323-33 8000027444 STELMACK MARJORIE A 58,600.00 1 530.57 58,600.00 84.9 11/01/00
323-33 8000029028 KING BOBBY JOE 68,700.00 1 634.85 68,646.63 85.8 11/01/00
323-33 8000029283 SORENSEN GREGORY A 161,500.00 1 1,284.97 161,318.25 85.9 11/01/00
323-33 8000031628 LITTLE TAMMY A 43,800.00 1 467.46 43,800.00 65.8 11/01/00
323-33 8000039712 BURNS JOHN A 62,900.00 1 523.17 62,836.23 75.7 11/01/00
323-33 8000039902 FRAME JOEL 60,100.00 1 629.79 60,067.29 85.8 12/01/00
323-33 8000042245 SIMMONS TERRENCE 153,700.00 1 1,522.08 153,601.29 80.8 11/01/00
323-33 8000043102 HOUK CHARLES J 39,500.00 1 406.30 39,500.00 65.8 12/01/00
323-33 8000045271 COOPER RENEE L 66,100.00 1 543.79 66,031.20 89.9 11/01/00
323-33 8000045735 FARNHAM SHIRLEY M 42,800.00 1 415.70 42,770.96 80.7 11/01/00
323-33 8000048069 GOINS CAROLYN S 22,700.00 1 220.48 22,700.00 64.8 11/01/00
323-33 8000055452 RODRIGUEZ GERARDO 47,700.00 1 409.82 47,655.30 89.6 12/01/00
323-33 8000060411 BAILEY LEE 167,400.00 1 1,546.94 167,269.92 84.9 11/01/00
323-33 8000062417 PARKER HERMAN 119,400.00 1 939.32 119,262.11 85.8 11/01/00
---------------------------------------------------- --------------------------------------
15 Sale Total 1,274,900.00 11,509.00 1,274,059.18 82.3
274 Grand Total Sub-Pool IV 29,819,253.00 266,455.74 29,809,914.58 82.5
<CAPTION>
Current Property
Mortgage Value at Owner
Account Rate Origination Occupied
- ---------------------------------------------------------------
<S> <C> <C> <C>
801257601 9.500 70,000.00 Y
801257718 10.375 111,000.00 Y
801258930 10.875 52,000.00 Y
801260050 9.375 99,000.00 Y
801260746 10.375 61,000.00 Y
801261215 9.250 50,000.00 Y
801261983 11.125 115,000.00 Y
801262668 8.500 57,000.00 N
801262825 9.875 118,750.00 Y
801262965 9.625 61,000.00 Y
801263146 9.375 85,000.00 N
801263203 9.375 85,000.00 N
801263393 9.000 165,000.00 Y
801263518 7.500 52,000.00 Y
801264953 9.875 114,000.00 Y
801266362 8.250 210,000.00 Y
801267337 10.875 109,900.00 Y
801267402 8.000 290,000.00 Y
801268004 10.750 380,000.00 Y
801268087 9.000 130,000.00 Y
801269341 10.625 190,000.00 Y
801269838 9.875 103,000.00 Y
801271347 9.875 490,000.00 Y
801271511 12.125 102,000.00 Y
801272071 10.875 160,000.00 Y
801272386 8.625 299,787.00 Y
801273012 9.000 132,000.00 Y
801274879 8.625 262,106.00 Y
801276221 9.500 103,000.00 Y
801277294 9.500 127,500.00 Y
801277310 8.875 68,000.00 Y
801294000 9.000 69,000.00 N
801295338 11.875 240,000.00 Y
------- -------------
245 10.109 32,864,393.00
8000017957 10.250 200,000.00 Y
8000027444 10.375 69,000.00 Y
8000029028 10.625 80,000.00 Y
8000029283 8.875 188,000.00 Y
8000031628 12.500 66,500.00 Y
8000039712 9.375 83,000.00 Y
8000039902 12.250 70,000.00 Y
8000042245 11.500 190,000.00 Y
8000043102 12.000 60,000.00 Y
8000045271 9.250 73,500.00 Y
8000045735 11.250 53,000.00 Y
8000048069 11.250 35,000.00 Y
8000055452 9.750 53,200.00 Y
8000060411 10.625 197,000.00 Y
8000062417 8.750 139,000.00 Y
------- -------------
10.325 1,557,200.00
10.186 36,479,733.00
</TABLE>
