FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1998-08-27
ASSET-BACKED SECURITIES
Previous: MERRILL LYNCH DEVELOPING CAPITAL MARKETS FUND INC, NSAR-B, 1998-08-27
Next: AMERICAN GAMING & ENTERTAINMENT LTD /DE, 8-K, 1998-08-27



                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C.  20549

                                    FORM 8-K

                                 CURRENT REPORT

                    Pursuant to Section 13 or 15 (d) of the
                        Securities Exchange Act of 1934

Date of Report :  August 18, 1998

(Date of earliest event reported)

Commission File No.:  333-48943

First Union-Lehman Brothers-Bank of America
Commercial Mortgage Trust
Commercial Mortgage Pass- Through Certificates
Series 1998-C2
(Exact name of registrant as specified in its charter)


New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)

Pending
(I.R.S. Employer Identification No.)

c/o Norwest Bank Minnesota, N.A.
7485 New Horizon Way
Frederick, Maryland                                                   21703
(Address of principal executive offices)                         (Zip Code)


(301) 696-7900
Registrant's Full Telephone Number

(Former name, former address and former fiscal year,
               if changed since last report)

ITEM 5.  Other Events

On August 18, 1998 a  distribution  was made to holders of  First Union- Lehman
Brothers-Bank of America Commercial Mortgage Trust Corporation, Commercial
Mortgage Pass-Through Certificates, Series 1998-C2


ITEM 7.  Financial Statements and Exhibits

(c)  Exhibits

Item 601(a) of
Regulation S-K
Exhibit Number                       Description

(EX-99.1)  Monthly  report   distributed  to  holders  of  Commercial   Mortgage
     Pass-Through Certificates,  Series 1998-C2, relating to the August 18, 1998
     distribution


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.

                  First Union-Lehman Brothers-Bank of America
                            Commercial Mortgage Trust
                 Commercial Mortgage Pass- Through Certificates
                                 Series 1998-C2

August 28, 1998     by Norwest Bank Minnesota, N.A., as Trustee
                   /s/ Sherri J. Sharps, Vice President


                                 INDEX TO EXHIBITS



Exhibit Number                       Description

EX-99.1  Monthly   report   distributed   to  holders  of  Commercial   Mortgage
     Pass-Through Certificates,  Series 1998-C2, relating to the August 18, 1998
     distribution





Norwest Bank Minnesota, N. A.
Corporate Trust Services
3 New York Plaza, 15th Floor
New York, NY 10004

First Union-Lehman Brothers-Bank Of America
Commercial Mortgage Trust
Commercial Mortgage Pass- Through Certificates
Series 1998-C2


For Additional Information, please contact
Leslie Gaskill
(212) 509- 1630

Reports Available on the World Wide Web
@ www. securitieslink. net/ cmbs

Payment Date: 8/18/98
Record Date:  7/31/98

                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)


Certificate Distribution Detail                                       2
Certificate Factor Detail                                             3
Reconciliation Detail                                                 4
Other Required Information                                            5
Ratings Detail                                                        6
Current Mortgage Loan and Property Stratification Tables              7-9
Mortgage Loan Detail                                                  10-28
Principal Prepayment Detail                                           29
Historical Detail                                                     30
Delinquency Loan Detail                                               31-32
Specially Serviced Loan Detail                                        33-34
Modified Loan Detail                                                  35
Liquidated Loan Detail                                                36




This report has been  compiled from  information  provided to Norwest by various
third parties, which may include the Servicer, Master Servicer, Special Servicer
and others. Norwest has not independently  confirmed the accuracy of information
received  from  these  third  parties  and  assumes  no duty  to do so.  Norwest
expressly  disclaims  any  responsibility  for the accuracy or  completeness  of
information furnished by third parties.


Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact:  Timothy S. Ryan
Phone Number: (704) 374-2217

Special Servicer
CRIIMI MAE Services
Limited Partnership
11200 Rockville Pike
Rockville, MD 20852
Contact:  Brian Hanson
Phone Number: (301) 816-2300

Underwriter
First Union Capital Markets
One First Union Center
301 South College Street
Charlotte, NC 28288
Contact:  Craig M. Lieberman
Phone Number: (704) 383-7407

Underwriter
Lehman Brothers Inc.
3 World Financial Center
New York, NY 10285
Contact:  Tricia Hall
Phone Number:  (212) 526-5850

Copyright 1997, Norwest Bank Minnesota, N. A.



<TABLE>
<CAPTION>

                      Certificate Distribution Detail

Class/      CUSIP      Pass- Through      Original                 Beginning             Principal
Component                  Rate            Balance                 Balance               Distribution
<S>          <C>          <C>              <C>                      <C>                   <C>
 A-1        337367AA4     6.280000%        760,000,000.00           753,821,998.93          2,884,660.98
 A-2        337367AB2     6.560000%      1,693,794,000.00         1,693,794,000.00                  0.00
  B         337367AC0     6.640000%        170,403,000.00           170,403,000.00                  0.00
  C         337367AD8     6.730000%        170,402,000.00           170,402,000.00                  0.00
  D         337367AE6     6.778000%        204,483,000.00           204,483,000.00                  0.00
  E         337367AF3     6.778000%         68,161,000.00            68,161,000.00                  0.00
  F         337367AH9     6.778000%         51,121,000.00            51,121,000.00                  0.00
  G         337367AJ5     7.000000%        102,241,582.00           102,241,582.00                  0.00
  H         337367AK2     7.000000%         17,040,241.00            17,040,241.00                  0.00
  J         337367AL0     6.150000%         34,080,482.00            34,080,482.00                  0.00
  K         337367AM8     6.150000%         51,120,723.00            51,120,723.00                  0.00
  L         337367AN6     6.150000%         34,080,482.00            34,080,482.00                  0.00
  M         337367AP1     6.150000%         17,040,241.00            17,040,241.00                  0.00
  N         337367AQ9     6.150000%         34,080,488.00            34,080,488.00                  0.00
 R-I           N/A        0.000000%                  0.00                     0.00                  0.00
R-II           N/A        0.000000%                  0.00                     0.00                  0.00
R-III          N/A        0.000000%                  0.00                     0.00                  0.00
Totals                                   3,408,048,239.00         3,401,870,237.93          2,884,660.98

</TABLE>
<TABLE>
<CAPTION>


Class    CUSIP            Interest           Prepayment  Realized Loss/       Total                           Current
                         Distribution        Premium     Additional Trust   Distribution      Ending          Subordination
                                                         Fund Expenses                        Balance         Level(1)
<S>     <C>                <C>                 <C>           <C>             <C>               <C>              <C>                 
 A-1     337367AA4        3,945,001.79         0.00          0.00           6829662.77       750,937,337.95     28.07%
 A-2     337367AB2        9,259,407.20         0.00          0.00           9259407.20     1,693,794,000.00     28.07%
  B      337367AC0          942,896.60         0.00          0.00            942896.60       170,403,000.00     23.06%
  C      337367AD8          955,671.22         0.00          0.00            955671.22       170,402,000.00     18.05%
  D      337367AE6        1,154,988.15         0.00          0.00           1154988.15       204,483,000.00     12.03%
  E      337367AF3          384,996.05         0.00          0.00            384996.05        68,161,000.00     10.03%
  F      337367AH9          288,748.45         0.00          0.00            288748.45        51,121,000.00      8.52%
  G      337367AJ5          596,409.23         0.00          0.00            596409.23       102,241,582.00      5.51%
  H      337367AK2           99,401.41         0.00          0.00             99401.41        17,040,241.00      5.01%
  J      337367AL0          174,662.47         0.00          0.00            174662.47        34,080,482.00      4.01%
  K      337367AM8          261,993.71         0.00          0.00            261993.71        51,120,723.00      2.51%
  L      337367AN6          174,662.47         0.00          0.00            174662.47        34,080,482.00      1.50%
  M      337367AP1           87,331.24         0.00          0.00             87331.24        17,040,241.00      1.00%
  N      337367AQ9          173,545.15         0.00          0.00            173545.15        34,080,488.00      0.00%
 R-I        N/A                   0.00         0.00          0.00                 0.00                 0.00      0.00%
R-II        N/A                   0.00         0.00          0.00                 0.00                 0.00      0.00%
R-III       N/A                   0.00         0.00          0.00                 0.00                 0.00      0.00%
Totals                   18,499,715.14         0.00          0.00        21,384,376.12     3,398,985,576.95
                                                                   
</TABLE>
<TABLE>
<CAPTION>

               
Class  CUSIP     Pass- Through    Original        Beginning           Interest       Prepayment  Total             Ending
                   Rate           Notional         Notional           Distribution   Premium     Distribution      Notional
                                  Amount           Amount                                                          Amount
<S>     <C>        <C>             <C>              <C>               <C>             <C>         <C>              <C>        

 IO    337367AG1  0.8076181%     3,408,048,239.00  3,401,870,237.93   2,289,510.07    0.00       2,289,510.07     3,398,985,576.95



<FN>
(1)  Calculated by taking (A) the sum of the ending  certificate  balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the  ending  certificate  balance  of all  classes  which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>


                        Certificate Factor Detail

                          Beginning                Principal              Interest
Class       CUSIP         Balance                  Distribution           Dsitribution

<S>         <C>           <C>                        <C>                   <C>
 A-1        337367AA4        991.87105122           3.79560655             5.19079183
 A-2        337367AB2      1,000.00000000           0.00000000             5.46666667
  B         337367AC0      1,000.00000000           0.00000000             5.53333333
  C         337367AD8      1,000.00000000           0.00000000             5.60833335
  D         337367AE6      1,000.00000000           0.00000000             5.64833336
  E         337367AF3      1,000.00000000           0.00000000             5.64833336
  F         337367AH9      1,000.00000000           0.00000000             5.64833337
  G         337367AJ5      1,000.00000000           0.00000000             5.83333335
  H         337367AK2      1,000.00000000           0.00000000             5.83333358
  J         337367AL0      1,000.00000000           0.00000000             5.12499999
  K         337367AM8      1,000.00000000           0.00000000             5.12500009
  L         337367AN6      1,000.00000000           0.00000000             5.12499999
  M         337367AP1      1,000.00000000           0.00000000             5.12500029
  N         337367AQ9      1,000.00000000           0.00000000             5.09221435
 R-I           N/A             0.00000000           0.00000000             0.00000000
R-II           N/A             0.00000000           0.00000000             0.00000000
R-III          N/A             0.00000000           0.00000000             0.00000000




</TABLE>
<TABLE>
<CAPTION>
                               Prepayment        Realized Loss/       Ending
Class          CUSIP           Premium          Additional Trust      Balance
                                                 Fund Expenses
<S>           <C>              <C>                 <C>               <C>
  A-1         337367AA4        0.00000000           0.00000000          988.07544467
  A-2         337367AB2        0.00000000           0.00000000        1,000.00000000
   B          337367AC0        0.00000000           0.00000000        1,000.00000000
   C          337367AD8        0.00000000           0.00000000        1,000.00000000
   D          337367AE6        0.00000000           0.00000000        1,000.00000000
   E          337367AF3        0.00000000           0.00000000        1,000.00000000
   F          337367AH9        0.00000000           0.00000000        1,000.00000000
   G          337367AJ5        0.00000000           0.00000000        1,000.00000000
   H          337367AK2        0.00000000           0.00000000        1,000.00000000
   J          337367AL0        0.00000000           0.00000000        1,000.00000000
   K          337367AM8        0.00000000           0.00000000        1,000.00000000
   L          337367AN6        0.00000000           0.00000000        1,000.00000000
   M          337367AP1        0.00000000           0.00000000        1,000.00000000
   N          337367AQ9        0.00000000           0.00000000        1,000.00000000
  R-I            N/A           0.00000000           0.00000000            0.00000000
 R-II            N/A           0.00000000           0.00000000            0.00000000
 R-III           N/A           0.00000000           0.00000000            0.00000000



</TABLE>
<TABLE>
<CAPTION>


                                Beginnning                                           Ending
                                 Notional         Interest          Prepayment      Notional
Class          CUSIP             Amount         Distribution        Premium          Amount
<S>           <C>              <C>               <C>              <C>             <C>
IO            337367AG1        998.18723192      0.67179509         0.00000000     997.34080582

</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary

<S>                                                              <C>         
P&I Advances Outstanding                                         1,477,075.59
Servicing Advances Outstanding                                           0.00
 
Reimbursement for Interest on P&I                                        0.00
Advances paid from general collections

Reimbursement for Interest on Servicing                                  0.00
Advances paid from general collections


                         Master Servicing Fee Summary

Current Period Accrued Master Servicing Fees                       255,410.83
Less Master Servicing Fees on Delinquent Payments                   11,000.64
Less Reductions to Master Servicing Fees                                 0.00
Plus Master Servicing Fees for Delinquent Payments Received         21,946.73
Plus Adjustments for Prior Master Servicing Calculation                  0.00
Total Master Servicing Fees Collected                              266,356.92

</TABLE>
<TABLE>
<CAPTION>




                       Certificate Interest Reconciliation

         Accrued       Net Aggregate       Distributable    Distributable
         Certificate   Prepayment          Certificate      Certificate Interest
Class    Interest      Interest Shortfall  Interest         Adjustment
<S>     <C>               <C>              <C>                <C>
A-1      3,945,001.79     0.00           3,945,001.79          0.00
A-2      9,259,407.20     0.00           9,259,407.20          0.00
 IO      2,289,510.07     0.00           2,289,510.07          0.00
 B         942,896.60     0.00             942,896.60          0.00
 C         955,671.22     0.00             955,671.22          0.00
 D       1,154,988.15     0.00           1,154,988.15          0.00
 E         384,996.05     0.00             384,996.05          0.00
 F         288,748.45     0.00             288,748.45          0.00
 G         596,409.23     0.00             596,409.23          0.00
 H          99,401.41     0.00              99,401.41          0.00
 J         174,662.47     0.00             174,662.47          0.00
 K         261,993.71     0.00             261,993.71          0.00
 L         174,662.47     0.00             174,662.47          0.00
 M          87,331.24     0.00              87,331.24          0.00
 N         174,662.50     0.00             174,662.50          0.00
Total   20,790,342.56     0.00          20,790,342.56          0.00 

</TABLE>
<TABLE>
<CAPTION>


          Additional          Interest               Remaining Unpaid
          Trust Fund          Distribution           Distributable
Class     Expenses            (REMIC)                Certificate Interest
<S>          <C>               <C>                     <C>
 A-1           0.00         3,945,001.79                   0.00
 A-2           0.00         9,259,407.20                   0.00
  IO           0.00         2,289,510.07                   0.00
  B            0.00           942,896.60                   0.00
  C            0.00           955,671.22                   0.00
  D            0.00         1,154,988.15                   0.00
  E            0.00           384,996.05                   0.00
  F            0.00           288,748.45                   0.00
  G            0.00           596,409.23                   0.00
  H            0.00            99,401.41                   0.00
  J            0.00           174,662.47                   0.00
  K            0.00           261,993.71                   0.00
  L            0.00           174,662.47                   0.00
  M            0.00            87,331.24                   0.00
  N        1,117.36           173,545.15               1,117.36
Total      1,117.36        20,789,225.21               1,117.36                          
                          
                    
</TABLE>
<TABLE>
<CAPTION>


             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>
 A-1           0.00              3,945,001.79
 A-2           0.00              9,259,407.20
  IO           0.00              2,289,510.07
  B            0.00                942,896.60
  C            0.00                955,671.22
  D            0.00              1,154,988.15
  E            0.00                384,996.05
  F            0.00                288,748.45
  G            0.00                596,409.23
  H            0.00                 99,401.41
  J            0.00                174,662.47
  K            0.00                261,993.71
  L            0.00                174,662.47
  M            0.00                 87,331.24
  N            0.00                173,545.15
Total          0.00             20,789,225.21                              
                                   
                        
</TABLE>
<TABLE>
<CAPTION>

Other Required Information
<S>                                                <C>

Available Distribution Amount                              23,673,886.13

Aggregate Number of Outstanding Loans                                664
Aggregate Unpaid Principal Balance of Loans             3,399,063,314.73
Aggregate Stated Principal Balance of Loans             3,398,996,528.83


Aggregate Amount of Service Fee                               266,356.92
Aggregate Amount of Special Servicing Fee                           0.00
Aggregate Amount of Additional Servicing Fee                   13,219.88
Aggregate Amount of Trustee Fee                                 3,401.88
Aggregate Trust Fund Expenses                                       0.00



Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                                   0
        Aggregate Unpaid Principal Balance                         0.00


</TABLE>
<TABLE>
<CAPTION>

Original Subordination Level

<S>                 <C>       
Class A-1           28.000000%
Class A-2           28.000000%
Class B             23.000000%
Class C             18.000000%
Class D             12.000000%
Class E             10.000000%
Class F              8.500000%
Class G              5.500000%
Class H              5.000000%
Class J              4.000000%
Class K              2.500000%
Class L              1.500000%
Class M              1.000000%
Class N              0.000000%


</TABLE>
<TABLE>
<CAPTION>


Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction                 Reduction
Number                        Amount                     Effected

<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>






                           Ratings Detail

                                Original Ratings
Class         Cusip          DCR             Fitch           Moody's     S&P
<S>         <C>                <C>            <C>              <C>        <C>
A-1         337367AA4           X              X               Aaa        AAA
A-2         337367AB2           X              X               Aaa        AAA
A-IO        337367AG1           X              X               Aaa        AAAr
B           337367AC0           X              X               Aa2        AA
C           337367AD8           X              X               A2         A
D           337367AE6           X              X               Baa2       BBB
E           337367AF3           X              X               Baa3       BBB-
F           337367AH9           X              X               Ba1        BB+
G           337367AJ5           X              X               Ba2        NR
H           337367AK2           X              X               Ba3        NR
J           337367AL0           X              X               B1         NR
K           337367AM8           X              X               B2         NR
L           337367AN6           X              X               B3         NR
M           337367AP1           X              X               Caa2       NR
N           337367AQ9           X              X               NR         NR

</TABLE>
<TABLE>
<CAPTION>

                                 Current Ratings (1)
Class         Cusip          DCR             Fitch            Moody's    S&P

<S>         <C>                <C>            <C>              <C>        <C>
A-1         337367AA4             X              X               Aaa        AAA
A-2         337367AB2             X              X               Aaa        AAA
A-IO        337367AG1             X              X               Aaa        AAAr
B           337367AC0             X              X               Aa2        AA
C           337367AD8             X              X               A2         A
D           337367AE6             X              X               Baa2       BBB
E           337367AF3             X              X               Baa3       BBB-
F           337367AH9             X              X               Ba1        BB+
G           337367AJ5             X              X               Ba2        NR
H           337367AK2             X              X               Ba3        NR
J           337367AL0             X              X               B1         NR
K           337367AM8             X              X               B2         NR
L           337367AN6             X              X               B3         NR
M           337367AP1             X              X               Caa2       NR
N           337367AQ9             X              X               NR         NR


<FN>
NR - Designates  that the class was not rated by the above agency at the time of
original issuance.  
X - Designates that the above rating agency did not rate any classes in this  
transaction  at the time of original  issuance.  
N/A - Data not available this period.

1) For any class not rated at the time of original  issuance  by any  particular
rating agency,  no request has been made subsequent to issuance to obtain rating
information,  if any, from such rating agency. The current ratings were obtained
directly  from the  applicable  rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed,  you may want to obtain current ratings  directly from
the rating agencies.


Duff & Phelps Credit Rating Co.
55 East Monroe Street
Chicago, Illinois 60603
(312) 368- 3100

Fitch IBCA, Inc.
One State Street Plaza
New York, New York 10004
(212) 908- 0500

Moodys Investors Service
99 Church Street
New York, New York 10007
(212) 553- 0300

Standard & Poors Rating Services
26 Broadway
New York, New York 10004
(212) 208- 8000

</FN>
</TABLE>
<TABLE>
<CAPTION>



         Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                             % of
Scheduled                             # of         Scheduled                 Agg       WAM                            Weighted
 Balance                              Loans        Balance                   Bal.      (2)         WAC                Avg DSCR(1)
<S>                                   <C>          <C>                       <C>       <C>         <C>                <C>
       Below 2,000,000                 201         282,755,701.77             8.32      151        7.4107              1.385830
   2,000,001 to 4,000,000              231         649,599,871.50            19.11      145        7.3801              1.425585
   4,000,001 to 6,000,000               87         427,051,037.45            12.56      140        7.3357              1.381700
   6,000,001 to 8,000,000               63         429,203,316.13            12.63      138        7.3009              1.354634
   8,000,001 to 10,000,000              23         210,223,536.78             6.18      158        7.3225              1.435219
  10,000,001 to 12,000,000              13         142,897,058.12             4.20      162        7.3521              1.311479
  12,000,001 to 14,000,000              18         231,490,267.75             6.81      149        7.2220              1.359617
  14,000,001 to 16,000,000               7         103,531,826.74             3.05      166        7.1751              1.319207
  16,000,001 to 18,000,000               6         102,390,823.58             3.01      116        7.3315              1.304945
  18,000,001 to 20,000,000               1          19,956,703.74             0.59      117        6.8500              1.210000
  20,000,001 to 25,000,000               7         152,862,213.33             4.50      112        7.2188              1.368061
  25,000,001 to 50,000,000               1          25,272,241.48             0.74      116        6.7900              1.290000
  50,000,001 to 75,000,000               2         127,640,615.36             3.76      264        7.0541              1.350141
  75,000,001 to 100,000,000              2         163,391,526.00             4.81      110        6.7500              1.952889
 100,000,001 to 125,000,000              0                   0.00             0.00        0        0.0000              0.000000
 125,000,001 to 150,000,000              0                   0.00             0.00        0        0.0000              0.000000
 150,000,001 to 200,000,000              2         330,729,789.10             9.73      168        6.9278              1.403815
Totals                                 664       3,398,996,528.83           100.00      149        7.2426              1.410308


</TABLE>
<TABLE>
<CAPTION>
                                      State

                                # of                Scheduled                % of                               Weighted
State                           Loans               Balance                  Agg.       WAM         WAC         Avg DSCR(1)
                                                                             Bal.       (2)
<S>                              <C>                <C>                       <C>       <C>         <C>          <C>
    Alabama                       5                 11,173,785.83             0.33      168         7.3566       1.370623
    Arizona                      30                 86,275,792.50             2.54      128         7.4821       1.431098
   Arkansas                       4                 29,994,718.62             0.88      225         7.4719       1.771931
  California                    114                408,426,079.74            12.02      120         7.3104       1.366552
   Colorado                       8                 19,038,154.11             0.56      138         7.1939       1.342898
  Connecticut                    10                 48,799,845.24             1.44      225         7.3336       1.400165
   Delaware                       1                  2,936,516.78             0.09      112         8.0000       1.450000
    Florida                      57                240,131,322.23             7.06      144         7.2695       1.397235
    Georgia                      31                214,909,947.70             6.32      153         7.1476       1.394711
     Idaho                        4                  7,614,528.54             0.22      133         7.3446       1.347188
   Illinois                      22                272,296,536.06             8.01      124         6.9651       1.716739
    Indiana                      13                 45,427,823.97             1.34      190         7.1397       1.337671
    Kansas                        2                  4,198,921.61             0.12      113         7.8081       1.522868
   Kentucky                      11                 63,873,559.04             1.88      113         7.4840       1.451382
   Louisiana                     11                 49,243,981.16             1.45      154         7.5516       1.325466
     Maine                        1                  1,156,054.28             0.03      230         7.4200       NAP
   Maryland                      29                179,821,153.07             5.29      140         7.1185       1.333459
 Massachusetts                   11                 27,089,854.39             0.80      135         7.4647       1.373946
   Michigan                      11                 55,540,405.63             1.63      179         7.3312       1.376239
   Minnesota                      6                 10,794,529.16             0.32      182         7.0492       1.419000
  Mississippi                     1                    721,718.94             0.02      112         8.2500       1.310000
   Missouri                       7                 41,885,038.18             1.23      155         7.2637       1.455958
   Nebraska                       6                 18,447,550.93             0.54      115         7.0145       1.437939
    Nevada                       13                 71,160,382.57             2.09      120         7.1849       1.409630
 New Hampshire                    1                  4,579,606.57             0.13      114         7.3800       1.260000
  New Jersey                     27                162,607,969.64             4.78      256         7.3167       1.329571
  New Mexico                      1                  1,892,050.02             0.06      116         7.5000       1.330000
   New York                      30                314,790,562.14             9.26      154         7.0833       1.379323
North Carolina                   24                118,529,215.68             3.49      157         7.3166       1.356027
     Ohio                        14                 73,667,620.80             2.17      106         7.2699       1.405813
   Oklahoma                       5                  9,147,011.12             0.27      131         7.4482       1.327478
    Oregon                        6                 18,789,991.59             0.55      142         7.3983       1.290402
 Pennsylvania                    21                 87,849,760.28             2.58      185         7.3231       1.340373
South Carolina                   12                 33,799,393.97             0.99      179         7.2793       1.307098
 South Dakota                     1                  3,468,547.74             0.10      117         7.4300       1.250000
   Tennessee                     15                 66,016,733.44             1.94      150         7.3763       1.368948
     Texas                       38                339,739,672.87            10.00      143         7.2147       1.404989
     Utah                        11                 38,974,141.67             1.15      103         7.5533       1.306533
   Virginia                      21                132,199,435.35             3.89      152         7.2567       1.373522
  Washington                      7                 19,011,860.98             0.56      128         7.5912       1.725938
Washington, DC                    4                 15,796,569.28             0.46      116         7.2822       1.367960
 West Virginia                    2                  5,252,014.04             0.15      167         7.4756       1.354074
   Wisconsin                     15                 37,147,474.11             1.09      157         7.4573       1.427771
    Wyoming                       1                  4,778,697.26             0.14      114         7.3750       1.290000
Totals                          664              3,398,996,528.83           100.00      149         7.2426       1.410308   


</TABLE>
<TABLE>
<CAPTION>




           Current Mortgage Loan and Property Stratification Tables


                             Note Rate

Note               # of            Scheduled              % of                         Weighted
Rate               Loans           Balance                Agg.      WAM      WAC       Avg DSCR(1)
                                                          Bal.      (2)
<S>               <C>               <C>                   <C>       <C>      <C>       <C>
 6.749% or Less       1              4,167,885.16          0.12      236     6.7100     1.550000
 6.75% to 6.999%     64            709,234,525.47         20.87      143     6.8221     1.487506
7.000% to 7.249%    204          1,155,969,126.55         34.01      145     7.1115     1.387006
7.250% to 7.499%    197            857,942,067.55         25.24      162     7.3557     1.351782
7.500% to 7.749%    113            380,802,553.17         11.20      136     7.5850     1.410070
7.750% to 7.999%     55            181,294,442.97          5.33      160     7.8725     1.551954
8.000% to 8.249%     19             79,267,308.55          2.33      119     8.1088     1.330374
8.250% to 8.499%      4             14,683,572.14          0.43      227     8.3421     1.365081
8.500% to 8.749%      3              5,971,971.58          0.18      245     8.6469     1.477564
8.750% to 8.999%      1              2,374,358.38          0.07      111     8.8750     1.410000
9.000% or greater     3              7,288,717.31          0.21      243     9.0484     1.237687
Totals              664          3,398,996,528.83        100.00      149     7.2426     1.410308




</TABLE>
<TABLE>
<CAPTION>

                             Seasoning

                     # of       Scheduled                % of                          Weighted
Seasoning            Loans       Balance                 Agg.      WAM     WAC         Avg DSCR(1)
                                                         Bal.      (2)
<S>                   <C>     <C>                        <C>       <C>     <C>          <C>
12 months or less      656      3,348,758,054.95         98.52      149     7.2286      1.412691
 13 to 24 months         8         50,238,473.88          1.48      115     8.1754      1.255881
 25 to 36 months         0                  0.00          0.00        0     0.0000      0.000000
 37 to 48 months         0                  0.00          0.00        0     0.0000      0.000000
 49 and greater          0                  0.00          0.00        0     0.0000      0.000000
Totals                 664      3,398,996,528.83        100.00      149     7.2426      1.410308   

</TABLE>
<TABLE>
<CAPTION>




                     Debt Service Coverage Ratio

Debt Service         # of         Scheduled                 % of                         Weighted
Coverage Ratio       Loans        Balance                   Agg.     WAM      WAC        Avg DSCR(1)
                                                            Bal.     (2)
<S>                   <C>          <C>                      <C>      <C>      <C>        <C>
 Credit Lease         73            230,999,279.69          6.80      236     7.2953      NAP
  .99 or less          0                      0.00          0.00        0     0.0000      0.000000
  1.0 to 1.09          0                      0.00          0.00        0     0.0000      0.000000
  1.1 to 1.24         40            246,443,951.97          7.25      131     7.3845      1.211318
 1.25 to 1.49        443          2,195,521,855.65         64.59      147     7.2417      1.337528
  1.5 to 1.74         88            488,764,715.61         14.38      136     7.2634      1.549380
 1.75 to 1.99          8            105,693,077.80          3.11      107     6.9175      1.897805
  2.0 to 2.24          8            115,861,943.03          3.41      134     6.9788      2.030248
2.5 and greater        4             15,711,705.08          0.46      188     7.8411      2.524389
Totals               664          3,398,996,528.83        100.00      149     7.2426      1.410308 

</TABLE>
<TABLE>
<CAPTION>

                             Property Type

Property              # of            Scheduled             % of                           Weighted
Type                 Props            Balance               Agg.       WAM      WAC        Avg DSCR(1)
                                                            Bal.       (2)
<S>                    <C>            <C>                   <C>        <C>      <C>        <C>
  Health Care          12             65,192,558.04          1.92      167      7.8030      1.856087
  Industrial           44            130,117,713.07          3.83      130      7.3608      1.403338
    Lodging            45            230,783,507.90          6.79      133      7.6086      1.520367
   Mixed Use            8             22,027,381.84          0.65      140      7.6256      1.414162
Mobil Home Park         5             13,508,641.09          0.40      122      7.1111      1.550582
 Multi-Family         228          1,078,133,843.27         31.72      150      7.2436      1.324058
    Office             71            678,115,674.98         19.95      146      7.0832      1.391430
     Other             73            230,999,279.69          6.80      236      7.2953      NAP
    Retail            168            928,657,202.08         27.32      133      7.1846      1.463544
 Self Storage          10             21,460,726.87          0.63      159      7.4992      1.448441
Totals                664          3,398,996,528.83        100.00      149      7.2426      1.410308

</TABLE>
<TABLE>
<CAPTION>


               Anticipated Remaining Term (ARD and Balloon Loans)

Anticipated                # of           Scheduled                % of                            Weighted
Remaining Term(2)          Loans           Balance                  Agg.      WAM     WAC          Avg DSCR(1)
                                                                    Bal.      (2)
<S>                          <C>             <C>                     <C>      <C>     <C>           <C>
  60 months or less           4             35,561,252.03            1.05      53      7.5307      1.443037
   61 to 84 months           22            130,309,475.50            3.83      78      7.2446      1.364923
  85 to 108 months            7            130,745,649.00            3.85     102      7.2307      1.683009
  109 to 120 months         415          1,716,476,068.59           50.50     114      7.2787      1.379055
  121 to 154 months           8            291,634,721.78            8.58     142      6.9717      1.606987
  155 to 192 months          48            325,195,414.27            9.57     175      7.1955      1.370913
  193 to 240 months          27            138,073,733.56            4.06     232      7.2767      1.307736
241 months or greater         3              4,648,878.44            0.14     294      8.7651      1.208279
                            534          2,772,645,193.17           81.57     127      7.2384      1.416539

</TABLE>
<TABLE>
<CAPTION>


                 Remaining Stated Term (Fully Amortizing Loans)



Remaining Stated           # of             Scheduled            % of                          Weighted
Term                       Loans            Balance              Agg.      WAM       WAC       Avg DSCR(1)
                                                                 Bal.      (2)
<S>                          <C>               <C>                <C>      <C>       <C>       <C>
 120 months or less           1              1,642,702.11         0.05     112       7.5625      NAP
  121 to 154 months           2              6,189,367.43         0.18     134       7.3218      1.267500
  155 to 192 months          22            216,111,263.80         6.36     180       6.9631      1.340203
  193 to 216 months           3              5,926,419.57         0.17     200       7.5020      1.331291
  217 to 240 months          72            185,627,196.56         5.46     231       7.4075      1.566020
  241 to 264 months           2             12,993,356.88         0.38     250       8.1451      NAP
  265 to 300 months          17             79,981,552.37         2.35     293       7.4296      1.339073
301 months or greater        11            117,879,476.94         3.47     353       7.3443      1.315470
Totals                      130            626,351,335.66        18.43     243       7.2608      1.376460

</TABLE>
<TABLE>
<CAPTION>


               Remaining Amortization Term (ARD and Balloon Loans)

Remaining                  # of          Scheduled                  % of                         Weighted
Amortization Term          Loans         Balance                     Agg.    WAM       WAC       Avg DSCR(1)
                                                                     Bal.    (2)
<S>                         <C>            <C>                       <C>      <C>      <C>       <C>
    Interest Only             2            163,391,526.00            4.81     110      6.7500     1.952889
 180 months or less           0                      0.00            0.00       0      0.0000     0
  181 to 228 months           2            157,097,837.93            4.62     150      7.0613     1.501183
  229 to 252 months          10             56,119,987.24            1.65      91      7.5780     1.492823
  253 to 276 months           7             20,411,923.26            0.60     173      7.4998     1.377226
  277 to 300 months         119            410,673,145.38           12.08     129      7.4958     1.491075
  301 to 324 months          12             99,744,433.12            2.93     187      7.3238     1.352954
325 months or greater       382          1,865,206,340.24           54.88     124      7.2218     1.346258
Totals                      534          2,772,645,193.17           81.57     127      7.2384     1.416539


</TABLE>
<TABLE>
<CAPTION>

                             Age of Most Recent NOI

Age of Most                # of          Scheduled                 % of                           Weighted
Recent NOI                 Loans         Balance                   Agg.      WAM       WAC        Avg DSCR(1)
                                                                   Bal.      (2)
 <S>                        <C>            <C>                      <C>      <C>        <C>       <C>
   1 year or less           664          3,398,996,528.83          100.00     149       7.2426      1.410308
    1 to 2 years              0                      0.00            0.00       0       0.0000      0
 2 years or greater           0                      0.00            0.00       0       0.0000      0
Totals                      664          3,398,996,528.83          100.00     149       7.2426      1.410308 


<FN>
(1) Debt Service  Ratios are calculated as described in the  prospectus,  values
are updated  periodically as new NOI figures become  available from borrowers on
an asset level. The Trustee makes no  representations  as to the accuracy of the
data provided by the borrower for this  calculation.  "NAP" means not applicable
and relates to the ommission of credit lease loans in the calculation of DSCR.

(2)Anticipated  Remaining Term and WAM are each  calculated  based upon the term
from the current  month to the earlier of the  Anticipated  Repayment  Date,  if
applicable, and the maturity date.


</FN>
</TABLE>
<TABLE>
<CAPTION>



                         Mortgage Loan Detail



Loan                     Property                                             Interest      Principal      Gross
Number           ODCR     Type(1)   City                        State         Payment        Payment       Coupon
<S>               <C>      <C>      <C>                          <C>           <C>            <C>          <C>

  240000001        1        OF      Somers                         NY       1,009,033.39    552,797.72     6.830%   
  240000002        2        OF      Austin                         TX         933,582.22          0.00     7.040%   
  240000003        3        RT      Aurora                         IL         497,129.46          0.00     6.750%   
  240000004        4        RT      Vernon Hills                   IL         452,583.79          0.00     6.750%   
  355132459        5        OF      Atlanta                        GA         372,000.00          0.00     6.750%   
  245114125        6        MF      Mount Olive                    NJ         403,579.64     37,798.37     7.360%   
  245114400        7        RT      Charlotte                      NC         147,866.12     17,228.09     6.790%   
  240000009        9        LO      Various                        KY         157,516.65     22,535.00     7.672%   
  440000010       10        OF      Akron                          OH         136,782.91     14,120.97     7.080%   
  245114220       11        MF      Baltimore                      MD         131,128.40     18,481.50     7.110%   
  180000281       12        LO      New York                       NY         141,495.75     36,407.97     7.550%   
  245114267       13        MF      Falls Church                   VA         134,276.95     12,146.18     7.375%   
  180000314       14        MF      Miramar                        FL         123,884.57     14,140.65     6.880%   
  245114329       15        MF      Gaithersburg                   MD         117,697.01     18,294.58     6.800%   
  245999549       16        MF      Chicago                        IL         117,795.03     13,256.81     6.850%   
  440000017       17        RT      Memphis                        TN         109,601.92     11,363.83     7.100%   
  195113931       18        MF      Houston                        TX         116,043.16          0.00     8.140%   
  180000242       19        RT      New York                       NY         106,482.81     10,920.43     7.140%   
  180000285       20        MF      Marin City                     CA         106,136.31     10,023.94     7.326%   
  355132446       21        RT      Burke                          VA         100,120.60     10,542.25     7.080%   
  440000022       22        OF      St. Louis                      MO         100,357.53      9,954.11     7.170%   
  815114236       23        OT      Various                        TX          91,787.23          0.00     7.156%   
  815114235       24        OT      Dallas                         TX          91,679.34          0.00     7.156%   
  245114266       25        MF      Gaithersburg                   MD          96,160.03      8,698.27     7.375%   
  180000315       26        MF      Bristol                        PA          89,534.83      9,001.21     7.170%   
  240000027       27        RT      Chester                        NY          90,454.54      8,559.39     7.260%   
  245114288       28        MF      Atlanta                        GA          86,983.63      9,485.23     7.000%   
  180000389       29        RT      Statesboro                     GA          87,233.91      8,866.66     7.100%   
  180000351       30        LO      Savannah                       GA          86,847.85     13,701.07     7.340%   
  815114262       31        OT      Orange                         CT          81,542.93     13,509.27     7.125%   
  180000402       32        RT      Sandy                          UT          82,574.58      8,812.19     6.990%   
  245114261       33        HC      Various                        AR          89,151.10     21,676.96     7.750%   
  245114331       34        MF      Germantown                     MD          75,605.95     11,752.03     6.800%   
  440000035       35        RT      Temple City                    CA          83,760.05      7,645.04     7.340%   
  245114391       36        RT      Alexandria                     VA          78,206.25      8,836.82     6.875%   
  245114330       37        MF      Largo                          MD          74,703.19     11,611.71     6.800%   
  245114401       38        RT      Sandy Springs (Atlanta)        GA          80,096.78      8,277.91     7.063%   
  245114063       39        MF      Lafayette                      LA          82,678.09      6,821.24     7.540%   
  440000040       40        RT      Patton Township                PA          72,970.33     15,696.29     7.040%   
  355132439       41        OF      Baltimore                      MD          81,291.81      9,632.43     7.600%   
  180000438       42        OF      Dallas                         TX          76,025.72      7,557.23     7.130%   
  440000043       43        MF      Fullerton                      CA          74,039.59      8,041.95     6.950%   
  440000044       44        IN      Westmont                       IL          76,386.40      7,346.44     7.270%   
  180000326       45        LO      Costa Mesa                     CA          76,968.01     12,287.37     7.340%   
  180000304       46        RT      Fort Worth                     TX          74,601.42      7,633.42     7.130%   
  180000282       47        RT      Hodgkins                       IL          80,551.86     13,242.12     7.990%   
  245114375       48        MF      Alexandria                     VA          71,020.05      9,826.17     7.125%   
  180000289       49        RT      Niles                          IL          76,008.91      6,790.57     7.450%   
  440000050       50        RT      Indianapolis                   IN          71,232.64      7,192.93     7.160%   
  180000287       51        MF      Sacramanto                     CA          73,071.26      6,833.71     7.348%   
  180000396       52        OT      West Monroe                    LA          78,194.90     16,539.17     8.340%   
  245114265       53        MF      Gaithersburg                   MD          69,634.00      6,298.83     7.375%   
  440000054       54        RT      Memphis                        TN          72,404.43      5,995.97     7.682%   
  815114233       55        OT      Various                        GA          63,639.47          0.00     7.156%   
  815114234       56        OT      Various                        MI          63,122.81          0.00     7.156%   
  245114374       57        MF      Reno                           NV          64,851.56      6,562.60     7.125%   
  815114232       58        OT      Various                        AR          62,694.24          0.00     7.156%   
  440000059       59        OF      Aventura                       FL          66,186.91      6,012.23     7.330%   
  240000060       60        MF      Reno                           NV          61,830.89      6,383.11     7.125%   
  245114309       61        MF      Lexington                      KY          61,714.90      6,163.92     7.200%   
  245114303       62        MF      Orlando                        FL          63,547.73      5,581.02     7.440%   
  180000240       63        RT      Manassas Park                  VA          61,984.30      5,673.63     7.396%   
  245114114       64        HC      Various                        GA          66,300.97     15,365.47     7.950%   
  245114304       65        MF      Jacksonville                   FL          62,233.36      5,391.30     7.470%   
  180000368       66        MF      Lauderhill                     FL          58,609.23      5,970.58     7.110%   
  245114107       67        RT      Stockton                       CA          60,661.35      5,643.46     7.375%   
  195113942       68        MF      Salt Lake City                 UT          62,490.33          0.00     8.140%   
  245114320       69        LO      Allen Park                     MI          58,432.86      9,328.37     7.340%   
  440000070       70        LO      Pensacola Beach                FL          56,108.02      9,623.53     7.060%   
  245114390       71        RT      Tustin                         CA          56,906.10      5,631.53     7.160%   
  245114371       72        MF      Atlanta                        GA          56,592.16      5,726.80     7.125%   
  440000073       73        RT      Washington Township            IN          55,484.99      5,984.43     7.010%   
  180000369       74        MF      Miami                          FL          56,087.79      5,739.15     7.100%   
  180000306       75        MF      Frenso                         CA          58,558.14      5,266.37     7.420%   
  440000076       76        MF      Bergenfield                    NJ          55,388.19      5,794.55     7.050%   
  245114305       77        MF      St. Louis                      MO          52,839.12      7,522.43     7.080%   
  245114360       78        HC      Bronx                          NY          60,613.88     14,050.76     7.890%   
  180000297       80        MF      Wheaton                        IL          52,065.31      5,891.50     6.900%   
  180000376       81        LO      Daytona Beach Shores           FL          51,447.16      8,438.90     7.230%   
  245114298       82        MF      Edison                         NJ          50,960.13      4,978.33     7.250%   
  440000083       83        RT      Northwoods                     MO          51,682.34      4,538.63     7.425%   
  355132436       84        OF      Charlotte                      NC          48,185.76     10,100.92     7.200%   
  195113938       85        MF      Tuscon                         AZ          52,346.31          0.00     8.140%   
  240000086       86        MF      Sparks                         NV          48,782.00      4,961.19     7.159%   
  440000087       87        OF      Philadelphia                   PA          49,801.81      4,363.54     7.430%   
  240000088       88        MF      Las Vegas                      NV          47,861.59      4,867.57     7.159%   
  440000089       89        LO      Louisville                     KY          50,083.95      7,557.36     7.500%   
  245114323       90        LO      Pineville                      NC          52,559.16      6,998.05     7.875%   
  240000091       91        MF      Las Vegas                      NV          49,119.91      4,651.78     7.356%   
  440000092       92        RT      Ocean City                     MD          48,212.73      4,603.38     7.240%   
  245114395       93        HC      Columbus                       OH          46,989.22      4,598.68     7.200%   
  245114207       94        MF      Augusta                        GA          45,620.91      4,942.08     7.000%   
  355112450       95        IN      Charlotte                      NC          45,079.64     12,737.51     7.100%   
  245114157       96        MF      Portland                       OR          47,202.16      4,236.02     7.440%   
  180000331       97        RT      New York                       NY          45,394.88      4,250.62     7.330%   
  440000098       98        OF      West Hills                     CA          44,523.87      4,397.63     7.210%   
  245114274       99        MF      Winston-Salem                  NC          43,047.62      5,898.26     7.215%   
  180000343       100       MF      Houston                        TX          43,659.65      4,487.10     7.120%   
  240000101       101       OF      Westlake Village               CA          47,991.85      3,610.01     7.863%   
  180000385       102       RT      LaGrange                       GA          43,311.94      4,402.33     7.100%   
  180000300       103       RT      Collyville                     TX          43,415.58      4,442.40     7.130%   
  180000381       104       RT      Sedona                         AZ          45,571.62      3,876.27     7.510%   
  245999535       105       RT      Glen Allen                     VA          44,245.30      3,982.75     7.350%   
  180000374       106       RT      Glen Cove                      NY          43,823.23      4,119.17     7.290%   
  180000342       107       RT      Fort Worth                     TX          42,604.64      9,014.53     7.120%   
  240000108       108       RT      Las Vegas                      NV          43,363.96      4,279.35     7.263%   
  245114338       109       MF      Jersey City                    NJ          41,888.28      4,295.97     7.060%   
  240000110       110       RT      Boston                         MA          44,537.45      6,542.74     7.520%   
  180000358       111       MF      Rancho Cucamonga               CA          40,933.52      4,455.83     6.960%   
  240000112       112       MF      Encino                         CA          41,462.25      4,335.75     7.051%   
  245999547       113       MF      Middletown                     OH          39,908.87      5,606.04     7.060%   
  440000114       114       MF      Azusa                          CA          40,594.81      4,313.11     7.000%   
  240000115       115       MF      Las Vegas                      NV          41,304.48      4,217.09     7.135%   
  180000386       116       RT      Houston                        TX          41,945.09      3,942.64     7.290%   
  240000117       117       MF      Phoenix                        AZ          43,842.06      3,589.34     7.627%   
  240000118       118       MF      San Diego                      CA          43,437.80      3,735.74     7.571%   
  440000119       119       OF      Tallahassee                    FL          39,722.97      4,417.32     6.940%   
  180000384       120       RT      Dublin                         GA          40,261.80      4,092.31     7.100%   
  245999551       121       RT      Bradenton                      FL          41,776.08      6,461.98     7.375%   
  240000122       122       RT      Columbus                       OH          39,662.48      5,316.40     7.240%   
  180000329       123       MF      Lubbock                        TX          41,325.91      3,921.77     7.300%   
  180000296       124       MF      San Diego                      CA          39,732.00      4,266.65     7.020%   
  180000214       125       RT      Battle Creek                   MI          40,755.95      5,166.45     7.450%   
  355132437       126       OF      Charlotte                      NC          42,245.76      6,527.66     7.500%   
  245114376       127       MF      Carrboro                       NC          41,607.51      3,712.53     7.390%   
  245114396       128       LO      Lynchburg                      VA          43,944.99      5,686.02     7.875%   
  245114182       129       RT      Oceanside                      CA          39,327.71      6,903.60     7.070%   
  240000130       130       MF      Los Angeles                    CA          39,269.76      4,151.27     7.071%   
  440000131       131       OF      Greenville                     SC          40,190.59      3,795.68     7.300%   
  245114377       132       RT      Louisburg                      NC          39,869.57      3,789.71     7.250%   
  245114131       133       MF      Millville                      NJ          41,845.74      3,453.06     7.625%   
  245114193       134       RT      Silver Spring                  MD          38,823.57      4,061.46     7.110%   
  245114398       135       MF      Alexandria                     VA          37,612.94      5,160.57     7.150%   
  180000437       136       RT      Madison                        WI          38,530.67      3,899.14     7.090%   
  240000137       137       OF      Montebello                     NY          39,300.94      3,718.91     7.260%   
  245999548       138       MF      Keyport                        NJ          38,567.53      3,876.74     7.125%   
  245114132       139       MF      Summit                         NJ          39,291.96      3,813.41     7.280%   
  245999504       141       RT      Olney                          MD          36,294.49      4,284.44     6.760%   
  245114218       142       OF      Sunrise                        FL          38,973.89          0.00     7.300%   
  180000357       143       MF      Rialto                         CA          37,049.32      4,033.01     6.960%   
  440000144       144       MF      Daly City                      CA          38,936.09      3,695.78     7.330%   
  180000275       145       OT      Stonington                     CT          38,016.35      7,584.59     7.420%   
  245114247       146       OF      Brooklyn                       NY          42,104.31      5,362.39     8.000%   
  245114209       147       RT      Chardon                        OH          37,886.51      3,726.24     7.250%   
  240000148       148       LO      Columbus                       OH          41,235.56      5,441.85     7.900%   
  440000149       149       IN      Sunrise                        FL          38,004.11      5,868.09     7.380%   
  245114393       150       IN      Menominee                      MI          39,192.70      9,602.52     7.625%   
  180000319       151       MF      Toms River                     NJ          36,896.22      3,709.29     7.170%   
  440000152       152       RT      Cabin John                     MD          36,016.51      3,901.64     7.000%   
  245114173       153       MF      Vernon                         CT          39,230.38      3,237.25     7.625%   
  180000283       154       RT      Mount Holly                    NJ          38,857.38      3,313.46     7.553%   
  180000407       155       OF      Washington                     DC          35,931.74      3,477.25     7.210%   
  440000156       156       OF      Darien                         CT          36,861.29      3,296.74     7.400%   
  180000312       157       RT      Chino Hills                    CA          36,016.54      3,510.35     7.240%   
  245114208       158       MF      South River                    NJ          34,615.88      3,815.98     6.960%   
  815114269       159       OT      LaGrange                       GA          35,402.23      7,155.63     7.375%   
  240000160       160       MF      Encino                         CA          34,723.66      3,631.08     7.051%   
  180000372       161       RT      Plano                          TX          35,383.98      3,447.47     7.210%   
  440000162       162       RT      Richmond                       VA          35,838.06      3,355.77     7.330%   
  245114321       163       LO      Romulus                        MI          35,813.69      5,717.38     7.340%   
  440000164       164       IN      Wellington                     FL          33,953.48      3,567.10     7.070%   
  240000165       165       MF      La Grange Park                 IL          35,933.50      3,199.51     7.494%   
  245114315       166       MF      Winston-Salem                  NC          32,384.95      4,618.21     7.075%   
  245999501       167       LO      Bethlehem                      PA          35,998.72      5,094.04     7.625%   
  195113933       168       MF      Longview                       TX          35,972.93          0.00     8.140%   
  245114372       169       IN      Clayton                        WI          34,807.65     15,982.89     7.438%   
  245114211       170       RT      Austin                         TX          34,199.55      4,158.84     7.375%   
  245999500       171       LO      Newburgh                       NY          36,508.15      4,723.76     7.875%   
  180000268       172       OF      New York                       NY          32,906.56      3,419.58     7.110%   
  195114118       173       MF      Beacon Falls                   CT          35,261.64      2,959.22     7.625%   
  440000174       174       MF      Tampa                          FL          33,806.77      3,085.65     7.340%   
  245114385       175       MF      Metairie                       LA          31,819.35      3,517.48     6.910%   
  245999511       176       LO      Washington                     DC          34,480.31      5,055.72     7.500%   
  355132443       177       RT      Greer                          SC          33,506.98      9,257.73     7.300%   
  440000178       178       RT      San Diego                      CA          33,655.39      3,071.84     7.340%   
  440000179       179       OF      Whitpain Township              PA          31,991.31      3,376.57     7.030%   
  245114324       180       LO      Matthews                       NC          35,713.28      4,755.08     7.875%   
  245114345       181       HC      Bristol                        TN          35,626.40      8,293.50     7.875%   
  240000182       182       MF      Los Angeles                    CA          32,235.24      3,297.20     7.146%   
  240000183       183       IN      Fremont                        CA          32,064.82      3,211.05     7.194%   
  245999556       184       MF      Ralston                        NE          30,265.86      3,368.90     6.875%   
  245114322       185       LO      Concord                        NC          34,365.60      4,575.65     7.875%   
  245114273       186       MF      Charlotte                      NC          30,133.34      4,128.78     7.215%   
  440000187       187       LO      Ocala                          FL          32,833.88      4,604.90     7.650%   
  440000188       188       RT      Smithtown                      NY          29,601.63      5,419.01     6.900%   
  815114270       189       OT      Huntsville                     AL          30,574.10      6,225.47     7.375%   
  440000191       191       RT      Various                        CA          30,012.45      3,153.00     7.070%   
  245114292       192       MF      Charleston                     SC          29,030.28      3,313.63     6.880%   
  180000337       193       RT      Glendale                       AZ          30,009.12      3,082.69     7.116%   
  180000391       194       MF      Conroe                         TX          30,060.35      3,001.49     7.140%   
  245114286       195       LO      Gatlinburg                     TN          31,878.42      4,544.70     7.625%   
  195114175       197       MU      Agoura Hills                   CA          32,841.45      3,328.04     7.875%   
  245114302       198       MF      Casper                         WY          30,365.74      2,786.67     7.375%   
  180000288       200       RT      Houston                        TX          29,765.60      2,831.31     7.310%   
  180000321       201       MF      Wilkes-Barre                   PA          28,748.31      2,890.15     7.170%   
  180000424       202       MH      Austin                         TX          28,956.52      2,642.29     7.320%   
  245114392       203       IN      Marinette                      WI          30,047.73      7,361.94     7.625%   
  240000204       204       RT      Salem                          NH          29,120.34      2,666.39     7.380%   
  240000205       205       MF      Glendale                       CA          28,108.57      2,882.48     7.125%   
  245114180       206       OF      Richmond                       VA          28,996.17      5,372.32     7.625%   
  240000207       207       IN      Berkeley                       CA          27,725.48      2,743.87     7.175%   
  180000303       208       RT      Laguna Beach                   CA          29,380.16      2,424.14     7.610%   
  180000333       209       OF      Lakeland                       FL          28,642.57      2,575.94     7.420%   
  440000210       210       MF      Orlando                        FL          27,965.92      2,732.01     7.250%   
  245114325       211       LO      Shreveport                     LA          28,739.42      4,398.19     7.460%   
  240000212       212       RT      Santa Ana                      CA          28,315.23      2,650.43     7.346%   
  195096351       213       RT      Falls Township                 PA          31,312.30      2,896.80     8.130%   
  440000214       214       RT      Battle Creek                   MI          28,624.17      3,418.91     7.490%   
  180000362       215       RT      Plantation                     FL          27,280.23      2,646.05     7.220%   
  440000216       216       RT      Onley                          VA          26,748.66      2,761.43     7.080%   
  440000217       217       RT      Logan Township                 PA          26,309.26      5,380.94     7.210%   
  245999529       218       MF      Oklahoma City                  OK          27,631.13      2,482.31     7.375%   
  240000219       219       OF      Scottsdale                     AZ          27,439.82      2,314.64     7.513%   
  180000397       220       OF      Palm Beach                     FL          25,476.28      2,635.87     7.060%   
  240000221       221       MF      Santa Rosa                     CA          25,385.75      2,655.75     7.035%   
  245999503       222       RT      Silver Spring                  MD          24,126.81      7,708.68     6.710%   
  245114343       223       MF      Vernon                         CT          24,849.35      2,811.86     6.900%   
  180000263       224       MF      Wilton Manors                  FL          26,761.07      4,140.09     7.450%   
  180000355       225       RT      Blendon Township               OH          26,276.95      2,436.75     7.320%   
  180000348       226       RT      Costa Mesa                     CA          26,358.04      2,400.50     7.360%   
  240000227       227       MF      Tarzana                        CA          25,163.75      2,631.39     7.051%   
  245999517       228       LO      Mesa                           AZ          27,037.45      3,874.04     7.590%   
  240000229       229       IN      South Gate                     CA          24,586.34     20,109.05     7.228%   
  180000292       230       OT      Chicago                        IL          25,197.88      5,587.12     7.360%   
  180000354       231       RT      Columbus                       OH          25,899.77      2,401.77     7.320%   
  440000232       232       MF      Anaheim                        CA          27,501.69      2,137.82     7.777%   
  440000233       233       RT      Sanford                        NC          25,349.45      2,480.87     7.200%   
  240000234       234       MH      Mesa                           AZ          23,941.44      2,792.96     6.802%   
  440000235       235       RT      Little Rock                    AR          25,451.15      7,553.11     7.490%   
  440000236       236       MF      Virginia                       MN          24,314.36      5,083.41     7.160%   
  240000237       237       IN      Moorpark                       CA          26,659.31      2,270.03     7.593%   
  245114384       238       MF      Longview                       TX          24,220.70      2,677.48     6.910%   
  245999540       239       MU      Morristown                     NJ          25,348.75      3,886.44     7.375%   
  245114349       240       MF      Lake View Terrace              CA          25,056.46      2,339.20     7.290%   
  440000241       241       MF      Oakland Park                   FL          25,425.55      2,296.94     7.410%   
  240000242       242       OF      Chicago                        IL          25,224.61      2,350.62     7.356%   
  440000243       243       OF      Brentwood                      TN          24,018.43      3,241.50     7.240%   
  440000244       244       MF      Williamsport                   MD          25,498.88      3,876.02     7.500%   
  180000141       245       RT      Orlando                        FL          26,753.38      1,982.88     7.910%   
  245114194       246       IN      Naples                         FL          24,874.28      3,922.38     7.375%   
  245114198       247       MF      Lakeside Park                  KY          25,112.51      2,183.57     7.510%   
  240000248       248       RT      Berkeley                       CA          24,385.39      3,960.05     7.312%   
  240000249       249       MF      Los Angeles                    CA          24,563.90      2,213.64     7.446%   
  245114212       250       RT      Mesa                           AZ          23,723.61          0.00     7.250%   
  440000251       251       RT      Philadelphia                   PA          23,149.68      3,077.22     7.100%   
  440000252       252       RT      Jacksonville                   FL          23,662.59      2,285.89     7.260%   
  180000274       253       MF      Augusta                        GA          22,849.24      3,073.46     7.250%   
  245114278       254       MF      Norfolk                        NE          23,205.67      2,395.63     7.125%   
  245114284       255       RT      Salem                          VA          22,083.06      6,923.84     6.800%   
  815114283       256       OT      Eustis                         FL          22,062.06      7,789.23     7.030%   
  180000294       257       MF      Rockford                       IL          22,862.19      2,380.86     7.090%   
  240000258       258       HC      Lynnwood                       WA          25,660.06      3,208.56     7.970%   
  180000308       259       RT      Corbin                         KY          23,323.18      2,176.35     7.353%   
  180000341       260       LO      Bethesda                       MD          22,996.25      3,645.42     7.360%   
  805114053       261       OT      Orangeburg                     SC          21,811.23      4,742.82     7.260%   
  440000262       262       OF      Roswell                        GA          23,466.95      2,003.80     7.550%   
  440000263       263       OF      Englewood                      CO          22,302.46      2,158.29     7.210%   
  440000264       264       IN      Delray Beach & Riviera Beach   FL          21,978.46      2,238.97     7.110%   
  440000265       265       OF      Annapolis                      MD          21,698.88      2,300.38     7.020%   
  440000266       266       RT      Gainesville                    GA          21,886.02      4,320.86     7.330%   
  240000267       267       MF      Grand Prairie                  TX          21,075.17      3,006.42     7.054%   
  180000295       268       MF      Victoria                       TX          22,976.16      2,047.82     7.440%   
  440000269       269       RT      Miami                          FL          22,914.05      2,060.76     7.420%   
  245114386       270       MF      Clear Lake City                TX          21,252.48      2,349.36     6.910%   
  440000271       271       IN      Ft. Lauderdale                 FL          22,941.75      1,929.00     7.520%   
  240000272       272       OF      Portland                       OR          22,920.32      1,933.40     7.513%   
  440000273       273       RT      Mesa                           AZ          22,832.84      3,259.94     7.600%   
  240000274       274       RT      San Jose                       CA          23,038.04      3,226.37     7.675%   
  245114380       275       MF      Metairie                       LA          20,658.83      2,283.74     6.910%   
  440000276       276       RT      Sioux Falls                    SD          22,204.29      1,927.07     7.430%   
  240000277       277       HC      Snohomish                      WA          23,607.26      2,951.87     7.970%   
  245114296       278       HC      St Louis                       MO          23,247.32      3,095.29     7.875%   
  180000316       279       MF      Toms River                     NJ          21,153.83      2,126.66     7.170%   
  245114223       280       MF      Baltimore                      MD          20,556.50      2,783.13     7.210%   
  245114200       281       LO      Metroplois                     IL          22,374.95      5,682.30     7.625%   
  180000188       282       OT      Las Vegas                      NV          20,298.96      6,752.39     7.200%   
  245114353       283       RT      Silver Spring                  MD          20,170.69      2,244.46     6.910%   
  440000284       284       OF      North Hollywood                CA          21,837.19      3,266.40     7.490%   
  440000285       285       RT      Pinetop-Lakeside               AZ          19,764.31      2,355.87     6.780%   
  245114285       286       MF      Dallas                         TX          22,010.38      1,879.43     7.550%   
  180000293       287       RT      Shepardsville                  KY          21,432.11      1,999.89     7.353%   
  245114280       288       MF      Columbus                       NE          20,738.54      2,140.94     7.125%   
  440000289       289       OF      Menands                        NY          21,347.91      5,751.94     7.360%   
  815114087       290       OT      West Hazelton                  PA          21,214.52      6,223.17     7.600%   
  245999559       291       MF      Blommingdale                   NJ          20,885.74      1,967.17     7.250%   
  245114291       292       MF      Estero                         FL          20,678.20      2,083.61     7.180%   
  440000293       293       RT      Rockville                      MD          20,599.06      5,736.64     7.180%   
  245114365       294       IN      Fond Du Lac                    WI          21,201.02      9,735.03     7.438%   
  180000324       295       OT      Chicago Heights                IL          20,365.61      4,146.39     7.430%   
  240000296       296       SS      Everett                        WA          20,574.08      1,960.12     7.260%   
  245114346       297       MF      Roanoke                        VA          20,189.64      2,043.07     7.125%   
  440000298       298       RT      Williamsburg                   VA          21,232.29      1,841.79     7.500%   
  128878897       299       MF      Atlanta                        GA          24,810.21      3,024.64     9.063%   
  240000300       300       OF      Chicago                        IL          20,810.31      1,939.25     7.356%   
  240000301       301       RT      Portage                        MI          20,779.75      3,298.70     7.356%   
  180000322       302       MF      Franklin                       TN          19,433.06      2,179.92     6.920%   
  180000192       303       MF      San Bernadino                  CA          21,062.04      6,070.00     7.770%   
  240000304       304       MF      Sparks                         NV          20,019.03      2,035.96     7.159%   
  245999531       305       MU      Boston                         MA          20,571.55      3,182.04     7.375%   
  180000309       306       RT      Manchester                     KY          20,486.58      1,911.65     7.353%   
  240000307       307       MF      Reno                           NV          19,124.79      2,179.19     6.884%   
  245114216       308       MF      Nashville                      TN          20,253.04      1,922.41     7.330%   
  240000309       309       MF      Phoenix                        AZ          20,157.66      1,933.04     7.307%   
  180000411       310       MF      Los Angeles                    CA          19,631.25      1,960.15     7.140%   
  245114319       311       MF      Ft. Myers                      FL          19,733.19      1,966.37     7.190%   
  440000312       312       OF      Smithtown                      NY          19,705.59      1,972.32     7.180%   
  245114156       313       SS      Wayne Township                 NJ          20,547.26      3,100.46     7.500%   
  240000314       314       OF      West Hartford                  CT          20,953.68      1,750.78     7.650%   
  815114272       315       OT      Morganton                      NC          18,323.22      6,676.07     7.000%   
  180000409       316       MF      Los Angeles                    CA          19,324.51      1,929.52     7.140%   
  240000317       317       RT      Capitola                       CA          20,519.75      1,686.98     7.584%   
  245114279       318       MF      Kearny                         NE          19,260.70      1,988.38     7.125%   
  440000319       319       OF      Salt Lake City                 UT          19,038.01      3,341.94     7.070%   
  815114128       320       OT      Union Township                 NJ          19,250.21      3,434.31     7.410%   
  195114177       321       RT      Columbia                       MD          21,068.93      5,034.41     7.875%   
  180000081       322       MF      Chamblee                       GA          21,695.54      4,972.45     8.120%   
  180000398       323       RT      Memphis                        TN          19,017.77      1,898.90     7.140%   
  240000325       325       IN      San Leandro                    CA          19,356.90      3,116.06     7.283%   
  440000326       326       RT      Indianapolis                   IN          19,265.41      1,882.05     7.250%   
  240000327       327       IN      Westlake Village               CA          20,076.65      1,732.89     7.563%   
  440000328       328       MF      Boulder                        CO          17,930.70      2,128.08     6.790%   
  240000329       329       RT      Newport News                   VA          19,331.46      3,068.80     7.356%   
  240000330       330       IN      Goleta                         CA          19,120.01      1,815.67     7.329%   
  180000318       331       MF      Jackson                        NJ          18,694.09      1,879.37     7.170%   
  815114255       332       OT      Milton Freewater               OR          18,196.06      5,282.52     7.250%   
  815999526       333       OT      Portage                        MI          17,819.21      4,723.48     7.125%   
  180000379       334       MF      Houston                        TX          18,662.99      1,781.96     7.240%   
  440000335       335       IN      Boulder                        CO          18,430.16      1,832.04     7.150%   
  240000336       336       MF      Santa Rosa                     CA          17,804.16      1,969.90     6.908%   
  240000337       337       RT      Sunnyvale                      CA          19,333.07      2,852.28     7.508%   
  240000338       338       RT      Scottsdale                     AZ          19,169.21      1,718.96     7.457%   
  240000339       339       MF      Sierra Vista                   AZ          17,923.98      2,459.98     7.210%   
  815114356       340       OT      St. John                       IN          17,200.48      5,977.36     7.000%   
  440000341       341       MF      Tampa                          FL          17,560.37      1,954.00     6.910%   
  245114268       342       HC      Delmar                         DE          20,247.24      2,598.52     8.000%   
  240000343       343       OF      Chicago                        IL          18,603.15      1,733.58     7.356%   
  440000344       344       RT      Houston                        TX          22,762.04        995.56     9.010%   
  815114358       345       OT      Lafayette                      IN          16,676.39      5,850.17     6.875%   
  245114213       346       MF      Murfreesboro                   TN          18,262.28      1,733.44     7.330%   
  180000310       347       RT      Fairlea                        WV          18,280.33      1,705.79     7.353%   
  245999539       348       MF      Summerville                    MA          17,193.62      3,512.02     7.190%   
  245999550       349       RT      Margate                        FL          18,274.68      6,483.54     7.500%   
  240000350       350       MF      Los Angeles                    CA          18,600.23      1,571.89     7.625%   
  245114289       351       MF      State College                  PA          21,071.52      1,028.47     8.700%   
  240000352       352       RT      Walled Lake                    MI          17,604.66      1,648.44     7.330%   
  245114312       354       RT      Fredericksburg                 VA          17,285.79      4,844.74     7.250%   
  440000355       355       OF      Annapolis                      MD          16,456.89      1,783.56     6.970%   
  815114167       356       OT      Miami                          FL          16,917.22      5,709.88     7.500%   
  180000404       357       RT      Phoenix                        AZ          17,355.52      1,486.31     7.480%   
  440000358       358       OF      Pacheco                        CA          17,439.21      1,476.57     7.520%   
  240000359       359       MF      Orange                         CA          17,047.38      1,600.85     7.375%   
  245114369       360       IN      Stevens Point                  WI          17,087.39      7,846.15     7.438%   
  440000361       361       RT      Vestavia Hills                 AL          16,433.56      1,633.57     7.150%   
  245114244       362       MF      Ayer                           MA          18,263.56      2,343.93     8.000%   
  180000327       363       MF      Pensacola                      FL          15,875.56      1,750.09     6.960%   
  245114301       364       SS      Citrus Heights                 CA          16,170.62      2,779.37     7.130%   
  245114318       365       OF      Altomonta Springs/Longwood     FL          16,159.20      2,782.29     7.125%   
  240000366       366       MF      Peoria                         IL          15,684.88      1,658.41     7.026%   
  440000367       367       MF      Washington                     DC          15,447.08      1,711.32     6.920%   
  440000368       368       MF      Sylmar                         CA          15,808.96      1,646.34     7.090%   
  440000369       369       LO      Saratoga                       CA          16,790.65      2,507.76     7.550%   
  240000370       370       MF      Stockton                       CA          16,838.17      1,460.84     7.567%   
  440000371       371       RT      Littleton                      CO          16,569.41      2,391.13     7.570%   
  240000372       372       OF      Santa Barbara                  CA          16,318.50      1,425.99     7.451%   
  245114185       373       MF      Granda Hills                   CA          16,882.09      1,333.59     7.720%   
  245114361       374       OF      Plymouth Meeting               PA          16,373.60      2,470.68     7.500%   
  245114181       375       HC      Gig Harbor                     WA          17,182.80      2,287.83     7.875%   
  240000376       376       MF      Los Angeles                    CA          15,522.98      1,636.19     7.113%   
  245999508       377       RT      Medford                        OR          15,586.38      1,468.03     7.250%   
  440000378       378       RT      Galveston                      TX          15,194.31      2,618.96     7.090%   
  180000269       379       IN      Bethpage                       NY          15,105.06      1,611.54     7.050%   
  245114202       381       LO      Hammond                        IN          15,971.49      4,168.34     7.500%   
  245114083       382       LO      Albany                         GA          17,021.21      3,889.79     8.000%   
  180000400       383       MF      Bowling Green                  KY          15,012.81      1,553.28     7.060%   
  440000384       384       RT      Memphis                        TN          15,878.29      4,409.47     7.500%   
  440000385       385       HC      Topeka                         KS          16,410.47      2,283.92     7.750%   
  805114012       386       OT      Houston                        TX          14,844.30      4,811.70     7.270%   
  245114219       387       MU      New York                       NY          15,254.76      1,493.42     7.230%   
  440000388       388       RT      San Diego                      CA          14,924.54      1,523.72     7.090%   
  245114183       389       SS      Boise                          ID          16,561.53      2,221.90     7.875%   
  240000390       390       OF      South Bend                     IN          15,316.99      1,446.21     7.280%   
  245114115       391       LO      Dunn                           NC          17,849.48      6,456.49     8.625%   
  240000392       392       MF      Oxnard                         CA          14,840.77      1,451.77     7.201%   
  180000378       393       OF      Coral Gables                   FL          14,652.31      1,492.64     7.110%   
  245114228       394       MU      Edgewood                       MD          14,983.71      1,830.32     7.520%   
  245114297       395       MF      Tallahassee                    FL          15,174.13      1,402.07     7.375%   
  245114217       396       MF      Clarksvile                     TN          15,072.03      1,430.63     7.330%   
  240000397       397       RT      Peoria                         AZ          15,922.92      1,270.97     7.750%   
  195114158       398       LO      Forest Park                    GA          18,165.16      2,545.23     8.875%   
  245114258       399       IN      Phoenixville                   PA          15,332.63      4,001.61     7.500%   
  245114151       400       LO      Parkersburg                    WV          15,565.18      3,952.91     7.625%   
  245114246       401       LO      Gaffney                        SC          16,204.19      3,703.08     8.000%   
  245999506       402       RT      Kennewick                      WA          14,284.92      1,458.42     7.090%   
  180000313       403       OT      Lexington                      SC          14,735.83      2,538.26     7.570%   
  245114276       404       SS      Santa Clarita                  CA          15,318.08      2,232.06     7.620%   
  245114171       405       MF      Sanger                         CA          15,504.59      1,216.47     7.750%   
  180000367       406       OF      Orlando                        FL          15,358.26      1,202.03     7.690%   
  195113941       407       MF      Shreveport                     LA          15,225.87          0.00     8.140%   
  815114250       408       OT      Coral Springs                  FL          13,718.98      4,802.81     7.125%   
  245114226       409       MF      Baltimore                      MD          13,545.08      1,954.45     7.020%   
  245114229       410       RT      Abingdon                       MD          13,908.32      2,790.40     7.300%   
  240000411       411       RT      Pico Rivera                    CA          15,116.57      1,201.86     7.706%   
  815114251       412       OT      Chicago                        IL          13,140.96      4,531.01     7.000%   
  245114362       413       IN      Menasha                        WI          14,397.71      6,611.10     7.438%   
  180000320       414       MF      Wannamassa                     NJ          13,897.58      1,397.16     7.170%   
  245999523       415       LO      Payson                         AZ          14,658.86      2,100.38     7.590%   
  440000416       416       MF      Austin                         TX          13,755.95      1,395.12     7.120%   
  245999520       417       MF      Metairie                       LA          13,375.24      1,421.09     7.000%   
  440000418       418       OF      Santa Barbara                  CA          14,006.33      1,293.01     7.330%   
  240000419       419       MF      Denver                         CO          13,338.80      1,464.18     7.000%   
  180000371       420       RT      Houston                        TX          13,832.00      2,213.30     7.300%   
  195113936       421       MF      Dallas                         TX          14,425.88          0.00     8.140%   
  440000422       422       RT      Vestiva Hills                  AL          14,190.74      1,207.05     7.510%   
  180000353       423       MF      New York                       NY          13,962.88      1,254.47     7.390%   
  245114378       424       LO      Franklin                       TN          14,858.08      2,702.49     7.875%   
  440000425       425       LO      Winter Park                    FL          14,794.25      1,953.19     7.840%   
  815114333       426       OT      Aurora                         CO          13,874.91      5,486.71     7.625%   
  180000363       427       MF      Jonesboro                      GA          12,365.91      2,875.85     6.780%   
  180000251       428       RT      Deptford                       NJ          13,615.26      1,347.88     7.220%   
  440000429       429       MF      Dallas                         TX          13,504.49      3,790.60     7.180%   
  440000430       430       MU      New York                       NY          15,286.16      1,876.37     8.125%   
  180000390       431       OF      Newport Beach                  CA          14,139.33      1,183.42     7.530%   
  180000334       432       OT      Miami                          FL          13,430.59      3,491.75     7.450%   
  815096383       433       OT      Ventnor City                   NJ          13,174.17      2,391.32     7.310%   
  240000434       434       IN      Windsor                        WI          13,359.41      9,592.94     7.501%   
  240000435       435       MF      Osseo                          MN          13,038.59      1,388.56     7.039%   
  240000436       436       OF      Murray                         UT          14,701.56      1,056.00     7.939%   
  815999513       437       OT      Virginia Beach                 VA          12,794.22      4,392.71     7.170%   
  815999512       438       OT      Roanoke                        VA          12,771.61      4,213.80     7.170%   
  245114227       439       IN      Belcamp                        MD          13,494.71      1,626.83     7.560%   
  245114195       440       MF      Palm Springs                   FL          14,050.04      1,167.53     7.625%   
  240000441       441       OF      Van Buren Township             MI          12,470.57     11,081.43     7.060%   
  815114326       442       OT      Houma                          LA          12,537.73      2,493.19     7.090%   
  245999502       443       RT      Palmdale                       CA          13,146.43      3,597.60     7.210%   
  245114359       444       MF      Hastings                       NE          12,531.96      1,394.93     6.875%   
  240000445       445       MF      Glendale                       CA          12,920.60      1,361.89     7.113%   
  240000446       446       RT      Lancaster                      CA          13,022.79      1,316.40     7.188%   
  805114122       447       OT      Winslow Township               NJ          13,475.14      2,102.14     7.690%   
  180000073       448       OT      Richmond                       VA          13,545.53      4,281.79     7.770%   
  440000449       449       RT      Stoughton                      MA          13,444.40      1,167.27     7.450%   
  440000450       450       RT      Plainfield                     IN          13,353.85      1,186.13     7.400%   
  440000451       451       RT      Placentia                      CA          13,190.86      1,220.40     7.310%   
  245999521       452       MF      Metairie                       LA          12,466.54      1,378.11     6.910%   
  245999552       453       RT      Wallkill                       NY          13,301.45      1,574.38     7.375%   
  440000454       454       RT      Pasadena                       CA          12,712.04      1,329.90     7.050%   
  240000455       455       MF      Peoria                         IL          12,182.98      1,448.75     6.758%   
  245999522       456       LO      St. Augustine                  FL          14,621.86      3,107.10     8.125%   
  245114394       457       SS      Tacoma                         WA          13,234.09      2,080.41     7.350%   
  240000458       458       MF      Van Nuys                       CA          13,010.88      1,283.50     7.228%   
  240000459       459       MF      St Louis                       MO          12,985.51      1,288.95     7.214%   
  240000460       460       MF      St Louis                       MO          12,985.51      1,288.95     7.214%   
  245114290       461       LO      Kingsland                      GA          14,147.74      3,254.49     7.875%   
  245114196       462       MF      Washington                     DC          13,269.67      1,234.51     7.375%   
  240000463       463       MF      Chatsworth                     CA          12,783.63      1,347.45     7.113%   
  180000373       464       OT      Liberty                        NY          12,138.14      2,876.46     7.020%   
  245999507       465       MF      Fayetteville                   AR          12,957.61      1,231.66     7.250%   
  180000338       466       OT      Philadelphia                   PA          12,015.89      2,727.11     6.970%   
  815114123       467       OT      Wildwood                       NJ          13,246.80      2,848.17     7.690%   
  240000468       468       RT      Salt Lake City                 UT          14,203.02        984.46     7.999%   
  240000469       469       MF      Fresno                         CA          12,649.45      1,265.32     7.151%   
  245114179       470       LO      Statesville                    NC          14,707.94      5,622.52     8.375%   
  180000330       471       OT      Martinsville                   IN          12,386.28      3,964.06     7.320%   
  240000472       472       MH      Idaho Falls                    ID          12,272.02      1,279.33     7.058%   
  440000473       473       RT      Lauderhill                     FL          12,943.89      1,888.01     7.540%   
  440000474       474       RT      Chesapeake                     VA          12,417.36      1,199.05     7.230%   
  180000377       475       RT      Alpharetta                     GA          11,862.29      2,171.39     6.920%   
  240000476       476       OF      Chicago                        IL          12,612.31      1,175.30     7.356%   
  245114231       477       MU      Brighton                       MA          13,053.65      2,217.43     7.875%   
  815114263       478       OT      Oveido                         FL          11,834.74      3,847.52     7.160%   
  240000479       479       LO      Mt. Sterling                   KY          13,126.39      1,877.91     7.672%   
  240000480       480       LO      Elizabethtown                  KY          13,126.39      1,877.91     7.672%   
  240000481       481       RT      Half Moon Bay                  CA          13,271.23      1,852.42     7.763%   
  180000187       482       OT      Vernon                         CT          11,854.86      3,893.38     7.250%   
  440000483       483       RT      Castle Shannon                 PA          12,645.48      1,056.03     7.550%   
  240000484       484       MF      Truckee                        CA          12,310.56      1,125.72     7.351%   
  240000485       485       RT      Pleasant Hill                  CA          12,835.48      1,797.55     7.675%   
  245114078       486       MF      Newton                         NJ          13,168.84        963.25     7.870%   
  815999524       487       OT      Gaylord                        MI          11,510.53      2,690.78     7.125%   
  240000488       488       RT      Midvale                        UT          13,305.96        946.75     7.959%   
  245114281       489       HC      Santa Monica                   CA          13,560.53      1,651.71     8.125%   
  245114203       490       LO      Macomb                         IL          12,646.71      3,211.74     7.625%   
  245114154       491       LO      Lancaster                      OH          12,646.71      3,211.74     7.625%   
  245114150       492       LO      Logan                          OH          12,484.57      3,170.56     7.625%   
  245114153       493       LO      Octa                           OH          12,484.57      3,170.56     7.625%   
  240000494       494       RT      Jacksonville                   FL          11,920.58      1,954.83     7.280%   
  815114337       495       OT      Brazil                         IN          10,943.49      3,895.77     6.938%   
  180000394       496       RT      Gardner                        MA          11,852.66      1,121.58     7.260%   
  245114287       497       RT      Grants                         NM          12,231.18      1,809.65     7.500%   
  180000406       498       RT      Stroud Township                PA          11,887.24      1,895.09     7.290%   
  245114339       499       MF      Miramar                        FL          11,507.64      1,212.96     7.063%   
  440000500       500       RT      Peoria                         AZ          13,417.27        843.44     8.240%   
  440000501       501       RT      Montgomery                     TX          12,457.61      1,433.94     7.656%   
  180000346       502       OT      Ft. Myers Shores               FL          10,866.91      3,947.47     6.920%   
  245114277       503       SS      Van Nuys                       CA          12,466.79      1,784.81     7.670%   
  440000504       504       LO      Brigham City                   UT          12,040.65      1,889.14     7.410%   
  245114275       505       RT      Plymouth Meeting               PA          11,983.29      1,903.42     7.375%   
  240000506       506       RT      Stanton                        CA          11,523.69      5,948.40     7.369%   
  245114205       507       LO      Sycamore                       IL          12,322.43      3,129.39     7.625%   
  815114110       509       OT      Shreveport                     LA          12,062.17      1,805.49     7.780%   
  240000510       510       MF      San Francisco                  CA          12,487.43        968.97     7.796%   
  240000511       511       MF      Oxnard                         CA          11,439.76      1,119.07     7.201%   
  180000445       512       OT      Decatur                        GA          10,846.41      3,643.93     7.100%   
  240000513       513       MF      Los Angeles                    CA          11,061.05      1,156.67     7.051%   
  245114197       514       MF      Boise                          ID          10,969.99      1,162.97     7.020%   
  180000423       515       RT      New York                       NY          11,548.06        988.54     7.460%   
  440000516       516       RT      Payson                         AZ          11,393.11      1,032.91     7.370%   
  240000517       517       MF      Burlingame                     CA          10,947.10      1,144.62     7.096%   
  240000518       518       RT      Ogden                          NY          12,183.40      1,602.15     7.910%   
  240000519       519       LO      Prescott                       AZ          11,800.79      3,183.52     7.936%   
  240000520       520       IN      Livermoore                     CA          10,902.87      5,687.35     7.406%   
  180000441       521       OT      Lancaster                      PA          10,125.17      2,067.87     6.900%   
  245114364       522       IN      Menasha                        WI          11,233.38      5,158.11     7.438%   
  240000523       523       MF      St. Paul                       MN          10,655.42      1,114.25     7.051%   
  240000524       524       OF      Tempe                          AZ          11,298.75        953.09     7.513%   
  440000525       525       RT      Salina                         KS          11,842.65        864.29     7.890%   
  180000311       526       RT      Crestwood                      KY          11,031.24      1,029.35     7.353%   
  440000527       527       MF      Orchard Park                   NY          11,051.60      1,744.46     7.380%   
  245114310       528       MF      East Palo Alto                 CA          10,857.28      1,053.52     7.250%   
  440000529       529       RT      Mesa                           AZ          11,097.05        952.59     7.490%   
  440000530       530       RT      Phoenix                        AZ          10,821.64      4,305.45     7.640%   
  440000531       531       OF      Greenville                     SC          10,736.67      1,009.90     7.320%   
  180000350       532       OF      Hialeah                        FL          11,304.67        866.99     7.740%   
  240000533       533       OF      Billerica                      MA          10,504.08      1,728.93     7.200%   
  245114347       534       MF      Philadelphia                   PA          10,394.19      1,756.96     7.125%   
  240000535       535       MF      Los Angeles                    CA          10,757.22        976.15     7.368%   
  440000536       536       MF      Spartanburg                    SC          10,378.72      1,057.29     7.110%   
  440000537       537       RT      Wellesley                      MA          10,349.38      1,063.71     7.090%   
  815114334       538       OT      Tipton                         IN          10,041.53      3,297.86     7.250%   
  805113988       539       OT      Cranford                       NJ          10,403.76      8,143.10     7.563%   
  180000255       540       MF      Goodyear                       AZ          10,448.14      1,668.35     7.360%   
  815114089       541       OT      York                           PA           9,357.97      3,330.18     6.850%   
  180000393       542       IN      Okmulgee                       OK          10,506.35      4,986.92     7.710%   
  240000543       543       MF      Los Angeles                    CA          10,021.31      1,027.67     7.125%   
  240000544       544       OT      Camden                         SC          10,061.11      2,191.10     7.420%   
  240000545       545       OT      Mableton                       GA           9,302.60      2,131.60     6.970%   
  815114336       546       OT      Rockville                      IN           9,236.63      3,288.14     6.938%   
  815114335       547       OT      Edinburgh                      IN           9,627.62      3,161.92     7.250%   
  440000548       548       RT      Mesa                           AZ          10,127.21        918.14     7.370%   
  240000549       549       RT      Victorville                    CA           9,877.51      1,636.94     7.201%   
  815114350       550       OT      Greece                         NY           9,285.04      2,031.68     7.000%   
  180000291       551       RT      Amenia                         NY          10,274.94        901.54     7.490%   
  245114260       552       MF      Everett                        WA           9,832.95        995.19     7.170%   
  440000553       553       RT      Oxford                         NC          10,304.77      1,555.40     7.520%   
  440000554       554       RT      Arvada                         CO           9,932.52        935.66     7.270%   
  805114176       555       OT      Oldsmar                        FL           9,621.70      2,973.76     7.300%   
  245999516       556       RT      Henderson                      NV           9,747.10      2,400.77     7.210%   
  245114300       557       SS      Glendora                       CA           9,736.86      1,569.10     7.280%   
  180000410       558       MF      Los Angeles                    CA           9,442.06        963.98     7.090%   
  180000347       559       IN      Ft. Worth                      TX           9,487.78      1,845.87     7.380%   
  240000560       560       OF      Murray                         UT          10,576.53        752.55     7.959%   
  245114363       561       IN      Neenah                         WI           9,809.43      4,504.27     7.438%   
  180000259       562       OF      Port Jefferson Station         NY          10,188.33        779.14     7.790%   
  440000563       563       IN      Houston                        TX           9,774.32        853.74     7.500%   
  440000564       564       OF      Sarasota                       FL           9,629.02        828.40     7.470%   
  245999515       565       MF      Los Angeles                    CA           9,396.17        877.20     7.290%   
  180000340       566       MF      South Miami                    FL           9,146.43        944.17     7.110%   
  245114184       567       MF      Charlotte                      NC           9,796.91      1,420.01     7.635%   
  240000569       569       MH      Oceano                         CA           8,937.08      4,766.86     7.263%   
  240000570       570       MF      North Hollywood                CA           9,237.91        880.28     7.306%   
  240000571       571       RT      Mountain View                  CA           9,629.05      1,366.41     7.638%   
  240000572       572       IN      Oakland                        CA           9,602.93      2,418.85     7.654%   
  815114252       573       OT      Kannapolis                     NC           9,557.36        792.64     7.875%   
  240000574       574       MF      Los Angeles                    CA           8,814.94        921.79     7.051%   
  240000575       575       OF      Brookfield                     WI           9,373.12        800.26     7.535%   
  815999553       576       OT      Aiken                          SC           8,493.85      2,812.89     7.125%   
  180000267       577       MF      Oklahoma City                  OK           8,862.09        892.98     7.180%   
  180000399       578       OT      Sandy Township                 OH           8,567.34      2,285.64     7.230%   
  245114225       579       MF      Baltimore                      MD           8,527.81      1,154.57     7.210%   
  245114311       580       RT      Charlotte                      NC           9,008.50        826.71     7.375%   
  180000233       581       OT      Hogansville                    GA           8,847.84      2,908.33     7.540%   
  180000444       582       OT      Oak Ridge                      TN           8,622.37      1,804.65     7.340%   
  240000583       583       OF      West Carrollton                OH           8,938.79        783.20     7.430%   
  240000584       584       OF      Warrensville Heights           OH           8,830.13        805.95     7.340%   
  240000585       585       OF      Cupertino                      CA           9,163.28      1,303.10     7.632%   
  240000586       586       IN      Lake Forest                    CA           8,403.85        910.38     7.000%   
  245114190       587       MF      Keizer                         OR           8,997.65        791.35     7.500%   
  245114381       588       MF      Metairie                       LA           8,263.53        913.50     6.910%   
  180000332       589       RT      New York                       NY           8,795.63        787.47     7.430%   
  240000590       590       OF      Santa Barbara                  CA           8,879.96        748.37     7.515%   
  240000591       591       OF      Panorama City                  CA           9,373.16        660.32     7.980%   
  815114253       592       OT      Gastonia                       NC           8,930.69        744.31     7.875%   
  245114221       593       MF      Baltimore                      MD           7,955.02      1,117.41     7.100%   
  180000364       594       MF      Jonesboro                      GA           7,644.44      1,751.18     6.830%   
  245114293       595       MH      Chubbuck                       ID           8,389.78        819.60     7.250%   
  440000596       596       RT      Pembroke Pines                 FL           8,908.53        674.96     7.810%   
  440000597       597       RT      Miami Beach                    FL           8,239.57        743.64     7.380%   
  240000598       598       MF      Los Angeles                    CA           8,226.11        746.47     7.368%   
  240000599       599       IN      Santa Clarita                  CA           8,361.85      1,245.88     7.501%   
  440000600       600       RT      Fairfield                      CT           7,988.77      1,349.17     7.180%   
  245114366       601       IN      Neenah                         WI           8,227.26      3,777.78     7.438%   
  245114370       602       IN      Fond Du Lac                    WI           8,227.26      3,777.78     7.438%   
  815114254       604       OT      Wilmington                     NC           8,285.00        790.00     7.875%   
  815999546       605       OT      Kernersville                   NC           7,447.92      2,171.33     7.125%   
  815114271       606       OT      Easley                         SC           7,087.05      2,209.79     6.790%   
  440000607       607       RT      Tucson                         AZ           7,943.53        720.17     7.370%   
  240000608       608       OT      Mt. Holly                      NC           7,775.56      2,448.16     7.580%   
  240000609       609       MF      Minneapolis                    MN           7,167.96      1,391.33     6.784%   
  240000610       610       IN      Las Vegas                      NV           8,027.30        670.10     7.615%   
  240000611       611       OT      Florence                       SC           7,548.54      2,545.53     7.470%   
  440000612       612       RT      Fairfield                      CT           7,497.15      1,266.15     7.180%   
  240000613       613       MF      Oxnard                         CA           7,420.39        725.88     7.201%   
  440000614       614       IN      Marietta                       GA           7,551.99      1,191.39     7.340%   
  245114348       615       MF      Orange Park                    FL           7,591.44        696.66     7.375%   
  180000298       616       OT      Williamsport                   PA           6,985.20      2,587.80     7.060%   
  180000184       617       OT      Westbrook                      ME           7,162.31      2,271.23     7.420%   
  240000618       618       OF      Salt Lake City                 UT           7,948.47        561.29     7.975%   
  180000401       619       MF      Clarksville                    TN           6,975.65        721.72     7.060%   
  240000620       620       IN      Simi Valley                    CA           7,116.41        701.34     7.215%   
  240000621       621       OF      Thousand Oaks                  CA           7,645.02        575.07     7.863%   
  245114314       622       RT      Brockton                       MA           7,344.88      1,060.46     7.625%   
  240000623       623       MF      Tucson                         AZ           6,764.19        695.54     7.134%   
  245114367       624       IN      Neenah                         WI           6,961.53      3,196.58     7.438%   
  245114368       625       IN      Combined Locks                 WI           6,961.53      3,196.58     7.438%   
  240000626       626       SS      Phoenix                        AZ           7,057.23      3,368.13     7.863%   
  245114344       627       MF      McFarland                      WI           8,425.80        325.36     9.110%   
  245114294       628       MF      Kearny                         NJ           7,098.28        553.00     7.750%   
  245999558       629       MF      DeKalb                         IL           6,608.62        622.45     7.250%   
  245114215       630       MF      Murfreesboro                   TN           6,675.65        633.65     7.330%   
  440000631       631       OF      Austin                         TX           6,727.54        585.48     7.460%   
  180000328       632       OF      Houston                        TX           6,203.28        705.00     6.890%   
  240000633       633       MF      Houston                        TX           6,584.91      1,066.23     7.341%   
  440000634       634       MF      Gladstone                      MO           6,100.68        823.34     7.240%   
  180000345       635       OF      Norman                         OK           6,457.21        952.23     7.530%   
  180000361       636       IN      Opa Locka                      FL           6,448.58        954.35     7.520%   
  180000365       637       MF      Atlanta                        GA           5,704.23      1,287.20     6.880%   
  240000638       638       MF      Canoga Park                    CA           5,907.03        671.62     6.889%   
  240000639       639       MF      Tucson                         AZ           5,854.42        683.49     6.828%   
  240000640       640       MF      Monmouth                       OR           6,089.77      1,209.32     7.360%   
  240000641       641       MF      Longview                       TX           6,400.87        989.04     7.500%   
  240000642       642       SS      Salt Lake City                 UT           6,826.66        891.50     8.000%   
  245999510       643       MF      Allston                        MA           6,167.32        586.23     7.250%   
  440000644       644       RT      Chandler                       AZ           6,273.18        544.16     7.500%   
  240000645       645       MF      Pacific Palisades              CA           6,314.31        547.82     7.567%   
  245114399       646       MU      Redbank                        NJ           6,490.34        839.78     7.875%   
  180000317       647       MF      Garfield                       NJ           5,903.40        593.48     7.170%   
  245114222       648       MF      Baltimore                      MD           5,615.65        788.81     7.100%   
  245114295       649       RT      Coral Springs                  FL           6,219.40        865.58     7.750%   
  245999555       650       MF      Omaha                          NE           5,497.51        611.93     6.875%   
  180000344       651       OT      Vestal                         NY           5,566.89        923.64     7.290%   
  180000383       652       RT      Tuscaloosa                     AL           5,692.03        514.85     7.360%   
  805114038       653       OT      Newport News                   VA           6,020.55      1,226.55     8.125%   
  240000654       654       MF      Salt Lake City                 UT           5,605.27        512.80     7.350%   
  180000415       655       MF      Denver                         CO           5,201.31        582.60     6.880%   
  240000656       656       MF      Minneapolis                    MN           5,305.40        530.70     7.151%   
  240000657       657       IN      Martinez                       CA           5,452.60        451.95     7.600%   
  815114178       658       OT      Fallon                         NV           5,400.71      1,564.91     7.850%   
  240000659       659       MF      Yuma                           AZ           5,038.68        510.19     7.169%   
  245114224       660       MF      Baltimore                      MD           4,715.73        638.46     7.210%   
  245114387       661       MF      Long Branch                    NJ           4,667.96        500.46     6.960%   
  240000662       662       MF      Glendale                       CA           4,746.86        478.64     7.133%   
  245114230       663       OF      Pikesville                     MD           4,797.57        902.68     7.520%   
  245999541       664       MF      Thomson                        GA           5,603.66        289.38     8.520%   
  240000665       665       RT      Milpitas                       CA           4,847.17        738.55     7.438%   
  180000392       666       IN      Tulsa                          OK           4,775.61      2,266.78     7.710%   
  245114340       667       RT      La Grange                      GA           4,896.59        706.97     7.625%   
  240000668       668       MF      Minneapolis                    MN           4,294.97        833.67     6.784%   
  245114108       669       MF      Tunica                         MS           5,129.47        317.21     8.250%   
  240000670       670       RT      Plano                          TX           5,005.69        572.06     8.375%   
  245114120       671       MF      Harford                        NY           3,988.47        325.38     7.650%   
  180000335       672       OT      Tustin                         CA           2,890.96      1,754.31     7.060%   
  245113961       673       MF      Atlanta                        GA           3,158.01        463.05     7.500%   
  245114341       674       RT      Huntsville                     AL           2,937.95        424.18     7.625%   
  195114186       675       MF      Bronx                          NY           2,920.72        231.49     7.750%   
  240000676       676       MF      Arleta                         CA           2,567.83        244.68     7.306%   
  Totals                                                                   21,063,396.70  2,884,660.98          


</TABLE>
<TABLE>
<CAPTION>


Loan                         Anticipated                         Neg              Beginning            Ending          Paid
Number        ODCR           Repayment              Maturity     Amort            Scheduled            Scheduled       Thru
                             Date                   Date        (Y/N)             Balance              Balance         Date
<S>            <C>           <C>                     <C>          <C>              <C>                <C>                <C>       
240000001        1           N/A                     10/1/2013     N               177,282,586.80     176,729,789.10     8/10/98
240000002        2             4/10/2011              4/10/2023    N               154,000,000.00     154,000,000.00     7/10/98
240000003        3            11/10/2006             11/10/2031    N                85,527,649.00      85,527,649.00     8/10/98
240000004        4            11/10/2008             11/10/2033    N                77,863,877.00      77,863,877.00     8/10/98
355132459        5           N/A                      5/1/2013     N                64,000,000.00      64,000,000.00     8/1/98
245114125        6           N/A                     12/1/2027     N                63,678,413.74      63,640,615.36     8/1/98
245114400        7           N/A                      4/1/2008     N                25,289,469.56      25,272,241.48     8/1/98
240000009        9           N/A                      1/1/2008     N                23,842,877.41      23,820,342.41     8/1/98
440000010       10             3/1/2005               3/1/2028     N                22,435,687.87      22,421,566.90     8/1/98
245114220       11           N/A                      1/1/2010     N                22,131,374.69      22,112,893.19     8/1/98
180000281       12           N/A                      1/1/2003     N                21,763,926.24      21,727,518.26     8/1/98
245114267       13           N/A                      3/1/2013     N                21,143,664.46      21,131,518.28     8/1/98
180000314       14           N/A                      2/1/2008     N                20,910,748.35      20,896,607.70     8/1/98
245114329       15           N/A                      2/1/2008     N                20,770,061.17      20,751,766.59     8/1/98
245999549       16           N/A                      5/1/2008     N                19,969,960.55      19,956,703.74     8/1/98
440000017       17             2/1/2008               2/1/2028     N                17,926,711.44      17,915,347.61     8/1/98
195113931       18             7/1/2007               7/1/2027     N                17,697,000.00      17,697,000.00     8/1/98
180000242       19           N/A                      1/1/2008     N                17,318,970.91      17,308,050.47     8/1/98
180000285       20           N/A                      1/1/2005     N                16,824,334.02      16,814,310.08     8/1/98
355132446       21           N/A                      1/1/2013     N                16,422,187.10      16,411,644.85     8/1/98
440000022       22             3/1/2008               3/1/2028     N                16,254,424.68      16,244,470.57     8/1/98
815114236       23           N/A                     11/1/2017     N                15,391,930.50      15,391,930.50     8/1/98
815114235       24           N/A                     11/1/2017     N                15,373,841.14      15,373,841.14     8/1/98
245114266       25           N/A                      3/1/2013     N                15,141,656.31      15,132,958.04     8/1/98
180000315       26             2/1/2013               2/1/2028     N                14,501,524.83      14,492,523.62     8/1/98
240000027       27           N/A                      4/1/2008     N                14,468,867.47      14,460,308.08     8/1/98
245114288       28           N/A                      1/1/2008     N                14,430,463.68      14,420,978.44     8/1/98
180000389       29           N/A                      4/1/2008     N                14,268,153.58      14,259,286.92     8/1/98
180000351       30           N/A                      3/1/2008     N                13,740,540.03      13,726,838.96     8/1/98
815114262       31           N/A                      2/1/2023     N                13,733,546.50      13,720,037.23     8/1/98
180000402       32           N/A                      4/1/2005     N                13,718,606.35      13,709,794.16     8/1/98
245114261       33           N/A                      1/1/2018     N                13,358,749.21      13,337,072.25     8/1/98
245114331       34           N/A                      2/1/2008     N                13,342,226.45      13,330,474.42     8/1/98
440000035       35           N/A                      4/1/2008     N                13,252,007.74      13,244,362.70     8/1/98
245114391       36           N/A                      3/1/2011     N                13,210,204.64      13,201,367.82     8/1/98
245114330       37           N/A                      2/1/2008     N                13,182,916.33      13,171,304.63     8/1/98
245114401       38           N/A                      4/1/2008     N                13,170,352.08      13,162,074.17     8/1/98
245114063       39           N/A                     11/1/2007     N                12,733,854.56      12,727,033.31     8/1/98
440000040       40           N/A                      3/1/2023     N                12,438,125.01      12,422,428.72     8/1/98
355132439       41           N/A                     12/1/2007     N                12,421,499.34      12,411,866.91     8/1/98
180000438       42           N/A                      5/1/2008     N                12,382,599.05      12,375,041.82     8/1/98
440000043       43             4/1/2008               4/1/2028     N                12,371,432.45      12,363,390.49     8/1/98
440000044       44           N/A                      2/1/2005     N                12,201,758.47      12,194,412.02     8/1/98
180000326       45           N/A                      2/1/2008     N                12,177,411.91      12,165,124.54     8/1/98
180000304       46             2/1/2008               2/1/2028     N                12,150,617.51      12,142,984.09     8/1/98
180000282       47           N/A                      2/1/2023     N                12,097,901.63      12,084,659.51     8/1/98
245114375       48           N/A                      3/1/2008     N                11,961,271.47      11,951,445.30     8/1/98
180000289       49             1/1/2005               1/1/2028     N                11,848,109.48      11,841,318.91     8/1/98
440000050       50             2/1/2013               2/1/2028     N                11,553,321.23      11,546,128.31     8/1/98
180000287       51           N/A                      1/1/2008     N                11,548,305.85      11,541,472.14     8/1/98
180000396       52           N/A                      7/1/2019     N                11,251,064.26      11,234,525.08     8/1/98
245114265       53           N/A                      3/1/2013     N                10,964,785.21      10,958,486.38     8/1/98
440000054       54           N/A                     10/1/2012     N                10,944,687.82      10,938,691.85     8/1/98
815114233       55           N/A                     11/1/2017     N                10,671,795.87      10,671,795.87     8/1/98
815114234       56           N/A                     11/1/2017     N                10,585,153.28      10,585,153.28     8/1/98
245114374       57           N/A                      3/1/2008     N                10,570,033.11      10,563,470.50     8/1/98
815114232       58           N/A                     11/1/2017     N                10,513,286.94      10,513,286.94     8/1/98
440000059       59           N/A                      5/1/2008     N                10,485,978.45      10,479,966.23     8/1/98
240000060       60           N/A                      1/1/2008     N                10,077,700.44      10,071,317.33     8/1/98
245114309       61           N/A                      1/1/2008     N                 9,954,016.75       9,947,852.83     8/1/98
245114303       62           N/A                      3/1/2028     N                 9,919,001.10       9,913,420.08     8/1/98
180000240       63             1/1/2008               1/1/2028     N                 9,732,526.54       9,726,852.91     8/1/98
245114114       64           N/A                     12/1/2007     N                 9,684,865.32       9,669,499.85     8/1/98
245114304       65           N/A                      3/1/2028     N                 9,674,832.99       9,669,441.69     8/1/98
180000368       66           N/A                      3/1/2008     N                 9,572,760.39       9,566,789.81     8/1/98
245114107       67           N/A                     12/1/2007     N                 9,551,924.56       9,546,281.10     8/1/98
195113942       68             7/1/2007               7/1/2027     N                 9,530,000.00       9,530,000.00     8/1/98
245114320       69           N/A                      2/1/2013     N                 9,244,892.29       9,235,563.92     8/1/98
440000070       70           N/A                      5/1/2008     N                 9,229,136.72       9,219,513.20     8/1/98
245114390       71           N/A                      4/1/2011     N                 9,229,679.59       9,224,048.06     8/1/98
245114371       72           N/A                      3/1/2008     N                 9,223,849.63       9,218,122.83     8/1/98
440000073       73             2/1/2013               2/1/2028     N                 9,191,752.55       9,185,768.12     8/1/98
180000369       74           N/A                      3/1/2008     N                 9,173,831.50       9,168,092.35     8/1/98
180000306       75           N/A                      1/1/2008     N                 9,164,824.58       9,159,558.21     8/1/98
440000076       76           N/A                      3/1/2008     N                 9,123,654.69       9,117,860.14     7/1/98
245114305       77           N/A                      1/1/2013     N                 8,955,782.63       8,948,260.20     8/1/98
245114360       78           N/A                      2/1/2018     N                 8,921,458.88       8,907,408.12     8/1/98
180000297       80             2/1/2008               2/1/2028     N                 8,762,744.49       8,756,852.99     8/1/98
180000376       81             2/29/2008              2/28/2023    N                 8,263,497.73       8,255,058.83     8/1/98
245114298       82           N/A                      1/1/2013     N                 8,162,690.04       8,157,711.70     8/1/98
440000083       83             4/1/2018               4/1/2028     N                 8,083,259.53       8,078,720.90     8/1/98
355132436       84           N/A                     12/1/2007     N                 8,030,959.86       8,020,858.94     8/1/98
195113938       85             7/1/2007               7/1/2027     N                 7,983,000.00       7,983,000.00     8/1/98
240000086       86           N/A                      1/1/2008     N                 7,913,125.88       7,908,164.69     8/1/98
440000087       87           N/A                      4/1/2008     N                 7,783,898.27       7,779,534.73     8/1/98
240000088       88           N/A                      1/1/2008     N                 7,763,821.66       7,758,954.09     8/1/98
440000089       89           N/A                      2/1/2008     N                 7,754,934.51       7,747,377.15     8/1/98
245114323       90           N/A                      1/1/2008     N                 7,750,659.55       7,743,661.50     8/1/98
240000091       91           N/A                     11/1/2007     N                 7,754,550.85       7,749,899.07     8/1/98
440000092       92           N/A                      4/1/2008     N                 7,733,283.59       7,728,680.21     8/1/98
245114395       93           N/A                      3/1/2008     N                 7,578,906.50       7,574,307.83     8/1/98
245114207       94           N/A                      2/1/2008     N                 7,568,445.47       7,563,503.38     8/1/98
355112450       95           N/A                      5/1/2018     N                 7,373,317.41       7,360,579.91     8/1/98
245114157       96           N/A                      1/1/2008     N                 7,367,662.96       7,363,426.94     8/1/98
180000331       97             2/1/2008               2/1/2028     N                 7,191,900.74       7,187,650.12     8/1/98
440000098       98             2/1/2008               2/1/2028     N                 7,171,309.67       7,166,912.04     8/1/98
245114274       99           N/A                     12/1/2007     N                 7,159,686.98       7,153,788.72     8/1/98
180000343       100          N/A                      2/1/2008     N                 7,121,001.84       7,116,514.74     8/1/98
240000101       101          N/A                     11/1/2007     N                 7,087,940.41       7,084,330.40     8/1/98
180000385       102          N/A                      4/1/2008     N                 7,084,188.14       7,079,785.81     8/1/98
180000300       103            2/1/2008               2/1/2028     N                 7,071,260.96       7,066,818.56     8/1/98
180000381       104            3/1/2008               3/1/2028     N                 7,046,854.48       7,042,978.20     8/1/98
245999535       105          N/A                      5/1/2013     N                 6,990,699.03       6,986,716.28     8/1/98
180000374       106          N/A                      3/1/2004     N                 6,980,999.81       6,976,880.64     7/1/98
180000342       107            2/1/2009               2/1/2021     N                 6,948,926.60       6,939,912.07     8/1/98
240000108       108          N/A                     11/1/2007     N                 6,933,518.52       6,929,239.17     8/1/98
245114338       109          N/A                      5/1/2028     N                 6,890,149.74       6,885,853.78     8/1/98
240000110       110          N/A                      4/1/2008     N                 6,877,780.44       6,871,237.70     8/1/98
180000358       111            3/1/2008               3/1/2028     N                 6,829,842.47       6,825,386.64     8/1/98
240000112       112          N/A                      3/1/2008     N                 6,828,778.14       6,824,442.40     8/1/98
245999547       113          N/A                      4/1/2008     N                 6,783,377.55       6,777,771.51     8/1/98
440000114       114            4/1/2008               4/1/2028     N                 6,734,623.30       6,730,310.19     8/1/98
240000115       115          N/A                      2/1/2008     N                 6,722,704.41       6,718,487.33     8/1/98
180000386       116          N/A                      3/1/2008     N                 6,681,814.09       6,677,871.45     8/1/98
240000117       117          N/A                      2/1/2008     N                 6,675,411.67       6,671,822.33     8/1/98
240000118       118          N/A                     11/1/2007     N                 6,662,779.25       6,659,043.51     8/1/98
440000119       119            2/1/2008               2/1/2028     N                 6,646,960.01       6,642,542.69     8/1/98
180000384       120          N/A                      4/1/2008     N                 6,585,301.65       6,581,209.34     8/1/98
245999551       121          N/A                      4/1/2008     N                 6,578,190.32       6,571,728.34     7/1/98
240000122       122            2/1/2003               2/1/2028     N                 6,573,892.46       6,568,576.06     8/1/98
180000329       123          N/A                      2/1/2008     N                 6,574,161.56       6,570,239.79     8/1/98
180000296       124            2/1/2008               2/1/2028     N                 6,572,704.13       6,568,437.47     8/1/98
180000214       125           12/1/2017              12/1/2027     N                 6,564,716.46       6,559,550.01     8/1/98
355132437       126          N/A                     11/1/2007     N                 6,541,278.67       6,534,751.01     8/1/98
245114376       127          N/A                      4/1/2028     N                 6,538,348.30       6,534,635.76     8/1/98
245114396       128          N/A                      4/1/2008     N                 6,480,367.77       6,474,681.76     8/1/98
245114182       129          N/A                      2/1/2023     N                 6,459,814.76       6,452,911.16     8/1/98
240000130       130          N/A                      1/1/2008     N                 6,449,383.02       6,445,231.74     8/1/98
440000131       131            2/1/2008               2/1/2028     N                 6,393,554.46       6,389,758.78     8/1/98
245114377       132          N/A                      4/1/2018     N                 6,386,227.15       6,382,437.45     8/1/98
245114131       133          N/A                      1/1/2008     N                 6,373,121.31       6,369,668.24     8/1/98
245114193       134          N/A                     12/1/2012     N                 6,341,130.81       6,337,069.36     8/1/98
245114398       135          N/A                      3/1/2008     N                 6,312,661.58       6,307,501.01     8/1/98
180000437       136          N/A                      5/1/2008     N                 6,311,043.69       6,307,144.55     8/1/98
240000137       137          N/A                      4/1/2008     N                 6,286,473.44       6,282,754.53     8/1/98
245999548       138          N/A                      4/1/2013     N                 6,286,049.30       6,282,172.56     8/1/98
245114132       139          N/A                     12/1/2027     N                 6,267,770.99       6,263,957.58     8/1/98
245999504       141          N/A                      4/1/2014     N                 6,234,976.48       6,230,692.04     8/1/98
245114218       142          N/A                      1/1/2009     N                 6,200,000.00       6,200,000.00     8/1/98
180000357       143            3/1/2008               3/1/2028     N                 6,181,755.23       6,177,722.22     8/1/98
440000144       144          N/A                     12/1/2007     N                 6,168,635.79       6,164,940.00     8/1/98
180000275       145          N/A                     10/1/2022     N                 6,148,197.04       6,140,612.45     8/1/98
245114247       146          N/A                      1/1/2008     N                 6,111,916.43       6,106,554.05     8/1/98
245114209       147          N/A                     12/1/2007     N                 6,068,584.31       6,064,858.06     8/1/98
240000148       148          N/A                      1/1/2005     N                 6,061,576.88       6,056,135.03     8/1/98
440000149       149          N/A                      4/1/2008     N                 5,980,190.63       5,974,322.54     8/1/98
245114393       150          N/A                      4/1/2008     N                 5,969,062.14       5,959,459.62     8/1/98
180000319       151            2/1/2013               2/1/2028     N                 5,975,903.09       5,972,193.80     8/1/98
440000152       152          N/A                      2/1/2008     N                 5,975,088.53       5,971,186.89     8/1/98
245114173       153          N/A                      1/1/2008     N                 5,974,801.20       5,971,563.94     8/1/98
180000283       154          N/A                      1/1/2008     N                 5,974,407.73       5,971,094.28     8/1/98
180000407       155          N/A                      4/1/2008     N                 5,787,403.33       5,783,926.07     8/1/98
440000156       156          N/A                      3/1/2008     N                 5,784,683.81       5,781,387.08     8/1/98
180000312       157            2/1/2013               2/1/2028     N                 5,777,024.08       5,773,513.73     8/1/98
245114208       158          N/A                      2/1/2028     N                 5,775,730.38       5,771,914.40     8/1/98
815114269       159          N/A                      1/1/2018     N                 5,760,362.13       5,753,206.50     8/1/98
240000160       160          N/A                      3/1/2008     N                 5,718,940.11       5,715,309.03     8/1/98
180000372       161          N/A                      3/1/2008     N                 5,699,177.27       5,695,729.79     8/1/98
440000162       162            2/1/2008               2/1/2028     N                 5,677,816.34       5,674,460.57     8/1/98
245114321       163          N/A                      2/1/2013     N                 5,666,224.35       5,660,506.96     8/1/98
440000164       164            2/1/2008               2/1/2028     N                 5,577,064.94       5,573,497.84     8/1/98
240000165       165          N/A                     11/1/2007     N                 5,568,351.63       5,565,152.12     7/1/98
245114315       166          N/A                      1/1/2008     N                 5,492,853.93       5,488,235.72     8/1/98
245999501       167          N/A                      4/1/2013     N                 5,482,619.11       5,477,525.08     8/1/98
195113933       168            7/1/2007               7/1/2027     N                 5,486,000.00       5,486,000.00     8/1/98
245114372       169          N/A                      3/1/2013     N                 5,434,862.48       5,418,879.59     8/1/98
245114211       170          N/A                      1/1/2008     N                 5,385,167.01       5,381,008.17     8/1/98
245999500       171          N/A                      4/1/2008     N                 5,383,690.17       5,378,966.41     8/1/98
180000268       172            1/1/2008               1/1/2028     N                 5,374,693.93       5,371,274.35     8/1/98
195114118       173          N/A                     11/1/2027     N                 5,370,361.55       5,367,402.34     8/1/98
440000174       174          N/A                      4/1/2008     N                 5,348,701.90       5,345,616.25     8/1/98
245114385       175          N/A                      4/1/2008     N                 5,347,539.99       5,344,022.51     8/1/98
245999511       176          N/A                      5/1/2008     N                 5,338,886.37       5,333,830.65     8/1/98
355132443       177          N/A                      1/1/2018     N                 5,330,319.84       5,321,062.12     8/1/98
440000178       178          N/A                      4/1/2008     N                 5,324,752.49       5,321,680.66     8/1/98
440000179       179            3/1/2008               3/1/2028     N                 5,284,665.56       5,281,288.99     8/1/98
245114324       180          N/A                      1/1/2008     N                 5,266,473.80       5,261,718.71     8/1/98
245114345       181          N/A                      2/1/2018     N                 5,253,663.30       5,245,369.81     8/1/98
240000182       182          N/A                      1/1/2008     N                 5,238,521.94       5,235,224.74     8/1/98
240000183       183          N/A                      1/1/2008     N                 5,176,058.40       5,172,847.35     8/1/98
245999556       184          N/A                      5/1/2008     N                 5,112,355.88       5,108,986.98     8/1/98
245114322       185          N/A                      1/1/2008     N                 5,067,738.96       5,063,163.31     8/1/98
245114273       186          N/A                     12/1/2007     N                 5,011,781.47       5,007,652.69     8/1/98
440000187       187          N/A                      4/1/2008     N                 4,984,270.11       4,979,665.21     8/1/98
440000188       188          N/A                      4/1/2008     N                 4,982,042.34       4,976,623.33     8/1/98
815114270       189          N/A                      1/1/2018     N                 4,974,768.42       4,968,542.95     8/1/98
440000191       191          N/A                      2/1/2008     N                 4,929,727.34       4,926,574.35     8/1/98
245114292       192          N/A                      2/1/2008     N                 4,900,085.37       4,896,771.74     7/1/98
180000337       193          N/A                      2/1/2005     N                 4,897,247.06       4,894,164.37     7/1/98
180000391       194          N/A                      4/1/2008     N                 4,889,186.44       4,886,184.95     8/1/98
245114286       195          N/A                      3/1/2008     N                 4,855,094.60       4,850,549.90     8/1/98
195114175       197          N/A                     11/1/2007     N                 4,842,979.37       4,839,651.33     8/1/98
245114302       198          N/A                      2/1/2008     N                 4,781,483.93       4,778,697.26     8/1/98
180000288       200            1/1/2005               1/1/2028     N                 4,728,660.56       4,725,829.25     8/1/98
180000321       201            2/1/2013               2/1/2028     N                 4,656,224.49       4,653,334.34     8/1/98
180000424       202          N/A                      5/1/2008     N                 4,593,841.83       4,591,199.54     8/1/98
245114392       203          N/A                      4/1/2008     N                 4,576,280.98       4,568,919.04     8/1/98
240000204       204          N/A                      2/1/2008     N                 4,582,272.95       4,579,606.57     8/1/98
240000205       205          N/A                      2/1/2008     N                 4,581,362.12       4,578,479.63     8/1/98
245114180       206          N/A                     12/1/2012     N                 4,563,331.65       4,557,959.33     8/1/98
240000207       207          N/A                      3/1/2008     N                 4,487,433.30       4,484,689.44     8/1/98
180000303       208            2/1/2013               2/1/2028     N                 4,483,429.62       4,481,005.49     8/1/98
180000333       209          N/A                      2/1/2008     N                 4,482,794.63       4,480,218.68     8/1/98
440000210       210            1/1/2008               1/1/2028     N                 4,479,525.06       4,476,793.05     8/1/98
245114325       211          N/A                      2/1/2008     N                 4,473,835.56       4,469,437.37     8/1/98
240000212       212          N/A                      1/1/2008     N                 4,476,204.45       4,473,554.01     8/1/98
195096351       213          N/A                     11/1/2007     N                 4,472,653.71       4,469,756.91     7/1/98
440000214       214          N/A                      4/1/2008     N                 4,438,047.67       4,434,628.76     8/1/98
180000362       215          N/A                      3/1/2008     N                 4,387,848.07       4,385,202.02     8/1/98
440000216       216            3/1/2008               3/1/2028     N                 4,387,423.41       4,384,661.98     8/1/98
440000217       217          N/A                      3/1/2023     N                 4,378,795.72       4,373,414.78     8/1/98
245999529       218          N/A                      4/1/2008     N                 4,350,883.88       4,348,401.58     8/1/98
240000219       219          N/A                      4/1/2008     N                 4,241,394.88       4,239,080.24     8/1/98
180000397       220          N/A                      4/1/2008     N                 4,190,561.23       4,187,925.36     8/1/98
240000221       221          N/A                      4/1/2005     N                 4,190,507.64       4,187,851.89     8/1/98
245999503       222          N/A                      4/1/2018     N                 4,175,593.83       4,167,885.16     8/1/98
245114343       223          N/A                      2/1/2013     N                 4,182,218.94       4,179,407.08     8/1/98
180000263       224            1/1/2003               1/1/2023     N                 4,171,459.86       4,167,319.78     8/1/98
180000355       225            3/1/2008               3/1/2028     N                 4,168,738.58       4,166,301.83     8/1/98
180000348       226          N/A                      3/1/2008     N                 4,158,877.18       4,156,476.68     8/1/98
240000227       227          N/A                      3/1/2008     N                 4,144,435.52       4,141,804.13     8/1/98
245999517       228          N/A                      4/1/2018     N                 4,136,802.62       4,132,928.58     8/1/98
240000229       229          N/A                      8/1/2009     N                 4,081,848.97       4,061,739.91     8/1/98
180000292       230          N/A                      1/1/2018     N                 4,108,350.31       4,102,763.19     8/1/98
180000354       231            3/1/2008               3/1/2028     N                 4,108,900.24       4,106,498.46     8/1/98
440000232       232           12/1/2007              12/1/2027     N                 4,106,759.50       4,104,621.68     8/1/98
440000233       233          N/A                      3/1/2008     N                 4,088,620.60       4,086,139.72     8/1/98
240000234       234          N/A                      3/1/2008     N                 4,087,469.58       4,084,676.62     8/1/98
440000235       235          N/A                      4/1/2018     N                 4,077,620.38       4,070,067.27     8/1/98
440000236       236          N/A                      2/1/2023     N                 4,075,031.63       4,069,948.21     8/1/98
240000237       237          N/A                     11/1/2007     N                 4,077,334.89       4,075,064.87     8/1/98
245114384       238          N/A                      4/1/2008     N                 4,070,515.53       4,067,838.04     8/1/98
245999540       239          N/A                      5/1/2008     N                 3,991,492.18       3,987,605.73     8/1/98
245114349       240          N/A                      4/1/2008     N                 3,991,470.78       3,989,131.58     8/1/98
440000241       241            2/1/2013               2/1/2028     N                 3,984,676.08       3,982,379.15     8/1/98
240000242       242          N/A                      1/1/2008     N                 3,982,204.72       3,979,854.10     8/1/98
440000243       243            1/1/2008               1/1/2028     N                 3,980,955.17       3,977,713.67     8/1/98
440000244       244          N/A                      1/1/2023     N                 3,948,213.73       3,944,337.72     8/1/98
180000141       245          N/A                     10/1/2007     N                 3,927,742.66       3,925,759.78     8/1/98
245114194       246          N/A                      2/1/2008     N                 3,916,781.84       3,912,859.46     8/1/98
245114198       247          N/A                      1/1/2008     N                 3,883,210.81       3,881,027.24     8/1/98
240000248       248          N/A                      1/1/2005     N                 3,872,881.92       3,868,921.87     8/1/98
240000249       249          N/A                     12/1/2007     N                 3,831,026.02       3,828,812.38     8/1/98
245114212       250          N/A                      2/1/2013     N                 3,800,000.00       3,800,000.00     8/1/98
440000251       251          N/A                      3/1/2008     N                 3,786,407.68       3,783,330.46     8/1/98
440000252       252          N/A                      2/1/2008     N                 3,785,005.84       3,782,719.95     8/1/98
180000274       253          N/A                      1/1/2008     N                 3,781,942.98       3,778,869.52     8/1/98
245114278       254          N/A                      1/1/2008     N                 3,782,248.08       3,779,852.45     8/1/98
245114284       255          N/A                      3/1/2018     N                 3,771,299.85       3,764,376.01     8/1/98
815114283       256          N/A                      9/1/2017     N                 3,765,927.08       3,758,137.84     8/1/98
180000294       257            2/1/2008               2/1/2028     N                 3,744,660.87       3,742,280.02     8/1/98
240000258       258          N/A                      4/1/2008     N                 3,738,868.60       3,735,660.05     8/1/98
180000308       259            1/1/2008               1/1/2028     N                 3,683,528.86       3,681,352.52     8/1/98
180000341       260          N/A                      2/1/2008     N                 3,628,439.84       3,624,794.42     8/1/98
805114053       261          N/A                      5/1/2017     N                 3,605,161.91       3,600,419.09     8/1/98
440000262       262            1/1/2008               1/1/2028     N                 3,609,528.07       3,607,524.27     8/1/98
440000263       263            4/1/2018               4/1/2028     N                 3,592,181.39       3,590,023.09     8/1/98
440000264       264            3/1/2008               3/1/2028     N                 3,589,785.14       3,587,546.17     8/1/98
440000265       265            3/1/2008               3/1/2028     N                 3,589,558.87       3,587,258.49     8/1/98
440000266       266          N/A                      3/1/2023     N                 3,582,977.30       3,578,656.44     8/1/98
240000267       267          N/A                      2/1/2008     N                 3,585,229.41       3,582,223.00     8/1/98
180000295       268          N/A                      2/1/2008     N                 3,586,289.96       3,584,242.14     8/1/98
440000269       269          N/A                      2/1/2008     N                 3,586,235.69       3,584,174.94     8/1/98
245114386       270          N/A                      4/1/2008     N                 3,571,677.82       3,569,328.45     8/1/98
440000271       271          N/A                      4/1/2008     N                 3,542,823.80       3,540,894.80     8/1/98
240000272       272          N/A                      4/1/2008     N                 3,542,812.21       3,540,878.81     8/1/98
440000273       273          N/A                      4/1/2005     N                 3,488,889.64       3,485,629.71     8/1/98
240000274       274          N/A                      3/1/2008     N                 3,485,844.57       3,482,618.21     8/1/98
245114380       275          N/A                      4/1/2008     N                 3,471,910.29       3,469,626.55     8/1/98
440000276       276          N/A                      5/1/2008     N                 3,470,474.81       3,468,547.74     8/1/98
240000277       277          N/A                      4/1/2008     N                 3,439,759.12       3,436,807.25     8/1/98
245114296       278          N/A                      1/1/2013     N                 3,428,176.35       3,425,081.06     8/1/98
180000316       279            2/1/2013               2/1/2028     N                 3,426,184.44       3,424,057.79     8/1/98
245114223       280          N/A                      2/1/2008     N                 3,421,331.27       3,418,548.14     8/1/98
245114200       281          N/A                     12/1/2017     N                 3,407,712.46       3,402,030.16     8/1/98
180000188       282          N/A                     11/1/2017     N                 3,383,160.74       3,376,408.35     8/1/98
245114353       283          N/A                      3/1/2013     N                 3,389,873.69       3,387,629.23     8/1/98
440000284       284          N/A                      3/1/2008     N                 3,385,757.37       3,382,490.97     8/1/98
440000285       285            2/1/2008               2/1/2028     N                 3,385,266.50       3,382,910.63     8/1/98
245114285       286          N/A                      1/1/2008     N                 3,385,488.37       3,383,608.94     7/1/98
180000293       287            1/1/2008               1/1/2028     N                 3,384,864.35       3,382,864.47     8/1/98
245114280       288          N/A                      1/1/2008     N                 3,380,135.40       3,377,994.46     8/1/98
440000289       289          N/A                      2/1/2008     N                 3,368,359.03       3,362,607.09     8/1/98
815114087       290          N/A                      2/1/2018     N                 3,349,661.76       3,343,438.59     8/1/98
245999559       291          N/A                      5/1/2013     N                 3,345,436.29       3,343,469.12     8/1/98
245114291       292          N/A                      1/1/2005     N                 3,344,484.29       3,342,400.69     8/1/98
440000293       293          N/A                      4/1/2008     N                 3,331,683.12       3,325,946.48     8/1/98
245114365       294          N/A                      3/1/2013     N                 3,310,325.35       3,300,590.32     8/1/98
180000324       295          N/A                      1/1/2018     N                 3,289,195.99       3,285,049.59     8/1/98
240000296       296          N/A                      3/1/2008     N                 3,290,975.83       3,289,015.71     8/1/98
245114346       297          N/A                      3/1/2008     N                 3,290,670.69       3,288,627.61     8/1/98
440000298       298            2/1/2008               2/1/2028     N                 3,287,580.64       3,285,738.85     8/1/98
128878897       299          N/A                      2/1/2023     N                 3,285,213.47       3,282,188.82     8/1/98
240000300       300          N/A                      1/1/2008     N                 3,285,318.92       3,283,379.67     8/1/98
240000301       301          N/A                      2/1/2008     N                 3,280,494.95       3,277,196.25     8/1/98
180000322       302          N/A                      2/1/2008     N                 3,261,188.89       3,259,008.97     8/1/98
180000192       303          N/A                     11/1/2017     N                 3,252,824.92       3,246,754.92     8/1/98
240000304       304          N/A                      1/1/2008     N                 3,247,367.69       3,245,331.72     8/1/98
245999531       305          N/A                      4/1/2008     N                 3,239,260.39       3,236,078.35     8/1/98
180000309       306            1/1/2008               1/1/2028     N                 3,235,532.13       3,233,620.48     8/1/98
240000307       307          N/A                      2/1/2008     N                 3,226,240.46       3,224,061.27     8/1/98
245114216       308          N/A                     12/1/2012     N                 3,208,685.53       3,206,763.12     8/1/98
240000309       309          N/A                     12/1/2007     N                 3,203,626.65       3,201,693.61     8/1/98
180000411       310          N/A                      4/1/2008     N                 3,192,938.10       3,190,977.95     8/1/98
245114319       311          N/A                      2/1/2008     N                 3,187,198.63       3,185,232.26     8/1/98
440000312       312          N/A                      2/1/2008     N                 3,187,173.51       3,185,201.18     8/1/98
245114156       313          N/A                      2/1/2008     N                 3,181,511.59       3,178,411.13     7/1/98
240000314       314          N/A                     10/1/2007     N                 3,180,824.77       3,179,073.99     8/1/98
815114272       315          N/A                      6/1/2017     N                 3,141,123.97       3,134,447.90     8/1/98
180000409       316          N/A                      4/1/2008     N                 3,143,048.46       3,141,118.94     8/1/98
240000317       317          N/A                      3/1/2008     N                 3,142,060.77       3,140,373.79     8/1/98
245114279       318          N/A                      1/1/2008     N                 3,139,265.90       3,137,277.53     8/1/98
440000319       319          N/A                      2/1/2008     N                 3,127,107.94       3,123,765.99     8/1/98
815114128       320          N/A                     11/1/2017     N                 3,117,443.29       3,114,008.98     8/1/98
195114177       321          N/A                     11/1/2017     N                 3,106,938.49       3,101,904.08     8/1/98
180000081       322          N/A                      8/1/2002     N                 3,102,810.38       3,097,837.93     8/1/98
180000398       323          N/A                      4/1/2008     N                 3,093,158.78       3,091,259.88     8/1/98
240000325       325          N/A                      3/1/2008     N                 3,086,500.28       3,083,384.22     8/1/98
440000326       326            1/1/2013               1/1/2028     N                 3,085,895.05       3,084,013.01     8/1/98
240000327       327          N/A                     11/1/2007     N                 3,082,747.66       3,081,014.77     8/1/98
440000328       328            2/1/2008               2/1/2028     N                 3,066,679.05       3,064,550.97     8/1/98
240000329       329          N/A                      2/1/2008     N                 3,051,854.37       3,048,785.58     8/1/98
240000330       330          N/A                     12/1/2007     N                 3,029,592.64       3,027,776.98     8/1/98
180000318       331            2/1/2013               2/1/2028     N                 3,027,790.90       3,025,911.52     8/1/98
815114255       332          N/A                      8/1/2017     N                 3,011,761.25       3,006,478.72     8/1/98
815999526       333          N/A                      1/1/2018     N                 3,001,129.51       2,996,406.03     7/1/98
180000379       334          N/A                      4/1/2008     N                 2,993,529.13       2,991,747.17     8/1/98
440000335       335          N/A                      4/1/2008     N                 2,993,394.55       2,991,562.51     8/1/98
240000336       336          N/A                      4/1/2008     N                 2,993,022.99       2,991,053.09     8/1/98
240000337       337          N/A                      4/1/2008     N                 2,990,318.57       2,987,466.30     8/1/98
240000338       338          N/A                     12/1/2007     N                 2,985,251.83       2,983,532.87     8/1/98
240000339       339          N/A                     12/1/2007     N                 2,983,186.64       2,980,726.66     8/1/98
815114356       340          N/A                     12/1/2017     N                 2,948,653.07       2,942,675.70     8/1/98
440000341       341            3/1/2008               3/1/2028     N                 2,951,184.14       2,949,230.13     8/1/98
245114268       342          N/A                     12/1/2007     N                 2,939,115.30       2,936,516.78     8/1/98
240000343       343          N/A                      1/1/2008     N                 2,936,875.99       2,935,142.41     8/1/98
440000344       344          N/A                      7/1/2012     N                 2,933,777.29       2,932,781.73     8/1/98
815114358       345          N/A                      3/1/2018     N                 2,910,788.45       2,904,938.28     8/1/98
245114213       346          N/A                     12/1/2012     N                 2,893,289.18       2,891,555.74     8/1/98
180000310       347            1/1/2008               1/1/2028     N                 2,887,090.18       2,885,384.39     8/1/98
245999539       348          N/A                      4/1/2023     N                 2,869,589.04       2,866,077.02     8/1/98
245999550       349          N/A                      4/1/2015     N                 2,829,628.34       2,823,144.80     8/1/98
240000350       350          N/A                     10/1/2007     N                 2,832,821.90       2,831,250.01     8/1/98
245114289       351          N/A                      1/1/2023     N                 2,812,661.78       2,811,633.31     8/1/98
240000352       352            2/1/2008               2/1/2018     N                 2,789,102.79       2,787,454.36     8/1/98
245114312       354          N/A                      1/1/2018     N                 2,768,803.21       2,763,958.47     8/1/98
440000355       355            3/1/2008               3/1/2028     N                 2,741,927.04       2,740,143.49     8/1/98
815114167       356          N/A                     12/1/2016     N                 2,706,755.66       2,701,045.78     8/1/98
180000404       357          N/A                      4/1/2008     N                 2,694,490.89       2,693,004.57     8/1/98
440000358       358            3/1/2008               3/1/2028     N                 2,693,083.01       2,691,606.44     8/1/98
240000359       359          N/A                     11/1/2007     N                 2,684,333.38       2,682,732.53     8/1/98
245114369       360          N/A                      3/1/2013     N                 2,668,023.39       2,660,177.24     8/1/98
440000361       361          N/A                      4/1/2008     N                 2,669,110.13       2,667,476.57     8/1/98
245114244       362          N/A                     12/1/2007     N                 2,651,161.46       2,648,817.53     7/1/98
180000327       363          N/A                      2/1/2005     N                 2,648,869.43       2,647,119.34     8/1/98
245114301       364          N/A                      2/1/2008     N                 2,633,770.05       2,630,990.68     8/1/98
245114318       365          N/A                      2/1/2008     N                 2,633,757.35       2,630,975.06     8/1/98
240000366       366          N/A                      3/1/2008     N                 2,592,470.13       2,590,811.72     8/1/98
440000367       367            3/1/2008               3/1/2028     N                 2,592,274.92       2,590,563.60     8/1/98
440000368       368            2/1/2008               2/1/2028     N                 2,589,393.17       2,587,746.83     8/1/98
440000369       369            1/1/2008               1/1/2023     N                 2,582,625.61       2,580,117.85     8/1/98
240000370       370          N/A                     10/1/2007     N                 2,584,115.27       2,582,654.43     8/1/98
440000371       371          N/A                      4/1/2008     N                 2,541,861.60       2,539,470.47     8/1/98
240000372       372          N/A                      3/1/2008     N                 2,543,352.09       2,541,926.10     8/1/98
245114185       373          N/A                      1/1/2008     N                 2,539,508.11       2,538,174.52     8/1/98
245114361       374          N/A                      2/1/2008     N                 2,535,267.02       2,532,796.34     8/1/98
245114181       375          N/A                      1/1/2008     N                 2,533,869.45       2,531,581.62     8/1/98
240000376       376          N/A                     11/1/2007     N                 2,534,330.11       2,532,693.92     8/1/98
245999508       377          N/A                      5/1/2008     N                 2,496,594.24       2,495,126.21     8/1/98
440000378       378            3/1/2008               3/1/2023     N                 2,488,717.27       2,486,098.31     8/1/98
180000269       379            1/1/2005               1/1/2028     N                 2,488,135.74       2,486,524.20     8/1/98
245114202       381          N/A                      1/1/2018     N                 2,473,004.17       2,468,835.82     8/1/98
245114083       382          N/A                     12/1/2017     N                 2,470,821.18       2,466,931.39     8/1/98
180000400       383          N/A                      4/1/2008     N                 2,469,437.86       2,467,884.58     8/1/98
440000384       384          N/A                      7/1/2017     N                 2,458,573.84       2,454,164.37     8/1/98
440000385       385          N/A                      1/1/2008     N                 2,459,008.67       2,456,724.75     8/1/98
805114012       386          N/A                     12/1/2017     N                 2,450,228.21       2,445,416.51     8/1/98
245114219       387          N/A                      2/1/2028     N                 2,450,235.87       2,448,742.45     8/1/98
440000388       388          N/A                      4/1/2008     N                 2,444,531.41       2,443,007.69     8/1/98
245114183       389          N/A                     12/1/2012     N                 2,442,252.62       2,440,030.71     8/1/98
240000390       390          N/A                      3/1/2008     N                 2,443,333.39       2,441,887.18     8/1/98
245114115       391          N/A                     12/1/2012     N                 2,403,296.38       2,396,839.90     8/1/98
240000392       392          N/A                      3/1/2008     N                 2,393,340.54       2,391,888.77     8/1/98
180000378       393          N/A                      3/1/2008     N                 2,393,190.11       2,391,697.46     8/1/98
245114228       394          N/A                      2/1/2008     N                 2,391,018.19       2,389,187.88     8/1/98
245114297       395          N/A                      1/1/2008     N                 2,389,365.94       2,387,963.88     8/1/98
245114217       396          N/A                     12/1/2012     N                 2,387,859.00       2,386,428.38     8/1/98
240000397       397          N/A                     10/1/2007     N                 2,385,952.81       2,384,681.84     8/1/98
195114158       398          N/A                     11/1/2007     N                 2,376,903.61       2,374,358.38     8/1/98
245114258       399          N/A                      1/1/2008     N                 2,374,083.98       2,370,082.36     8/1/98
245114151       400          N/A                     12/1/2017     N                 2,370,582.56       2,366,629.65     8/1/98
245114246       401          N/A                     12/1/2017     N                 2,352,221.79       2,348,518.72     8/1/98
245999506       402          N/A                      4/1/2008     N                 2,339,765.76       2,338,307.34     8/1/98
180000313       403          N/A                      9/1/2017     N                 2,335,930.38       2,333,392.12     8/1/98
245114276       404          N/A                      1/1/2018     N                 2,334,479.77       2,332,247.70     8/1/98
245114171       405          N/A                     12/1/2012     N                 2,323,268.95       2,322,052.48     8/1/98
180000367       406          N/A                      3/1/2008     N                 2,319,297.67       2,318,095.64     8/1/98
195113941       407            7/1/2007               7/1/2027     N                 2,322,000.00       2,322,000.00     8/1/98
815114250       408          N/A                      7/1/2017     N                 2,310,564.63       2,305,761.82     8/1/98
245114226       409          N/A                      2/1/2008     N                 2,315,397.70       2,313,443.24     8/1/98
245114229       410          N/A                      2/1/2008     N                 2,286,299.05       2,283,508.65     8/1/98
240000411       411          N/A                      1/1/2008     N                 2,278,059.63       2,276,857.77     8/1/98
815114251       412          N/A                      1/1/2018     N                 2,252,736.07       2,248,205.06     8/1/98
245114362       413          N/A                      3/1/2013     N                 2,248,056.76       2,241,445.66     8/1/98
180000320       414            2/1/2013               2/1/2028     N                 2,250,923.52       2,249,526.35     8/1/98
245999523       415          N/A                      4/1/2018     N                 2,242,844.80       2,240,744.42     8/1/98
440000416       416          N/A                      3/1/2008     N                 2,243,631.32       2,242,236.21     8/1/98
245999520       417          N/A                      4/1/2008     N                 2,218,933.65       2,217,512.56     8/1/98
440000418       418          N/A                      3/1/2008     N                 2,219,020.52       2,217,727.52     8/1/98
240000419       419          N/A                     12/5/2004     N                 2,212,888.92       2,211,424.74     7/1/98
180000371       420            3/1/2008               3/1/2023     N                 2,200,406.40       2,198,193.10     7/1/98
195113936       421            7/1/2007               7/1/2027     N                 2,200,000.00       2,200,000.00     8/1/98
440000422       422            3/1/2008               3/1/2028     N                 2,194,349.58       2,193,142.53     8/1/98
180000353       423            3/1/2008               3/1/2028     N                 2,194,175.81       2,192,921.34     8/1/98
245114378       424          N/A                      4/1/2013     N                 2,191,052.89       2,188,350.40     8/1/98
440000425       425          N/A                      3/1/2008     N                 2,191,379.96       2,189,426.77     8/1/98
815114333       426          N/A                     10/1/2012     N                 2,183,592.76       2,178,106.05     8/1/98
180000363       427          N/A                      3/1/2008     N                 2,188,657.28       2,185,781.43     8/1/98
180000251       428            1/1/2008               1/1/2028     N                 2,189,926.30       2,188,578.42     8/1/98
440000429       429          N/A                      3/1/2018     N                 2,184,210.58       2,180,419.98     8/1/98
440000430       430          N/A                     12/1/2007     N                 2,184,821.30       2,182,944.93     6/1/98
180000390       431          N/A                      4/1/2008     N                 2,180,593.53       2,179,410.11     8/1/98
180000334       432          N/A                      7/1/2017     N                 2,163,315.75       2,159,824.00     8/1/98
815096383       433          N/A                     10/1/2017     N                 2,162,654.85       2,160,263.54     8/1/98
240000434       434          N/A                      3/1/2010     N                 2,137,220.46       2,127,627.52     8/1/98
240000435       435          N/A                      2/1/2008     N                 2,151,099.90       2,149,711.34     8/1/98
240000436       436          N/A                     12/1/2007     N                 2,150,495.56       2,149,439.57     8/1/98
815999513       437          N/A                      8/1/2017     N                 2,141,291.78       2,136,899.07     8/1/98
815999512       438          N/A                      1/1/2018     N                 2,137,508.18       2,133,294.38     8/1/98
245114227       439          N/A                      2/1/2008     N                 2,142,016.84       2,140,390.01     8/1/98
245114195       440          N/A                     12/1/2007     N                 2,139,826.80       2,138,659.28     8/1/98
240000441       441          N/A                      8/1/2011     N                 2,119,643.08       2,108,561.64     8/1/98
815114326       442          N/A                     10/1/2017     N                 2,122,042.08       2,119,548.89     8/1/98
245999502       443          N/A                      5/1/2008     N                 2,117,451.61       2,113,854.02     8/1/98
245114359       444          N/A                      5/1/2008     N                 2,116,834.86       2,115,439.93     8/1/98
240000445       445          N/A                     11/1/2007     N                 2,109,457.08       2,108,095.19     8/1/98
240000446       446          N/A                     12/1/2007     N                 2,103,956.07       2,102,639.67     8/1/98
805114122       447          N/A                     11/1/2017     N                 2,102,752.39       2,100,650.25     8/1/98
180000073       448          N/A                     12/1/2016     N                 2,091,973.93       2,087,692.15     8/1/98
440000449       449          N/A                      4/1/2008     N                 2,095,685.06       2,094,517.80     8/1/98
440000450       450          N/A                      4/1/2008     N                 2,095,634.58       2,094,448.45     8/1/98
440000451       451          N/A                      4/1/2008     N                 2,095,542.76       2,094,322.36     8/1/98
245999521       452          N/A                      4/1/2008     N                 2,095,118.29       2,093,740.18     8/1/98
245999552       453          N/A                      4/1/2008     N                 2,094,487.32       2,092,912.94     8/1/98
440000454       454            3/1/2010               3/1/2028     N                 2,093,953.54       2,092,623.64     8/1/98
240000455       455          N/A                      3/1/2008     N                 2,093,514.59       2,092,065.84     8/1/98
245999522       456          N/A                      4/1/2018     N                 2,089,874.28       2,086,767.18     8/1/98
245114394       457          N/A                      3/1/2018     N                 2,090,968.65       2,088,888.24     8/1/98
240000458       458          N/A                      1/1/2008     N                 2,090,400.45       2,089,116.96     8/1/98
240000459       459          N/A                      1/15/2008    N                 2,090,372.02       2,089,083.07     8/15/98
240000460       460          N/A                      1/15/2008    N                 2,090,372.02       2,089,083.07     8/15/98
245114290       461          N/A                      3/1/2018     N                 2,086,302.25       2,083,047.76     8/1/98
245114196       462          N/A                     12/1/2007     N                 2,089,483.47       2,088,248.96     8/1/98
240000463       463          N/A                     11/1/2007     N                 2,087,095.39       2,085,747.95     8/1/98
180000373       464          N/A                      1/1/2018     N                 2,074,896.50       2,072,020.04     8/1/98
245999507       465          N/A                      4/1/2008     N                 2,075,523.82       2,074,292.16     8/1/98
180000338       466          N/A                      2/1/2018     N                 2,068,733.14       2,066,006.03     8/1/98
815114123       467          N/A                      1/1/2018     N                 2,067,120.90       2,064,272.73     8/1/98
240000468       468          N/A                      1/1/2008     N                 2,061,986.08       2,061,001.62     8/1/98
240000469       469          N/A                      3/1/2008     N                 2,054,213.23       2,052,947.91     8/1/98
245114179       470          N/A                     12/1/2012     N                 2,039,426.06       2,033,803.54     8/1/98
180000330       471          N/A                     12/1/2017     N                 2,030,537.29       2,026,573.23     8/1/98
240000472       472          N/A                      3/1/2008     N                 2,019,180.80       2,017,901.47     8/1/98
440000473       473          N/A                      4/1/2008     N                 1,993,582.56       1,991,694.55     8/1/98
440000474       474          N/A                      3/1/2008     N                 1,994,490.01       1,993,290.96     8/1/98
180000377       475            3/1/2008               3/1/2023     N                 1,990,688.67       1,988,517.28     7/1/98
240000476       476          N/A                      1/1/2008     N                 1,991,102.39       1,989,927.09     8/1/98
245114231       477          N/A                      2/1/2005     N                 1,989,127.92       1,986,910.49     8/1/98
815114263       478          N/A                     12/1/2016     N                 1,983,475.38       1,979,627.86     8/1/98
240000479       479          N/A                      1/1/2008     N                 1,986,906.48       1,985,028.56     8/1/98
240000480       480          N/A                      1/1/2008     N                 1,986,906.48       1,985,028.56     8/1/98
240000481       481          N/A                     12/1/2007     N                 1,985,282.47       1,983,430.04     8/1/98
180000187       482          N/A                     11/1/2017     N                 1,962,182.95       1,958,289.57     8/1/98
440000483       483            3/1/2008               3/1/2028     N                 1,945,042.39       1,943,986.35     8/1/98
240000484       484          N/A                      3/1/2008     N                 1,944,786.99       1,943,661.27     8/1/98
240000485       485          N/A                      3/1/2008     N                 1,942,113.40       1,940,315.85     8/1/98
245114078       486          N/A                      2/1/2008     N                 1,943,181.79       1,942,218.53     8/1/98
815999524       487          N/A                      1/1/2018     N                 1,938,615.58       1,935,924.80     8/1/98
240000488       488          N/A                     12/1/2007     N                 1,941,459.71       1,940,512.96     8/1/98
245114281       489          N/A                      1/1/2008     N                 1,938,180.37       1,936,528.67     8/1/98
245114203       490          N/A                     12/1/2017     N                 1,926,098.33       1,922,886.58     8/1/98
245114154       491          N/A                     12/1/2017     N                 1,926,098.33       1,922,886.58     8/1/98
245114150       492          N/A                     12/1/2017     N                 1,901,404.81       1,898,234.25     8/1/98
245114153       493          N/A                     12/1/2017     N                 1,901,404.81       1,898,234.25     8/1/98
240000494       494          N/A                      1/1/2018     N                 1,901,545.14       1,899,590.30     8/1/98
815114337       495          N/A                     11/1/2017     N                 1,892,928.51       1,889,032.74     8/1/98
180000394       496          N/A                      4/1/2008     N                 1,895,920.56       1,894,798.99     8/1/98
245114287       497          N/A                      4/1/2008     N                 1,893,859.67       1,892,050.02     8/1/98
180000406       498          N/A                      4/1/2008     N                 1,893,626.24       1,891,731.15     8/1/98
245114339       499          N/A                      2/1/2008     N                 1,892,207.06       1,890,994.10     8/1/98
440000500       500          N/A                     11/1/2007     N                 1,890,939.81       1,890,096.37     8/1/98
440000501       501            1/1/2008               1/1/2025     N                 1,889,616.79       1,888,182.85     8/1/98
180000346       502          N/A                      9/1/2017     N                 1,884,435.16       1,880,487.69     8/1/98
245114277       503          N/A                      1/1/2018     N                 1,887,556.94       1,885,772.13     8/1/98
440000504       504           12/31/2012              1/1/2023     N                 1,887,002.48       1,885,113.33     8/1/98
245114275       505          N/A                      1/1/2008     N                 1,886,926.43       1,885,023.01     7/1/98
240000506       506          N/A                      3/1/2013     N                 1,876,567.23       1,870,618.82     8/1/98
245114205       507          N/A                     12/1/2017     N                 1,876,711.21       1,873,581.83     8/1/98
815114110       509          N/A                      9/1/2017     N                 1,860,489.58       1,858,684.10     8/1/98
240000510       510          N/A                     11/1/2007     N                 1,860,124.35       1,859,155.38     8/1/98
240000511       511          N/A                      3/1/2008     N                 1,844,866.68       1,843,747.61     8/1/98
180000445       512          N/A                      1/1/2018     N                 1,833,196.31       1,829,552.38     8/1/98
240000513       513          N/A                      3/1/2008     N                 1,821,740.84       1,820,584.18     8/1/98
245114197       514          N/A                      3/1/2008     N                 1,814,721.42       1,813,558.45     8/1/98
180000423       515          N/A                      5/1/2008     N                 1,797,673.75       1,796,685.20     8/1/98
440000516       516          N/A                      3/1/2008     N                 1,795,210.79       1,794,177.88     8/1/98
240000517       517          N/A                      1/1/2008     N                 1,791,539.79       1,790,395.17     8/1/98
240000518       518            1/1/2008               1/1/2023     N                 1,788,681.28       1,787,079.13     8/1/98
240000519       519          N/A                      2/1/2018     N                 1,784,393.39       1,781,209.86     8/1/98
240000520       520          N/A                      1/1/2013     N                 1,766,601.06       1,760,913.71     8/1/98
180000441       521          N/A                      2/1/2019     N                 1,760,899.67       1,758,831.80     8/1/98
245114364       522          N/A                      3/1/2013     N                 1,753,978.35       1,748,820.24     8/1/98
240000523       523          N/A                      3/1/2008     N                 1,754,933.71       1,753,819.46     8/1/98
240000524       524          N/A                      4/1/2008     N                 1,746,456.71       1,745,503.62     8/1/98
440000525       525            1/1/2008               1/1/2028     N                 1,743,061.15       1,742,196.86     8/1/98
180000311       526            1/1/2008               1/1/2028     N                 1,742,209.59       1,741,180.24     8/1/98
440000527       527          N/A                      1/1/2008     N                 1,739,040.61       1,737,296.15     8/1/98
245114310       528          N/A                      2/1/2008     N                 1,739,097.02       1,738,043.50     8/1/98
440000529       529            3/1/2018               3/1/2028     N                 1,720,547.03       1,719,594.44     8/1/98
440000530       530          N/A                      1/1/2015     N                 1,699,733.27       1,695,427.82     8/1/98
440000531       531            2/1/2008               2/1/2028     N                 1,703,331.50       1,702,321.60     8/1/98
180000350       532          N/A                      3/1/2008     N                 1,696,123.89       1,695,256.90     8/1/98
240000533       533          N/A                      4/1/2008     N                 1,694,205.93       1,692,477.00     8/1/98
245114347       534          N/A                      4/1/2008     N                 1,694,129.13       1,692,372.16     8/1/98
240000535       535          N/A                      3/1/2008     N                 1,695,474.60       1,694,498.45     8/1/98
440000536       536          N/A                      3/1/2008     N                 1,695,176.31       1,694,119.02     8/1/98
440000537       537            3/1/2013               3/1/2028     N                 1,695,152.67       1,694,088.96     8/1/98
815114334       538          N/A                     11/1/2017     N                 1,662,046.42       1,658,748.56     8/1/98
805113988       539          N/A                     12/1/2007     N                 1,650,845.21       1,642,702.11     8/1/98
180000255       540          N/A                      1/1/2005     N                 1,648,549.21       1,646,880.86     8/1/98
815114089       541          N/A                      2/1/2018     N                 1,639,353.25       1,636,023.07     8/1/98
180000393       542          N/A                      4/1/2013     N                 1,635,229.44       1,630,242.52     8/1/98
240000543       543          N/A                      2/1/2008     N                 1,633,355.20       1,632,327.54     8/1/98
240000544       544          N/A                     11/1/2017     N                 1,627,133.27       1,624,942.16     8/1/98
240000545       545          N/A                      1/1/2018     N                 1,601,596.00       1,599,464.41     8/1/98
815114336       546          N/A                     11/1/2017     N                 1,597,687.67       1,594,399.53     8/1/98
815114335       547          N/A                     11/1/2017     N                 1,593,536.96       1,590,375.04     8/1/98
440000548       548          N/A                      3/1/2008     N                 1,595,742.93       1,594,824.78     8/1/98
240000549       549          N/A                      3/1/2008     N                 1,592,925.47       1,591,288.53     8/1/98
815114350       550          N/A                      1/1/2018     N                 1,591,720.50       1,589,688.82     8/1/98
180000291       551          N/A                      1/1/2008     N                 1,593,082.57       1,592,181.03     8/1/98
245114260       552          N/A                      1/1/2008     N                 1,592,595.96       1,591,600.77     8/1/98
440000553       553            1/1/2008               1/1/2023     N                 1,591,334.30       1,589,778.90     8/1/98
440000554       554          N/A                      4/1/2008     N                 1,586,594.00       1,585,658.34     8/1/98
805114176       555          N/A                      1/1/2017     N                 1,581,649.19       1,578,675.43     8/1/98
245999516       556          N/A                      5/1/2008     N                 1,569,931.71       1,567,530.94     8/1/98
245114300       557          N/A                      3/1/2008     N                 1,553,202.78       1,551,633.68     8/1/98
180000410       558          N/A                      4/1/2008     N                 1,546,540.29       1,545,576.31     8/1/98
180000347       559          N/A                      3/1/2008     N                 1,542,728.66       1,540,882.79     8/1/98
240000560       560          N/A                     12/1/2007     N                 1,543,211.55       1,542,459.00     8/1/98
245114363       561          N/A                      3/1/2013     N                 1,531,643.05       1,527,138.78     8/1/98
180000259       562            1/1/2008               1/1/2028     N                 1,518,820.05       1,518,040.91     8/1/98
440000563       563            1/1/2008               1/1/2028     N                 1,513,442.51       1,512,588.76     8/1/98
440000564       564          N/A                      4/1/2008     N                 1,496,932.24       1,496,103.83     8/1/98
245999515       565          N/A                      4/1/2005     N                 1,496,801.55       1,495,924.35     8/1/98
180000340       566          N/A                      2/1/2008     N                 1,493,904.54       1,492,960.37     8/1/98
245114184       567          N/A                      1/1/2023     N                 1,490,118.45       1,488,698.44     8/1/98
240000569       569          N/A                      2/1/2013     N                 1,476,592.41       1,471,825.55     8/1/98
240000570       570          N/A                      1/1/2008     N                 1,468,367.90       1,467,487.62     8/1/98
240000571       571          N/A                      3/1/2008     N                 1,464,012.62       1,462,646.21     8/1/98
240000572       572          N/A                     12/1/2007     N                 1,456,988.43       1,454,569.58     7/1/98
815114252       573          N/A                      9/1/2022     N                 1,456,358.94       1,455,566.30     8/1/98
240000574       574          N/A                      3/1/2008     N                 1,451,808.78       1,450,886.99     8/1/98
240000575       575          N/A                      2/1/2008     N                 1,444,580.71       1,443,780.45     8/1/98
815999553       576          N/A                      2/1/2018     N                 1,430,542.54       1,427,729.65     7/1/98
180000267       577            1/1/2008               1/1/2028     N                 1,433,350.36       1,432,457.38     8/1/98
180000399       578          N/A                     12/1/2015     N                 1,421,965.89       1,419,680.26     8/1/98
245114225       579          N/A                      2/1/2008     N                 1,419,329.68       1,418,175.10     8/1/98
245114311       580          N/A                      2/1/2008     N                 1,418,506.92       1,417,680.21     8/1/98
180000233       581          N/A                      2/1/2017     N                 1,408,143.85       1,405,235.52     8/1/98
180000444       582          N/A                      8/1/2015     N                 1,409,651.61       1,407,846.95     8/1/98
240000583       583            4/1/2008               4/1/2028     N                 1,397,109.93       1,396,326.73     8/1/98
240000584       584          N/A                      4/1/2008     N                 1,397,049.00       1,396,243.05     8/1/98
240000585       585          N/A                      3/1/2008     N                 1,394,291.19       1,392,988.09     8/1/98
240000586       586          N/A                      2/1/2005     N                 1,394,187.35       1,393,276.97     8/1/98
245114190       587          N/A                     12/1/2007     N                 1,393,184.26       1,392,392.91     8/1/98
245114381       588          N/A                      4/1/2008     N                 1,388,764.11       1,387,850.61     8/1/98
180000332       589            2/1/2008               2/1/2028     N                 1,374,734.10       1,373,946.62     8/1/98
240000590       590          N/A                      4/1/2008     N                 1,372,217.29       1,371,468.92     8/1/98
240000591       591          N/A                     12/1/2007     N                 1,364,029.35       1,363,369.03     8/1/98
815114253       592          N/A                     12/1/2021     N                 1,360,867.06       1,360,122.75     8/1/98
245114221       593          N/A                      2/1/2008     N                 1,344,510.55       1,343,393.14     8/1/98
180000364       594          N/A                      3/1/2008     N                 1,343,093.84       1,341,342.66     8/1/98
245114293       595          N/A                      1/1/2008     N                 1,343,857.51       1,343,037.91     8/1/98
440000596       596            1/1/2013               1/1/2028     N                 1,324,633.66       1,323,958.69     8/1/98
440000597       597          N/A                      3/1/2008     N                 1,296,549.78       1,295,806.14     8/1/98
240000598       598          N/A                      3/1/2008     N                 1,296,539.38       1,295,792.91     8/1/98
240000599       599          N/A                      3/1/2008     N                 1,294,565.59       1,293,319.71     7/1/98
440000600       600          N/A                      2/1/2013     N                 1,292,100.38       1,290,751.21     8/1/98
245114366       601          N/A                      3/1/2013     N                 1,284,603.85       1,280,826.07     8/1/98
245114370       602          N/A                      3/1/2013     N                 1,284,603.85       1,280,826.07     8/1/98
815114254       604          N/A                      9/1/2021     N                 1,262,475.76       1,261,685.76     8/1/98
815999546       605          N/A                      6/1/2017     N                 1,254,386.60       1,252,215.27     8/1/98
815114271       606          N/A                      2/1/2017     N                 1,252,497.48       1,250,287.68     7/1/98
440000607       607          N/A                      3/1/2008     N                 1,251,660.85       1,250,940.68     8/1/98
240000608       608          N/A                      6/1/2017     N                 1,230,959.94       1,228,511.79     7/1/98
240000609       609          N/A                      2/1/2008     N                 1,227,016.53       1,225,625.20     8/1/98
240000610       610          N/A                     12/1/2007     N                 1,224,166.70       1,223,496.60     8/1/98
240000611       611          N/A                      1/1/2017     N                 1,212,616.82       1,210,071.29     8/1/98
440000612       612          N/A                      2/1/2013     N                 1,212,586.49       1,211,320.35     8/1/98
240000613       613          N/A                      3/1/2008     N                 1,196,670.27       1,195,944.39     8/1/98
440000614       614          N/A                      3/1/2008     N                 1,194,829.59       1,193,638.19     7/1/98
245114348       615          N/A                      2/1/2008     N                 1,195,370.99       1,194,674.33     8/1/98
180000298       616          N/A                      2/1/2017     N                 1,187,286.28       1,184,698.48     8/1/98
180000184       617          N/A                     10/1/2017     N                 1,158,325.51       1,156,054.28     8/1/98
240000618       618          N/A                     12/1/2007     N                 1,157,427.73       1,156,866.45     8/1/98
180000401       619          N/A                      4/1/2008     N                 1,147,415.58       1,146,693.86     8/1/98
240000620       620          N/A                      2/1/2008     N                 1,145,421.99       1,144,720.65     8/1/98
240000621       621          N/A                     11/1/2007     N                 1,129,096.44       1,128,521.37     8/1/98
245114314       622          N/A                      2/1/2008     N                 1,118,627.74       1,117,567.28     8/1/98
240000623       623          N/A                      1/1/2008     N                 1,101,091.87       1,100,396.34     7/1/98
245114367       624          N/A                      3/1/2013     N                 1,086,972.49       1,083,775.91     8/1/98
245114368       625          N/A                      3/1/2013     N                 1,086,972.49       1,083,775.91     8/1/98
240000626       626          N/A                     12/1/2012     N                 1,077,029.11       1,073,660.98     8/1/98
245114344       627          N/A                      2/1/2023     N                 1,074,072.12       1,073,746.76     8/1/98
245114294       628          N/A                      1/1/2008     N                 1,063,634.27       1,063,081.27     8/1/98
245999558       629          N/A                      5/1/2008     N                 1,058,555.96       1,057,933.51     8/1/98
245114215       630          N/A                     12/1/2012     N                 1,057,622.58       1,056,988.93     8/1/98
440000631       631          N/A                      3/1/2008     N                 1,047,268.82       1,046,683.33     8/1/98
180000328       632            2/1/2005               2/1/2028     N                 1,045,546.08       1,044,841.09     8/1/98
240000633       633          N/A                     12/1/2007     N                 1,041,682.46       1,040,616.23     8/1/98
440000634       634          N/A                      1/1/2008     N                 1,011,162.65       1,010,339.31     8/1/98
180000345       635          N/A                      3/1/2008     N                   995,842.52         994,890.29     8/1/98
180000361       636          N/A                      3/1/2008     N                   995,834.66         994,880.31     8/1/98
180000365       637          N/A                      3/1/2008     N                   994,924.17         993,636.97     8/1/98
240000638       638          N/A                      2/1/2008     N                   995,757.33         995,085.71     8/1/98
240000639       639          N/A                      2/1/2008     N                   995,706.80         995,023.31     8/1/98
240000640       640          N/A                      1/1/2023     N                   992,897.32         991,688.00     8/1/98
240000641       641          N/A                     11/1/2007     N                   991,102.84         990,113.80     8/1/98
240000642       642          N/A                     10/1/2007     N                   990,967.40         990,075.91     8/1/98
245999510       643          N/A                      4/1/2008     N                   987,869.50         987,283.27     8/1/98
440000644       644            2/1/2008               2/1/2028     N                   971,330.65         970,786.49     8/1/98
240000645       645          N/A                     10/1/2007     N                   969,043.22         968,495.40     8/1/98
245114399       646          N/A                      4/1/2013     N                   957,100.47         956,260.68     8/1/98
180000317       647            2/1/2013               2/1/2028     N                   956,144.50         955,551.01     8/1/98
245114222       648          N/A                      2/1/2008     N                   949,124.34         948,335.53     8/1/98
245114295       649          N/A                      1/1/2008     N                   931,939.48         931,073.90     7/1/98
245999555       650          N/A                      5/1/2008     N                   928,611.52         927,999.58     8/1/98
180000344       651          N/A                      1/1/2018     N                   916,360.88         915,437.25     8/1/98
180000383       652            4/1/2008               4/1/2028     N                   898,111.68         897,596.84     8/1/98
805114038       653          N/A                     11/1/2017     N                   889,188.73         887,962.18     8/1/98
240000654       654          N/A                      3/1/2008     N                   885,625.48         885,112.68     8/1/98
180000415       655          N/A                      4/1/2005     N                   877,940.54         877,357.94     8/1/98
240000656       656          N/A                      3/1/2008     N                   861,572.92         861,042.22     8/1/98
240000657       657          N/A                      2/1/2008     N                   833,164.55         832,712.60     8/1/98
815114178       658          N/A                      8/1/2017     N                   825,586.42         824,021.51     8/1/98
240000659       659          N/A                      1/1/2008     N                   816,204.61         815,694.42     8/1/98
245114224       660          N/A                      2/1/2008     N                   784,864.96         784,226.50     8/1/98
245114387       661          N/A                      5/1/2028     N                   778,859.10         778,358.64     8/1/98
240000662       662          N/A                      3/1/2008     N                   772,813.33         772,334.68     8/1/98
245114230       663          N/A                      2/1/2008     N                   765,569.83         764,667.15     8/1/98
245999541       664          N/A                      4/1/2023     N                   763,787.75         763,498.37     8/1/98
240000665       665          N/A                      3/1/2008     N                   756,785.01         756,046.45     8/1/98
180000392       666          N/A                      4/1/2013     N                   743,286.13         741,019.35     8/1/98
245114340       667          N/A                      2/1/2008     N                   745,751.83         745,044.85     8/1/98
240000668       668          N/A                      2/1/2008     N                   735,216.40         734,382.73     8/1/98
245114108       669          N/A                     12/1/2007     N                   722,036.16         721,718.94     8/1/98
240000670       670          N/A                     10/1/2007     N                   694,096.64         693,524.58     8/1/98
245114120       671          N/A                      1/1/2028     N                   605,460.24         605,134.86     8/1/98
180000335       672          N/A                      5/1/2012     N                   491,381.16         489,626.85     8/1/98
245113961       673          N/A                      5/1/2023     N                   488,982.11         488,519.06     8/1/98
245114341       674          N/A                      2/1/2008     N                   447,451.12         447,026.94     8/1/98
195114186       675          N/A                     11/1/2007     N                   437,652.03         437,420.54     8/1/98
240000676       676          N/A                      1/1/2008     N                   408,156.53         407,911.84     8/1/98
Totals                                                                           3,401,881,189.85   3,398,996,528.83


                                                                                                                             
             



<FN>
(1) Property Type Code
SS- Self Storage 
MF- Multi- Family 
RT- Retail 
HC- Health Care 
IN- Industrial 
WH- Warehouse 
MH- Mobile Home Park 
OF- Office 
LO- Lodging 
MU- Mixed Use 
OT- Other

(2)  Resolution  Strategy Code 
1-  Modification  
2- Foreclosure 
3- Bankruptcy 
4- Extension  
5- Note Sale 
6- DPO 
7- REO 
8- Resolved  
9- Pending Return to Master Server 
10- Deed In Lieu of Foreclosure

(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write- Off
4- Combination

</FN>
</TABLE>


Principal Payment Detail

No Principal Prepayments this Period


<TABLE>
<CAPTION>
                            Historical Detail


                               Delinquencies


Distribution        30- 59 Days           60- 89 Days         90 Days or More
Date                #     Balance         #     Balance        #     Balance
<S>                 <C>   <C>             <C>   <C>            <C>   <C>
8/18/98             1     $2,182,945.00   0     $0.00          0     $0.00  
7/20/98             1     $1,938,615.63   0     $0.00          0     $0.00
6/18/98             0     $0.00           0     $0.00          0     $0.00


</TABLE>
<TABLE>
<CAPTION>


Distribution        Foreclosure                REO             Modifications
Date                #     Balance         #     Balance        #     Balance
<S>                 <C>   <C>             <C>   <C>            <C>   <C>
8/18/98             0     $0.00           0     $0.00          0     $0.00
7/20/98             0     $0.00           0     $0.00          0     $0.00                                             
6/18/98             0     $0.00           0     $0.00          0     $0.00


</TABLE>
<TABLE>
<CAPTION>

                             Prepayments

Distribution     Curtailments         Payoff
Date            #      Balance      #     Amount
<S>             <C>    <C>          <C>   <C>
8/18/98         0      $0.00        0     $0.00
7/20/98         0      $0.00        0     $0.00
6/18/98         0      $0.00        0     $0.00

</TABLE>
<TABLE>
<CAPTION>

                    Rate and Maturities

Distribution        Next Weighted Avg.
Date                Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
8/18/98             7.242558%     7.151260%      149
7/20/98             7.242556%     7.151260%      150
6/18/98             7.242566%     7.151272%      151

<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.

</FN>
</TABLE>
<TABLE>
<CAPTION>



                        Delinquency Loan Detail

                Offering       # of                        Current            Outstanding
Loan Number     Document       Months    Paid Through       P & I                P & I
            Cross- Reference   Delinq.       Date          Advances             Advances**
<S>              <C>            <C>         <C>              <C>               <C>
  240000002          2          0          7/10/98           927,807.22         927,807.22
  440000076         76          0           7/1/98            60,270.37          60,270.37
  180000374         106         0           7/1/98            47,389.74          47,389.74
  245999551         121         0           7/1/98            47,717.29          47,717.29
  240000165         165         0           7/1/98            38,692.18          38,692.18
  245114292         192         0           7/1/98            31,955.99          31,955.99
  180000337         193         0           7/1/98            32,704.11          32,704.11
  195096351         213         0           7/1/98            33,855.01          33,855.01
  245114285         286         0           7/1/98            23,621.79          23,621.79
  245114156         313         0           7/1/98            23,395.85          23,395.85
  815999526         333         0           7/1/98            22,305.10          22,305.10
  245114244         362         0           7/1/98            20,397.61          20,397.61
  240000419         419         0           7/1/98            14,627.79          14,627.79
  180000371         420         0           7/1/98            15,871.10          15,871.10
  440000430         430         1           6/1/98            16,944.05          33,887.86
  180000377         475         0           7/1/98            13,876.08          13,876.08
  245114275         505         0           7/1/98            13,737.33          13,737.33
  240000572         572         0           7/1/98            11,906.44          11,906.44
  815999553         576         0           7/1/98            11,193.49          11,193.49
  240000599         599         0           7/1/98             9,505.24           9,505.24
  815114271         606         0           7/1/98             9,197.68           9,197.68
  240000608         608         0           7/1/98            10,177.56          10,177.56
  440000614         614         0           7/1/98             8,599.00           8,599.00
  240000623         623         0           7/1/98             7,372.56           7,372.56
  245114295         649         0           7/1/98             7,011.20           7,011.20
  Totals                                                   1,460,131.78       1,477,075.59




</TABLE>
<TABLE>
<CAPTION>
              Status of   Resolution                               Current
Loan Number   Mortgage     Strategy   Servicing      Foreclosure  Servicing
               Loan(1)       Code    Transfer Date      Date       Advances
<S>            <C>           <C>         <C>            <C>         <C>
240000002        B
440000076        B
180000374        B
245999551        B
240000165        B
245114292        B
180000337        B
195096351        B
245114285        B
245114156        B
815999526        B
245114244        B
240000419        B
180000371        B
440000430        1
180000377        B
245114275        B
240000572        B
815999553        B
240000599        B
815114271        B
240000608        B
440000614        B
240000623        B
245114295        B
Totals                                                                 0.00


</TABLE>
<TABLE>
<CAPTION>
                Outstanding
Loan Number      Servicing     Bankruptcy   REO
                 Advances          Date     Date
<S>                <C>             <C>     <C>
240000002
440000076
180000374
245999551
240000165
245114292
180000337
195096351
245114285
245114156
815999526
245114244
240000419
180000371
440000430
180000377
245114275
240000572
815999553
240000599
815114271
240000608
440000614
240000623
245114295
Totals             0.00





<FN>

(1) Status of Mortgage Loan
A- Payment Not  Received But Still in Grace Period 
B- Late Payment But Less Than 1 Month Delinquent 
0- Current 
1- One Month Delinquent 
2- Two Months  Delinquent
3- Three Or More Months  Delinquent  
4- Assumed  Scheduled  Payment  (Performing Matured Balloon) 
7- Foreclosure 
9- REO

(2)  Resolution  Strategy Code 
1- Modification  
2- Foreclosure 
3- Bankruptcy 
4- Extension  
5- Note Sale 
6- DPO 
7- REO 
8- Resolved  
9- Pending Return to Master Server 
10-Deed In Lieu Of Foreclosure

 ** Outstanding P & I Advances include the current period advance
</FN>
</TABLE>


                  Specially Serviced Loan Detail - Part 1


                 No Specially Serviced Loans this Period





                  Specially Serviced Loan Detail - Part 2




                   No Specially Serviced Loans this Period



                            Modified Loan Detail


                             No Modified Loans




                            Liquidated Loan Detail


                         No Liquidated Loans this Period



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission