SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the
"Instrument"), dated March 30, 1999, between Superior Bank FSB, as seller (the
"Depositor"), and LaSalle National Bank, as trustee of the AFC Mortgage Loan
Asset Backed Certificates, Series 1999-1, as purchaser (the "Trustee"), and
pursuant to the Pooling and Servicing Agreement, dated as of February 1, 1999,
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
applicable, Section 2.10(c) or Section 2.10(d), of the Pooling and Servicing
Agreement are satisfied as of the date hereof.
(b) All terms and conditions of the Pooling and Servicing
Agreement are hereby ratified and confirmed; provided, however, that in the
event of any conflict the provisions of this Instrument shall control over the
conflicting provisions of the Pooling and Servicing Agreement.
Section 3. Recordation of Instrument.
To the extent permitted by applicable law, this Instrument, or
a memorandum thereof if permitted under applicable law, is subject to
recordation in all appropriate public offices for real property records in all
of the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Servicer at the Certificateholders' expense on direction of the Certificate
Insurer or the related Majority Certificateholders, but only when accompanied by
an Opinion of Counsel to the effect that such recordation materially and
beneficially affects the interests of the Certificateholders or is necessary for
the administration or servicing of the Mortgage Loans.
Section 4. Governing Law.
This Instrument shall be construed in accordance with the laws
of the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws, without giving
effect to principles of conflicts of law.
Section 5. Counterparts.
This Instrument may be executed in one or more counterparts
and by the different parties hereto on separate counterparts, each of which,
when so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same instrument.
-2-
Section 6. Successors and Assigns.
This Instrument shall inure to the benefit of and be binding
upon the Depositor and the Trustee and their respective successors and assigns.
SUPERIOR BANK FSB
By: /s/ XXXXXXX X. XXXXXXX
--------------------------------
Name: Xxxxxxx X. Xxxxxxx
Title: Senior Vice President and
Chief Financial Officer
AFC MORTGAGE LOAN ASSET
BACKED CERTIFICATES, SERIES 1999-1
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ XXXX XXXXXXX
-----------------
Name: Xxxx Xxxxxxx
Title: Trust Officer
Attachments
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
-3-
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1999-1
ATTACHMENT A TO SUBSEQUENT TRANSFER
INSTRUMENT FOR GROUP 1
Series 1999-1
March 30, 1999
A.
1. Subsequent Cut-off Date: March 29, 1999
2. Pricing Date:
3. Subsequent Transfer Date: March 30, 1999
4. Aggregate Principal Balance of the Group 1 Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $18,443,520.66
5. Purchase Price for Group 1 Subsequent Mortgage Loans $18,443,520.66
6. Amount for deposit into the Group 1 Interest Coverage
Account $15,493.45
7. Aggregate Principal Balance of Group 1 Subsequent Mortgage
Loans that are Permanent Buydown Companion Loans $0.00
B. I. As to the Group 1 Subsequent Mortgage Loans the subject of
this Instrument (excluding any Permanent Buydown
Companion Loans)
1. Longest original term to maturity: 360 months
2. Shortest original term to maturity: 104 months
3. Lowest Mortgage Rate: 7.69%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Greatest Principal Balance: $305,640.13
II. As to all Group 1 Mortgage Loans (other than any Permanent
Buydown Companion Loans), upon final transfer of all Group 1
Subsequent Mortgage Loans:
1. a. Percentage with a first payment date no later than July 1,
1999 0%
b. WA months since origination 1.76 months
2. WAC 10.7149%
3. WAM (remaining term) 249.90 months
4. Weighted Average CLTV 77.68%
5. Balloon Loans 28.13%
6. Greatest Principal Balance $712,500.00
7. Non-owner occupied Mortgaged Properties 8.83%
A-1
8. Single Zip Code 0.46%
9. Condominiums and PUDs 2.44%
10. One/Four Family Properties 86.80%
11. Multifamily and Mixed Use 3.72%
12. Commercial Properties 0.11%
13. Manufactured Homes 6.94%
A-2
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1991-1
ATTACHMENT A TO SUBSEQUENT TRANSFER
INSTRUMENT FOR GROUP 2
Series 1999-1
March 30, 1999
A.
1. Subsequent Cut-off Date: March 29, 1999
2. Pricing Date:
3. Subsequent Transfer Date: March 30, 1999
4. Aggregate Principal Balance of the Group 2 Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $6,051,635.43
5. Purchase Price: Group 2 Subsequent Mortgage Loans $6,051,635.43
6. Amount for deposit into the Group 2 Interest Coverage
Account $6,469.04
B. I. As to the Group 2 Subsequent Mortgage Loans the subject of this
Instrument:
1. Longest original term to maturity: 360 months
2. Shortest original term to maturity: 180 months
3. Lowest Gross Margin: 4.250%
4. Lowest Minimum Mortgage Rate: 7.000%
5. Greatest Maximum Mortgage Rate: 20.990%
6. Greatest LTV: 90.00%
7. Greatest Principal Balance: $661,659.42
II. As to all Group 2 Mortgage Loans, upon final transfer of all Group
2 Subsequent Mortgage Loans:
1. Weighted Average Gross Margin: 6.6879%
2. WAM (remaining term): 357.85%
3. Weighted average LTV: 80.50%
4. Non-owner occupied Mortgaged Properties: 4.89%
5. Single zip code concentration: 0.55%
6. Condominiums and PUDs 4.03%
A-3
7. One/Four Family: 92.25%
8. Manufactured Homes: 3.72%
9. Multifamily, Mixed Use, Commercial: 0%
10. First Liens: 100.00%
11. Greatest Principal Balance: $844,461.18
12. WA months since origination: 1.55 months
13. Percentage with first payment date later than July 1, 1999 0%
14. Weighted Average Coupon: 10.3800%
A-4
SCHEDULE OF SUBSEQUENT MORTGAGE LOANS
B-1
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB 1999-1 CLASS 1 - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 3/30/99
Page 1 4/2/99
Principal
Zip Balance at
Pool ID Inv Account Name Address City State Code Origination
---------------------------------------------------------------------------------------------------------------------------------
241-13 901 801180761 XXXXXXXX XXXX C 0000 XXXXXX XXXX XXXX XXXXXXX XX 00000 56,300.00
241-13 901 801183237 XXXXX XXXXX E 000 XXXXXX XXXXXX XXXXXXXX XX 00000 140,000.00
241-13 901 801198185 JEANLUS XXXXXXXXX 0000 XXXX XXXXXX XXXXX XXXXXXXX XX 00000 240,000.00
241-13 901 801219270 XXXXXXX XXXXXX P 00 XXXXX XXXXX XXXXX XXXXXXX XX 00000 36,000.00
241-13 901 801237819 XXXXXX XXXXXXXX K 000 XXXXX XXXXXX XXXX XXXXX XX 00000 55,000.00
241-13 901 801243940 XXXXXX XXXXXX 0000 XXXXXXXX XXXX XXXX XX 00000 53,800.00
241-13 901 801288440 XXXXX XXXXXXX V 0 XXXXXXXX XXXXXX XXXXXXX XX 00000 52,500.00
241-13 901 801302696 XXXXXXXXX XXXXXX 0000 XXXXX XXXXXX XXXXXXX XX 00000 99,200.00
241-13 901 801311044 XXXXXXX XXXX 000 XXXXXXXXX XXXX XXXXXXX XX 00000 41,000.00
241-13 902 801346404 CHOPRA ISH 00 XXXXXXXX XXXXXX XXXXXX XX 00000 125,000.00
241-13 902 801380791 XXXX XXXXXXX M 000 XXXXXXX XXXXXX XXXXXXXX XX 00000 164,500.00
241-13 902 801384389 XXXXX XXXXXXX 0000 X XXXXXXXX XXXXXXX XX 00000 159,000.00
241-13 901 801386970 XXXXXXX XXXXXX 00 XXXXX XXXX XXXXXXX XX 00000 145,000.00
241-13 901 801391863 SIVAPRAKASAP VIJAYLAKSH 0 XXXXX XXXX XXXXXXXXX XX 00000 268,600.00
241-13 901 801399577 XXXXXXXX XXXX J 00000 XXXXX 000XX XXXXXX XXXXXX XX 00000 39,500.00
241-13 901 801404948 XXXXXXX XXXXXX 000 XXXXXXXXX XXXX XXXXXXX XXXX XX 00000 40,000.00
241-13 901 801405218 XXXXXX XXXXXX 102 00 00XX XXXXXX XXXXXX XX 00000 202,500.00
241-13 901 801407735 XXXXXX XXXXXX 0000 XXXX XXXXXXXX XXXXXX XXXXX XX 00000 58,600.00
241-13 901 801409574 MELSHAREICE TAMIA 0000 XXX XXXXXX XXXX XXXXXXXXX XX 00000 49,500.00
241-13 902 801409772 XXXXXXXXX XXXXX 934 000 XXXX XXXXXXXXX XX XXXXXXXXXX XX 00000 135,750.00
241-13 901 801411299 XXXXXXXXXX XXXXXXX D 0 XXXXXX XXXX XXXX XXXXXX XX 00000 37,000.00
241-13 901 801411539 XXXXX XXXX L 000 XXXX XX XXXX XXXXXX XX XXXXXXXXXXXX XX 00000 44,000.00
241-13 901 801415563 XXXX XXXXXXX A 00 XXXX XXXX XXXXXX XXXXXX XX 00000 42,000.00
241-13 901 801423427 XXXXX XXXXXXX T 0 XXXXX XXXX XXXXXXXX XX 00000 60,000.00
241-13 901 801434689 XXXXXXXXXXXX XXXXXXX 00 XXXXX XXXXXXX XXXXX XXXXXXXXXXX XX 00000 36,134.00
241-13 902 801434937 XXXXXXXX XXXX B 24 00 0/0 XXXXXX XXXXXX XXXXXXXXX XX 00000 105,000.00
241-13 901 801435397 XXXXX XXXXXX S 35 00 XXXXX XXXXXX XXXXXXXX XX 00000 106,200.00
241-13 901 801435843 XXXXXXXX XXXXX E 0000 XXXXXXXXX XXXXXX XXXXXXXXX XXX XX 00000 106,250.00
241-13 901 801438649 XXXXXX XXXXXX 0000 XXXXXXXX XX XXXXXXXXXXXX XX 00000 70,000.00
241-13 901 801443441 XXXXXXXX XXXX 000 XXXX XXXX XXXXXX XXXXX XX 00000 45,750.00
241-13 901 801443995 XXXXXX XXXXXX G 00 XXXX XXXXX XXXX XXXXXX XX 00000 54,000.00
241-13 901 801444027 XXXXXX XXXX F 000 XXXX XXXXXX XXXXXX XX 00000 44,000.00
241-13 901 801444662 XXXXXX XXXXXX 000 XXXX XXXX XXXX XXXX XXXXXXXX XX 00000 95,000.00
241-13 901 801445032 XXXXXX XXXXXX R 0000 XXXX XXXXXXXXX XXXXXX XXXXXXXXXX XX 00000 35,000.00
241-13 901 801450784 XXXXX XXXXXXXXX J 000 XXXX XXXXXXXX XXXX XXXXXXX XX 00000 52,200.00
241-13 901 801451014 KYEREMEH XXXX XXXXXXXX 000 XXXXX XXXX XXXX XXXXXXXXX XX 00000 128,800.00
241-13 901 801451667 XXXXXX XXXXXXXX I XX 0 XXX 000 XXXXXX XXXXX XXXXXX XX 00000 95,200.00
241-13 901 801451832 XXXXX XXXXX A 0000 XXXXXXXXX XXXXX XXXXX XXXXXXXXXX XX 00000 71,000.00
241-13 901 801452699 XXXXXXXXXX XXXX 000 XXXXXX XXXXXX XXXXXXXXX XXXX XX 00000 54,500.00
241-13 901 801459868 XXXX XXXX 000 XXXXXXX XXXXXXXXXX XX 00000 44,000.00
241-13 901 801461039 XXXXXXXXXX XXXX XXXXX 0 XXX 000X XXXXXXXXX XX 00000 42,500.00
241-13 901 801461278 XXXXXXXXX XXXX B 0000 XXXXXXXX XXXXXX XXXXXX XX 00000 113,500.00
241-13 901 801463415 XXXXXXX XXXX L 0000 XXXXXXX XXXX XXXXXXXXXXX XX 00000 53,599.00
241-13 901 801464322 XXXXXX XXXXX W 0000 XXXXXXXX XX XXXXX XXXXXXXX XX 00000 80,700.00
241-13 901 801465907 XXXXXXX XXXXXX XXX 000 XXXXXXXXX 00XX XXXXXX XXXXX XX 00000 50,250.00
241-13 901 801471152 XXXXX XXXXX V 00 X XXXXXXXX XXXX XXXXXXXXXX XX 00000 155,300.00
241-13 901 801471269 XXXXXX XXXXXX J 00 XXXXX XXXXXX XXXXXXXXXX XX 00000 82,800.00
241-13 901 801471939 XXXXX XXXXXX 000 X XXXXXX XXXXXX XXXXXX XX 00000 69,700.00
241-13 901 801472457 XXXXXXXX J XXXXXX 000 XXXXXX XXXXXX XXXXXXXXX XX 00000 67,350.00
241-13 901 801475500 XXXXXX XXXX A 0000 XXXXXX XX XXXXXXXXX XX 00000 74,700.00
241-13 901 801477696 XXXXX XXXXX 00 XXXXX XX XXXXXXX XX 00000 48,000.00
241-13 901 801478371 XXXXX XXXXXXX 000 XXXXX XXXXX XXXXXXX XX 00000 42,000.00
241-13 901 801479627 CARVAJALE XXXXXXX 0000 XXXXX XXXXXX XXXXXXXX XX 00000 38,000.00
241-13 901 801483470 XXXXXX XXX 00000 XXXXX XX XXXX XX 00000 73,900.00
241-13 901 801483835 XXXXXX XXXXX M 00 XXXXXXX XXXX XXXXXXXXX XX 00000 91,000.00
241-13 902 801484106 XXXXX XXXX 1874 00 XXXXXXX XXX XXXX XXXXXXXXX XX 00000 241,500.00
241-13 901 801484213 XXXXX XXXXXX J 000 XXX 00 X XXXXXXXXX XX 00000 62,000.00
241-13 901 801484973 XXX XXXXXX 0000 XXXXXXXX XXXXXX XX XXXXXXXX XXXX XX 00000 37,000.00
241-13 901 801486382 XXXXX XXXX 00000 XXXX XXXXXX XXXXX XX XXXXXX XX 00000 36,000.00
241-13 901 801486549 XXXXXXX XXXXX L 0000 XXXX XXXXXX XXXXX XXXX XXXXXX XX 00000 63,600.00
241-13 901 801487661 XXXXX XXXXXX 0000 X XXXXXXXXX XXXXXX XXXXX XX 00000 40,000.00
Cut-off Date Cut-off Date First Original Current Scheduled
Principal Companion Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Loan Bal. Date Date Term Due Ratio Rate Int & Prin
--------------------------------------------------------------------------------------------------------------------
801180761 55,919.90 0.00 11/21/98 10/21/13 174.74 03/21/99 85.0 10.850 634.61
801183237 139,848.50 0.00 01/01/99 12/01/13 176.09 04/01/99 79.5 13.600 1,614.60
801198185 239,772.72 0.00 12/02/98 11/02/13 175.13 03/02/99 75.0 11.600 2,395.03
801219270 36,000.00 0.00 03/01/99 02/01/29 358.13 04/01/99 60.0 12.450 382.82
801237819 54,979.07 0.00 02/01/99 01/01/29 357.11 04/01/99 73.3 10.700 511.35
801243940 53,800.00 0.00 04/01/99 03/01/29 359.05 04/01/99 84.9 11.000 512.35
801288440 52,471.11 0.00 01/22/99 12/22/13 176.78 03/22/99 75.0 12.200 548.12
801302696 99,200.00 0.00 03/23/99 02/23/14 178.85 04/23/99 80.0 13.350 1,124.55
801311044 41,000.00 0.00 05/01/99 04/01/29 360.07 05/01/99 50.0 11.100 393.55
801346404 125,000.00 0.00 04/01/99 03/01/24 299.05 04/01/99 61.2 11.600 1,279.74
801380791 164,162.83 0.00 03/01/99 02/01/14 178.13 04/01/99 70.0 11.750 1,947.90
801384389 159,000.00 0.00 05/01/99 04/01/29 360.07 05/01/99 69.1 11.450 1,568.50
801386970 145,000.00 0.00 03/03/99 02/03/14 178.19 04/03/99 90.0 11.650 1,452.54
801391863 268,600.00 0.00 03/26/99 02/26/29 358.95 03/26/99 85.0 10.800 2,517.43
801399577 39,500.00 0.00 04/01/99 03/01/14 179.05 04/01/99 78.1 10.600 439.08
801404948 39,591.92 0.00 02/04/99 01/04/14 177.21 05/04/99 84.5 10.750 448.38
801405218 202,500.00 0.00 04/01/99 03/01/14 179.05 04/01/99 90.0 9.990 1,775.59
801407735 58,600.00 0.00 03/27/99 02/27/29 358.98 03/27/99 80.0 9.850 507.77
801409574 49,500.00 0.00 04/01/99 03/01/29 359.05 04/01/99 77.3 10.250 443.57
801409772 135,750.00 0.00 04/01/99 03/01/24 299.05 04/01/99 75.0 14.100 1,644.50
801411299 36,871.27 0.00 03/22/99 02/22/19 238.82 04/22/99 90.0 11.150 385.70
801411539 44,000.00 0.00 02/27/99 01/27/14 177.96 03/27/99 80.0 13.100 490.17
801415563 42,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 85.7 10.900 396.81
801423427 60,000.00 0.00 04/02/99 03/02/29 359.08 04/02/99 59.4 8.870 477.17
801434689 36,134.00 0.00 05/01/99 04/01/14 180.07 05/01/99 90.0 10.900 408.43
801434937 105,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 53.2 15.250 1,487.59
801435397 106,200.00 0.00 04/15/99 03/15/29 359.51 04/15/99 90.0 11.150 1,023.42
801435843 105,775.83 0.00 03/01/99 02/01/29 358.13 05/01/99 85.0 12.000 1,092.91
801438649 70,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 80.0 10.600 645.56
801443441 45,750.00 0.00 02/25/99 01/25/14 177.90 03/25/99 75.0 11.250 444.35
801443995 54,000.00 0.00 04/01/99 03/01/19 239.05 04/01/99 50.3 10.990 557.01
801444027 44,000.00 0.00 04/03/99 03/03/29 359.11 04/03/99 80.0 9.900 382.88
801444662 95,000.00 0.00 03/01/99 02/01/19 238.13 04/01/99 73.6 11.450 1,009.84
801445032 35,000.00 0.00 03/01/99 02/01/29 358.13 04/01/99 84.3 11.500 346.61
801450784 52,200.00 0.00 04/03/99 03/03/14 179.11 04/03/99 66.9 9.500 438.93
801451014 128,800.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 8.900 1,027.10
801451667 95,200.00 0.00 03/18/99 02/18/29 358.68 04/18/99 85.0 11.400 935.50
801451832 71,000.00 0.00 04/08/99 03/08/29 359.28 04/08/99 89.8 10.900 670.79
801452699 54,500.00 0.00 02/06/99 01/06/14 177.27 04/06/99 78.2 12.750 592.25
801459868 44,000.00 0.00 04/08/99 03/08/24 299.28 04/08/99 80.0 9.650 389.02
801461039 42,477.00 0.00 03/02/99 02/02/19 238.16 04/02/99 85.0 11.750 460.58
801461278 113,500.00 0.00 04/12/99 03/12/14 179.41 04/12/99 79.7 11.850 1,154.39
801463415 53,472.23 0.00 02/27/99 01/27/14 177.96 03/27/99 80.0 10.700 599.16
801464322 80,700.00 0.00 04/02/99 03/02/29 359.08 04/02/99 84.9 11.350 789.94
801465907 50,250.00 0.00 04/01/99 03/01/29 359.05 04/01/99 75.0 10.600 463.42
801471152 155,256.54 0.00 02/26/99 01/26/14 177.93 03/26/99 85.3 12.100 1,609.40
801471269 82,800.00 0.00 03/26/99 02/26/29 358.95 03/26/99 90.0 11.250 804.20
801471939 69,700.00 0.00 03/24/99 02/24/29 358.88 03/24/99 74.9 12.150 725.00
801472457 67,179.13 0.00 02/22/99 01/22/14 177.80 03/22/99 51.8 9.450 701.25
801475500 74,646.02 0.00 04/03/99 03/03/29 359.11 06/03/99 90.0 10.650 691.70
801477696 47,847.57 0.00 03/22/99 02/22/14 178.82 04/22/99 82.5 12.750 521.61
801478371 42,000.00 0.00 04/03/99 03/03/19 239.11 04/03/99 85.2 9.400 388.76
801479627 38,000.00 0.00 04/08/99 03/08/19 239.28 04/08/99 49.7 8.650 333.39
801483470 73,900.00 0.00 04/01/99 03/01/19 239.05 04/01/99 79.9 12.750 852.67
801483835 91,000.00 0.00 03/18/99 02/18/14 178.68 03/18/99 70.0 13.400 1,035.17
801484106 241,500.00 0.00 05/01/99 04/01/19 240.07 05/01/99 70.0 13.950 2,994.34
801484213 62,000.00 0.00 04/02/99 03/02/14 179.08 04/02/99 83.3 11.000 590.44
801484973 37,000.00 0.00 05/01/99 04/01/19 240.07 05/01/99 78.0 9.850 353.39
801486382 36,000.00 0.00 05/01/99 04/01/14 180.07 05/01/99 71.9 9.400 373.75
801486549 63,600.00 0.00 04/01/99 03/01/19 239.05 04/01/99 89.8 12.050 702.51
801487661 40,000.00 0.00 04/02/99 03/02/29 359.08 04/02/99 78.4 11.100 383.95
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB 1999-1 CLASS 1 - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 3/30/99
Page 2 4/2/99
Principal
Zip Balance at
Pool ID Inv Account Name Address City State Code Origination
---------------------------------------------------------------------------------------------------------------------------------
241-13 901 801489857 XXXXXX XXXXX XXXXX 0 XXX 000 X XXXXXX XX 00000 50,250.00
241-13 901 801491093 XXXXX XXXXXX XX 0 XXX 000 XXXXXX XX 00000 61,200.00
241-13 901 801491598 XXXXXXX XXXXX G 000 XXXXXXXXXXX XXXXXX XXXXXXXX XX 00000 90,000.00
241-13 901 801491796 XXXX XXXXXX L 000 XXXX XXXX XXXXX XXXXXX XX 00000 105,000.00
241-13 901 801494048 XXXXXX XXXXXX M 00 XXXXXXX XXXXX XXXXXXXXXXXX XX 00000 181,200.00
241-13 901 801494683 XXXX XXXXXX XXXXX 0000 XXXXXXXX XXXXX XXXXXXXXXX XX 00000 52,000.00
241-13 901 801498395 XXXXXX XXXXXXXX 0000 XXXX 00XX XXXXXX XXXXXXXXX XX 00000 56,950.00
241-13 901 801498627 XXXXXXXXX XXXXX 0 XXXXXX XXXXXX XXXXXXXXXX XX 00000 79,200.00
241-13 901 801498833 XXX XXXX SUP 000 XXXXX XXXXX XXXXX XX 00000 108,000.00
241-13 901 801499591 XXXXXXX XXXXX 0000 XXXX 000XX XXXXXX XXXXXXXXX XX 00000 43,300.00
241-13 901 801500893 XXXXXXXX XXXXXXX 000 XXXX XXXXX XXXXX XX 00000 44,000.00
241-13 901 801503038 XXXXXX XXXXXX C 0000 XXXXXXX XXXXXX XXXXXXX XX 00000 46,200.00
241-13 901 801503541 XXXXX XXXXX E 0000 XXXXX XXXXXXX XXXX XXXXXXXXX XX 00000 66,800.00
241-13 901 801503889 XXXXXXXX XXXXX E 000 XXXXXX XXXXX XXXX XXXXXXXXXXX XX 00000 39,200.00
241-13 901 801504291 XXXXXX XXXXX F 00000 XXXXXX XXXXXXX XX 00000 36,000.00
241-13 901 801507880 XXXXXXX XXXXXX XXX XX 000 XXXXXXX XX XXXXXXXX XX 00000 71,400.00
241-13 901 801509969 XXXXXXXX XXXXXXX M 0000 XXXXX XXXXXXX XXXXXX XX 00000 42,250.00
241-13 901 801510660 XXXXXXXXX XXXX K 00000 XXXXXXXXX 00XX XX XXXXX XX 00000 51,200.00
241-13 901 801511072 XXXXXXX XXXXXXX X XX #0 XXX 000 XXXX XXXXXXXX XX 00000 62,000.00
241-13 901 801512203 XXXXXXX XXXX 0000 XXXXX XXXXX XXXX XXXXXXXXXXX XX 00000 36,750.00
241-13 901 801513102 XXXXXX XXXXX E 00 XXXX XXXX XXXXXXX XX 00000 10,500.00
241-13 901 801514167 XXXXXXX XXXXX XXX 0000 XXXXXXXX XXXXXX XXXXXXXX XX 00000 62,050.00
241-13 901 801514688 XXXXXXXX XXXXX O 0 XXXXXXXX XXXXX XXXXXXXXX XX 00000 121,500.00
241-13 901 801515552 XXXXXXX XXXXX XXXXXXX 0000 XXX XXXXX XXXX XXXXXX XX 00000 46,000.00
241-13 901 801519364 XXXXXX XXXXXX K JR 00000 XXXXX XXXXX 000 XXXXXXX XXXXXXXX XX 00000 41,600.00
241-13 901 801519687 XXXXXXX XXXXXX 0000 XXXXXXXXX XX XXXXXXXXXXXX XX 00000 68,750.00
241-13 901 801521709 XXXXXX XXXX 141 05 000 XXXXX XXXXXXXXX XX 00000 129,000.00
241-13 901 801524471 XXXXXXXXXXX XXXXX 0000 XXXXX XXXXXX XXXXXXXXXX XX 00000 48,400.00
241-13 901 801524521 XXXXX XXXXXXX G 000 XXXXXX XXXXXX XXXXX XX 00000 39,200.00
241-13 901 801527029 XXXXXXX XXXXXX 00 XXXXXX XXXXXX XXX XXXXXXXXX XX 00000 147,000.00
241-13 901 801528522 XXXXX XXXXX 000 XXXXXX XXXX XXXXXXXXX XX 00000 51,500.00
241-13 901 801528571 XXXXXX XXXXXXXXXX 00 XXXXXXX XXXXXX XXXXXX XXXXXX XX 00000 98,000.00
241-13 901 801530312 XXXXXXX HANDY 0000 X XX XXXX XXXXXXX XX 00000 84,000.00
241-13 901 801532045 XXXXX XXXXX XX 0 XXX 000X XXXXXX XX 00000 70,200.00
241-13 901 801532292 XXXXX XXXX E 00 XXXXXXXXXX XXXXX XXXXXXXXXXXXXXX XX 00000 43,400.00
241-13 901 801533225 XXXXXX XXXX J 00 XXXXX XXXXXX XXXXXXXXX XXXXXX XX 00000 79,000.00
241-13 901 801534488 XXXXXXXX XXXXXXX F 0 XXXXX XXXXXX XXX XXXXXXXX XX 00000 180,000.00
241-13 901 801535287 XXXXXXXX XXXXXX 163 00 00XX XXXXXX XXXXXX XXXXX XX 00000 50,000.00
241-13 901 801535410 XXXXXX XXXXXXX 00000 XXXXXXX XXX XXXXXXXXX XX 00000 56,000.00
241-13 901 801536400 XXXXX GEORGIA 0000 X 000XX XX XXXXXXXXX XX 00000 53,600.00
241-13 901 801540055 NOISETTE GOTY 0000 XXXXXXXXX XXXX XXXXXXXX XX 00000 150,400.00
241-13 901 801540139 XXXXX XXXXXX E 000 X 00XX XXXXXX XXXXXXXX XX 00000 166,000.00
241-13 901 801542952 XXXXXXX XXXXX 000-00 00XX XXXXXX XXXXXX XXXXX XX 00000 50,000.00
241-13 901 801543406 XXXXXXX XXXXXX D 000 XXXX XXXXXX XXXXXXXXXX XX 00000 52,500.00
241-13 901 801543422 XXXXXXX XXXXXX 00000 XXXXXX XXXX XXXXX XXXXXXXXX XX 00000 102,000.00
241-13 901 801545617 XXXXX XXXXXX 0000 XXXX XXXXXXX XXX XXXXX XX 00000 91,000.00
241-13 901 801546219 XXXXXXX XXXXXX E 000 XXXXXX XXXXX XXXXX XX 00000 36,295.00
241-13 901 801547134 XXXXXX XXXXXX F 000 XXXXXX XXXXXX XXXX XXXXX XX 00000 72,250.00
241-13 901 801547159 XXXXXX XXXXX A 0000 XXXXXXX XXXX XXXXXXXXXX XX 00000 68,000.00
241-13 901 801548942 XXXXXXXX XXXXXX R 000 XXXX XXXXXXX XXXXXX XXXXXXXXXXXX XX 00000 58,500.00
241-13 901 801549205 XXXXXXXXXX XXXXX 0000 XXXXX XXXXXX XXXX XXXXXXXX XX 00000 65,064.00
241-13 901 801549254 XXXX XXXXX B 000 X XXXX XX XXXXXXXXXX XX 00000 46,000.00
241-13 901 801549346 GUESS XXXXXXX D XX 0 XXX 00 X XXXXXXXXX XX 00000 35,000.00
241-13 901 801549502 XXXXXX XXXXXXX 0000 XXXXXXXXX XXXXXXX XX 00000 100,000.00
241-13 901 801549510 XXXXXX X X 0000 XXXXXX XXXXXX XXXXXXXXX XX 00000 78,300.00
241-13 901 801550088 XXXXX XXXXX 00 XXXXXXX XXXXXX XXXXXX XXXX XX 00000 76,300.00
241-13 901 801550781 XXXXXXXXXX XXXXX 000 XXXXX XXXX XX XXXXXX XX 00000 60,300.00
241-13 901 801551466 XXX XXXXXX M 000 X 000XX XXXXXX XXXXXXXXX XX 00000 48,000.00
241-13 901 801551680 XXXXXX XXXXX G 732 000 X XXXXXXXXX XX XXXXXXXXXXX XX 00000 44,000.00
241-13 901 801552134 XXXXXXXXX XXXXXX 000 XXXXXX XXXXXX XXXXXXXX XX 00000 193,500.00
241-13 901 801556879 XXXX X XXXX 0000 XXXXXX XXXX XXXXXXX XX 00000 72,000.00
Cut-off Date Cut-off Date First Original Current Scheduled
Principal Companion Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Loan Bal. Date Date Term Due Ratio Rate Int & Prin
--------------------------------------------------------------------------------------------------------------------
801489857 50,250.00 0.00 04/01/99 03/01/19 239.05 04/01/99 75.0 9.150 456.97
801491093 61,163.12 0.00 04/03/99 03/03/29 359.11 06/03/99 90.0 11.400 601.39
801491598 90,000.00 0.00 05/01/99 04/01/29 360.07 05/01/99 73.1 9.650 766.64
801491796 105,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 60.8 11.500 1,039.81
801494048 181,096.08 0.00 04/11/99 03/11/29 359.38 06/11/99 79.8 11.600 1,808.25
801494683 52,000.00 0.00 04/08/99 03/08/14 179.28 04/08/99 75.2 10.000 456.34
801498395 56,950.00 0.00 04/03/99 03/03/29 359.11 04/03/99 85.0 11.250 553.13
801498627 79,200.00 0.00 04/09/99 03/09/14 179.31 04/09/99 90.0 11.000 754.24
801498833 107,975.30 0.00 02/19/99 01/19/29 357.70 03/19/99 80.0 13.000 1,194.70
801499591 43,300.00 0.00 04/01/99 03/01/29 359.05 04/01/99 84.9 12.100 448.72
801500893 44,000.00 0.00 04/08/99 03/08/14 179.28 04/08/99 75.8 10.450 400.84
801503038 46,200.00 0.00 04/01/99 03/01/14 179.05 04/01/99 70.0 8.150 343.84
801503541 66,800.00 0.00 04/05/99 03/05/19 239.18 04/05/99 80.0 9.500 622.66
801503889 39,095.88 0.00 03/16/99 02/16/14 178.62 04/16/99 80.0 9.400 406.98
801504291 36,000.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 11.500 356.50
801507880 71,400.00 0.00 04/01/99 03/01/29 359.05 04/01/99 85.0 8.900 569.37
801509969 42,250.00 0.00 04/01/99 03/01/29 359.05 04/01/99 63.0 10.000 370.77
801510660 51,100.65 0.00 04/01/99 03/01/29 359.05 05/01/99 80.0 10.250 458.80
801511072 61,918.47 0.00 03/18/99 02/18/14 178.68 04/18/99 84.9 9.550 649.30
801512203 36,413.29 0.00 04/03/99 03/03/09 119.11 05/03/99 75.0 12.850 545.47
801513102 10,500.00 0.00 04/03/99 03/03/14 179.11 04/03/99 76.6 12.200 127.37
801514167 62,050.00 0.00 04/02/99 03/02/29 359.08 04/02/99 85.0 12.350 655.02
801514688 121,500.00 0.00 03/18/99 02/18/29 358.68 04/18/99 90.0 10.950 1,152.48
801515552 46,000.00 0.00 04/08/99 03/08/29 359.28 04/08/99 75.4 10.250 412.21
801519364 41,573.02 0.00 04/01/99 03/01/29 359.05 06/01/99 80.0 11.100 399.31
801519687 68,750.00 0.00 04/01/99 03/01/29 359.05 04/01/99 55.0 9.600 583.11
801521709 129,000.00 0.00 04/03/99 03/03/19 239.11 04/03/99 69.7 8.150 1,091.08
801524471 48,400.00 0.00 04/05/99 03/05/29 359.18 04/05/99 80.0 10.500 442.73
801524521 39,200.00 0.00 04/02/99 03/02/14 179.08 04/02/99 80.0 11.700 394.19
801527029 147,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 72.0 10.000 1,290.03
801528522 51,500.00 0.00 04/08/99 03/08/14 179.28 04/08/99 79.9 11.750 519.85
801528571 98,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 79.3 11.500 1,144.83
801530312 84,000.00 0.00 04/01/99 03/01/29 359.05 04/01/99 84.8 12.650 906.28
801532045 70,200.00 0.00 04/01/99 03/01/29 359.05 04/01/99 90.0 11.150 676.50
801532292 43,400.00 0.00 04/08/99 03/08/24 299.28 04/08/99 70.0 14.350 534.09
801533225 78,548.46 0.00 04/09/99 03/09/14 179.31 05/09/99 78.7 12.950 870.81
801534488 179,069.59 0.00 04/03/99 03/03/14 179.11 05/03/99 76.5 8.250 1,352.28
801535287 49,864.82 0.00 03/22/99 02/22/14 178.82 04/22/99 68.2 11.850 508.54
801535410 56,000.00 0.00 04/01/99 03/01/29 359.05 04/01/99 80.0 13.350 634.83
801536400 53,600.00 0.00 04/09/99 03/09/29 359.31 04/09/99 80.0 13.350 607.62
801540055 150,400.00 0.00 04/05/99 03/05/14 179.18 04/05/99 80.0 8.750 1,183.20
801540139 166,000.00 0.00 04/08/99 03/08/29 359.28 04/08/99 89.7 9.950 1,450.64
801542952 49,842.52 0.00 03/18/99 02/18/14 178.68 04/18/99 78.2 11.750 592.07
801543406 51,793.58 0.00 04/03/99 03/03/09 119.11 05/03/99 75.0 10.600 711.35
801543422 102,000.00 0.00 04/01/99 03/01/29 359.05 04/01/99 85.0 11.750 1,029.60
801545617 91,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 79.9 13.700 1,056.66
801546219 36,295.00 0.00 04/03/99 03/03/14 179.11 04/03/99 85.0 10.900 410.25
801547134 72,250.00 0.00 04/01/99 03/01/14 179.05 04/01/99 85.0 10.300 650.12
801547159 68,000.00 0.00 04/03/99 03/03/19 239.11 04/03/99 80.0 9.650 640.52
801548942 57,887.44 0.00 03/03/99 02/03/29 358.19 04/03/99 90.0 12.050 603.99
801549205 65,064.00 0.00 04/08/99 03/08/29 359.28 04/08/99 75.0 13.350 737.58
801549254 46,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 80.0 11.600 459.05
801549346 35,000.00 0.00 04/03/99 03/03/19 239.11 04/03/99 50.0 10.100 340.08
801549502 100,000.00 0.00 04/10/99 03/10/29 359.34 04/10/99 80.0 13.350 1,133.62
801549510 78,300.00 0.00 04/09/99 03/09/29 359.31 04/09/99 90.0 10.650 725.04
801550088 76,300.00 0.00 04/01/99 03/01/14 179.05 04/01/99 70.0 10.950 723.74
801550781 60,300.00 0.00 04/02/99 03/02/14 179.08 04/02/99 90.0 10.400 662.82
801551466 48,000.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 13.350 544.14
801551680 44,000.00 0.00 04/03/99 03/03/29 359.11 04/03/99 75.8 8.780 347.09
801552134 193,500.00 0.00 04/01/99 03/01/29 359.05 04/01/99 90.0 12.750 2,102.75
801556879 72,000.00 0.00 04/05/99 03/05/14 179.18 04/05/99 84.9 10.150 780.34
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB 1999-1 CLASS 1 - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 3/30/99
Page 3 4/2/99
Principal
Zip Balance at
Pool ID Inv Account Name Address City State Code Origination
---------------------------------------------------------------------------------------------------------------------------------
241-13 901 801558412 XXXXX XXXXXXX S XX 0 XXX 0000 XXXXXXXXXXXX XX 00000 35,000.00
241-13 901 801559022 XXXXXX XXXX JR 00000 XXXXXXX XXXXXX XXXXXXX XX 00000 51,500.00
241-13 901 801561119 BLUE XXXXX R 0000 XXXX XXXXX XXXXX XXXX XXXXX XXXXX XX 00000 57,200.00
241-13 901 801562778 XXXXXXXX XXXX R 000 XXXXXX XX XXXXXXXXXXX XX 00000 114,750.00
241-13 901 801562992 XXXXXX XXXXX 3917 0 XXXX XXXXXX XXX XXX XXXXXXX XX 00000 48,000.00
241-13 901 801573601 XXXXXXXXX XXXXXX B 00 XXXXX XXXXX XXXX XXXXXXXX XXX XX 00000 86,700.00
241-13 901 801575804 XXXXXXXX XXXXXX J JR 00 XXXXX XXXX XXXXXX XX 00000 60,500.00
241-13 901 801577248 XXXXX XXXX D 0000 XXXXX 00XX XXXXXX XXXXX XXXX XX 00000 60,000.00
241-13 901 801577933 XXXXXX XXXXXXX L 00000 X XXXXX XXXXX XXXXX XXXXX XX 00000 100,000.00
241-13 901 801577982 BEACH CAMERON 000 XXXXXXXX XXXXX XXXXXXX XXX XX 00000 92,500.00
241-13 901 801578311 XXXXX XXXXXX 000 XXXXX 00XX XXXXXX XXX XXXXXX XX 00000 48,800.00
241-13 901 801578824 XXXXXX XXXXXXX 0000 00XX XXXXXX XXXXX XX XXXXXXXXXX XX 00000 59,200.00
241-13 901 801579012 XXXXXX XXXXXXX 0000 00XX XXXXXX XXXXX XXXXXXXX XXXX XX 00000 39,500.00
241-13 901 801580325 XXXXXXX XXXX 000 XXXXXX XXXXXX XXXXXXXX XX 00000 180,500.00
241-13 902 801581505 XXXXXXX XXXXX 000 XXXXXX XXXXXX XXXXXXXX XX 00000 182,000.00
241-13 901 801581638 XXXXXXX XXXX E 000 XXXX 000 XXXXX XXXXXX XX 00000 43,875.00
241-13 901 801582453 XXXXX XXXXX L 000 XXXXXXX XX XXXXXX XXXXX XX 00000 49,700.00
241-13 901 801582867 XXXXXX XXXX 000 XXXXXXXXX XXX XXXXXXX XX 00000 247,500.00
241-13 901 801585233 XXXXX XXXX 0000 XXXXX XXXXXX XXXX XXXXXXX XX 00000 113,900.00
241-13 901 801585902 XXXXXXXX XXXXX 000 XXXXXXXX XXXXXX XXXXXXXX XX 00000 191,250.00
241-13 901 801586637 XXXXXXXX XXXXXX 000 XXXXX XXXXX XXXXX XXXXXXXX XX 00000 205,000.00
241-13 901 801587304 XXXXX XXXXXX X 00000 XXXXX XXXXXX XX 00000 225,000.00
241-13 901 801588393 XXXXX XXXXXX P 0000 000XX XXXXXX XXXX XXXXXX XX 00000 40,000.00
241-13 901 801592775 XXXXXX XXXXX L 00000 XXXXX XXXXX XXXXXXXXX XX 00000 92,650.00
241-13 901 801592932 XXXXX XXXXXX 00000 XXXXXXXXXXX XXXX XXXXXXX XX 00000 55,200.00
241-13 901 801596180 XXXXXXXX XXXXXX A 000 XXXXXX XXX XXXXXXXXX XXXX XX 00000 90,000.00
241-13 901 801597790 XXXX XXXXX 000 XXXXX XXXXXXX XXXXXXXXXXX XX 00000 35,000.00
241-13 901 801599630 XXXXXXX XXXXXXX 000 XXXXX XXXXXX XXXXXXXXXXXX XX 00000 70,125.00
241-13 901 801603036 XXXXX XXXXX A 00 XXXXXXXXXX XXXX XXXXXX XX 00000 92,000.00
241-13 901 801604778 XXXXXXX XXXXXXX T 0000 XXXXXX XXXXXX XXXXXXXXXXXX XX 00000 48,600.00
241-13 901 801605387 XXXXXXX XXXXXX F 0000 00XX XXXXXX XXXXXXXXX XXXXX XX 00000 93,750.00
241-13 901 801606245 XXXXXX XXXXX 0000 00 XXXXXX XXXX XXXXXXXX XX 00000 216,000.00
241-13 901 801609405 XXXXXXXX XXXXX 0000 XXXXXXXX XX XXXXXXX XX 00000 107,900.00
241-13 901 801610734 XXXXX XXXX XXX 000 XXXXX XX 00000 109,650.00
241-13 901 801611096 XXXXX XXXXXXX 000 XXXXXXXX XXXXXX XXXXXXX XX 00000 49,600.00
241-13 901 801616194 XXXXX XXXX 0 XXXXXXXX XXXXXX XXXXXXX XX 00000 140,000.00
241-13 901 801617473 XXXXXXX XXXX XXXXX 000 XXXXXXXXXX XXXXXX XXXXXX XXXXXXXX XX 00000 110,500.00
241-13 901 801618463 XXXXX XXXXXXX 0000 XXXXXXXX XX XXXXXXXXXXXX XX 00000 48,000.00
241-13 901 801620766 XXXXXXX XXXXXXX V 0000 XXXXX XXXXXXX XXXXXXXXXXXX XX 00000 50,400.00
241-13 901 801622804 XXXXXX XXXX J 0000 00XX XXXXXX XXXXX XXXXXXXX XXXX XX 00000 53,600.00
241-13 901 801627647 XXXXX XXXXXXX 000 XXXXXXXXXX XXXX XXXXXXXXXXXX XX 00000 117,000.00
241-13 901 801632498 XXXXXX XXXXXXX 00 XXXXX XXXXX XXXXXXXXX XXXXXX XX 00000 295,000.00
241-13 901 801637323 XXXXX XXXXXX 000 XXXXXXX XXXXXX XXXXXXXX XX 00000 114,000.00
241-13 901 801637596 XXXXXXXX XXXXX 0000 XXXXXX XXXXXX XXXXXXXX XX 00000 40,800.00
241-13 901 801637646 FRANCE XXXX 0000 X 000 X XXXXX XX 00000 89,250.00
241-13 901 801641234 XXXXXXX XXXXX R 000 X XXXXXX XXXXXXXXXXXX XX 00000 40,000.00
241-13 901 801641762 XXXX XXXXXX L 0000 XXXXXXXX XXXXXX XXXXXXXXX XX 00000 52,800.00
241-13 902 801643149 XXXXXX XXXX A 0000 00 XXXXX XXXXXX XXXXXXX XX 00000 259,000.00
241-13 901 801644030 XXXXX XXXXX F 000 XXX XXXX XXXX XXXXXXXXX XX 00000 69,575.00
241-13 901 801644717 XXXXX XXXX L 000 XXXXXXXX XXXXX XXXX 0 XXXXX XX 00000 72,300.00
241-13 901 801645177 XXXXXXXXX XXXX 000 XXXXXXX XXXXXXXXX XXXXXXXX XXXXXX XX 00000 36,000.00
241-13 901 801648486 XXXXXXX XXXXXX G 0000 XXXXXXXXXX XXX XXXXXXXXXX XX 00000 63,000.00
241-13 901 801649278 XXXXXX XXXXXX 00 XXXXX XXXXXX XXXXXX XXXX XX 00000 109,200.00
241-13 901 801650581 XXXXXXX XXXXX M 0000 XXXXX XXXXXXX XXXX XXXXXXXXXX XX 00000 91,000.00
241-13 901 801650862 XXXXX XXXXXX XXXXXXX 0000 00XX XXXXXX XXXXX XXXXX XX 00000 73,000.00
241-13 901 801654591 BA'TH JIBRIL A 0000 XXXXXX XXXXXX XXXXXXXX XX 00000 157,950.00
241-13 901 801657487 XXXX XXXXXX M 000 XXXXXXXX XXXXXX XXXXXX XX 00000 87,300.00
241-13 901 801658030 XXXXXXXX XXXX F 000 XXXX 00XX XXXXXX XXXXXXXX XX 00000 189,000.00
241-13 901 801664566 XXXXXXXX XXXXXXX 00 XXXXX XXXX XXXXXXXX XX 00000 129,840.00
241-13 901 801669615 XXXXXXXX XXXX 86 00 000XX XXXXXX XXXXXXX XX 00000 135,000.00
241-13 901 801676990 XXXX XX 000 XXXXX XXXXXX XXXX 0 XXXXX XXXXXX XX 00000 44,000.00
Cut-off Date Cut-off Date First Original Current Scheduled
Principal Companion Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Loan Bal. Date Date Term Due Ratio Rate Int & Prin
--------------------------------------------------------------------------------------------------------------------
801558412 35,000.00 0.00 04/03/99 03/03/09 119.11 04/03/99 65.9 9.400 450.98
801559022 51,500.00 0.00 04/09/99 03/09/29 359.31 04/09/99 62.8 10.700 478.81
801561119 57,200.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 13.600 659.68
801562778 114,750.00 0.00 04/15/99 03/15/29 359.51 04/15/99 83.1 12.600 1,233.59
801562992 48,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 84.8 13.250 540.37
801573601 86,549.54 0.00 03/24/99 02/24/29 358.88 04/24/99 85.0 11.950 888.48
801575804 60,500.00 0.00 05/01/99 04/01/19 240.07 05/01/99 89.4 10.900 620.36
801577248 60,000.00 0.00 05/01/99 04/01/29 360.07 05/01/99 80.0 9.650 511.09
801577933 100,000.00 0.00 05/01/99 04/01/14 180.07 05/01/99 25.1 10.100 1,080.73
801577982 92,500.00 0.00 05/01/99 04/01/14 180.07 05/01/99 87.6 11.400 908.97
801578311 48,800.00 0.00 04/10/99 03/10/29 359.34 04/10/99 80.0 12.850 534.11
801578824 59,200.00 0.00 04/01/99 03/01/14 179.05 04/01/99 80.0 8.720 464.46
801579012 39,500.00 0.00 04/01/99 03/01/14 179.05 04/01/99 58.9 8.470 302.88
801580325 180,500.00 0.00 04/15/99 03/15/29 359.51 04/15/99 85.9 10.450 1,644.36
801581505 181,667.32 0.00 04/01/99 03/01/14 179.05 05/01/99 70.0 12.950 2,296.76
801581638 43,875.00 0.00 04/08/99 03/08/14 179.28 04/08/99 75.0 12.850 550.80
801582453 49,700.00 0.00 04/10/99 03/10/14 179.34 04/10/99 79.9 12.950 627.19
801582867 247,500.00 0.00 04/01/99 03/01/29 359.05 04/01/99 90.0 10.650 2,291.78
801585233 113,900.00 0.00 04/17/99 03/17/19 239.57 04/17/99 85.0 12.500 1,294.06
801585902 191,250.00 0.00 04/15/99 03/15/14 179.51 04/15/99 83.1 11.500 1,893.93
801586637 205,000.00 0.00 04/01/99 03/01/19 239.05 04/01/99 70.6 13.600 2,489.88
801587304 225,000.00 0.00 04/05/99 03/05/14 179.18 04/05/99 72.9 10.450 2,049.76
801588393 40,000.00 0.00 05/01/99 04/01/14 180.07 05/01/99 82.9 11.600 469.82
801592775 92,650.00 0.00 04/17/99 03/17/29 359.57 04/17/99 85.0 10.750 864.87
801592932 55,200.00 0.00 04/08/99 03/08/29 359.28 04/08/99 71.6 12.100 572.05
801596180 89,934.95 0.00 04/05/99 03/05/29 359.18 06/05/99 90.0 10.650 833.38
801597790 35,000.00 0.00 04/10/99 03/10/14 179.34 04/10/99 77.8 10.850 329.35
801599630 70,088.66 0.00 04/08/99 03/08/29 359.28 06/08/99 85.0 12.000 721.31
801603036 92,000.00 0.00 04/01/99 03/01/14 179.05 04/01/99 88.2 12.300 967.62
801604778 48,600.00 0.00 04/08/99 03/08/14 179.28 04/08/99 90.0 10.900 459.16
801605387 93,750.00 0.00 03/26/99 02/26/29 358.95 03/26/99 75.0 13.050 1,040.73
801606245 216,000.00 0.00 04/16/99 03/16/14 179.54 04/16/99 81.5 10.400 1,959.70
801609405 107,900.00 0.00 04/17/99 03/17/14 179.57 04/17/99 84.9 12.350 1,139.03
801610734 109,650.00 0.00 04/09/99 03/09/29 359.31 04/09/99 85.0 11.250 1,064.99
801611096 49,600.00 0.00 04/10/99 03/10/29 359.34 04/10/99 80.0 8.500 381.38
801616194 140,000.00 0.00 04/17/99 03/17/14 179.57 04/17/99 80.0 11.450 1,381.07
801617473 110,240.23 0.00 05/01/99 04/01/19 240.07 07/01/99 85.0 10.750 1,121.83
801618463 48,000.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 11.070 459.66
801620766 50,400.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 10.500 461.03
801622804 53,600.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.0 8.090 396.67
801627647 117,000.00 0.00 04/16/99 03/16/29 359.54 04/16/99 90.0 10.650 1,083.39
801632498 295,000.00 0.00 04/05/99 03/05/14 179.18 04/05/99 50.8 10.600 2,720.56
801637323 114,000.00 0.00 04/08/99 03/08/14 179.28 04/08/99 65.1 9.910 992.86
801637596 40,800.00 0.00 04/08/99 03/08/14 179.28 04/08/99 80.0 11.250 396.27
801637646 89,250.00 0.00 04/09/99 03/09/19 239.31 04/09/99 85.0 8.870 795.56
801641234 39,840.21 0.00 04/09/99 03/09/14 179.31 05/09/99 80.0 10.600 368.89
801641762 52,764.06 0.00 04/08/99 03/08/29 359.28 06/08/99 80.0 10.900 498.84
801643149 259,000.00 0.00 05/01/99 04/01/29 360.07 05/01/99 70.0 13.050 2,875.18
801644030 69,575.00 0.00 04/10/99 03/10/29 359.34 04/10/99 55.0 11.350 681.04
801644717 72,300.00 0.00 03/04/99 02/04/19 238.22 03/04/99 70.8 11.750 783.52
801645177 36,000.00 0.00 04/08/99 03/08/14 179.28 04/08/99 69.2 9.000 365.14
801648486 62,961.56 0.00 04/10/99 03/10/29 359.34 06/10/99 70.0 11.350 616.68
801649278 109,200.00 0.00 04/05/99 03/05/29 359.18 04/05/99 80.8 10.150 970.43
801650581 91,000.00 0.00 05/01/99 04/01/14 180.07 05/01/99 84.9 11.600 908.11
801650862 73,000.00 0.00 04/08/99 03/08/09 119.28 04/08/99 79.3 7.690 873.78
801654591 157,950.00 0.00 03/18/99 02/18/14 178.68 04/18/99 90.0 10.450 1,438.93
801657487 87,300.00 0.00 05/01/99 04/01/14 180.07 05/01/99 90.0 9.400 906.35
801658030 188,334.25 0.00 01/28/99 12/28/23 296.98 04/28/99 90.0 12.050 1,997.58
801664566 129,840.00 0.00 04/16/99 03/16/19 239.54 04/16/99 85.9 8.900 1,159.87
801669615 135,000.00 0.00 04/15/99 03/15/14 179.51 04/15/99 64.2 9.150 1,100.84
801676990 44,000.00 0.00 05/01/99 04/01/14 180.07 05/01/99 80.0 11.700 519.62
ALLIANCE FUNDING SALE SCHEDULE - GROUP 1
A DIVISION OF SUPERIOR BANK FSB 1999-1 CLASS 1 - 3RD SUBSEQUENT TRANSFER OF FIXED RATE MORTGAGES - SETTLEMENT 3/30/99
Page 4 4/2/99
Principal
Zip Balance at
Pool ID Inv Account Name Address City State Code Origination
---------------------------------------------------------------------------------------------------------------------------------
241-13 901 801677964 XXXXXX XXXXXXXX 000 XXXX 00XX XXXXXX XXXX XXXX XX 00000 128,000.00
241-13 901 8000105430 XXXXXXXX XXXXX M 0000 XXXXX XXXX XXXX XXXXXXX XX 00000 65,700.00
241-13 901 8000124290 XXXXX XXXXXXXX KARTY 00 XXXXX XX XXXXXXXXX XX 00000 72,200.00
241-13 901 8000124472 XXXXXXX XXXXXX 00 XXXXX XXXX XXXXXXXXX XX 00000 306,000.00
241-13 901 8000129786 XXXXXX XXXXXXX 000 XXXXXXX XXX XXX XXXXX XX 00000 132,000.00
------------------------------------ --------------
188 Sale Total 16,283,457.00
241-15 918 1000062263 XXXXXXXXX XXXXXX R 000 XXXXX XXXXXX XXX XXXXXXXXXX XX 00000 59,500.00
241-15 918 1000062883 XXXXXXXXX XXXXXXXXX 0000 XXXXXX XX XXXXXX XX 00000 40,000.00
241-15 918 1000062933 XXXXXXX XXXXXX 0000 X XXXXXXXXXX XXXXXXX XX 00000 60,000.00
241-15 918 1000063303 XXXXXXXX XXXXX L 000 XXXXXXXXX XXXXX XXXXXX XX 00000 65,000.00
241-15 918 1000063378 XXXX XXXXXXX X 0000 XXXXXX XXXX XXXXXXXXX XX 00000 170,000.00
------------------------------------ --------------
5 Sale Total 394,500.00
241-16 915 800921082 XXXXX XXXXXXX C 00 XXXXXXX XXXXX XXXXX XXXX XX 00000 73,015.00
241-16 915 801057647 XXXX XXXXX V SR 000 XXXXXX XXXXXX XXXXXXXXXX XX 00000 48,365.00
241-16 915 801277567 XXXXXX XXXXXXX XXXXX 0000 XXXXX 000 XXXX XXXXXXXXXXX XX 00000 66,050.00
------------------------------------ --------------
3 Sale Total 187,430.00
241-38 901 8000123045 XXXX XXXXXX 0000 XXXXXXX XXXXX XXXXXXXX XXXXXXX XX 00000 143,100.00
------------------------------------ --------------
1 Sale Total 143,100.00
241-63 900 801553892 XXXXXXX XXXX L 00000 XXXXXXXX XXXX XXXXXXXXXX XX 00000 69,000.00
241-63 900 5100056117 XXXXXXXXX XXXX D 000 XXXXXXXX XXXXXX XXXXXXXX XX 00000 51,700.00
241-63 900 5100060168 XXXXXXX DORFEEN 00000 XXXX XXXXXX XX XXX XX 00000 21,800.00
241-63 900 5100060325 XXXXXX XXXX T 000 XXXXXX XXXXXX XXXXXXX XX 00000 16,900.00
241-63 900 5100060382 XXXXXXX J XXXXXXX 0000 XXXX XXXXXX XXXXX XXX XXXXXX XX 00000 75,900.00
241-63 900 5100060390 XXXXXXX XXXXX C 000 XXXXXX XXXXXX XXX XXXXXXX XX 00000 54,800.00
241-63 900 5100060697 XXXXX XXXXX L 000 XXXXXX XXX XXXXXXXX XX 00000 23,700.00
241-63 900 5100061083 XXXXXXXXX XXXXXX D 0000 00XX XXXXXX XXXXXXXXX XX 00000 87,900.00
241-63 900 5100061414 XXXXXX XXXXXXXX L 000 XXXXXXX XXXXX XXXXXXX XX 00000 84,000.00
241-63 900 5100061513 XXXXXXXXX XXXXXXX C 000 XXXXXXXXX 00XX XXXXXX XXXXXX XX 00000 88,900.00
241-63 900 5100061950 XXXXXX XXXXX J 00 XXXXXX XXXXX XXXXXXX XX 00000 49,300.00
241-63 900 5100062123 XXXXXX XXXXXXX M 0000 XXXXX XXXXX XXXX XX 00000 101,800.00
241-63 900 5100062313 XXXXXXXXX XXXXXX XXXXX 00 XXXXXXXX XXXXXXX XX 00000 29,200.00
241-63 900 5100063246 XXXX XXXXXX M 000 XXXXXX XXXXXX XXXXXX XX 00000 54,100.00
241-63 900 5100063410 XXXXXXXX XXXXXXX J 00 XXXX XXXXXX XXXXXXX XX 00000 41,600.00
241-63 900 5100064848 XXXXXX XXXXXX J 00000 00XX XX XXXXX XXXX XXXXXX XX 00000 91,000.00
241-63 900 5100065076 XXXXXXXXX XXXX 000 XXXXXXXX XXXXXX XXXXXXX XX 00000 43,500.00
241-63 900 5100065142 XXXXXX XXXXXXXXX L 00 XXXXXXX XXXXXX XXXXXXX XX 00000 134,100.00
241-63 900 5100065381 XXXXXXX XXXXXXX F 0000 XXXXXXX XXXXXX XXXXXXXX XX 00000 34,300.00
241-63 900 5100065670 XXXXXXXXXX XXXXX W 0000 XXXXXXXX XXXXX XXXXXX XXX XXXXXX XX 00000 52,800.00
241-63 900 5100066355 XXXXXX XXXXXX R 0000 XXXXXXXX XXXX XXXXXXXXX XX 00000 20,200.00
241-63 900 5100066447 XXXXXXXXXXX XXXXX M 000 XXXXXXXXXX XXXXXX XXXXXXXXXX XX 00000 96,400.00
241-63 900 5100066611 XXXXX XXXXXX C 0000 XXXX XXXXXXX XXXXXX XX 00000 86,400.00
241-63 900 5100067288 XXXXXXXX XXXXXX 0000 XXX XXXX XXXXX XX 00000 37,100.00
------------------------------------ --------------
24 Sale Total 1,446,400.00
221 Grand Total Group 1 18,454,887.00
Cut-off Date Cut-off Date First Original Current Scheduled
Principal Companion Payment Maturity Rem Date LTV Mortgage Payment
Account Balance Loan Bal. Date Date Term Due Ratio Rate Int & Prin
--------------------------------------------------------------------------------------------------------------------
801677964 128,000.00 0.00 04/17/99 03/17/14 359.57 04/17/99 80.0 8.000 939.22
8000105430 65,700.00 0.00 04/09/99 03/09/29 359.31 04/09/99 90.0 8.750 516.86
8000124290 72,200.00 0.00 04/09/99 03/09/29 359.31 04/09/99 84.9 11.750 728.79
8000124472 305,640.13 0.00 04/17/99 03/17/29 359.57 06/17/99 90.0 8.500 2,352.87
8000129786 131,857.73 0.00 04/15/99 03/15/29 359.51 06/15/99 82.5 8.900 1,052.62
-------------------------------------- ------- ------------------------------
188 16,274,675.50 0.00 265.94 78.6 11.099 161,946.05
1000062263 59,360.62 0.00 12/01/98 11/01/28 355.10 04/01/99 79.3 8.750 468.09
1000062883 39,952.26 0.00 12/01/98 11/01/28 355.10 04/01/99 24.3 11.880 407.76
1000062933 59,799.73 0.00 05/29/98 09/01/28 348.99 04/01/99 80.0 10.990 570.95
1000063303 64,257.49 0.00 12/01/98 11/01/13 175.10 04/01/99 61.9 8.250 630.60
1000063378 168,806.06 0.00 11/01/98 10/01/18 234.08 04/01/99 85.0 9.625 1,598.53
-------------------------------------- ------- ------------------------------
5 392,176.16 0.00 272.58 73.4 9.705 3,675.93
800921082 72,975.28 0.00 08/01/98 07/01/28 351.06 03/01/99 85.0 12.250 765.13
801057647 48,236.83 0.00 10/01/98 09/01/28 353.10 03/01/99 85.0 10.900 456.94
801277567 66,050.00 0.00 01/01/99 12/01/13 176.09 03/01/99 64.6 11.400 767.40
-------------------------------------- ------- ------------------------------
3 187,262.11 0.00 289.87 77.8 11.602 1,989.47
8000123045 143,100.00 0.00 04/08/99 03/08/29 359.28 04/08/99 80.8 9.000 1,151.41
-------------------------------------- ------- ------------------------------
1 143,100.00 0.00 359.28 80.8 9.000 1,151.41
801553892 69,000.00 0.00 04/03/99 03/03/14 179.11 04/03/99 84.7 12.350 843.72
5100056117 51,700.00 0.00 05/01/99 03/15/14 180.07 05/01/99 69.8 9.375 494.67
5100060168 21,800.00 0.00 05/01/99 03/09/19 240.07 05/01/99 89.3 10.875 205.98
5100060325 16,900.00 0.00 05/01/99 03/21/09 120.07 05/01/99 78.2 13.125 234.03
5100060382 75,900.00 0.00 05/01/99 04/01/20 252.07 05/01/99 79.8 8.250 634.73
5100060390 54,800.00 0.00 05/01/99 04/01/19 240.07 05/01/99 68.5 10.375 542.52
5100060697 23,700.00 0.00 05/15/99 04/15/19 240.53 05/15/99 89.2 10.375 234.63
5100061083 87,900.00 0.00 05/01/99 03/09/19 240.07 05/01/99 89.6 9.875 776.22
5100061414 84,000.00 0.00 05/01/99 04/01/29 360.07 05/01/99 80.0 10.125 744.93
5100061513 88,900.00 0.00 05/01/99 04/01/24 300.07 05/01/99 89.7 11.125 879.37
5100061950 49,300.00 0.00 05/01/99 03/21/09 120.07 05/01/99 29.0 10.125 604.43
5100062123 101,800.00 0.00 05/01/99 03/02/24 300.07 05/01/99 84.8 11.750 972.33
5100062313 29,200.00 0.00 05/01/99 03/21/09 120.07 05/01/99 49.3 13.740 414.21
5100063246 54,006.89 0.00 05/01/99 03/07/24 300.07 05/06/99 29.6 8.750 410.53
5100063410 41,600.00 0.00 05/01/99 04/01/14 180.07 05/01/99 84.9 12.125 502.62
5100064848 91,000.00 0.00 05/01/99 03/21/09 120.07 05/01/99 53.5 10.125 1,115.68
5100065076 43,500.00 0.00 05/01/99 04/01/29 360.07 05/01/99 75.0 10.990 413.93
5100065142 134,100.00 0.00 05/01/99 03/09/19 240.07 05/01/99 90.0 10.375 1,225.34
5100065381 34,300.00 0.00 05/01/99 03/24/07 96.07 05/01/99 69.2 8.375 453.56
5100065670 52,800.00 0.00 05/01/99 02/24/29 360.07 05/01/99 44.0 12.740 529.24
5100066355 20,200.00 0.00 05/01/99 04/01/14 180.07 05/01/99 90.0 10.875 228.01
5100066447 96,400.00 0.00 05/01/99 03/02/24 300.07 05/01/99 58.4 9.275 763.53
5100066611 86,400.00 0.00 05/01/99 03/09/19 240.07 05/01/99 56.8 9.990 769.04
5100067288 37,100.00 0.00 05/01/99 03/20/10 132.07 05/01/99 84.8 12.000 468.33
-------------------------------------- ------- ------------------------------
24 1,446,306.89 0.00 240.55 72.1 10.503 14,461.58
221 18,443,520.66 0.00 265.06 78.0 11.011 183,224.44
ALLIANCE FUNDING SALE SCHEDULE A - GROUP 2
A DIVISION OF SUPERIOR BANK FSB 1999-1 - 3RD SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 3/30/99
Page 1 4/2/99
Zip
Pool ID Inv Account Name Address City State Code
-------------------------------------------------------------------------------------------------------------------------
327-11 901 801061748 XXXXX XXXXX 000 XXXXXX XXXXXX XXXXXX XXXXXX XX 00000
327-11 901 801190281 XXXXXX XXXXXXX H 00 XXXXXXXX XXXXXX XXXXXX XX XXXXXX XX 00000
327-11 901 801232984 XXXXX XXXX XXXXXXX 0000 XXXXXXXXXX XXXXX XXXXX XX 00000
327-11 901 801393919 XXXXXX XXXXXXX 0000 XXXXXXXXX XXXX XXXXXXXXXXXX XX 00000
327-11 901 801450214 XXXXX XXXX M 00000 XXXXXX XXXXX XXXXXXXXX XX 00000
327-11 901 801452855 XXXXXX XXXXX L 0000 XXXXXXX XXXXXX XXXXXX XX 00000
327-11 901 801462052 XXXXXX XXXXXX 00 XXXXXXXX XXXX XXXXXX XX 00000
327-11 901 801482712 XXXXXX XXXXXX 00000 XXXX XXXXX XXXXX XXXXXXXX XX 00000
327-11 901 801502089 XXXXXXXXX XXXXX B 0000 XXXXX XXXXXXX XXXXXX XXXXXXX XX 00000
327-11 901 801505264 XXXXX XXXXXX 000 XXXX XXXXXXX XXX XXXXX XXXXXXX XX 00000
327-11 901 801507856 PAIEN XXXXX MARYSE 0000 XXXX 00XX XXXXXX XXXXXXXX XX 00000
327-11 901 801512187 XXXX XXXXX XXXXX 0000 XXXXXX XXXX XXXXX XX 00000
327-11 901 801526203 XXXXXXX XXXXX 000 XXXXX XXXX XXXXXX XX 00000
327-11 901 801533514 XXXXXXXXX XXXX S 0000 XXXXXXXX XX XXXXX XXXXXXXXX XX 00000
327-11 901 801534413 XXXXX XXXX 00 XXXXXX XXXXXX XXXXXXXX XX 00000
327-11 901 801535261 XXXXX XXXXXX L 00000 XXXXXXXXXXX XXXXXXX XX 00000
327-11 901 801535329 XXXXXX XXXXX L 00 XXXXXXXX XXXX XXXXXXX XX 00000
327-11 901 801559634 XXXXX XXXXXXX 000 XXXXXXX XXXXXX XXXXX XX 00000
327-11 901 801560038 XXXXXXX XXXX 148 00 00XX XXXXX XXXXXXX XXXXX XX 00000
327-11 901 801616780 XXXXXX XXXXX XXXXXX 000 XXXX XX XXXXXX XXXX XX 00000
327-11 901 801644170 XXXXX XXXXXXXXXX J 0000 XXXX XXXXXX XXXX XXXXXXX XX 00000
327-11 901 801648650 XXXXXXXX XXXX A 0000 XXXXXXX XXXXX XXXXXXXX XXXXXXX XX 00000
327-11 901 801648940 LILLY R XXX 0000 XXXXXXX XXXXX XXXXXXXX XXXXXXX XX 00000
------------------------------------------
23 Sale Total
327-12 918 1000060762 XXXXXX XXXXX 000 XXXX XXXXXX XXXXXX XXXXXX XXXXXXX XX 00000
327-12 918 1000061422 XXXXX XXXXXXX R 000 XXXXX XXXXXXX XXXXXX XXXXXXX XX 00000
327-12 918 1000063097 XXXXXX XXXX E 000 XXXXXX XXXXXX XXXX XXXXXXXXX XX 00000
327-12 918 1000063121 XXXXX XXXXXXX A 0000 XXXXX XXXX XXXX XXXXX XXXXX XX 00000
------------------------------------------
4 Sale Total
327-13 915 801146895 XXXXX XXXXX B 0000 XXXXXXXXX XXXXX XXXX XX 00000
327-13 915 801164310 AL-XXXXXXX XXXXXXXX 0000 XXXXXX XXXXXXXX XX 00000
327-13 915 801344144 LOVE XXXXXXX J 000 XXXXX XXXX XXXXXXX XXXX XX 00000
------------------------------------------
3 Sale Total
327-36 905 8000094923 XXXXXXXXX XXXX A 0000 XXXX XXXXX XXXXX XX 00000
327-36 905 8000095680 XXXXXXXX XXXXXX V 000 XXXXX 00XX XXXXXX XXXXX XX 00000
327-36 905 8000103740 XXXXXXXX XXXXXX J 000 XXXXXX XX XXXXXX XX 00000
327-36 905 8000105083 XXXXXXX XXXXX A 0000 XXXXXXXX XXXXX XX XXXX XX 00000
327-36 905 8000109069 XXXXXXX XXXX 0000 XXXXXXX XXXXXXX XX 00000
327-36 905 8000122385 XXXXXXX XXXXXXX 0000 XXXXX XXXXX XX XXXXXXXXXX XX 00000
------------------------------------------
6 Sale Total
36 Grand Total Group 2
Principal Cut-off Date First Initial Minimum Maximum
Balance at Principal Payment Maturity Mortgage Mortgage Mortgage Gross
Account Origination Balance Date Date Rate Rate Rate Margin
-------------------------------------------------------------------------------------------------------------------
801061748 57,800.00 57,597.85 01/01/99 12/01/18 11.000 10.000 17.000 7.250
801190281 171,000.00 170,644.85 12/01/98 11/01/28 10.375 9.375 16.375 7.250
801232984 110,500.00 110,305.47 10/01/98 09/01/28 12.000 11.000 18.000 8.125
801393919 133,280.00 133,236.22 03/01/99 02/01/29 11.375 10.375 17.375 7.450
801450214 181,800.00 181,800.00 05/01/99 04/01/29 9.625 8.625 15.625 6.250
801452855 147,000.00 147,000.00 05/01/99 04/01/29 9.875 8.875 15.875 5.750
801462052 120,000.00 120,000.00 04/01/99 03/01/29 9.250 8.250 15.250 5.900
801482712 288,066.00 287,960.45 03/01/99 02/01/29 10.875 9.875 16.875 6.700
801502089 221,000.00 221,000.00 04/01/99 03/01/29 13.125 12.125 19.125 8.250
801505264 217,000.00 217,000.00 05/01/99 04/01/29 8.000 7.000 14.000 4.250
801507856 255,000.00 254,681.91 05/01/99 04/01/29 8.375 7.375 14.375 5.000
801512187 264,000.00 264,000.00 04/01/99 03/01/29 11.375 10.375 17.375 7.250
801526203 87,700.00 87,700.00 04/01/99 03/01/29 11.500 10.500 17.500 7.600
801533514 294,000.00 294,000.00 04/01/99 03/01/29 8.625 7.625 14.625 4.750
801534413 162,000.00 162,000.00 04/01/99 03/01/29 11.250 10.250 17.250 7.000
801535261 161,500.00 161,500.00 04/01/99 03/01/29 10.875 9.875 16.875 6.750
801535329 136,720.00 136,720.00 04/01/99 03/01/29 11.125 10.125 17.125 6.550
801559634 138,600.00 138,554.47 05/01/99 04/01/29 11.375 10.375 17.375 7.000
801560038 208,000.00 208,000.00 05/01/99 04/01/29 11.750 10.750 17.750 7.500
801616780 154,700.00 154,700.00 05/01/99 04/01/29 10.750 9.750 16.750 6.250
801644170 180,000.00 180,000.00 04/01/99 03/01/29 10.250 9.250 16.250 6.625
801648650 118,400.00 118,400.00 05/01/99 04/01/29 8.750 7.750 14.750 5.000
801648940 116,000.00 116,000.00 05/01/99 04/01/29 9.875 8.875 15.875 6.000
---------------------------------------------- ---------------------------------------
23 3,924,066.00 3,922,801.22 10.404 9.404 16.404 6.438
1000060762 40,375.00 40,345.07 12/01/98 11/01/28 13.990 13.990 20.990 8.750
1000061422 44,550.00 44,417.07 11/01/98 10/01/28 10.990 10.990 17.990 5.000
1000063097 153,000.00 152,586.16 09/01/98 08/01/28 11.750 11.750 18.750 6.490
1000063121 664,000.00 661,659.42 11/01/98 10/01/28 8.500 8.500 15.500 6.625
---------------------------------------------- ---------------------------------------
4 901,925.00 899,007.72 9.421 9.421 16.421 6.617
801146895 393,000.00 392,754.45 01/01/99 12/01/28 11.625 10.625 17.625 7.875
801164310 176,400.00 176,201.59 01/01/99 12/01/28 11.625 11.625 17.625 8.375
801344144 156,800.00 156,560.60 01/01/99 12/01/28 9.375 8.375 15.375 6.125
---------------------------------------------- ---------------------------------------
3 726,200.00 725,516.64 11.139 10.382 17.139 7.619
8000094923 100,300.00 100,240.69 05/01/99 04/01/29 11.875 10.875 17.875 7.500
8000095680 34,100.00 33,969.16 05/01/99 04/01/14 12.500 11.500 18.500 7.750
8000103740 61,600.00 61,600.00 05/01/99 04/01/29 10.000 9.000 16.000 5.750
8000105083 49,500.00 49,500.00 05/01/99 04/01/29 11.500 10.500 17.500 6.750
8000109069 34,000.00 34,000.00 05/01/99 04/01/29 9.250 8.250 15.250 5.250
8000122385 225,000.00 225,000.00 05/01/99 04/01/29 8.125 7.125 14.125 6.500
---------------------------------------------- ---------------------------------------
6 504,500.00 504,309.85 9.801 8.801 15.801 6.632
36 6,056,691.00 6,051,635.43 10.296 9.474 16.444 6.622
ALLIANCE FUNDING SALE SCHEDULE B - GROUP 2
A DIVISION OF SUPERIOR BANK FSB 1999-1 - 3RD SUBSEQUENT TRANSFER OF ADJUSTABLE RATE MORTGAGES - SETTLEMENT 3/30/99
Page 2 4/2/99
Principal Type of Scheduled Cut-off Date
Balance at Mortgaged Payment Principal
Pool ID Account Name Origination Property Int & Prin Balance
-------------------------------------------------------------------------------------------------------------
327-11 801061748 XXXXX XXXXX 57,800.00 7 596.60 57,597.85
327-11 801190281 XXXXXX XXXXXXX H 171,000.00 1 1,548.25 170,644.85
327-11 801232984 XXXXX XXXX XXXXXXX 110,500.00 1 1,136.62 110,305.47
327-11 801393919 XXXXXX XXXXXXX 133,280.00 1 1,307.17 133,236.22
327-11 801450214 XXXXX XXXX M 181,800.00 1 1,545.28 181,800.00
327-11 801452855 XXXXXX XXXXX L 147,000.00 1 1,276.47 147,000.00
327-11 801462052 XXXXXX XXXXXX 120,000.00 1 987.22 120,000.00
327-11 801482712 XXXXXX XXXXXX 288,066.00 1 2,716.15 287,960.45
327-11 801502089 XXXXXXXXX XXXXX B 221,000.00 1 2,466.32 221,000.00
327-11 801505264 XXXXX XXXXXX 217,000.00 1 1,592.27 217,000.00
327-11 801507856 PAIEN XXXXX MARYSE 255,000.00 1 1,938.18 254,681.91
327-11 801512187 XXXX XXXXX XXXXX 264,000.00 1 2,589.22 264,000.00
327-11 801526203 XXXXXXX XXXXX 87,700.00 3 868.49 87,700.00
327-11 801533514 XXXXXXXXX XXXX S 294,000.00 1 1,882.51 294,000.00
327-11 801534413 XXXXX XXXX 162,000.00 3 1,573.44 162,000.00
327-11 801535261 XXXXX XXXXXX L 161,500.00 1 1,522.77 161,500.00
327-11 801535329 XXXXXX XXXXX L 136,720.00 1 1,314.95 136,720.00
327-11 801559634 XXXXX XXXXXXX 138,600.00 2 1,359.34 138,554.47
327-11 801560038 XXXXXXX XXXX 208,000.00 1 2,099.57 208,000.00
327-11 801616780 XXXXXX XXXXX XXXXXX 154,700.00 1 1,444.10 154,700.00
327-11 801644170 XXXXX XXXXXXXXXX J 180,000.00 8 1,612.99 180,000.00
327-11 801648650 XXXXXXXX XXXX A 118,400.00 8 931.45 118,400.00
327-11 801648940 LILLY R XXX 116,000.00 8 1,007.28 116,000.00
------------------------------------------------------------- ----------------------------
23 Sale Total 3,924,066.00 35,316.64 3,922,801.22
327-12 1000060762 XXXXXX XXXXX 40,375.00 1 478.08 40,345.07
327-12 1000061422 XXXXX XXXXXXX R 44,550.00 1 423.93 44,417.07
327-12 1000063097 XXXXXX XXXX E 153,000.00 1 1,544.40 152,586.16
327-12 1000063121 XXXXX XXXXXXX A 664,000.00 1 5,105.59 661,659.42
------------------------------------------------------------- ----------------------------
4 Sale Total 901,925.00 7,552.00 899,007.72
327-13 801146895 XXXXX XXXXX B 393,000.00 1 3,929.37 392,754.45
327-13 801164310 AL-XXXXXXX XXXXXXXX 176,400.00 1 1,763.72 176,201.59
327-13 801344144 LOVE XXXXXXX J 156,800.00 5 1,304.18 156,560.60
------------------------------------------------------------- ----------------------------
3 Sale Total 726,200.00 6,997.27 725,516.64
327-36 8000094923 XXXXXXXXX XXXX A 100,300.00 1 1,022.06 100,240.69
327-36 8000095680 XXXXXXXX XXXXXX V 34,100.00 6 420.29 33,969.16
327-36 8000103740 XXXXXXXX XXXXXX J 61,600.00 1 540.58 61,600.00
327-36 8000105083 XXXXXXX XXXXX A 49,500.00 1 490.19 49,500.00
327-36 8000109069 XXXXXXX XXXX 34,000.00 1 279.71 34,000.00
327-36 8000122385 XXXXXXX XXXXXXX 225,000.00 1 1,670.62 225,000.00
------------------------------------------------------------- ----------------------------
6 Sale Total 504,500.00 4,423.45 504,309.85
36 Grand Total Group 2 6,056,691.00 54,289.36 6,051,635.43
Original Next Current Property
LTV Adjustment Mortgage Value at Owner
Pool ID Account Ratio Date Rate Origination Occupied
---------------------------------------------------------------------------------------
327-11 801061748 85.0 12/01/00 11.000 68,000.00 Y
327-11 801190281 90.0 11/01/00 10.375 190,000.00 Y
327-11 801232984 85.0 09/01/00 12.000 130,000.00 Y
327-11 801393919 85.9 02/01/01 11.375 155,000.00 Y
327-11 801450214 90.0 04/01/01 9.625 202,000.00 Y
327-11 801452855 82.1 04/01/01 9.875 179,000.00 Y
327-11 801462052 80.0 03/01/01 9.250 150,000.00 Y
327-11 801482712 85.9 02/01/01 10.875 335,000.00 Y
327-11 801502089 65.0 03/01/01 13.125 340,000.00 Y
327-11 801505264 75.7 04/01/01 8.000 286,600.00 Y
327-11 801507856 83.6 04/01/01 8.375 305,000.00 Y
327-11 801512187 80.0 03/01/01 11.375 330,000.00 Y
327-11 801526203 89.9 03/01/01 11.500 97,450.00 Y
327-11 801533514 69.1 03/01/01 6.625 425,000.00 Y
327-11 801534413 90.0 03/01/01 11.250 180,000.00 Y
327-11 801535261 85.0 03/01/01 10.875 190,000.00 Y
327-11 801535329 85.9 03/01/01 11.125 159,000.00 Y
327-11 801559634 70.0 04/01/01 11.375 198,000.00 Y
327-11 801560038 80.0 04/01/01 11.750 260,000.00 Y
327-11 801616780 85.0 04/01/01 10.750 182,000.00 Y
327-11 801644170 90.0 03/01/01 10.250 200,000.00 Y
327-11 801648650 80.0 04/01/01 8.750 148,000.00 N
327-11 801648940 80.0 04/01/01 9.875 145,000.00 Y
--------------------- --------------------------
23 81.5 10.254 4,855,050.00
327-12 1000060762 85.0 11/01/01 13.990 47,500.00 Y
327-12 1000061422 90.0 10/01/01 10.990 49,500.00 Y
327-12 1000063097 85.0 08/01/01 11.750 180,000.00 Y
327-12 1000063121 80.0 04/01/99 8.500 830,000.00 Y
--------------------- --------------------------
4 81.6 9.421 1,107,000.00
327-13 801146895 79.8 12/01/00 11.625 492,000.00 Y
327-13 801164310 80.0 06/01/99 11.625 220,500.00 Y
327-13 801344144 80.0 12/01/00 9.375 196,000.00 N
--------------------- --------------------------
3 79.9 11.139 908,500.00
327-36 8000094923 80.8 04/01/01 11.875 124,000.00 Y
327-36 8000095680 75.9 04/01/01 12.500 44,900.00 Y
327-36 8000103740 83.8 04/01/01 10.000 73,500.00 Y
327-36 8000105083 75.0 04/01/01 11.500 66,000.00 Y
327-36 8000109069 50.7 04/01/01 9.250 67,000.00 Y
327-36 8000122385 19.5 04/01/01 8.125 1,150,000.00 Y
--------------------- --------------------------
6 50.9 9.801 1,525,400.00
36 78.8 10.199 8,395,950.00
