SUBSEQUENT TRANSFER INSTRUMENT
Pursuant to this Subsequent Transfer Instrument (the "Instrument"), dated
September 30, 1997, between Superior Bank FSB, as seller (the "Depositor"), and
LaSalle National Bank, as Trustee of the AFC Mortgage Loan Asset Backed
Certificates, Series 1997-3, as purchaser (the "Trustee"), and pursuant to the
Pooling and Servicing Agreement, dated as of September 1, 1997, among Superior
Bank FSB, as Depositor, Xxx Servicing Company, a Division of Superior Bank FSB,
as 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 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 Schedule of Mortgage Loans 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.
1
Section 2. Representations and Warranties; Conditions Precedent.
(a) The Depositor hereby affirms the representations and warranties set
forth in Section 3.02 of the Pooling and Servicing Agreement that relate to the
Subsequent Mortgage Loans as of the date hereof. The Depositor hereby confirms
that each of the conditions set forth in Section 2.10(b), and as applicable,
Section 2.10(c) or Section 2.10(d), of the Pooling and Servicing Agreement are
satisfied as of the date hereof.
(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 1997-3
By: LASALLE NATIONAL BANK,
as Trustee
By: /s/ XXXXXXXX XXXXXX
-----------------------------------
Name: Xxxxxxxx Xxxxxx
Title: Trust Officer
Attachments
A. Additional terms of the sale.
B. Schedule of Subsequent Mortgage Loans.
C. Opinions of Depositor's counsel (bankruptcy, corporate).
D. Depositor's Officer's certificate.
E. Opinion of Trustee's Counsel.
3
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
FOR SUB-POOL 1
Series 1997-3
September 30, 1997
A.
1. Subsequent Cut-off Date: September 29, 1997
2. Pricing Date:
3. Subsequent Transfer Date: September 30, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $16,722,285.65
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 120 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 8.90%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $396,500.00
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: _____ months
7. January 1998 first payment date: _____%
8. WAC of all Mortgage Loans: _____%
9. WAM of all Mortgage Loans: _____ months
10. Maximum weighted average CLTV: _____%
11. Balloon 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 Properties: _____%
18. Manufactured Housing: _____%
19. Periodic Payment Loans: _____%
4
AFC MORTGAGE LOAN ASSET BACKED CERTIFICATES, SERIES 1997-3
ATTACHMENT A TO SUBSEQUENT TRANSFER INSTRUMENT
SUB-POOL 2
Series 1997-3
September 30, 1997
A.
1. Subsequent Cut-off Date: September 29, 1997
2. Pricing Date:
3. Subsequent Transfer Date: September 30, 1997
4. Aggregate Principal Balance of the Subsequent
Mortgage Loans as of the Subsequent Cut-off Date: $23,051,842.54
5. Purchase Price: 100.00%
B.
As to all the Subsequent Mortgage Loans the subject of this Instrument:
1. Shortest original term to maturity: 180 months
2. Longest original term to maturity: 360 months
3. Lowest Mortgage Rate: 3.50%
4. Greatest Combined Loan-to-Value Ratio: 90.00%
5. Largest Principal Balance $359,417.13
[As to the final transfer of Subsequent Mortgage Loans:]
6. Weighted Average Term since Origination: ____ months
7. January 1998 first payment date: _____%
8. WAC of all Mortgage Loans: _____%
9. Weighted Average Gross Margin: _____%
10. WAM of all Mortgage Loans: _____ months
11. Maximum Weighted average CLTV: _____%
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 Properties: _____%
18. Manufactured Housing: _____%
5
SCHEDULE OF MORTGAGE LOANS
6
Page 1 9/30/97
ALLIANCE FUNDING Sale Schedule
A division of Superior Bank FSB 1997-3 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages - Settlement 9/30/97
LSAMS Zip
Pool ID Sale ID Account Name Address City State Code
------------------------------------------------------------------------------------------------------------------------------------
37 SB84 661533232 XXXXXXXXX XXXXX 00 XXXXXXXXXX XXXXXXXXX XXXX XXXXXXXXX XXXXX XX 00000
37 39 800259541 XXXXXX XXXXXXX XXXXX 00000 XXXX XXXX XXXX XXXXXXXXX XX 00000
37 39 800278590 XXXXX XXXXX A 00000 XXXXXXXXXX XXXXX XXXXXXX XX 00000
37 39 800298713 XXXXXX XXX G 000 XXXXX XXXX XXXXXXXX XXXXXX XX 00000
37 39 800299083 XXXXXXX XXXXXXX E 00000 XXXXXX XXXXXXX XXXX XXXXXXX XX 00000
37 39 800302267 XXXXX XXXXXXX 0000 XXXXXXXX XXXXXX XXXXXX XX 00000
37 39 800307092 XXXXX X. XXXXX 000 XXXXX XXXXXX XXXX XXXXXXX XX 00000
37 39 800313769 XXXXXX XXXXX L 0000 XXXXXX XXXXXX XXXXX XXXX XXXXXXX XX 00000
37 39 800317323 XXXXXXX XXX 0000 XXXXXXXXX XXXXX XXXXXXX XX 00000
37 39 800324865 XXXXX XXXXX L 000 XXXXXXXXXX XX XXXXX XXXXXX XX 00000
37 39 800325359 SMALL XXXXXX 0000 XXXXXXXXX 00XX XXXXXX XXXX XXXXXXXXXX XX 00000
37 39 800325680 XXXXXXX XXXXXX N 000 XXXXXXXXXX XXXXX XXXXXXX XX 00000
37 39 800328296 XXXXXX XXXXX 000 XXXXXX XX XXXXXX XX 00000
37 39 800330854 XXXX XXXXXXX R 0000 XX XXXXXX XXXXXXXXXXX XXXXX XXXXXX XX 00000
37 39 800335853 XXXXXX XXXXXX A. 0000 XXXXXXXXX XXXXX XXXXX XXXX XX 00000
37 39 800336612 XXXXXXX XXXX XXX 000 XXXXX XXXXX XXXXXX XXXXXX XX 00000
37 39 800337016 XXXXXXXX XXXX L 0000 XXXXXXXX XXXXXX XXXXXXXXXXXX XX 00000
37 39 800338006 XXXXX XXX XXXXXX 000 XXXXX XXXXXXXXXXX XXXX XXXXXXX XXXXX XX 00000
37 39 800342396 XXXXXX XXXXXXXX A. 0000 XXXXXXXXXX XXXXXX XXX XXXXXXX XX 00000
--------------------------------------
19 Sale Total
Principal Cut-off Date First Original Current Scheduled
LSAMS Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------------
661533232 38,000.00 37,853.60 10/02/97 09/02/12 179.11 11/02/97 82.3 10.650 423.59
800259541 54,000.00 54,000.00 10/04/97 09/04/12 179.18 10/04/97 84.9 11.800 641.16
800278590 26,100.00 26,100.00 10/12/97 09/12/12 179.44 10/12/97 90.0 11.050 297.47
800298713 67,500.00 67,500.00 10/01/97 09/01/07 119.08 10/01/97 77.5 9.650 878.99
800299083 52,061.00 52,061.00 10/06/97 09/06/07 119.24 10/06/97 67.1 9.900 685.11
800302267 17,945.00 17,945.00 10/02/97 09/02/12 179.11 10/02/97 84.9 11.500 209.63
800307092 48,600.00 48,600.00 10/09/97 09/09/12 179.34 10/09/97 90.0 10.900 549.34
800313769 95,200.00 95,200.00 11/01/97 10/01/27 360.07 11/01/97 80.0 9.900 828.42
800317323 20,800.00 20,800.00 10/10/97 09/10/07 119.38 10/10/97 83.2 11.700 294.82
800324865 16,155.00 16,155.00 10/02/97 09/02/17 239.11 10/02/97 86.2 11.400 171.17
800325359 18,000.00 18,000.00 10/10/97 09/10/12 179.38 10/10/97 83.2 9.750 190.69
800325680 56,010.00 56,010.00 10/01/97 09/01/12 179.08 10/01/97 71.8 9.650 589.95
800328296 21,297.00 21,297.00 10/09/97 09/09/12 179.34 10/09/97 89.7 11.400 247.44
800330854 29,640.00 29,640.00 10/10/97 09/10/17 239.38 10/10/97 31.2 9.500 276.28
800335853 99,000.00 99,000.00 10/03/97 09/03/17 239.15 10/03/97 90.0 10.900 1,015.14
800336612 52,000.00 52,000.00 11/01/97 10/01/27 360.07 11/01/97 80.0 9.500 437.24
800337016 55,222.00 55,222.00 10/08/97 09/08/17 239.31 10/08/97 81.2 10.650 556.90
800338006 15,779.00 15,779.00 10/09/97 09/09/12 179.34 10/09/97 52.5 10.250 171.98
800342396 26,900.00 26,900.00 10/04/97 09/04/07 119.18 10/04/97 84.9 9.750 351.77
-------------------------------------------------- ------ --------------------------------
19 810,209.00 810,062.60 214.51 79.5 10.403 8,817.09
Page 2 9/30/97
ALLIANCE FUNDING Sale Schedule
A division of Superior Bank FSB 1997-3 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages - Settlement 9/30/97
LSAMS Zip
Pool ID Sale ID Account Name Address City State Code
------------------------------------------------------------------------------------------------------------------------------------
38 SBCL24 661440560 TOLA DURO 000-000 XXXXXXXX XXXXXX XXXXXXXX XX 00000
38 SBCL24 661471599 XXXXXXXXX XXXXXXX 000 XXXXXX XXXXXX XXXXXXX XX 00000
38 SBCL24 661503425 XXXXXXX XXX D 0000 XXXX XXXXXX XXXXXXXXX XX 00000
38 SBCL24 661503433 XXXXXX XXXXX A 0000 XXXX XXXX XXXXXX XXXXXXXXXXX XX 00000
38 SBCL24 661521328 SUMNER GARDE NS LLC 00-00 XXXXXX XXXXXX XXXXXXXX XX 00000
38 SBCL24 661542449 XXXXXXXX XXXXXXX 00-00 000XX XXXXXX XXXXXXX XXXXX XX 00000
--------------------------------------
6 Sale Total
Principal Cut-off Date First Original Current Scheduled
LSAMS Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------------
661440560 104,000.00 103,804.99 06/01/97 05/01/22 295.04 10/01/97 65.0 12.800 1,157.31
661471599 117,000.00 117,000.00 10/01/97 09/01/27 359.08 10/01/97 65.0 13.950 1,381.67
661503425 71,500.00 71,344.22 08/01/97 07/01/12 177.04 09/01/97 65.0 11.100 817.16
661503433 75,000.00 74,756.96 08/01/97 07/01/12 177.04 10/01/97 48.3 14.250 1,011.43
661521328 385,000.00 385,000.00 10/01/97 09/01/12 179.08 10/01/97 70.0 11.100 4,400.10
661542449 217,000.00 217,000.00 10/01/97 09/01/16 227.08 10/01/97 70.0 10.950 2,265.72
-------------------------------------------------- ------ --------------------------------
6 969,500.00 968,906.17 223.68 66.8 11.836 11,033.39
Page 3 9/30/97
ALLIANCE FUNDING Sale Schedule
A division of Superior Bank FSB 1997-3 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages - Settlement 9/30/97
LSAMS Zip
Pool ID Sale ID Account Name Address City State Code
------------------------------------------------------------------------------------------------------------------------------------
39 37 660838426 XXXXXXX XXXXXXX C 000 XXXXX XXXXXXXX XXXXXX XXXXXXXX XX 00000
39 SB84 661440636 XXXX XXXXXXX H 000 XXXXX 0XX XXXX XX XXXXXXX XX 00000
39 SB84 661483453 XXXXXXX XXXXXX D 00000 XXXXXX XXXXX XXXX XXX XXXXX XX 00000
39 SB84 661489310 DUKE VIRGINIA C 0000 XXXX XXXXXXXXX XXXXX XXXX XXXX XXXX XX 00000
39 SB84 661491480 XXXXXXXX XXXXXX D 0000 000 XXXXXX XXXXXXXXX XXXX XXXXX XX 00000
39 SB84 661498774 XXXXXXX XXXXXX E 0000 XXXXX XXXXX XXXXX XXXXXXXXX XX 00000
39 39 661502146 XXXXXXX XXXXX K 0000 X XXXXXXXX XXXXXXX XX 00000
39 SB84 661506758 XXXX XXXX JR 0000 XXX XXXXXX XXXXX XX 00000
39 SB84 661508010 COX R XXX 000 XXXXXX XXXXXX XXX XXXX XX 00000
39 SB84 661513697 XXXX XXXX XXX 000 XXXXX 000 XXXX XXXXXX XX 00000
39 SB84 661519439 XXXXXXX XXXX L 00000 XXXXXX XXXXX XX XXXXXXXXXXX XX 00000
39 SB84 661520833 XXXXXXXX XXXXXXX A XXXXX 00 XX XXX 000 XXXXXX XXXXXX XX 00000
39 SB84 661522508 XXXXXX XXXXX 00000 XXXXX XXXX 00 XXXXX XXXXXXXXXXX XX 00000
39 SB84 661523324 JERKOVIC TIJANA 0000 X XXXXXXX XXXX XXXXX XX 00000
39 SB84 661524025 XXXXXXX XXXX XXXXX 000 XXXX 00XX XXXXXX XXXXXXXXXXX XX 00000
39 SB84 661525444 XXXXXX XXXXXX 0000 XXXX 000XX XXXXXX XXXXXXXXX XX 00000
39 SB84 661526400 XXXXX XXXXXX R 0000 XXXX XXXXXXX XXXXXX XXXXXXXXXXXX XX 00000
39 SB84 661527028 XXXXXXX XXXXX N 0000 XXXX XXXX XXXXXX XXXX XXXXX XX 00000
39 SB84 661528687 XXXXXXX XXXX 000 XXXX XXXXXX XXXXXX XXXXXXXX XX 00000
39 SB84 661530378 XXXXXXX XXXXX B 19601 SUNSET XXXXXXXXXXX XXXXXXX XX 00000
39 SB84 661532655 XXXXX XXXXX X XX 000 XXXXXXXXX XXXXX XXXX XXXX XX 00000
39 SB84 661532895 XXXXX XXXXXXX M 0000 X XXXX XXXXXXXXX XXXX XXXXXXXX XX 00000
39 SB84 661533414 XXXXXXX XXXXXXX S 0000 XXXXXXX XXXX XXXXXXXXXX XXXXXXX XX 00000
39 SB84 661533851 XXXXXXX XXXXXX D 0000 XXXXX XXXXXX XXXXXXXXXX XX 00000
39 SB84 661534156 XXXXXXX XXXXXX 0000 XXXX 000XX XXXXXX XXXXXXXXX XX 00000
39 SB84 661537209 XXXXX XXXXX XXX 0000 X 00XX XXXXX XXXXXXX XX 00000
39 SB84 661537571 XXXXX XXXXXXXX T 0000 XXXXX XXXXXX XXXXXX XXXXXXX XX 00000
39 SB84 661540534 XXXXX XXXXXXX A 000 XXX XXXX XXXX XXXXXXXXXX XX 00000
39 SB84 661540864 XXXXXX XXXXXXX 000 XXXX 000XX XXXXX XXXXXX XX 00000
39 SB84 661541078 XXXXXX XXXXXX L 0000 X 000XX XXXXXX XXXXXXXX XX 00000
39 SB84 661541995 XXXXXXXX XXXXXXX 000 XXXXXX XXXXX XXXXX XXXX XXXX XX 00000
39 SB84 661543041 XXXXX XXXXX A 0000-0000 XXXXXX XXXX XXXXXXX XX 00000
39 SB84 661543363 XXXXX XXXXXX 0000 XXXXXXXX XXXXXXX XXXX XX 00000
39 SB84 661544411 XXXXXXXX XXXXXXX E JR 0000 XXXX XXXXXX XXXXXXXX XX 00000
39 SB84 661544502 XXXXX XXXXX A 0000 X XXXXXXXX XXXXXXX XX 00000
39 SB84 661544767 XXXXXXX XXXXXX W 000 XXXXXXXXXX XXXX XXXXXXXXXXXX XX 00000
39 SB84 661545467 XXXXX XXXX W 00000 0XX XXXXXX XXXXXX XX XXXXXX XX 00000
39 SB84 661545475 XXXXXX XXXX 0000 XXXXX 00XX XXXXXX XXXXXXX XXXX XX 00000
39 SB84 661545814 KWEMBE TOR A 0000 XXXXXX XXXXXX XXXXXXX XXXX XX 00000
39 SB84 661546853 XXXXXXXX XXXXX 0000-0000 X XXXXXXXXXX XXX XXXXXXXXXXXX XX 00000
39 SB84 661547521 XXXXXXXX XXXXXX J II 000 XXXX XXXXX XXXXXX XXXXXXXXXXX XX 00000
39 SB84 661547547 XXXXXX XXXXX 0000 X 00XX XXXXXX XXXXXXX XX 00000
39 SB84 661547851 XXXXXXX XXXX J 0000 XXXXXXX XXXXX XXXXXXX XXXX XX 00000
39 SB84 661548032 XXXXXXXXXX XXXX 0000 XXXXX XXXXXX XXXXXX XXXXXXX XX 00000
39 SB84 661548495 XXXXX XXXXXXXX T 0000 XXXXX XXXXXX XXXXXX XXXXXXX XX 00000
39 SB84 661548537 XXXX XXXXXX L 000 X XXXXXX XXXX XX. XXXXXXXX XX 00000
39 SB84 661549386 XXXXXX XXXXXX 0000 XXXXXXX XXXXXXX XX 00000
39 SB84 661552471 XXXX XXXXXXXX 0000 XXXXX XXXXXXXX XXXXXX XXXXXXXXXXXX XX 00000
39 SB84 661552737 XXXXXXXXXX XXXXX G 0000 XXXXX XXXXXXX XXXXXX XXXXXX XX 00000
39 39 680064268 XXXXXXX XXXXXXXXX 0000 0XX XX XXXX XXXXXXX XX 00000
39 39 680099017 XXXXXX XXXXXX A 00000 XXXXXXX XXX XXXXXXXXXXX XX 00000
39 39 680131083 XXXXXXXXXXXX XXXXXXX A 0000 XXXXXXXX XXXXXX XXXXX XX 00000
39 39 680139540 XXXX XXXXX 0000 XXXXXXXX XXXXXXXXX XXXXXX XXXX XX 00000
39 39 680139615 XXXXX XXXXXXX 000 XXXX 00XX XXXXXX XXXXXXXX XX 00000
39 39 800148603 XXXXXXXXX XXXX 0 XXXXXXXXX XX XXXXXX XX 00000
39 39 800198822 XXXXXX XXXXXX 00 XXXXXXXX XXXXXX XXXXXXXX XX 00000
39 39 800215147 XXXXX XXXXXXX A 000 XXXXXXXX XXXX XXXX XXXXXXXXXXXX XX 00000
39 39 800219925 XXXXXXX XXXXXXXXXX X 00 XXXXXXXX XXXXX XXXXXXX XX 00000
39 39 800225096 XXXXXX XXXXXXX J 000 XXXXXXXXX XXXXXXXX XXX XXXXXXX XX 00000
39 39 800236283 O'XXXX XXXXXX C 000 0XX XXXXXX XXXXX XXXX XX 00000
39 39 800236564 XXXXXX XXXXXX M 0 XXXXXXX XX XXXXXX XXXXXX XX 00000
39 39 800236721 XXXXXXX XXXXXXXXX 000 XXXXXXXXX XXX XXXXXX XXXXXX XX 00000
39 39 800243495 XXXXXXXXX XXXXXX H.S. 000 XXXX XXXXXX XXXXXX XX 00000
39 39 800245334 XXXXXXXX XXXXXXX A 0000 XXXXXXXXX XXXXX XXXXXXXXXX XX 00000
39 39 800246043 XXXXXXXX XXXXX M 000 XXXXXXX XXXX XXXX XXXXXXXX XXXXX XX 00000
39 39 800246589 XXXXXX XXXXX J 000 XXXXXXXXX XXXXXX XXXXX XX 00000
39 39 800252058 XXXXXXX XXXX J 000 XXXXXX XX XXXXX XX 00000
39 39 800252678 XXXXX XXXXXXXX 000 XXXXXXXX XXXXX XXXXXXXX XX 00000
Principal Cut-off Date First Original Current Scheduled
LSAMS Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------------
660838426 19,500.00 19,491.20 09/01/95 08/01/10 154.03 09/01/97 65.0 12.990 215.56
661440636 35,048.00 35,039.53 03/01/97 02/01/12 172.11 09/01/97 89.6 12.750 380.86
661483453 64,000.00 64,000.00 08/21/97 07/21/12 177.70 10/21/97 85.0 13.200 717.99
661489310 42,000.00 42,000.00 06/01/97 05/01/12 175.04 10/01/97 82.7 12.600 451.51
661491480 22,658.00 22,658.00 08/01/97 07/01/12 177.04 09/01/97 79.6 15.600 326.48
661498774 22,000.00 21,927.63 08/22/97 07/22/12 177.73 10/22/97 79.2 11.750 260.51
661502146 82,800.00 82,722.97 08/01/97 07/01/17 237.04 10/01/97 90.0 11.300 871.62
661506758 39,800.00 39,800.00 09/18/97 08/18/12 178.62 10/18/97 79.9 13.350 451.18
661508010 23,000.00 22,937.07 10/01/97 09/01/12 179.08 11/01/97 90.0 12.500 283.48
661513697 33,259.00 33,259.00 08/01/97 07/01/12 177.04 10/01/97 90.0 13.250 426.29
661519439 35,400.00 35,400.00 10/01/97 09/01/12 179.08 10/01/97 84.9 12.150 428.28
661520833 21,000.00 21,000.00 10/05/97 09/05/12 179.21 10/05/97 88.5 12.100 253.39
661522508 44,100.00 44,083.69 09/01/97 08/01/12 178.06 10/01/97 84.8 12.400 540.68
661523324 39,000.00 39,000.00 10/01/97 09/01/12 179.08 10/01/97 83.9 11.500 455.59
661524025 45,700.00 45,700.00 09/22/97 08/22/12 178.75 09/22/97 89.2 11.800 463.05
661525444 60,000.00 59,984.02 09/18/97 08/18/27 358.62 10/18/97 83.3 10.150 533.21
661526400 25,900.00 25,578.43 09/21/97 08/21/17 238.72 11/21/97 38.6 11.850 282.48
661527028 50,000.00 50,000.00 09/01/97 08/01/12 178.06 10/01/97 89.0 12.600 537.51
661528687 28,040.00 28,021.68 09/05/97 08/05/12 178.19 10/05/97 90.0 12.600 347.43
661530378 67,500.00 67,447.43 09/14/97 08/14/27 358.49 10/14/97 85.0 11.550 671.02
661532655 41,700.00 41,595.86 09/25/97 08/25/12 178.85 10/25/97 54.1 11.550 488.46
661532895 125,950.00 125,950.00 09/01/97 08/01/17 238.06 10/01/97 84.9 13.600 1,529.76
661533414 104,000.00 104,000.00 09/11/97 08/11/27 358.39 09/11/97 74.2 9.900 905.00
661533851 33,586.00 33,586.00 11/01/97 10/01/17 240.07 11/01/97 84.9 11.100 348.96
661534156 64,300.00 64,300.00 09/26/97 08/26/12 178.88 09/26/97 76.6 11.600 641.67
661537209 59,500.00 59,258.81 09/27/97 08/27/17 238.92 10/27/97 85.0 11.550 636.58
661537571 53,500.00 53,500.00 09/19/97 08/19/27 358.65 10/19/97 69.9 9.900 465.55
661540534 43,000.00 42,953.30 09/28/97 08/28/27 358.95 10/28/97 61.4 10.900 406.25
661540864 42,500.00 42,454.07 10/01/97 09/01/27 359.08 11/01/97 85.0 12.000 437.16
661541078 38,400.00 38,350.55 09/27/97 08/27/17 238.92 10/27/97 89.9 10.950 395.05
661541995 75,600.00 75,406.90 09/28/97 08/28/17 238.95 10/28/97 70.0 9.500 704.69
661543041 33,500.00 33,389.67 09/20/97 08/20/27 358.68 10/20/97 89.9 11.650 335.59
661543363 28,000.00 28,000.00 09/27/97 08/27/12 178.92 09/27/97 79.9 13.850 328.44
661544411 33,150.00 33,135.97 09/28/97 08/28/27 358.95 10/28/97 85.0 12.000 340.99
661544502 103,200.00 103,200.00 10/01/97 09/01/12 179.08 10/01/97 57.3 9.370 1,069.56
661544767 27,000.00 27,000.00 10/01/97 09/01/12 179.08 10/01/97 82.6 10.400 296.79
661545467 123,400.00 123,400.00 10/01/97 09/01/27 359.08 10/01/97 60.1 9.700 1,055.67
661545475 78,000.00 77,755.27 10/01/97 09/01/17 239.08 11/01/97 89.9 12.400 880.70
661545814 21,300.00 21,217.00 09/25/97 08/25/12 178.85 10/25/97 84.9 10.000 228.89
661546853 19,900.00 19,900.00 09/22/97 08/22/27 358.75 09/22/97 78.0 11.750 200.87
661547521 67,500.00 67,500.00 09/19/97 08/19/27 358.65 09/19/97 84.9 11.500 668.45
661547547 56,200.00 56,200.00 09/25/97 08/25/17 238.85 09/25/97 74.9 11.850 612.94
661547851 29,000.00 29,000.00 10/01/97 09/01/17 239.08 10/01/97 84.2 12.350 326.42
661548032 75,000.00 75,000.00 09/25/97 08/25/17 238.85 09/25/97 62.5 10.250 736.23
661548495 52,400.00 52,400.00 09/19/97 08/19/27 358.65 10/19/97 69.8 9.900 455.98
661548537 32,800.00 32,800.00 10/01/97 09/01/12 179.08 10/01/97 80.0 14.500 401.65
661549386 44,100.00 44,100.00 10/01/97 09/01/27 359.08 10/01/97 70.0 10.850 414.98
661552471 28,000.00 28,000.00 09/28/97 08/28/27 358.95 09/28/97 70.0 10.150 248.83
661552737 37,250.00 37,150.55 10/01/97 09/01/12 179.08 11/01/97 84.7 11.600 371.73
680064268 35,000.00 34,975.63 02/02/97 01/02/12 171.12 09/02/97 73.0 11.100 335.96
680099017 25,000.00 24,858.54 03/01/97 02/01/12 172.11 09/01/97 58.1 10.750 280.24
680131083 24,990.00 24,990.00 04/28/97 03/28/12 173.92 09/28/97 79.9 13.350 283.29
680139540 10,700.00 10,639.90 04/26/97 03/26/12 173.85 09/26/97 90.0 11.500 125.00
680139615 213,350.00 211,814.80 02/13/97 01/13/17 231.48 10/13/97 90.0 11.500 2,275.23
800148603 21,300.00 21,188.68 07/01/97 06/01/12 176.05 11/01/97 74.2 13.500 243.98
800198822 52,400.00 52,382.49 08/01/97 07/01/12 177.04 10/01/97 80.0 11.300 510.93
800215147 158,950.00 158,950.00 09/01/97 08/01/12 178.06 10/01/97 85.0 12.800 1,733.49
800219925 26,000.00 25,766.52 08/07/97 07/07/12 177.24 10/07/97 79.8 12.750 324.70
800225096 22,500.00 22,500.00 10/01/97 09/01/07 119.08 10/01/97 84.5 12.750 332.64
800236283 42,075.00 41,815.36 08/14/97 07/14/12 177.47 10/14/97 85.0 10.050 453.43
800236564 16,840.00 16,840.00 08/21/97 07/21/12 177.70 09/21/97 80.1 14.000 224.27
800236721 71,000.00 71,000.00 10/08/97 09/08/12 179.31 10/08/97 45.9 9.900 758.63
800243495 57,400.00 57,400.00 09/25/97 08/25/12 178.85 09/25/97 70.0 10.050 505.85
800245334 15,000.00 14,327.42 08/02/97 07/02/12 177.07 01/02/98 31.9 11.490 175.13
800246043 150,000.00 150,000.00 08/01/97 07/01/12 177.04 09/01/97 71.3 13.250 1,688.67
800246589 40,000.00 40,000.00 09/27/97 08/27/12 178.92 09/27/97 76.3 11.900 408.37
800252058 26,000.00 25,961.86 09/18/97 08/18/17 238.62 10/18/97 65.0 10.850 265.72
800252678 142,500.00 142,500.00 09/01/97 08/01/12 178.06 10/01/97 75.0 11.400 1,400.30
Page 4 9/30/97
ALLIANCE FUNDING Sale Schedule
A division of Superior Bank FSB 1997-3 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages - Settlement 9/30/97
LSAMS Zip
Pool ID Sale ID Account Name Address City State Code
------------------------------------------------------------------------------------------------------------------------------------
39 39 800253676 XXXXX XXXXXXX J 00 XXXXXX XXXX XXXXXXXX XX 00000
39 39 800254617 MAY XXXXX E 000 XXX XXXX XXXXX XXXXX XXXXXXX XX 00000
39 39 800256877 XXXXXXXXX XXXX P 0000 XXXXXX XXXX XXXXXXXX XX 00000
39 39 800257453 XXXXXX XXXXXXX G 0000 XXXX XXXXX XXXXX XXXXXX XX 00000
39 39 800257503 KIM MAL SOON 00-00 000XX XXXXXX XXXXXXX XX 00000
39 39 800257594 XXX XXX XXXXX 00-00 000XX XXXXXX XXXXXXX XX 00000
39 37 800258147 XXXXX XXXXXX M 00 XXXXXXX XXXX XXXXXXX XX 00000
39 39 800260051 XXXXXX XXXXXXX 000 XXXXXXXXX XXXXX XXXXXXXX XX 00000
39 39 800261547 XXXXXXXXX XXXXX M. 0000 XXXXXX XXXXX XXXX XXXXX XXXX XX 00000
39 39 800263337 XXXXXXX XXXXXXXXXX 000 XXXXXXXXX XXXXX XXXXXXXXX XX 00000
39 39 800263618 XXXXXXXX XXXXX 0000 XXXXXX X XXXXXXXX XX 00000
39 39 800263899 XXXX XXXXXX F 000 XXXXXXXX XXXXX XXXXXX XXXXX XX 00000
39 39 800264368 XXXX XXXXXXX 0000 XXXXXX XXXX XXXXX XXXX XX 00000
39 39 800265035 ORLANDO XXXX XXXXXXX 000 XXXX XXXXXX XXXXXXXX XX 00000
39 39 800266587 XXXXXXX XXXXX 000 XXXX 000XX XXXXXX XXX XXXX XX 00000
39 39 800266827 XXXXXXXX M MIA 0000 XXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800267221 XXXXXXX XXXXXXXXX 00 XXXXXX XXXXXX XXX XXXXXXXX XX 00000
39 39 800267809 XXXXXXXX XXXX 8 XXXXXXXXX XXXXXXX XX 00000
39 39 800269854 XXXXXXXX XXXXXXX X XXXXXXX XXXX XX XXXXXXX XXXX XX 00000
39 39 800270092 XXXXXX XXXXXXX 000 00XX XX XXXXXXXX XX 00000
39 39 800270266 XXXXXX XXXXX X XX 0 XXX 000 X XXXXXXX XX 00000
39 39 800274524 XXXXX XXXXXXXX L 00000 XXXXXXX XXXX XXXXXX XX 00000
39 39 800275430 XXXXX XXXXX E. 00 XXXX XXXXXX XXXXXXXX XX 00000
39 39 800275760 XXXXXXXX XXXXXXX G 000 XXXX XXX XXXXXXXXX XX 00000
39 39 800276073 XXXX XXXXX M 00-00 XXXXXXXX XXXXXX XXXXXXXXXXXX XX 00000
39 39 800279143 XXXXXX XXXXX A 00000 XXXXXXXX XXX XXXX XXXXXXXXXXX XX 00000
39 39 800279721 XXXXXX EVER 00 XXXXX XXXXXX XXXXXXXX XX 00000
39 39 800279820 XXXXXXXXX XXXXXXXX 000 XXXXXXXXX XXX XXXXXXXXXX XX 00000
39 39 800280075 XXXXXXXX XXX 0000 XXXXX XXXX XXXXXX XXXXX XX 00000
39 39 800280166 XXXXXX XXXX M 0000 XXXXXXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800281669 XXXXX XXXXXX M 0000 XXX XXXXXX XXXXX XXXX XXXXXX XX 00000
39 39 800282469 XXXXXX XXXXXXX R 000 XXXXX XXXX XX XXXXXXX XX 00000
39 39 800286171 XXXXXXX XXXXXX L 00000 XXXXXXX XXXX XXXXX XXXXXXXX XX 00000
39 39 800286320 XXXXXXX XXXXXXXXX 000 XXXX XXXXXX XXXXXXXXXXXX XX 00000
39 39 800286791 XXXXXXXX XXXXXXX 0000 00XX XXXXXX XXXXX XX XXXXXXXXXX XX 00000
39 39 800286809 XXXX XXXXXXX A 0000 00XX XX XXXXXXXX XX 00000
39 39 800287229 XXXXXXXX XXXXXX 00 XXXXXXX XXXX XXXX XXXXXXXXX XXX. XX 00000
39 39 800287575 XXXXXX XXXXXXX E 0000 XXXXX XXXXX XXXXXX XXXXX XX 00000
39 39 800287898 XXXXXXXX XXXXXXX R 0000 XXXX XXXXX XXXX XXXX XXXXX XX 00000
39 39 800288375 XXXXXX, XXXXXX XXXXXX 0000 XX 000 XXX XXXXX XXXXXX XX 00000
39 39 800289068 BLACK XXXXXXX XXX 0000 XXXX XXXXXXXXXX XXXX XXXXXXXX XX 00000
39 39 800289522 XXXXXX XXXXXX D 000 XXXXXX XXXXX XX XXXXXXXX XX 00000
39 39 800290579 XXXX XXXXXXXXXX 0000 XXXXXX XXXXX XXXXXX XX 00000
39 39 800292492 XXXXXX XXXXXXX J. 00 XXX XXXXXX XXXXXX XXXXX XXXXXX XX 00000
39 39 800293151 XXXXXXXXX XXXXXXX E 000 XXXXXXXX XXXXXXX XXX XXXXX XX 00000
39 39 800293532 XXXXXXX XXXXXXX J 0000 XXXXX XXXXXX XXXXXX XXXXXXXX XX 00000
39 39 800293771 XXXXXXXX XXXXX K 0000 XXXXXXXXX XXXXX XXXXXXX XX 00000
39 39 800296048 XXXXXXXX XXXXXXX J 00 0XX XXX XXXXXXXX XX 00000
39 39 800296212 XXXXX XXXXXXX L 0000 XXXXXXXXXXX XXXXXX XXXXXXXXXXXX XX 00000
39 39 800296337 XXXXXXXX XXXX K 0000 XXXXXXX XXXXX XXXX XXXX XXXXX XX 00000
39 39 800296386 XXXXXXX XXXXX XXXX 00 XXXXXXXXX XXXXX XXXXXXXXX XX 00000
39 39 800296816 XXXXXXX XXXXXXX W 0000 XXXXX XXXXXXXXX XXXXX XXXXXXXXX XX 00000
39 39 800296972 XXX XXXXXX H 00-00 000XX XXXXXX XXXXXX XXXX XX 00000
39 39 800297129 DE XXXXX XXXXX 00-00 XXXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800297152 XXXXXXXXXX XXXXXXX H 0000 XXXXX XXXXX XX XXXXXXX XX 00000
39 39 800297624 XXXXXXXXXX XXXXXX G 0000 XXXXXXX XXXXX XXXXXX XX 00000
39 39 800297871 XXXXX XXXXX S 000 XXX XXXXX 0 XXXXXXXXXX XX 00000
39 39 800298416 XXXXXX XXXXXX P 000 XXXXXX XXXXXX XXXXXXXX XX 00000
39 39 800298440 XXXXXX XXXXX N 0000 XXXX XXX XXXXX XXXX XX 00000
39 39 800298648 XXXXXXX XXXXX K 0000 XXXXX XXXXXXXXX XXXXX XXXXXX XX 00000
39 39 800298689 XXXXXXX XXXXXXXXX D 0000 XXXXXXXX XXX XXXXX XXXXXX XX 00000
39 39 800298952 XXXXXX XXXXX L 0000 XXXXXXXX XXXXXX XXXXXXX XX 00000
39 39 800299273 XXXXX XXXXXX MAY 000 XXXX 000 XXXXX XXXX XX 00000
39 39 800299869 XXXXXXXX XXXXXXXX A 0000 XXXXXX XXXXXX XXXXXXXXXX XXXX XX 00000
39 39 800300113 ALLSBERRY XXX XXXXXXX 000 XXXXXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800300170 XXX XXXXX 000 XXXXX XXXXX XX. XXXXX XX 00000
39 39 800300337 XXXXXX XXXXXX M 0000 XXXXXX XX XXXXX XXXXX XXXXXXXXXX XX 00000
39 39 800301038 XXXXXXX XXXXXXX 000 XXXXXXX XXXXXX XXXXXXXX XX 00000
Principal Cut-off Date First Original Current Scheduled
LSAMS Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------------
800253676 56,000.00 55,780.86 07/18/97 06/18/17 236.61 10/18/97 69.2 10.375 554.40
800254617 99,200.00 99,200.00 08/01/97 07/01/27 357.04 10/01/97 80.0 11.800 1,005.14
800256877 14,737.00 14,737.00 08/08/97 07/08/12 177.27 09/08/97 90.0 12.250 179.25
800257453 30,900.00 30,900.00 09/25/97 08/25/12 178.85 09/25/97 89.9 10.990 351.01
800257503 113,500.00 113,500.00 10/02/97 09/02/12 179.11 10/02/97 84.3 13.150 1,447.27
800257594 27,250.00 27,250.00 09/25/97 08/25/12 178.85 09/25/97 84.9 13.200 348.37
800258147 10,383.00 10,383.00 08/01/97 07/01/17 237.04 09/01/97 89.9 13.990 129.04
800260051 19,600.00 19,499.24 09/22/97 08/22/12 178.75 10/22/97 89.9 12.600 242.85
800261547 54,000.00 54,000.00 10/09/97 09/09/17 239.34 10/09/97 90.0 12.300 605.92
800263337 20,200.00 20,161.99 08/08/97 07/08/12 177.27 10/08/97 81.6 12.650 250.95
800263618 133,000.00 133,000.00 09/20/97 08/20/27 358.68 09/20/97 81.5 11.750 1,342.51
800263899 44,800.00 44,800.00 09/26/97 08/26/12 178.88 09/26/97 74.6 14.600 614.79
800264368 25,200.00 25,096.51 09/09/97 08/09/12 178.32 10/09/97 70.0 12.450 309.78
800265035 25,000.00 24,801.82 09/04/97 08/04/12 178.16 11/04/97 56.8 11.650 250.44
800266587 105,000.00 104,969.89 08/01/97 07/01/27 357.04 10/01/97 70.0 11.990 1,079.24
800266827 45,750.00 45,750.00 09/01/97 08/01/17 238.06 10/01/97 80.9 12.250 511.74
800267221 31,000.00 31,000.00 09/07/97 08/07/12 178.26 10/07/97 90.0 12.950 341.71
800267809 59,400.00 59,311.07 08/10/97 07/10/17 237.34 10/10/97 90.0 12.750 685.36
800269854 34,500.00 34,417.08 09/26/97 08/26/12 178.88 10/26/97 75.0 10.600 383.50
800270092 204,000.00 203,762.50 08/22/97 07/22/17 237.73 10/22/97 80.0 11.500 2,175.52
800270266 60,000.00 59,945.21 08/10/97 07/10/17 237.34 09/10/97 89.9 12.750 692.29
800274524 38,250.00 38,200.73 08/28/97 07/28/12 177.93 09/28/97 85.0 12.850 480.19
800275430 25,000.00 24,925.27 09/28/97 08/28/12 178.95 10/28/97 75.0 13.600 326.24
800275760 25,000.00 25,000.00 09/15/97 08/15/12 178.52 10/15/97 84.7 12.750 312.21
800276073 21,000.00 21,000.00 10/08/97 09/08/12 179.31 10/08/97 54.6 10.900 237.37
800279143 396,500.00 396,500.00 08/15/97 07/15/27 357.50 09/15/97 68.3 11.500 3,926.50
800279721 97,500.00 97,500.00 08/24/97 07/24/12 177.80 09/24/97 75.0 12.500 1,040.58
800279820 90,190.00 90,120.84 09/12/97 08/12/17 238.42 10/12/97 84.6 12.100 999.37
800280075 36,400.00 35,978.65 08/28/97 07/28/12 177.93 11/28/97 70.0 11.300 354.92
800280166 38,000.00 37,969.92 09/12/97 08/12/27 358.42 10/12/97 88.3 10.800 356.15
800281669 61,200.00 61,200.00 10/01/97 09/01/27 359.08 10/01/97 85.0 9.650 521.31
800282469 18,900.00 18,888.23 08/21/97 07/21/17 237.70 10/21/97 84.9 15.490 255.74
800286171 28,000.00 28,000.00 10/01/97 09/01/12 179.08 10/01/97 80.0 12.550 346.02
800286320 98,400.00 97,655.63 08/28/97 07/28/12 177.93 10/28/97 80.0 13.250 1,261.23
800286791 33,000.00 32,883.08 09/01/97 08/01/12 178.06 10/01/97 56.8 10.850 371.97
800286809 60,000.00 60,000.00 09/15/97 08/15/12 178.52 09/15/97 89.7 12.450 638.03
800287229 28,500.00 28,406.50 10/02/97 09/02/12 179.11 11/02/97 80.8 10.550 315.92
800287575 16,475.00 16,475.00 11/01/97 10/01/12 180.07 11/01/97 85.0 11.750 195.09
800287898 336,000.00 336,000.00 09/01/97 08/01/12 178.06 10/01/97 80.0 9.950 2,936.23
800288375 81,600.00 81,600.00 10/01/97 09/01/17 239.08 10/01/97 85.0 12.150 907.03
800289068 57,500.00 57,398.39 09/08/97 08/08/12 178.29 10/08/97 85.2 13.300 738.90
800289522 40,000.00 40,000.00 09/21/97 08/21/12 178.72 09/21/97 45.7 9.150 409.28
800290579 20,832.00 20,832.00 09/27/97 08/27/12 178.92 09/27/97 70.0 11.600 244.68
800292492 100,250.00 100,250.00 10/04/97 09/04/12 179.18 10/04/97 84.9 12.100 1,038.91
800293151 87,000.00 87,000.00 09/08/97 08/08/12 178.29 09/08/97 88.0 12.050 898.24
800293532 15,000.00 15,000.00 10/01/97 09/01/12 179.08 10/01/97 87.6 11.800 178.10
800293771 154,000.00 154,000.00 09/05/97 08/05/12 178.19 10/05/97 80.0 12.000 1,584.06
800296048 18,900.00 18,900.00 09/19/97 08/19/12 178.65 09/19/97 89.9 12.990 239.01
800296212 28,900.00 28,900.00 09/01/97 08/01/27 358.06 10/01/97 85.0 11.750 291.72
800296337 51,000.00 50,835.60 09/26/97 08/26/12 178.88 10/26/97 85.0 11.050 581.27
800296386 51,000.00 50,982.04 09/25/97 08/25/27 358.85 10/25/97 46.3 9.400 425.12
800296816 33,915.00 33,823.56 09/11/97 08/11/12 178.39 10/11/97 85.0 12.850 425.76
800296972 63,000.00 63,000.00 10/01/97 09/01/12 179.08 10/01/97 79.8 13.800 736.51
800297129 103,700.00 103,520.63 10/03/97 09/03/12 179.15 11/03/97 85.0 11.850 1,054.71
800297152 216,750.00 216,750.00 09/12/97 08/12/27 358.42 10/12/97 85.0 11.600 2,163.01
800297624 42,500.00 42,500.00 10/02/97 09/02/12 179.11 10/02/97 84.2 11.600 499.19
800297871 43,498.00 43,498.00 09/18/97 08/18/12 178.62 09/18/97 84.8 12.850 476.08
800298416 280,000.00 280,000.00 09/19/97 08/19/27 358.65 09/19/97 80.0 14.100 3,339.82
800298440 45,300.00 45,300.00 10/01/97 09/01/12 179.08 10/01/97 89.9 12.100 469.45
800298648 20,000.00 20,000.00 10/01/97 09/01/12 179.08 10/01/97 77.7 11.600 234.91
800298689 23,000.00 23,000.00 10/03/97 09/03/12 179.15 10/03/97 78.1 12.000 276.04
800298952 23,012.00 23,012.00 10/01/97 09/01/12 179.08 10/01/97 80.0 13.350 296.48
800299273 21,100.00 21,100.00 11/01/97 10/01/12 180.07 11/01/97 65.6 12.600 261.44
800299869 68,000.00 68,000.00 09/15/97 08/15/12 178.52 10/15/97 53.1 11.400 668.21
800300113 46,750.00 46,475.96 10/05/97 09/05/12 179.21 11/05/97 85.0 9.900 406.81
800300170 20,700.00 20,610.43 09/28/97 08/28/12 178.95 10/28/97 60.0 11.850 210.54
800300337 25,500.00 25,500.00 10/01/97 09/01/12 179.08 10/01/97 89.9 11.150 292.24
800301038 148,000.00 148,000.00 10/01/97 09/01/12 179.08 10/01/97 87.0 10.900 1,398.27
Page 5 9/30/97
ALLIANCE FUNDING Sale Schedule
A division of Superior Bank FSB 1997-3 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages - Settlement 9/30/97
LSAMS Zip
Pool ID Sale ID Account Name Address City State Code
------------------------------------------------------------------------------------------------------------------------------------
39 39 800302598 XXXXX XXXXXX A 000 XXXXXXXXX XXXXX XXXXXXXX XXXXXXX XX 00000
39 39 800303406 XXXXXXX XXXXXXX P 00000 XXXXXXXX XXXX XXXXXXXXXXX XX 00000
39 39 800303661 XXXX XXXXXXX J 00000 X XXX XX XXXXXXX XXX XXXXX XXXXX XX 00000
39 39 800303695 XXXXXXXX XXXXXXX D 0000 XXXXXXXX XXXXXX XXXXXX XX 00000
39 39 800304461 XXXXXXX XXXXXX E 00 XXXXXXX XXXX XXXXXXXXX XX 00000
39 39 800304594 XXXXX XXXX W 000 XXXX XXXXXXX XXXX XXXXXXX XX 00000
39 39 800306342 XXXXXXXX XXXXXXX T 0000 XXXX XXXX XXXX #00 XXXXXXX XXXXX XX 00000
39 39 800306359 XXXXXXXX XXXX 000 XXXXX 00XX XXXXXX XXXXXXXXX XX 00000
39 39 800306524 XXXXXXXX XXXX 000 XXXXXX XXXX XXXXXXXXX XX 00000
39 39 800307019 XXXXXXXX XXXXX B 0000 XXXXXXXX XXXX XXXXXXXXXX XX 00000
39 39 800307704 XXXXX XXX A 000 XXXXXXXX XXXXXX XXXXXXX XX 00000
39 39 800308272 XXXXX XXXXX M 000 XXXXXXX XXXXXX XXXXXXXX XX 00000
39 39 800308496 XXXXXXXX XXXXX A 000 XXXXXXXX XXXXX XXXXX XXXX XX 00000
39 39 800308835 XXXXX XXXXXX C 0000 XXXXX XXXXX XXXXXX XXXXXXXX XX 00000
39 39 800309221 XXXXXXXX XXXXX A. 0000 XXXXXXXXX XXXXX XXXXXX XX 00000
39 39 800309320 XXXXXXX XXX R 000 X XXXXXX XXX XXXXXX XXXXXXX XX 00000
39 39 800309387 XXXXX XXXXX X XXX 000X XX 0 XXXXXX XX 00000
39 39 800309429 XXXXXXX XXXXX M 0000 XXXX X XXXXXX XXXXXX XX 00000
39 39 800310468 XXXXXX XXXXX M 0000 XX 000XX XXXXXX XXXXXXXX XX 00000
39 39 800311177 XXXXX XXXXXX 000 XXXXXXX XX XXXXXXXXXX XX 00000
39 39 800311235 XXXXXX XXXXX P 000 XXXXXXXXX 00XX XXXXX XXXX XXXXX XX 00000
39 39 800312043 XXXXXXXXXX XXXXXXX S 0000 XXXX XXXXX XXXXX XXXXXX XX 00000
39 39 800312126 XXXX XXXXXXXX 0000 00XX XXXXXX XXXXXXXX XX 00000
39 39 800312985 XXXXX XXXX D 00 XXXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800313108 XXXXXX XXXXX A XXXXXXXX XXXX XXXXXXXXX XX 00000
39 39 800313306 XXXXXXX XXX 0000 00XX XXXXXX XXXXXXXX XX 00000
39 39 800314155 XXXXXX XXXXX H 00000 XXXXXXX XXXXX XXXXXX XXXX XXXXX XX 00000
39 39 800314304 XXXXX XXXXXXXX 0 XXXXXXXX XXXX XXXXXXXXXXX XX 00000
39 39 800314973 XXXXXXX XXXXX K 000 XXXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800315269 XXXXXXXX XXXXXX K. 0000 XXXXXXXXXXX XXX XXXXXXXXX XX 00000
39 39 800315293 XXXX XXXXXX A 0000 XXXXXX XXXX XXXXXXX XX 00000
39 39 800316184 XXXXXX XXXXXXX 0000 XXXXXX XXXX XXX XXXX XXXXXX XX 00000
39 39 800316507 XXXXXXXXXXX XXXXXX H. XXXXX XXXXXX XXXX XXXXX XXXXX XX 00000
39 39 800316713 XXXXXXXXXXXX XXXXXXX J 0000 XXXXXXXXX XX XXXXX XXXXX XX 00000
39 39 800316747 XXXXXXXX XXXXXXX 00 XXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800316820 XXXXX XXXXXXX 00000 XXXXX XXXXX XXXXX XXXX XX 00000
39 39 800316911 XXXXXXXX XXXXX A 0000 XXXXX 00 XXXX XXXXXX XX 00000
39 39 800317968 XXXXX XXXX J 00 XXXXXXXX XXXX XXXXXXXXX XX 00000
39 39 800318008 XXXXX VIRGINIA 00-00 00XX XXXXXX XXXXXXX XXXXXXX XX 00000
39 39 800318024 XXXXXX XXXXXXX R 00000 XXXX 00XX XXXXXX XXXXXXXX XX 00000
39 39 800318172 XXXXXXXXXX XXXX XXXXXX 0000 XXXXXXXXX XXXXX X. XXXXXXXXX XX 00000
39 39 800318396 XXXXXXX XXXXXXX 000 XXXXXXX XXXXX XXXX XXXXXXXXX XX 00000
39 39 800319022 XXXXXXXXXXX XXXX 00 XXXXXXXX XXXX XXXX XXXXX XX 00000
39 39 800319311 XXXXXXXX XXXXX C 0000 00XX XXXXXX XXXXX XXXXXXXX XXXX XX 00000
39 39 800319659 XXXXXX XXXXX 000 XXXXX XXXXX XXXXXX XXXXXX XX 00000
39 39 800319782 XXXXX XXXX 0000 XXXX 0000 XXXXX XXXX XXXX XXXX XX 00000
39 39 800320145 XXXXX XXXX G 0000 00XX XXXXXX XXXXXXXXXXX XX 00000
39 39 800321036 XXXXXXXXXX XXXXXX 0000 XXXXX XXXX XXXXXX XXXXXXXXX XX 00000
39 39 800321887 XXXXXX XXXXXX XXXX 0 XXXXX XXXX XXXXXXXX XX 00000
39 39 800321929 XXXXXXXX XXXXXXX T. 00000 XXXXX XXXXX XXXXXXXX XX 00000
39 39 800322430 XXXXXXX XXXXXX M 0000 XXXXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800322737 XXXXXXXXX XXXXXX 000 XXXXX XXXXXXX XXXX XXXXXX XXXXX XX 00000
39 39 800322802 XXXXX XXXX P 00000 XXXX XXXXXX XXXXX XX 00000
39 39 800323016 XXXXXXXXX XXXXXXX 0000 X 00XX XXXXXX XXXXXXXX XX 00000
39 39 800323156 XXXX XXXXXX 0000 XXXX XXXXXXX XXXXXX XXXXXXX XX 00000
39 39 800323602 XXXXXX XXXXXXXX L 0000 XXXXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800323693 KOWZUN TADGIO T 0 XXXXXX XXXX XXXX XXXX XX 00000
39 39 800323859 XXXXXX XXXXXXXX 0000 00XX XXXXXX XXXXX XX XXXXXXXXXX XX 00000
39 39 800324253 XXXXX XXXXXXX 00 XXXXXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800324477 VERDE XXXXXXXXX 00 XXXXXXX XXXXXX XXXXXXXXXX XX 00000
39 39 800324600 XXXXXX XXXXX 000 XXXXXXXXX XXXXXXX XXXX XXXXXXXX XX 00000
39 39 800324618 XXXXXXX XXXXXX 178 00 000XX XXXXXX XXXXXXXXXXX XXXXXXX XX 00000
39 39 800325540 XXXXXXXX XXXXXX A 000 XXX XXX XXXX XXXXX XXXXXXXXX XX 00000
39 39 800326878 XXXXXXXXX XXXXX XXXXX 0000 XXXX 000XX XXXXXX XXXXXXXX XX 00000
39 39 800327306 XXXXX XXXXX 00000 XXXXX XXXX XXXXXX XX 00000
39 39 800327322 XXXXXXXX XXXXXX E 0000 XXXXX XXXXXX XXXXX XXXXXXXX XX 00000
39 39 800327637 XXXXX XXXXX XXXX 0000 XXXXXX XXXXX XXXXXX XX 00000
39 39 800328379 XXXXXX XXXXXXX B 00000 XXXXXXXX XXXX XX XX XXXXXX XX 00000
Principal Cut-off Date First Original Current Scheduled
LSAMS Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------------
800302598 31,000.00 30,911.08 10/01/97 09/01/17 239.08 11/01/97 79.8 13.850 382.12
800303406 38,700.00 38,700.00 09/25/97 08/25/17 238.85 09/25/97 90.0 12.500 439.69
800303661 28,500.00 28,500.00 10/01/97 09/01/12 179.08 10/01/97 73.6 11.600 284.41
800303695 16,000.00 16,000.00 11/01/97 10/01/12 180.07 11/01/97 80.2 12.700 199.29
800304461 75,000.00 75,000.00 09/05/97 08/05/12 178.19 10/05/97 53.9 11.850 762.81
800304594 26,000.00 26,000.00 09/13/97 08/13/12 178.45 09/13/97 87.0 11.990 311.88
800306342 29,750.00 29,750.00 09/08/97 08/08/27 358.29 10/08/97 85.0 11.600 296.88
800306359 36,000.00 36,000.00 09/22/97 08/22/27 358.75 10/22/97 90.0 11.400 353.76
800306524 39,950.00 39,817.34 09/05/97 08/05/12 178.19 10/05/97 85.0 12.300 487.20
800307019 35,700.00 35,700.00 09/28/97 08/28/27 358.95 09/28/97 70.0 10.600 329.23
800307704 140,250.00 140,250.00 10/01/97 09/01/12 179.08 10/01/97 84.4 11.850 1,426.46
800308272 136,000.00 136,000.00 09/15/97 08/15/12 178.52 09/15/97 85.0 12.500 1,451.47
800308496 47,000.00 47,000.00 10/03/97 09/03/27 359.15 10/03/97 85.4 11.750 474.42
800308835 100,000.00 99,950.77 09/27/97 08/27/12 178.92 10/27/97 64.0 10.850 941.01
800309221 48,000.00 48,000.00 10/02/97 09/02/12 179.11 10/02/97 89.3 10.900 542.56
800309320 20,700.00 20,700.00 10/01/97 09/01/12 179.08 10/01/97 79.5 11.550 205.78
800309387 35,000.00 35,000.00 10/10/97 09/10/12 179.38 10/10/97 51.0 9.650 368.65
800309429 42,000.00 42,000.00 10/01/97 09/01/17 239.08 10/01/97 89.8 10.900 430.66
800310468 37,720.00 37,720.00 11/01/97 10/01/12 180.07 11/01/97 90.0 11.150 432.28
800311177 38,250.00 38,250.00 10/04/97 09/04/07 119.18 10/04/97 43.4 8.900 482.47
800311235 10,000.00 10,000.00 10/01/97 09/01/07 119.08 10/01/97 86.5 11.650 141.45
800312043 50,000.00 50,000.00 10/01/97 09/01/27 359.08 10/01/97 48.5 10.350 451.77
800312126 15,000.00 14,965.26 09/29/97 08/29/17 238.98 10/29/97 79.6 9.250 137.38
800312985 49,600.00 49,600.00 10/12/97 09/12/17 239.44 10/12/97 80.0 12.850 575.81
800313108 40,000.00 40,000.00 10/10/97 09/10/12 179.38 10/10/97 80.0 13.350 453.45
800313306 216,750.00 216,750.00 09/18/97 08/18/27 358.62 10/18/97 85.0 12.750 2,355.41
800314155 170,000.00 170,000.00 10/01/97 09/01/12 179.08 10/01/97 62.7 10.150 1,510.75
800314304 69,700.00 69,700.00 10/02/97 09/02/17 239.11 10/02/97 80.9 12.600 796.81
800314973 17,841.00 17,841.00 09/15/97 08/15/12 178.52 10/15/97 80.0 14.650 220.60
800315269 20,398.00 20,398.00 09/29/97 08/29/12 178.98 09/29/97 80.0 12.600 219.28
800315293 24,500.00 24,500.00 09/12/97 08/12/07 118.42 09/12/97 73.7 12.750 362.21
800316184 105,400.00 105,283.34 09/18/97 08/18/17 238.62 10/18/97 78.0 9.000 948.31
800316507 67,150.00 66,970.02 10/01/97 09/01/12 179.08 11/01/97 85.0 11.850 682.97
800316713 37,000.00 37,000.00 10/01/97 09/01/12 179.08 10/01/97 75.2 10.150 401.01
800316747 135,900.00 135,900.00 09/25/97 08/25/12 178.85 09/25/97 90.0 10.300 1,222.86
800316820 77,500.00 77,500.00 10/09/97 09/09/12 179.34 10/09/97 90.0 11.150 746.85
800316911 48,750.00 48,750.00 10/03/97 09/03/07 119.15 10/03/97 73.8 9.250 624.16
800317968 27,000.00 26,935.37 09/27/97 08/27/12 178.92 10/27/97 87.0 12.500 332.78
800318008 75,000.00 75,000.00 10/02/97 09/02/12 179.11 10/02/97 79.6 13.000 829.65
800318024 62,200.00 62,200.00 10/08/97 09/08/12 179.31 10/08/97 79.7 11.000 706.96
800318172 76,240.00 76,240.00 10/15/97 09/15/12 179.54 10/15/97 89.9 10.750 711.69
800318396 103,200.00 103,200.00 10/01/97 09/01/12 179.08 10/01/97 80.0 13.350 1,169.90
800319022 16,700.00 16,700.00 09/20/97 08/20/12 178.68 10/20/97 84.4 12.900 210.20
800319311 19,000.00 19,000.00 09/26/97 08/26/12 178.88 09/26/97 89.1 11.150 217.75
800319659 23,000.00 23,000.00 10/03/97 09/03/12 179.15 10/03/97 84.6 11.750 272.35
800319782 41,944.00 41,944.00 10/01/97 09/01/12 179.08 10/01/97 74.9 10.750 391.54
800320145 58,400.00 58,400.00 09/27/97 08/27/27 358.92 09/27/97 68.7 13.100 650.59
800321036 13,990.00 13,990.00 10/02/97 09/02/12 179.11 10/02/97 84.9 12.600 173.34
800321887 133,000.00 133,000.00 09/21/97 08/21/27 358.72 09/21/97 70.0 10.400 1,206.67
800321929 23,000.00 23,000.00 10/08/97 09/08/12 179.31 10/08/97 84.1 12.600 284.98
800322430 20,300.00 20,300.00 09/19/97 08/19/12 178.65 09/19/97 89.9 11.750 240.38
800322737 51,500.00 51,500.00 10/10/97 09/10/12 179.38 10/10/97 90.0 11.250 500.20
800322802 32,200.00 32,200.00 10/12/97 09/12/12 179.44 10/12/97 70.0 12.000 386.45
800323016 171,000.00 171,000.00 10/01/97 09/01/12 179.08 10/01/97 90.0 11.550 1,699.92
800323156 41,000.00 41,000.00 10/01/97 09/01/12 179.08 10/01/97 86.9 11.700 412.29
800323602 48,540.00 48,540.00 10/04/97 09/04/27 359.18 10/04/97 80.9 12.600 521.82
800323693 25,195.00 25,195.00 10/02/97 09/02/12 179.11 10/02/97 90.0 12.450 267.92
800323859 60,000.00 60,000.00 10/08/97 09/08/27 359.31 10/08/97 75.0 11.150 578.20
800324253 28,000.00 28,000.00 09/19/97 08/19/12 178.65 09/19/97 76.8 13.500 320.72
800324477 38,730.00 38,730.00 10/03/97 09/03/12 179.15 10/03/97 89.9 11.150 443.86
800324600 30,000.00 30,000.00 10/03/97 09/03/27 359.15 10/03/97 69.7 10.000 263.27
800324618 138,125.00 138,125.00 09/15/97 08/15/27 358.52 10/15/97 85.0 11.500 1,367.84
800325540 26,550.00 26,513.02 10/02/97 09/02/12 179.11 11/02/97 84.9 11.350 259.89
800326878 33,652.00 33,652.00 11/01/97 10/01/17 240.07 11/01/97 79.8 13.850 414.81
800327306 80,400.00 80,400.00 10/10/97 09/10/12 179.38 10/10/97 84.9 12.350 848.73
800327322 22,500.00 22,472.98 09/21/97 08/21/12 178.72 10/21/97 85.0 13.250 288.39
800327637 36,750.00 36,750.00 10/09/97 09/09/12 179.34 10/09/97 75.0 12.950 463.77
800328379 115,000.00 115,000.00 11/01/97 10/01/12 180.07 11/01/97 75.0 10.850 1,296.27
Page 6 9/30/97
ALLIANCE FUNDING Sale Schedule
A division of Superior Bank FSB 1997-3 Class 1 - 1st Subsequent Transfer of Fixed Rate Mortgages - Settlement 9/30/97
LSAMS Zip
Pool ID Sale ID Account Name Address City State Code
------------------------------------------------------------------------------------------------------------------------------------
39 39 800328684 XXXXXXXX XXXXXXXXX 0000 XXXX 0000 XXXXX XXXX XXXX XXXX XX 00000
39 39 800329005 XXXXXXX XXXXXXX T 0000 XXXXXXX XXX XXXXXX XX 00000
39 39 800329203 XXXXXXXX XXXXX 0000 XXXXX XXXXXXXXXX XXXX XXXXXXXXX XX 00000
39 39 800329286 XXXXXX XXXXX J 0000 XXXXXXXXXX XXXXX XXXXXXXXX XX 00000
39 39 800329344 XXXXXXX XXXXX XXXXXXX 0000 XXXXXXX XXXXXX XXXXXXXX XX 00000
39 39 800329831 XXXXX XXXXX X XX 0 XXX 00 XXXXXXXXXX XX 00000
39 39 800330425 XXXXXXX XXXXX A 00000 00XX XXXXXX XX XXXXXXX XXX XX 00000
39 39 800330565 HALL XXXXX XXXX 0000 00XX XXXXXX XXXXX XX. XXXXXXXXXX XX 00000
39 39 800330789 MELBOURNE XXXXXXX A 0000 XXXXXXX XXXXX XXXXXXXXXX XX 00000
39 39 800331076 XXXX XXXXXX M 000 XXXXXXXXXX XXXXX XXXXXXXXX XX 00000
39 39 800331282 XXXXXXXX XXXXXX J 00 XXXXX XXXXX XXXX XXXXXXXXXXX XX 00000
39 39 800332090 XXXXXXX XXXXXX W 000 XXXXXXXX XXXXXXX XXXXXXXX XX 00000
39 39 800333270 XXXXXX XXXXXX X 000-00 000 XXXXXX XXXXXXX XX 00000
39 39 800333296 XXXXXXXXX XXXX A 00000 XXXXX XXXXXXXX XXXX XXXXXXXX XXXXX XX 00000
39 39 800333627 XXXXXX XXXX J. 00000 XXXX XXXXX XXXX XXXXXXXXXXX XX 00000
39 39 800333841 XXXXXXXX EASTER 000 XXXXXXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800334666 XXXXX XXXXXXXX 0000 XXXXXXXX XXXXXX XXXX XXXXXXXXX XX 00000
39 39 800334674 XXXXXXXXX XXXXXXX 00 XXXXXXXXXX XXXX XXXXXXX XX 00000
39 39 800334682 XXXXXXX XXXXXX XXXX 0000 XXXXX XXXX XXXXX XXXX XXXXXXXXXXXX XX 00000
39 39 800334732 XXXXXX XXXXX A. 0000 XXXXXXXXX XXXXXX XXXX XXXXXXX XX 00000
39 39 800334849 XXXXXX XXXXX 000 XXXX XXXXXXX XXXXX XXXXXX XX 00000
39 39 800335150 XXXXXXXX J XXXXX 0000 XXXXXX XXXXXX XXXXXXXX XX 00000
39 39 800335366 XXXXXXXXX XXXXX R 00000 XXXXX 000 XXXX XXXXX XXXXXX XX 00000
39 39 800336281 XXXXX XXXX E 00000 XXXXXXXXXX XXXXX XXXXXXXX XX 00000
39 39 800336414 XXXXXXXXXXXX XXXXXXXX 000000 XXX XXX XXXXXX XXXX XX 00000
39 39 800337636 XXXXXXXXXX XXXXXXX 00 XXXXX XXXXX XXXXX XXXXXXXX XX 00000
39 39 800337982 XXXXX XXXXXXX R. 000 XXXXXXXXX XXXXXX XXXXXX XXXXXX XX 00000
39 39 800338063 XXXXX XXXXXX F 0000 XXXXXXX XXXXXX XXXX XXXXXXXXXXXX XX 00000
39 39 800338139 XXXX XXXXX S M 0000 XXXX 00XX XXXXXX XXXXXXXXX XX 00000
39 39 800338196 XXXXXXXXXX XXXXXXX E 000 XXXXXXXX XXXXXXX XXXXX XXXXXX XX 00000
39 39 800338923 XXXXXXX XXXXXXX 0000 XXXXXXXXX 00XX XXXXXX XXXX XXXXX XX 00000
39 39 800339467 XXXX XXXXXXX H. 0000 00XX XXXXXX XXXXX XX XXXXXXXXXX XX 00000
39 39 800339574 XXXXXX XXXXXX 00 XXXXX XXXXXX XXXXXX XXXXXX XX 00000
39 39 800340184 XXXXXX XXXXXXX C 0 XXX XXXXX XXXXX XXXXXXX XX 00000
39 39 800340820 XXXXX XXXXX E 0000 XXXXX XXXXX XXXX XXXXXXXX XX 00000
39 39 800340945 XXXXXX XXXXXXX G 0000 XXXXXX XXXXX XXXXXXXX XXXXXXX XX 00000
39 39 800341257 XXXXXX XXXXXXX 000 XXXXX XXXXXX XXXXXXX XX 00000
39 39 800341489 XXXXXX XXXXXXX R 0000 0XX XXXXXX XXXXX XXXX XXXXXXXXX XX 00000
39 39 800341711 XXXXX XXXXXXX D 000 XXXXXXXXX 0XX XXXXXXX XXXX XXXXX XX 00000
39 39 800342164 XXXXX XXXX A 000 XXXXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800342594 XXXXXXXXX XXXX 000 XXXXXXXXX XXXXX XXXXXX XXXXXXX XX 00000
39 39 800342966 XXXXX XXXXXX P W 0000 XXXXXXX XXXX XXXX XXXXXX XX 00000
39 39 800343055 XXXXX XXXXXXXXX A. 0000 XXXXXXX XXXXXX XXXXX XX 00000
39 39 800343345 XXXXXXXXXXX XXXXXXX 00000 X XXXXXXXX XXXXX XXXXXX XX 00000
39 39 800344061 XXXXXXX XXXX M. 000 XXX XXXXXX XXXXXX XXXX XXXX XXXXX XX 00000
39 39 800345340 XXXXXXXX XXXXXXX A 00 XXXXXXXX XXXXXXXXX XXXXXXXXX XX 00000
39 39 800345563 XANOUBANE DALA 0000 XXXXX XXXX XXXXXX XXXXXX XX 00000
39 39 800345597 XXXX XXXXXX A 0000 XXXXXXXXX XXXX XXX XXXXX XX 00000
39 39 800346074 XXXXXXXX XXXXXXXX E. 0000 00XX XXXXXX XXXXX XXXXXXXX XXXX XX 00000
39 39 800346181 XXXXXXX XXXXXX 0000 XXXXXX XXXXX XXXXX XXXXXXXX XXXX XX 00000
39 39 800346801 XXXXXXX XXXXXXX 0000 XXXXXXX XXXXXX XXXXX XX 00000
39 39 800346934 XXXXXXX XXXXXXX W 000 XXXXXXXXXXX XXXX XXXXXXXXXXXX XX 00000
39 39 800347304 XXXXXX XXXXXX 0000 XXXXXXXXX XXXXXX XXXXXXXXX XX 00000
39 39 800348039 XXXXXX XXXXX 00 XXXXXX XXXX XXXXX XX 00000
39 39 800349144 XXXXXXXXX XXXXXX 000 XXXXXXXX XXXX XXXXXXXX XX 00000
39 39 800349664 XXXXXXXX XXXX C 0000 XXXXX 0000 XXXX XXXXXXXXXXXX XX 00000
39 39 800350043 XXXXX XXXXXXX A 00000 000XX XXXXXX XX XXXXXXX XX 00000
39 39 800350167 XXXXXX XXXXXXX L 000 XXXXXXXXXX XXXXX XXXXXXXX XXXXXXX XX 00000
39 39 800352452 XXXXX XXXXXX M 00 XXX XXXXX XXXXX XXXXX XX 00000
39 39 800353245 XXXXX XXXXXXX 00000 XXXXXXX XXXXX XXXXXXX XX 00000
39 39 800354631 XXXXXX XXXXX 0000 XXXX XXXXXX XXXX XXXXXXX XX 00000
39 39 800357477 XXXXXX XXXX R 0000 0XX XXXXXX XXXXXXXXX XXXXXX XX 00000
--------------------------------------
266 Sale Total
291 Total with Superior
291 Grand Total
Principal Cut-off Date First Original Current Scheduled
LSAMS Balance at Principal Payment Maturity Rem Date LTV Mortgage Payment
Account Origination Balance Date Date Term Due Ratio Rate Int & Prin
-----------------------------------------------------------------------------------------------------------------------------
800328684 25,000.00 25,000.00 11/01/97 10/01/12 180.07 11/01/97 70.4 12.700 311.39
800329005 22,000.00 22,000.00 11/01/97 10/01/12 180.07 11/01/97 80.5 11.400 255.60
800329203 45,750.00 45,750.00 10/01/97 09/01/12 179.08 10/01/97 75.0 9.650 481.88
800329286 58,600.00 58,600.00 10/09/97 09/09/12 179.34 10/09/97 80.4 12.100 607.28
800329344 79,500.00 79,500.00 10/01/97 09/01/27 359.08 10/01/97 75.0 10.350 718.32
800329831 44,000.00 44,000.00 10/04/97 09/04/17 239.18 10/04/97 59.4 10.250 431.92
800330425 16,550.00 16,550.00 10/01/97 09/01/17 239.08 10/01/97 84.5 12.000 182.23
800330565 30,000.00 30,000.00 10/03/97 09/03/12 179.15 10/03/97 42.8 11.350 347.60
800330789 37,000.00 37,000.00 10/08/97 09/08/12 179.31 10/08/97 84.8 11.150 356.56
800331076 51,840.00 51,840.00 10/01/97 09/01/12 179.08 10/01/97 73.0 11.200 501.53
800331282 185,000.00 185,000.00 09/25/97 08/25/12 178.85 09/25/97 79.8 11.900 1,888.70
800332090 80,000.00 80,000.00 10/02/97 09/02/12 179.11 10/02/97 76.0 14.000 947.90
800333270 25,000.00 25,000.00 10/01/97 09/01/12 179.08 10/01/97 17.8 9.250 257.30
800333296 79,900.00 79,900.00 10/01/97 09/01/12 179.08 10/01/97 84.9 12.150 831.10
800333627 39,000.00 38,887.47 10/02/97 09/02/27 359.11 11/02/97 60.0 10.950 369.93
800333841 139,500.00 139,500.00 09/25/97 08/25/12 178.85 09/25/97 90.0 11.600 1,392.12
800334666 22,400.00 22,400.00 10/02/97 09/02/12 179.11 10/02/97 84.8 12.100 270.28
800334674 60,000.00 60,000.00 10/10/97 09/10/12 179.38 10/10/97 59.4 11.100 685.73
800334682 36,000.00 36,000.00 10/01/97 09/01/12 179.08 10/01/97 63.4 9.600 378.10
800334732 27,000.00 27,000.00 10/04/97 09/04/12 179.18 10/04/97 75.0 10.000 290.14
800334849 125,000.00 125,000.00 10/01/97 09/01/12 179.08 10/01/97 74.0 10.250 1,362.44
800335150 25,000.00 25,000.00 10/01/97 09/01/12 179.08 10/01/97 88.8 11.150 286.51
800335366 54,000.00 54,000.00 11/01/97 10/01/12 180.07 11/01/97 79.5 12.850 591.02
800336281 35,730.00 35,730.00 10/01/97 09/01/17 239.08 10/01/97 89.9 10.500 356.72
800336414 22,725.00 22,725.00 09/27/97 08/27/12 178.92 09/27/97 84.9 13.150 289.78
800337636 41,900.00 41,900.00 10/09/97 09/09/12 179.34 10/09/97 80.9 11.600 418.13
800337982 48,200.00 48,200.00 10/02/97 09/02/12 179.11 10/02/97 84.9 9.750 510.61
800338063 32,000.00 32,000.00 10/01/97 09/01/12 179.08 10/01/97 77.0 10.400 351.75
800338139 21,700.00 21,700.00 10/01/97 09/01/12 179.08 10/01/97 70.0 10.450 239.20
800338196 16,626.00 16,626.00 10/04/97 09/04/07 119.18 10/04/97 73.0 11.100 229.97
800338923 104,400.00 104,341.02 09/25/97 08/25/12 178.85 10/25/97 80.0 9.900 908.48
800339467 20,600.00 20,600.00 10/01/97 09/01/17 239.08 10/01/97 89.9 11.100 214.03
800339574 75,600.00 75,600.00 10/01/97 09/01/27 359.08 10/01/97 90.0 11.400 742.90
800340184 58,000.00 57,903.26 10/01/97 09/01/12 179.08 11/01/97 89.6 10.500 530.55
800340820 25,000.00 25,000.00 10/04/97 09/04/12 179.18 10/04/97 54.9 11.750 296.03
800340945 26,500.00 26,500.00 11/01/97 10/01/12 180.07 11/01/97 76.3 11.850 269.53
800341257 24,000.00 24,000.00 09/18/97 08/18/12 178.62 09/18/97 60.0 11.100 230.37
800341489 39,250.00 39,250.00 10/04/97 09/04/12 179.18 10/04/97 89.9 11.650 462.26
800341711 27,500.00 27,500.00 10/03/97 09/03/12 179.15 10/03/97 74.7 11.450 320.38
800342164 59,500.00 59,500.00 10/12/97 09/12/27 359.44 10/12/97 70.0 10.150 528.76
800342594 60,350.00 60,350.00 10/08/97 09/08/27 359.31 10/08/97 85.0 10.100 534.08
800342966 127,500.00 127,500.00 10/03/97 09/03/27 359.15 10/03/97 85.0 12.100 1,321.30
800343055 13,500.00 13,500.00 10/08/97 09/08/12 179.31 10/08/97 79.5 12.600 167.27
800343345 48,784.00 48,784.00 11/01/97 10/01/12 180.07 11/01/97 84.8 11.350 565.25
800344061 56,700.00 56,700.00 10/04/97 09/04/27 359.18 10/04/97 90.0 10.650 525.03
800345340 37,200.00 37,200.00 10/04/97 09/04/12 179.18 10/04/97 79.9 14.000 440.77
800345563 18,339.00 18,339.00 11/01/97 10/01/12 180.07 11/01/97 79.9 13.750 241.16
800345597 17,090.00 17,090.00 10/01/97 09/01/12 179.08 10/01/97 84.2 11.500 199.64
800346074 11,300.00 11,227.84 10/12/97 09/12/12 179.44 11/12/97 85.0 11.850 134.53
800346181 36,645.00 36,645.00 10/10/97 09/10/17 239.38 10/10/97 85.0 11.350 387.01
800346801 15,000.00 15,000.00 10/10/97 09/10/12 179.38 10/10/97 84.2 12.150 181.48
800346934 49,000.00 49,000.00 10/09/97 09/09/27 359.34 10/09/97 76.5 9.750 420.99
800347304 33,800.00 33,800.00 10/04/97 09/04/12 179.18 10/04/97 65.0 10.700 377.83
800348039 30,000.00 30,000.00 11/01/97 10/01/17 240.07 11/01/97 77.7 10.600 301.53
800349144 75,000.00 75,000.00 10/08/97 09/08/12 179.31 10/08/97 82.4 9.500 630.64
800349664 29,811.00 29,811.00 09/05/97 08/05/12 178.19 09/05/97 85.0 13.200 381.11
800350043 100,000.00 100,000.00 11/01/97 10/01/12 180.07 11/01/97 88.1 11.150 963.67
800350167 68,800.00 68,735.68 10/01/97 09/01/27 359.08 10/01/97 80.0 11.375 674.77
800352452 66,300.00 66,300.00 10/09/97 09/09/27 359.34 10/09/97 85.0 12.100 687.08
800353245 51,000.00 51,000.00 10/15/97 09/15/12 179.54 10/15/97 79.8 10.800 573.28
800354631 39,713.00 39,713.00 11/01/97 10/01/12 180.07 11/01/97 85.0 11.600 466.45
800357477 35,000.00 35,000.00 10/09/97 09/09/07 119.34 10/09/97 84.9 11.350 489.09
-------------------------------------------------- ------ --------------------------------
266 14,953,116.00 14,943,316.88 231.57 78.9 11.603 157,775.96
291 16,732,825.00 16,722,285.65 230.28 78.2 11.558 177,626.44
291 16,732,825.00 16,722,285.65 230.28 78.2 11.558 177,626.44
ADDITION NOTICE
Date: September 30, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of September 1, 1997,
between Superior Bank FSB, as seller (the "Depositor"), LaSalle
National Bank as trustee (the "Trustee") and Lee Servicing
Company, a division of the Depositor, as servicer, relating to
AFC Mortgage Loan Asset Backed Certificates, Series 1997-3
Sub-Pool 1
---------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the above-captioned Pooling and Servicing
Agreement, the Depositor has designated the Subsequent Mortgage Loans to be sold
to the Trust Fund on September 30, 1997, with an aggregate principal balance of
$17,000,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By: /s/ JOHN A. SORICELLI
-----------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By:/s/ SHASHANK MISHRA
----------------------------
Name: Shashank Mishra
Title: Trust Officer
Date: September 30, 1997
ADDITION NOTICE
Date: September 30, 1997
LaSalle National Bank
135 South LaSalle Street
Chicago, Illinois 60603
Re: Pooling and Servicing Agreement, dated as of September 1, 1997,
between Superior Bank FSB, as seller (the "Depositor"), LaSalle
National Bank as trustee (the "Trustee") and Lee Servicing
Company, a division of the Depositor, as servicer, relating to
AFC Mortgage Loan Asset Backed Certificates, Series 1997-3
Sub-Pool 2
----------------------------------------------------------------
Ladies and Gentlemen:
Pursuant to Section 2.10 of the above-captioned Pooling and Servicing
Agreement, the Depositor has designated the Subsequent Mortgage Loans to be sold
to the Trust Fund on September 30, 1997, with an aggregate principal balance of
$23,000,000.00*. Capitalized terms not otherwise defined herein have the meaning
set forth in the Pooling and Servicing Agreement.
Please acknowledge your receipt of this notice by countersigning the
enclosed copy in the space indicated below and returning it to the attention of
the undersigned.
Very truly yours,
*Approximate
SUPERIOR BANK FSB
By:/s/ JOHN A. SORICELLI
----------------------------
Name: John A. Soricelli
Title: Vice President
ACKNOWLEDGED AND AGREED:
LASALLE NATIONAL BANK
By:/s/ SHASHANK MISHRA
-----------------------------
Name: Shashank Mishra
Title: Trust Officer
Date: September 30, 1997
8
OFFICER'S CERTIFICATE
I, William Bracken hereby certify that I am the duly elected Senior Vice
President and Chief Financial Officer of Superior Bank FSB, a federally
chartered stock savings bank (the "Depositor"), and further, to the best of my
knowledge and after due inquiry, as follows:
Each condition precedent specified in Section 2.10(b), Section 2.10(c) and
Section 2.10(d) for the Subsequent Mortgage Loans of the Pooling and Servicing
Agreement, dated as of September 1, 1997, among the Depositor, Lee Servicing
Company, a division of Superior Bank FSB, and LaSalle National Bank, as Trustee
(the "Pooling and Servicing Agreement") and each condition precedent specified
in Subsequent Transfer Instrument has been satisfied by the Depositor.
Capitalized terms not otherwise defined herein have the meanings set forth
in the Pooling and Servicing Agreement.
IN WITNESS WHEREOF, I have hereunto signed my name.
Dated: September 30, 1997 By:/s/ WILLIAM C. BRACKEN
-------------------------------------
Name: William C. Bracken
Title: Senior Vice President and
Chief Financial Officer
9
