FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1998-07-24
ASSET-BACKED SECURITIES
Previous: S3 INC, S-8, 1998-07-24
Next: MFS CHARTER INCOME TRUST, N-30D, 1998-07-24



                       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 :  July 20, 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 July 20, 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 July 20, 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

July 24, 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 July 20, 1998
     distribution



<TABLE>
<CAPTION>

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: 7/20/98
Record Date:  6/30/98

                           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.





                      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          757,082,309.22   3,260,310.29
  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        3,405,130,548.22   3,260,310.29



</TABLE>
<TABLE>
<CAPTION>
Class         CUSIP               Interest           Prepayment     Realized Loss/    Total
                                  Distribution       Premium      Additional Trust    Distribution
                                                                   Fund Expenses      
<S>           <C>                  <C>                    <C>          <C>          <C>
  A-1         337367AA4          3,962,064.08             0.00         0.00          7,222,374.37
  A-2         337367AB2          9,259,407.20             0.00         0.00          9,259,407.20
    B         337367AC0            942,896.60             0.00         0.00            942,896.60
    C         337367AD8            955,671.22             0.00         0.00            955,671.22
    D         337367AE6          1,154,988.15             0.00         0.00          1,154,988.15
    E         337367AF3            384,996.05             0.00         0.00            384,996.05
    F         337367AH9            288,748.45             0.00         0.00            288,748.45
    G         337367AJ5            596,409.23             0.00         0.00            596,409.23
    H         337367AK2             99,401.41             0.00         0.00             99,401.41
    J         337367AL0            174,662.47             0.00         0.00            174,662.47
    K         337367AM8            261,993.71             0.00         0.00            261,993.71
    L         337367AN6            174,662.47             0.00         0.00            174,662.47
    M         337367AP1             87,331.24             0.00         0.00             87,331.24
    N         337367AQ9            174,662.50             0.00         0.00            174,662.50
  R-I            N/A                     0.00             0.00         0.00                  0.00
 R-II            N/A                    65.22             0.00         0.00                 65.22
R-III            N/A                     0.00             0.00         0.00                  0.00
Total                           18,517,960.00             0.00         0.00         21,778,270.29



</TABLE>
<TABLE>
<CAPTION>
                                                     Current
                              Ending              Subordination
Class         CUSIP           Balance                 Level(1)
<S>           <C>            <C>                      <C>
  A-1         337367AA4       753,821,998.93           28.05%
  A-2         337367AB2     1,693,794,000.00           28.05%
    B         337367AC0       170,403,000.00           23.04%
    C         337367AD8       170,402,000.00           18.03%
    D         337367AE6       204,483,000.00           12.02%
    E         337367AF3        68,161,000.00           10.02%
    F         337367AH9        51,121,000.00            8.52%
    G         337367AJ5       102,241,582.00            5.51%
    H         337367AK2        17,040,241.00            5.01%
    J         337367AL0        34,080,482.00            4.01%
    K         337367AM8        51,120,723.00            2.50%
    L         337367AN6        34,080,482.00            1.50%
    M         337367AP1        17,040,241.00            1.00%
    N         337367AQ9        34,080,488.00            0.00%
  R-I            N/A                    0.00            0.00%
 R-II            N/A                    0.00            0.00%
R-III            N/A                    0.00            0.00%
Totals                      3,401,870,237.93


</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original             Beginning
                         Rate              Notional              Notional
                                            Amount                Amount
<S>        <C>        <C>                  <C>                   <C>
IO         337367AG1  0.620540%            3,408,048,239.00     3,405,130,548.22
                                                                
                                                                
                                                                
                                                           
</TABLE>
<TABLE>
<CAPTION>

                      Interest         Prepayment     Total
Class      CUSIP      Distribution     Premium        Distribution
<S>       <C>         <C>              <C>           <C>
IO        337367AG1    1,760,850.60     0.00          1,760,850.60


</TABLE>
<TABLE>
<CAPTION>

                         Ending
                         Notional
Class      CUSIP         Amount
<S>        <C>            <C>
IO         337367AG1      3,401,870,237.93



<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         996.16093318           4.28988196        5.21324221
 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        5.12499997
 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          991.87105122
  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         999.14388219      0.51667420         0.00000000      998.18723192

</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary

<S>                                                            <C>         
P&I Advances Outstanding                                       2,814,153.85
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                     255,656.11
Less Master Servicing Fees on Delinquent Payments                 22,011.55
Less Reductions to Master Servicing Fees                               0.00
Plus Master Servicing Fees for Delinquent Payments Received          195.71
Plus Adjustments for Prior Master Servicing Calculation                0.00
Total Master Servicing Fees Collected                            233,840.27


</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      3,962,064.08      0.00                 3,962,064.08        0.00
A-2      9,259,407.20      0.00                 9,259,407.20        0.00
 IO      1,760,850.60      0.00                 1,760,850.60        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   20,278,745.38      0.00                20,278,745.38        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         3,962,064.08            0.00
A-2        0.00         9,259,407.20            0.00
 IO        0.00         1,760,850.60            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         0.00           174,662.50            0.00
Total      0.00        20,278,745.38            0.00
               

</TABLE>
<TABLE>
<CAPTION>


             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>
A-1           0.00                3,962,064.08
A-2           0.00                9,259,407.20
 IO           0.00                1,760,850.60
 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                  174,662.50
Total         0.00               20,278,745.38
                         
             
</TABLE>
<TABLE>
<CAPTION>


Other Required Information
<S>                                                <C>

Available Distribution Amount                       23,539,120.89

Aggregate Number of Outstanding Loans                         664
Aggregate Unpaid Principal Balance of Loans      3,401,937,748.37
Aggregate Stated Principal Balance of Loans      3,401,881,189.85


Aggregate Amount of Service Fee                        233,994.17
Aggregate Amount of Special Servicing Fee                    0.00
Aggregate Amount of Additional Servicing Fee            12,229.63
Aggregate Amount of Trustee Fee                          3,405.14
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        NR 
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        283,069,266.08       8.32       152       7.4107      1.385839
   2,000,001 to 4,000,000       231        650,225,111.03      19.11       146       7.3801      1.425591
   4,000,001 to 6,000,000        87        427,414,716.32      12.56       141       7.3357      1.381696
   6,000,001 to 8,000,000        63        429,499,948.89      12.63       139       7.3009      1.354634
   8,000,001 to 10,000,000       23        210,381,942.36       6.18       159       7.3226      1.435294
  10,000,001 to 12,000,000       13        142,975,493.41       4.20       163       7.3522      1.311478
  12,000,001 to 14,000,000       18        231,684,349.26       6.81       150       7.2221      1.359656
  14,000,001 to 16,000,000        7        103,576,437.51       3.04       167       7.1751      1.319207
  16,000,001 to 18,000,000        6        102,443,628.15       3.01       117       7.3314      1.304954
  18,000,001 to 20,000,000        1         19,969,960.55       0.59       118       6.8500      1.210000
  20,000,001 to 25,000,000        7        152,998,340.19       4.50       113       7.2189      1.368082
  25,000,001 to 50,000,000        1         25,289,469.56       0.74       117       6.7900      1.290000
  50,000,001 to 75,000,000        2        127,678,413.74       3.75       265       7.0542      1.350126
  75,000,001 to 100,000,000       2        163,391,526.00       4.80       111       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        331,282,586.80       9.74       169       6.9276      1.403675
Totals                          664      3,401,881,189.85     100.00       150       7.2426      1.410284



</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        11,183,790.93        0.33       169      7.3566      1.370621
    Arizona               30        86,332,287.08        2.54       129      7.4821      1.431118
   Arkansas                4        30,025,180.35        0.88       226      7.4721      1.771957
  California             114       408,735,063.17       12.01       121      7.3104      1.366555
   Colorado                8        19,055,132.81        0.56       139      7.1940      1.342898
  Connecticut             10        48,841,503.63        1.44       226      7.3336      1.400157
   Delaware                1         2,939,115.30        0.09       113      8.0000      1.450000
    Florida               57       240,323,208.83        7.06       145      7.2695      1.397246
    Georgia               31       215,038,468.22        6.32       154      7.1477      1.394730
     Idaho                 4         7,620,012.35        0.22       134      7.3447      1.347188
   Illinois               22       272,385,860.19        8.01       125      6.9653      1.716628
    Indiana               13        45,479,119.34        1.34       191      7.1397      1.337678
    Kansas                 2         4,202,069.82        0.12       114      7.8081      1.522890
   Kentucky               11        63,924,425.23        1.88       114      7.4840      1.451381
   Louisiana              11        49,285,552.37        1.45       155      7.5517      1.325478
     Maine                 1         1,158,325.51        0.03       231      7.4200      NAP
   Maryland               29       179,970,689.93        5.29       141      7.1185      1.333462
 Massachusetts            11        27,114,380.71        0.80       136      7.4648      1.373944
   Michigan               11        55,597,082.10        1.63       180      7.3312      1.376186
   Minnesota               6        10,804,871.09        0.32       183      7.0492      1.418981
  Mississippi              1           722,036.16        0.02       113      8.2500      1.310000
   Missouri                7        41,913,549.88        1.23       156      7.2637      1.455970
   Nebraska                6        18,459,451.64        0.54       116      7.0145      1.437938
    Nevada                13        71,211,908.59        2.09       121      7.1849      1.409628
 New Hampshire             1         4,582,272.95        0.13       115      7.3800      1.260000
  New Jersey              27       162,720,893.00        4.78       257      7.3168      1.329577
  New Mexico               1         1,893,859.67        0.06       117      7.5000      1.330000
   New York               30       315,473,038.25        9.27       155      7.0830      1.379278
North Carolina            24       118,646,270.62        3.49       158      7.3167      1.356059
     Ohio                 14        73,724,697.16        2.17       107      7.2699      1.405816
   Oklahoma                5         9,158,592.33        0.27       132      7.4483      1.327446
    Oregon                 6        18,804,912.24        0.55       143      7.3983      1.290417
 Pennsylvania             21        87,932,585.45        2.58       186      7.3231      1.340382
South Carolina            12        33,838,571.67        0.99       180      7.2793      1.307104
 South Dakota              1         3,470,474.81        0.10       118      7.4300      1.250000
   Tennessee              15        66,069,610.21        1.94       151      7.3764      1.368945
     Texas                38       339,834,372.45        9.99       144      7.2147      1.404964
     Utah                 11        38,993,890.28        1.15       104      7.5532      1.306553
   Virginia               21       132,306,815.38        3.89       153      7.2567      1.373529
  Washington               7        19,026,803.37        0.56       129      7.5912      1.725956
Washington, DC             4        15,808,048.09        0.46       117      7.2822      1.367976
 West Virginia             2         5,257,672.74        0.15       168      7.4756      1.354106
   Wisconsin              15        37,233,240.02        1.09       158      7.4573      1.427806
    Wyoming                1         4,781,483.93        0.14       115      7.3750      1.290000
Totals                   664     3,401,881,189.85      100.00       150      7.2426      1.410284 


</TABLE>
<TABLE>
<CAPTION>


                                    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         4,175,593.83        0.12      237       6.7100      1.550000
 6.75% to 6.999%           64       710,030,559.85       20.87      144       6.8221      1.487331
7.000% to 7.249%          204     1,156,724,253.26       34.00      146       7.1115      1.386991
7.250% to 7.499%          197       858,626,961.89       25.24      163       7.3557      1.351789
7.500% to 7.749%          113       381,182,471.34       11.21      137       7.5850      1.410083
7.750% to 7.999%           55       181,482,342.02        5.33      161       7.8725      1.552015
8.000% to 8.249%           19        79,302,672.14        2.33      120       8.1088      1.330430
8.250% to 8.499%            4        14,706,623.12        0.43      228       8.3421      1.365125
8.500% to 8.749%            3         5,979,745.91        0.18      246       8.6469      1.477939
8.750% to 8.999%            1         2,376,903.61        0.07      112       8.8750      1.410000
9.000% or greater           3         7,293,062.88        0.21      244       9.0484      1.237677
Totals                    664     3,401,881,189.85      100.00      150       7.2426      1.410284


</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         664     3,401,881,189.85      100.00      150      7.2426      1.410284
 13 to 24 months            0                 0.00        0.00        0      0.0000      0.000000
 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     3,401,881,189.85      100.00      150      7.2426      1.410284


</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       231,269,324.99        6.80      237      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       246,620,798.17        7.25      132      7.3844       1.211315
 1.25 to 1.49            443     2,197,573,628.62       64.60      148      7.2417       1.337526
  1.5 to 1.74             88       489,063,076.63       14.38      137      7.2635       1.549397
 1.75 to 1.99              8       105,712,312.40        3.11      108      6.9176       1.897799
  2.0 to 2.24              8       115,910,113.84        3.41      135      6.9790       2.030273
2.5 and greater            4        15,731,935.20        0.46      189      7.8411       2.524329
Totals                   664     3,401,881,189.85      100.00      150      7.2426       1.410284


</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        65,274,621.07        1.92      168     7.8030      1.856117
   Industrial       44       130,313,921.78        3.83      131     7.3609      1.403324
     Lodging        45       231,048,870.85        6.79      134     7.6087      1.520370
    Mixed Use        8        22,046,035.69        0.65      141     7.6256      1.414164
 Mobil Home Park     5        13,520,942.13        0.40      123     7.1111      1.550477
  Multi-Family     228     1,078,825,586.54       31.71      151     7.2436      1.324061
     Office         71       678,868,427.91       19.96      147     7.0831      1.391364
      Other         73       231,269,324.99        6.80      237     7.2953      NAP
     Retail        168       929,230,744.15       27.32      134     7.1846      1.463481
  Self Storage      10        21,482,714.74        0.63      160     7.4992      1.448429
Totals             664     3,401,881,189.85      100.00      150     7.2426      1.410284


</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         35,612,088.94        1.05      54      7.5307      1.443087
   61 to 84 months           22        130,395,790.73        3.83      79      7.2446      1.364937
  85 to 108 months            7        130,745,649.00        3.84     103      7.2307      1.683009
  109 to 120 months         415      1,717,704,850.29       50.49     115      7.2787      1.379063
  121 to 154 months           8        291,678,016.06        8.57     143      6.9717      1.606949
  155 to 192 months          48        325,368,260.43        9.56     176      7.1955      1.370914
  193 to 240 months          27        138,150,829.58        4.06     233      7.2767      1.307739
241 months or greater         3          4,650,521.65        0.14     295      8.7651      1.208279
Totals                      534      2,774,306,006.68       81.55     128      7.2385      1.416522


</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          1,650,845.21        0.05     113     7.5625     NAP
  121 to 154 months           2          6,219,069.43        0.18     135     7.3218     1.267493
  155 to 192 months          22        216,785,273.68        6.37     181     6.9631     1.340192
  193 to 216 months           3          5,939,013.22        0.17     201     7.5021     1.331301
  217 to 240 months          72        185,950,748.23        5.47     232     7.4075     1.566002
  241 to 264 months           2         13,011,963.93        0.38     251     8.1451     NAP
  265 to 300 months          17         80,069,105.47        2.35     294     7.4295     1.339074
301 months or greater        11        117,949,164.00        3.47     354     7.3443     1.315470
Totals                      130        627,575,183.17       18.45     244     7.2606     1.376444    

</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        4.80     111       6.7500      1.952889
 180 months or less           0                  0.00        0.00       0       0.0000      0.000000
  181 to 228 months           2        157,102,810.38        4.62     151       7.0613      1.501185
  229 to 252 months          10         56,212,632.56        1.65      92       7.5780      1.492820
  253 to 276 months           6         18,103,294.25        0.53     167       7.4907      1.377221
  277 to 300 months         120        413,414,656.42       12.15     131       7.4962      1.491073
  301 to 324 months          11         95,985,971.62        2.82     191       7.3327      1.361212
325 months or greater       383      1,870,095,115.45       54.97     125       7.2216      1.346124
Totals                      534      2,774,306,006.68       81.55     128       7.2385      1.416522




</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      3,401,881,189.85      100.00     150      7.2426      1.410284
    1 to 2 years              0                  0.00        0.00       0      0.0000      0.000000
 2 years or greater           0                  0.00        0.00       0      0.0000      0.000000
Totals                      664      3,401,881,189.85      100.00     150      7.2426      1.410284  



<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                         City          State       Payment               Payment          Coupon
<S>           <C>     <C>                          <C>             <C>      <C>                   <C>               <C>
240000001      1      OF                            Somers         NY         1,012,161.92         549,669.19       6.830%
240000002      2      OF                            Austin         TX           903,466.67               0.00       7.040%
240000003      3      RT                            Aurora         IL           481,093.03               0.00       6.750%
240000004      4      RT                      Vernon Hills         IL           437,984.31               0.00       6.750%
355132459      5      OF                           Atlanta         GA           360,000.00         (43,102.78)      6.750%
245114125      6      MF                       Mount Olive         NJ           390,870.72          50,507.29       7.360%
245114400      7      RT                         Charlotte         NC           143,220.02          21,874.19       6.790%
240000009      9      LO                           Various         KY           152,610.90          27,440.75       7.672%
440000010     10      OF                             Akron         OH           132,479.26          18,424.62       7.080%
245114220     11      MF                         Baltimore         MD           131,237.25          18,372.65       7.110%
180000281     12      LO                          New York         NY           137,187.54          40,716.18       7.550%
245114267     13      MF                      Falls Church         VA           130,046.09          16,377.04       7.375%
180000314     14      MF                           Miramar         FL           119,991.68          18,033.54       6.880%
245114329     15      MF                      Gaithersburg         MD           117,800.10          18,191.49       6.800%
245999549     16      MF                           Chicago         IL           114,092.00          16,959.84       6.850%
440000017     17      RT                           Memphis         TN           106,154.01          14,811.74       7.100%
195113931     18      MF                           Houston         TX           120,044.65          (7,539.48)      8.140%
180000242     19      RT                          New York         NY           103,132.79          14,270.45       7.140%
180000285     20      MF                        Marin City         CA           102,794.16          13,366.09       7.326%
355132446     21      RT                             Burke         VA            96,971.68          13,691.17       7.080%
440000022     22      OF                         St. Louis         MO            97,198.54          13,113.10       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            93,130.18          11,728.12       7.375%
180000315     26      MF                           Bristol         PA            86,717.23          11,818.81       7.170%
240000027     27      RT                           Chester         NY            87,605.67          11,408.26       7.260%
245114288     28      MF                           Atlanta         GA            84,248.99          12,219.87       7.000%
180000389     29      RT                        Statesboro         GA            84,488.61          11,611.96       7.100%
180000351     30      LO                          Savannah         GA            84,146.63          16,402.29       7.340%
815114262     31      OT                            Orange         CT            81,622.67          13,429.53       7.125%
180000402     32      RT                             Sandy         UT            79,977.34          11,409.43       6.990%
245114261     33      HC                           Various         AR            86,432.81          24,395.25       7.750%
245114331     34      MF                        Germantown         MD            75,672.17          11,685.81       6.800%
440000035     35      RT                       Temple City         CA            81,121.02          10,284.07       7.340%
245114391     36      RT                        Alexandria         VA            75,748.17          11,294.90       6.875%
245114330     37      MF                             Largo         MD            74,768.62          11,546.28       6.800%
245114401     38      RT            Sandy Springs (Atlanta)        GA            77,576.56          10,798.13       7.063%
245114063     39      MF                         Lafayette         LA            80,070.30           9,429.03       7.540%
440000040     40      RT                   Patton Township         PA            73,061.88          15,604.74       7.040%
355132439     41      OF                         Baltimore         MD            78,746.62          12,177.62       7.600%
180000438     42      OF                            Dallas         TX            73,632.40           9,950.55       7.130%
440000043     43      MF                         Fullerton         CA            71,711.27          10,370.27       6.950%
440000044     44      IN                          Westmont         IL            73,981.40           9,751.44       7.270%
180000326     45      LO                        Costa Mesa         CA            74,574.96          14,680.42       7.340%
180000304     46      RT                        Fort Worth         TX            72,254.22           9,980.62       7.130%
180000282     47      RT                          Hodgkins         IL            80,639.45          13,154.53       7.990%
245114375     48      MF                        Alexandria         VA            71,078.05           9,768.17       7.125%
180000289     49      RT                             Niles         IL            73,614.04           9,185.44       7.450%
440000050     50      RT                      Indianapolis         IN            68,991.11           9,434.46       7.160%
180000287     51      MF                        Sacramanto         CA            70,770.06           9,134.91       7.348%
180000396     52      OT                       West Monroe         LA            78,309.05          16,425.02       8.340%
245114265     53      MF                      Gaithersburg         MD            67,439.94           8,492.89       7.375%
440000054     54      RT                           Memphis         TN            70,121.80           8,278.60       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            62,810.65           8,603.51       7.125%
815114232     58      OT                           Various         AR            62,694.24               0.00       7.156%
440000059     59      OF                          Aventura         FL            64,101.32           8,097.82       7.330%
240000060     60      MF                              Reno         NV            59,885.80           8,328.20       7.125%
245114309     61      MF                         Lexington         KY            59,772.74           8,106.08       7.200%
245114303     62      MF                           Orlando         FL            61,544.83           7,583.92       7.440%
180000240     63      RT                     Manassas Park         VA            60,031.81           7,626.12       7.396%
245114114     64      HC                           Various         GA            64,277.43          17,389.01       7.950%
245114304     65      MF                      Jacksonville         FL            60,271.61           7,353.05       7.470%
180000368     66      MF                        Lauderhill         FL            56,764.91           7,814.90       7.110%
245114107     67      RT                          Stockton         CA            58,750.96           7,553.85       7.375%
195113942     68      MF                    Salt Lake City         UT            64,645.17          (4,060.07)      8.140%
245114320     69      LO                        Allen Park         MI            56,616.10          11,145.13       7.340%
440000070     70      LO                   Pensacola Beach         FL            54,364.96          11,366.59       7.060%
245114390     71      RT                            Tustin         CA            55,114.71           7,422.92       7.160%
245114371     72      MF                           Atlanta         GA            54,811.18           7,507.78       7.125%
440000073     73      RT               Washington Township         IN            53,740.31           7,729.11       7.010%
180000369     74      MF                             Miami         FL            54,322.90           7,504.04       7.100%
180000306     75      MF                            Frenso         CA            56,713.14           7,111.37       7.420%
440000076     76      MF                       Bergenfield         NJ            53,645.75           7,536.99       7.050%
245114305     77      MF                         St. Louis         MO            52,883.24           7,478.31       7.080%
245114360     78      HC                             Bronx         NY            58,763.14          15,901.50       7.890%
180000297     80      MF                           Wheaton         IL            50,429.07           7,527.74       6.900%
180000376     81      LO              Daytona Beach Shores         FL            49,848.05          10,038.01       7.230%
245114298     82      MF                            Edison         NJ            49,356.02           6,582.44       7.250%
440000083     83      RT                        Northwoods         MO            50,053.33           6,167.64       7.425%
355132436     84      OF                         Charlotte         NC            48,246.00          10,040.68       7.200%
195113938     85      MF                            Tuscon         AZ            54,151.35          (3,401.01)      8.140%
240000086     86      MF                            Sparks         NV            47,247.14           6,496.05       7.159%
440000087     87      OF                      Philadelphia         PA            48,232.04           5,933.31       7.430%
240000088     88      MF                         Las Vegas         NV            46,355.69           6,373.47       7.159%
440000089     89      LO                        Louisville         KY            48,525.32           9,115.99       7.500%
245114323     90      LO                         Pineville         NC            50,920.38           8,636.83       7.875%
240000091     91      MF                         Las Vegas         NV            47,573.39           6,198.30       7.356%
440000092     92      RT                        Ocean City         MD            46,694.41           6,121.70       7.240%
245114395     93      HC                          Columbus         OH            45,509.91           6,077.99       7.200%
245114207     94      MF                           Augusta         GA            44,186.46           6,376.53       7.000%
355112450     95      IN                         Charlotte         NC            43,708.93          14,108.22       7.100%
245114157     96      MF                          Portland         OR            45,714.99           5,723.19       7.440%
180000331     97      RT                          New York         NY            43,965.22           5,680.28       7.330%
440000098     98      OF                        West Hills         CA            43,122.46           5,799.04       7.210%
245114274     99      MF                     Winston-Salem         NC            43,082.87           5,863.01       7.215%
180000343    100      MF                           Houston         TX            42,286.05           5,860.70       7.120%
240000101    101      OF                  Westlake Village         CA            46,477.31           5,124.55       7.863%
180000385    102      RT                          LaGrange         GA            41,948.89           5,765.38       7.100%
180000300    103      RT                        Collyville         TX            42,049.59           5,808.39       7.130%
180000381    104      RT                            Sedona         AZ            44,134.82           5,313.07       7.510%
245999535    105      RT                        Glen Allen         VA            42,850.97           5,377.08       7.350%
180000374    106      RT                         Glen Cove         NY            42,442.98           5,499.42       7.290%
180000342    107      RT                        Fort Worth         TX            41,291.57          10,327.60       7.120%
240000108    108      RT                         Las Vegas         NV            41,999.28           5,644.03       7.263%
245114338    109      MF                       Jersey City         NJ            40,570.08           5,614.17       7.060%
240000110    110      RT                            Boston         MA            43,150.45           7,929.74       7.520%
180000358    111      MF                  Rancho Cucamonga         CA            39,646.40           5,742.95       6.960%
240000112    112      MF                            Encino         CA            40,157.90           5,640.10       7.051%
245999547    113      MF                        Middletown         OH            39,941.66           5,573.25       7.060%
440000114    114      MF                             Azusa         CA            39,317.91           5,590.01       7.000%
240000115    115      MF                         Las Vegas         NV            40,004.88           5,516.69       7.135%
180000386    116      RT                           Houston         TX            40,624.00           5,263.73       7.290%
240000117    117      MF                           Phoenix         AZ            42,459.41           4,971.99       7.627%
240000118    118      MF                         San Diego         CA            42,068.79           5,104.75       7.571%
440000119    119      OF                       Tallahassee         FL            38,474.35           5,665.94       6.940%
180000384    120      RT                            Dublin         GA            38,994.74           5,359.37       7.100%
245999551    121      RT                         Bradenton         FL            40,476.16           7,761.90       7.375%
240000122    122      RT                          Columbus         OH            39,694.37           5,284.51       7.240%
180000329    123      MF                           Lubbock         TX            40,024.59           5,223.09       7.300%
180000296    124      MF                         San Diego         CA            38,482.59           5,516.06       7.020%
180000214    125      RT                      Battle Creek         MI            40,787.83           5,134.57       7.450%
355132437    126      OF                         Charlotte         NC            40,932.00           7,841.42       7.500%
245114376    127      MF                          Carrboro         NC            40,296.27           5,023.77       7.390%
245114396    128      LO                         Lynchburg         VA            42,573.73           7,057.28       7.875%
245114182    129      RT                         Oceanside         CA            38,106.94           8,124.37       7.070%
240000130    130      MF                       Los Angeles         CA            38,034.73           5,386.30       7.071%
440000131    131      OF                        Greenville         SC            38,924.91           5,061.36       7.300%
245114377    132      RT                         Louisburg         NC            38,613.94           5,045.34       7.250%
245114131    133      MF                         Millville         NJ            40,526.20           4,772.60       7.625%
245114193    134      RT                     Silver Spring         MD            37,602.50           5,282.53       7.110%
245114398    135      MF                        Alexandria         VA            37,643.51           5,130.00       7.150%
180000437    136      RT                           Madison         WI            37,317.95           5,111.86       7.090%
240000137    137      OF                        Montebello         NY            38,063.15           4,956.70       7.260%
245999548    138      MF                           Keyport         NJ            37,353.64           5,090.63       7.125%
245114132    139      MF                            Summit         NJ            38,055.12           5,050.25       7.280%
245999504    141      RT                             Olney         MD            35,154.26           5,424.67       6.760%
245114218    142      OF                           Sunrise         FL            37,716.67          (6,040.05)      7.300%
180000357    143      MF                            Rialto         CA            35,884.33           5,198.00       6.960%
440000144    144      MF                         Daly City         CA            37,710.15           4,921.72       7.330%
180000275    145      OT                        Stonington         CT            38,062.96           7,537.98       7.420%
245114247    146      OF                          Brooklyn         NY            40,790.62           6,676.08       8.000%
245114209    147      RT                           Chardon         OH            36,694.08           4,918.67       7.250%
240000148    148      LO                          Columbus         OH            39,949.67           6,727.74       7.900%
440000149    149      IN                           Sunrise         FL            36,821.53           7,050.67       7.380%
245114393    150      IN                         Menominee         MI            37,997.03          10,798.19       7.625%
180000319    151      MF                        Toms River         NJ            35,735.12           4,870.39       7.170%
440000152    152      RT                        Cabin John         MD            34,884.05           5,034.10       7.000%
245114173    153      MF                            Vernon         CT            37,993.31           4,474.32       7.625%
180000283    154      RT                       Mount Holly         NJ            37,632.48           4,538.36       7.553%
180000407    155      OF                        Washington         DC            34,800.34           4,608.65       7.210%
440000156    156      OF                            Darien         CT            35,699.71           4,458.32       7.400%
180000312    157      RT                       Chino Hills         CA            34,882.73           4,644.16       7.240%
245114208    158      MF                       South River         NJ            33,527.68           4,904.18       6.960%
815114269    159      OT                          LaGrange         GA            35,445.93           7,111.93       7.375%
240000160    160      MF                            Encino         CA            33,631.29           4,723.45       7.051%
180000372    161      RT                             Plano         TX            34,269.96           4,561.49       7.210%
440000162    162      RT                          Richmond         VA            34,709.39           4,484.44       7.330%
245114321    163      LO                           Romulus         MI            34,700.19           6,830.88       7.340%
440000164    164      IN                        Wellington         FL            32,885.52           4,635.06       7.070%
240000165    165      MF                    La Grange Park         IL            34,801.41           4,331.60       7.494%
245114315    166      MF                     Winston-Salem         NC            32,412.02           4,591.14       7.075%
245999501    167      LO                         Bethlehem         PA            34,876.97           6,215.79       7.625%
195113933    168      MF                          Longview         TX            37,213.37          (2,337.21)      8.140%
245114372    169      IN                           Clayton         WI            33,790.19          17,000.35       7.438%
245114211    170      RT                            Austin         TX            33,128.48           5,229.91       7.375%
245999500    171      LO                          Newburgh         NY            35,368.94           5,862.97       7.875%
180000268    172      OF                          New York         NY            31,871.46           4,454.68       7.110%
195114118    173      MF                      Beacon Falls         CT            34,150.04           4,070.82       7.625%
440000174    174      MF                             Tampa         FL            32,741.62           4,150.80       7.340%
245114385    175      MF                          Metairie         LA            30,818.93           4,517.90       6.910%
245999511    176      LO                        Washington         DC            33,406.35           6,129.68       7.500%
355132443    177      RT                             Greer         SC            32,488.63          10,276.08       7.300%
440000178    178      RT                         San Diego         CA            32,595.01           4,132.22       7.340%
440000179    179      OF                 Whitpain Township         PA            30,985.01           4,382.87       7.030%
245114324    180      LO                          Matthews         NC            34,599.75           5,868.61       7.875%
245114345    181      HC                           Bristol         TN            34,538.73           9,381.17       7.875%
240000182    182      MF                       Los Angeles         CA            31,221.07           4,311.37       7.146%
240000183    183      IN                           Fremont         CA            31,055.77           4,220.10       7.194%
245999556    184      MF                           Ralston         NE            29,314.29           4,320.47       6.875%
245114322    185      LO                           Concord         NC            33,294.10           5,647.15       7.875%
245114273    186      MF                         Charlotte         NC            30,158.01           4,104.11       7.215%
440000187    187      LO                             Ocala         FL            31,810.60           5,628.18       7.650%
440000188    188      RT                         Smithtown         NY            28,683.18           6,337.46       6.900%
815114270    189      OT                        Huntsville         AL            30,612.12           6,187.45       7.375%
440000191    191      RT                           Various         CA            29,068.45           4,097.00       7.070%
245114292    192      MF                        Charleston         SC            28,118.05           4,225.86       6.880%
180000337    193      RT                          Glendale         AZ            29,064.96           4,026.85       7.116%
180000391    194      MF                            Conroe         TX            29,114.15           3,947.69       7.140%
245114286    195      LO                        Gatlinburg         TN            30,885.27           5,537.85       7.625%
195114175    197      MU                      Agoura Hills         CA            31,810.66           4,358.83       7.875%
245114302    198      MF                            Casper         WY            29,409.21           3,743.20       7.375%
180000288    200      RT                           Houston         TX            28,828.38           3,768.53       7.310%
180000321    201      MF                      Wilkes-Barre         PA            27,843.62           3,794.84       7.170%
180000424    202      MH                            Austin         TX            28,044.12           3,554.69       7.320%
245114392    203      IN                         Marinette         WI            29,131.06           8,278.61       7.625%
240000204    204      RT                             Salem         NH            28,203.02           3,583.71       7.380%
240000205    205      MF                          Glendale         CA            27,224.20           3,766.85       7.125%
245114180    206      OF                          Richmond         VA            29,030.09           5,338.40       7.625%
240000207    207      IN                          Berkeley         CA            26,852.74           3,616.61       7.175%
180000303    208      RT                      Laguna Beach         CA            28,453.66           3,350.64       7.610%
180000333    209      OF                          Lakeland         FL            27,740.12           3,478.39       7.420%
440000210    210      MF                           Orlando         FL            27,085.62           3,612.31       7.250%
245114325    211      LO                        Shreveport         LA            27,845.25           5,292.36       7.460%
240000212    212      RT                         Santa Ana         CA            27,423.52           3,542.14       7.346%
195096351    213      RT                    Falls Township         PA            30,328.52           3,880.58       8.130%
440000214    214      RT                      Battle Creek         MI            27,727.75           4,315.33       7.490%
180000362    215      RT                        Plantation         FL            26,421.31           3,504.97       7.220%
440000216    216      RT                             Onley         VA            25,907.06           3,603.03       7.080%
440000217    217      RT                    Logan Township         PA            26,341.40           5,348.80       7.210%
245999529    218      MF                     Oklahoma City         OK            26,760.41           3,353.03       7.375%
240000219    219      OF                        Scottsdale         AZ            26,574.58           3,179.88       7.513%
180000397    220      OF                        Palm Beach         FL            24,674.69           3,437.46       7.060%
240000221    221      MF                        Santa Rosa         CA            24,587.10           3,454.40       7.035%
245999503    222      RT                     Silver Spring         MD            23,395.72           8,439.77       6.710%
245114343    223      MF                            Vernon         CT            24,068.42           3,592.79       6.900%
180000263    224      MF                     Wilton Manors         FL            25,928.68           4,972.48       7.450%
180000355    225      RT                  Blendon Township         OH            25,449.22           3,264.48       7.320%
180000348    226      RT                        Costa Mesa         CA            25,527.60           3,230.94       7.360%
240000227    227      MF                           Tarzana         CA            24,372.13           3,423.01       7.051%
245999517    228      LO                              Mesa         AZ            26,195.11           4,716.38       7.590%
240000229    229      IN                        South Gate         CA            24,706.74          19,988.65       7.228%
180000292    230      OT                           Chicago         IL            25,231.94           5,553.06       7.360%
180000354    231      RT                          Columbus         OH            25,083.92           3,217.62       7.320%
440000232    232      MF                           Anaheim         CA            26,634.02           3,005.49       7.777%
440000233    233      RT                           Sanford         NC            24,551.40           3,278.92       7.200%
240000234    234      MH                              Mesa         AZ            23,189.24           3,545.16       6.802%
440000235    235      RT                       Little Rock         AR            25,498.00           7,506.26       7.490%
440000236    236      MF                          Virginia         MN            24,344.51           5,053.26       7.160%
240000237    237      IN                          Moorpark         CA            25,819.02           3,110.32       7.593%
245114384    238      MF                          Longview         TX            23,459.19           3,438.99       6.910%
245999540    239      MU                        Morristown         NJ            24,559.78           4,675.41       7.375%
245114349    240      MF                 Lake View Terrace         CA            24,267.19           3,128.47       7.290%
440000241    241      MF                      Oakland Park         FL            24,624.50           3,097.99       7.410%
240000242    242      OF                           Chicago         IL            24,430.19           3,145.04       7.356%
440000243    243      OF                         Brentwood         TN            24,037.87           3,222.06       7.240%
440000244    244      MF                      Williamsport         MD            24,705.52           4,669.38       7.500%
180000141    245      RT                           Orlando         FL            25,909.01           2,827.25       7.910%
245114194    246      IN                            Naples         FL            24,100.75           4,695.91       7.375%
245114198    247      MF                     Lakeside Park         KY            24,321.05           2,975.03       7.510%
240000248    248      RT                          Berkeley         CA            23,627.51           4,717.93       7.312%
240000249    249      MF                       Los Angeles         CA            23,790.05           2,987.49       7.446%
245114212    250      RT                              Mesa         AZ            22,958.33          (2,730.35)      7.250%
440000251    251      RT                      Philadelphia         PA            22,425.40           3,801.50       7.100%
440000252    252      RT                      Jacksonville         FL            22,917.62           3,030.86       7.260%
180000274    253      MF                           Augusta         GA            22,867.70           3,055.00       7.250%
245114278    254      MF                           Norfolk         NE            22,475.66           3,125.64       7.125%
245114284    255      RT                             Salem         VA            21,413.73           7,593.17       6.800%
815114283    256      OT                            Eustis         FL            22,107.42           7,743.87       7.030%
180000294    257      MF                          Rockford         IL            22,143.02           3,100.03       7.090%
240000258    258      HC                          Lynnwood         WA            24,858.95           4,009.67       7.970%
180000308    259      RT                            Corbin         KY            22,588.66           2,910.87       7.353%
180000341    260      LO                          Bethesda         MD            22,281.18           4,360.49       7.360%
805114053    261      OT                        Orangeburg         SC            21,839.75           4,714.30       7.260%
440000262    262      OF                           Roswell         GA            22,727.21           2,743.54       7.550%
440000263    263      OF                         Englewood         CO            21,600.21           2,860.54       7.210%
440000264    264      IN      Delray Beach & Riviera Beach         FL            21,286.84           2,930.59       7.110%
440000265    265      OF                         Annapolis         MD            21,016.37           2,982.89       7.020%
440000266    266      RT                       Gainesville         GA            21,912.25           4,294.63       7.330%
240000267    267      MF                     Grand Prairie         TX            21,092.74           2,988.85       7.054%
180000295    268      MF                          Victoria         TX            22,252.18           2,771.80       7.440%
440000269    269      RT                             Miami         FL            22,192.10           2,782.71       7.420%
245114386    270      MF                   Clear Lake City         TX            20,584.29           3,017.55       6.910%
440000271    271      IN                    Ft. Lauderdale         FL            22,218.32           2,652.43       7.520%
240000272    272      OF                          Portland         OR            22,197.59           2,656.13       7.513%
440000273    273      RT                              Mesa         AZ            22,121.45           3,971.33       7.600%
240000274    274      RT                          San Jose         CA            22,320.11           3,944.30       7.675%
245114380    275      MF                          Metairie         LA            20,009.31           2,933.26       6.910%
440000276    276      RT                       Sioux Falls         SD            21,504.29           2,627.07       7.430%
240000277    277      HC                         Snohomish         WA            22,870.23           3,688.90       7.970%
245114296    278      HC                          St Louis         MO            22,522.48           3,820.13       7.875%
180000316    279      MF                        Toms River         NJ            20,488.14           2,792.35       7.170%
245114223    280      MF                         Baltimore         MD            20,573.12           2,766.51       7.210%
245114200    281      LO                        Metroplois         IL            21,693.61           6,363.64       7.625%
180000188    282      OT                         Las Vegas         NV            20,339.24           6,712.11       7.200%
245114353    283      RT                     Silver Spring         MD            19,536.60           2,878.55       6.910%
440000284    284      OF                   North Hollywood         CA            21,157.40           3,946.19       7.490%
440000285    285      RT                  Pinetop-Lakeside         AZ            19,143.57           2,976.61       6.780%
245114285    286      MF                            Dallas         TX            21,316.55           2,573.26       7.550%
180000293    287      RT                     Shepardsville         KY            20,757.15           2,674.85       7.353%
245114280    288      MF                          Columbus         NE            20,086.14           2,793.34       7.125%
440000289    289      OF                           Menands         NY            20,698.53           6,401.32       7.360%
815114087    290      OT                     West Hazelton         PA            21,253.69           6,184.00       7.600%
245999559    291      MF                      Blommingdale         NJ            20,227.87           2,625.04       7.250%
245114291    292      MF                            Estero         FL            20,027.52           2,734.29       7.180%
440000293    293      RT                         Rockville         MD            19,972.64           6,363.06       7.180%
245114365    294      IN                       Fond Du Lac         WI            20,581.30          10,354.75       7.438%
180000324    295      OT                   Chicago Heights         IL            20,391.12           4,120.88       7.430%
240000296    296      SS                           Everett         WA            19,926.18           2,608.02       7.260%
245114346    297      MF                           Roanoke         VA            19,554.26           2,678.45       7.125%
440000298    298      RT                      Williamsburg         VA            20,563.07           2,511.01       7.500%
128878897    299      MF                           Atlanta         GA            24,832.88           3,001.97       9.063%
240000300    300      OF                           Chicago         IL            20,154.91           2,594.65       7.356%
240000301    301      RT                           Portage         MI            20,133.62           3,944.83       7.356%
180000322    302      MF                          Franklin         TN            18,822.28           2,790.70       6.920%
180000192    303      MF                     San Bernadino         CA            21,101.09           6,030.95       7.770%
240000304    304      MF                            Sparks         NV            19,389.16           2,665.83       7.159%
245999531    305      MU                            Boston         MA            19,931.44           3,822.15       7.375%
180000309    306      RT                        Manchester         KY            19,841.39           2,556.84       7.353%
240000307    307      MF                              Reno         NV            18,523.81           2,780.17       6.884%
245114216    308      MF                         Nashville         TN            19,615.36           2,560.09       7.330%
240000309    309      MF                           Phoenix         AZ            19,523.05           2,567.65       7.307%
180000411    310      MF                       Los Angeles         CA            19,013.32           2,578.08       7.140%
245114319    311      MF                         Ft. Myers         FL            19,112.13           2,587.43       7.190%
440000312    312      OF                         Smithtown         NY            19,085.43           2,592.48       7.180%
245114156    313      SS                    Wayne Township         NJ            19,907.82           3,739.90       7.500%
240000314    314      OF                     West Hartford         CT            20,293.13           2,411.33       7.650%
815114272    315      OT                         Morganton         NC            18,361.94           6,637.35       7.000%
180000409    316      MF                       Los Angeles         CA            18,716.24           2,537.79       7.140%
240000317    317      RT                          Capitola         CA            19,872.58           2,334.15       7.584%
245114279    318      MF                            Kearny         NE            18,654.79           2,594.29       7.125%
440000319    319      OF                    Salt Lake City         UT            18,447.05           3,932.90       7.070%
815114128    320      OT                    Union Township         NJ            19,271.29           3,413.23       7.410%
195114177    321      RT                          Columbia         MD            20,426.54           5,676.80       7.875%
180000081    322      MF                          Chamblee         GA            21,033.81           5,634.18       8.120%
180000398    323      RT                           Memphis         TN            18,419.15           2,497.52       7.140%
240000325    325      IN                       San Leandro         CA            18,755.05           3,717.91       7.283%
440000326    326      RT                      Indianapolis         IN            18,658.98           2,488.48       7.250%
240000327    327      IN                  Westlake Village         CA            19,443.93           2,365.61       7.563%
440000328    328      MF                           Boulder         CO            17,367.52           2,691.26       6.790%
240000329    329      RT                      Newport News         VA            18,730.36           3,669.90       7.356%
240000330    330      IN                            Goleta         CA            18,518.00           2,417.68       7.329%
180000318    331      MF                           Jackson         NJ            18,105.79           2,467.67       7.170%
815114255    332      OT                  Milton Freewater         OR            18,227.78           5,250.80       7.250%
815999526    333      OT                           Portage         MI            17,847.09           4,695.60       7.125%
180000379    334      MF                           Houston         TX            18,075.26           2,369.69       7.240%
440000335    335      IN                           Boulder         CO            17,850.02           2,412.18       7.150%
240000336    336      MF                        Santa Rosa         CA            17,244.40           2,529.66       6.908%
240000337    337      RT                         Sunnyvale         CA            18,731.04           3,454.31       7.508%
240000338    338      RT                        Scottsdale         AZ            18,565.29           2,322.88       7.457%
240000339    339      MF                      Sierra Vista         AZ            17,938.67           2,445.29       7.210%
815114356    340      OT                          St. John         IN            17,235.14           5,942.70       7.000%
440000341    341      MF                             Tampa         FL            17,008.33           2,506.04       6.910%
245114268    342      HC                            Delmar         DE            19,615.64           3,230.12       8.000%
240000343    343      OF                           Chicago         IL            18,017.27           2,319.46       7.356%
440000344    344      RT                           Houston         TX            22,040.67           1,716.93       9.010%
815114358    345      OT                         Lafayette         IN            16,709.72           5,816.84       6.875%
245114213    346      MF                      Murfreesboro         TN            17,687.28           2,308.44       7.330%
180000310    347      RT                           Fairlea         WV            17,704.62           2,281.50       7.353%
245999539    348      MF                       Summerville         MA            17,214.54           3,491.10       7.190%
245999550    349      RT                           Margate         FL            17,729.11           7,029.11       7.500%
240000350    350      MF                       Los Angeles         CA            18,013.94           2,158.18       7.625%
245114289    351      MF                     State College         PA            20,404.09           1,695.90       8.700%
240000352    352      RT                       Walled Lake         MI            17,050.23           2,202.87       7.330%
245114312    354      RT                    Fredericksburg         VA            16,760.63           5,369.90       7.250%
440000355    355      OF                         Annapolis         MD            15,939.39           2,301.06       6.970%
815114167    356      OT                             Miami         FL            16,952.69           5,674.41       7.500%
180000404    357      RT                           Phoenix         AZ            16,808.34           2,033.49       7.480%
440000358    358      OF                           Pacheco         CA            16,889.35           2,026.43       7.520%
240000359    359      MF                            Orange         CA            16,510.60           2,137.63       7.375%
245114369    360      IN                     Stevens Point         WI            16,587.91           8,345.63       7.438%
440000361    361      RT                    Vestavia Hills         AL            15,916.26           2,150.87       7.150%
245114244    362      MF                              Ayer         MA            17,693.83           2,913.66       8.000%
180000327    363      MF                         Pensacola         FL            15,376.49           2,249.16       6.960%
245114301    364      SS                    Citrus Heights         CA            15,668.48           3,281.51       7.130%
245114318    365      OF        Altomonta Springs/Longwood         FL            15,657.43           3,284.06       7.125%
240000366    366      MF                            Peoria         IL            15,191.51           2,151.78       7.026%
440000367    367      MF                        Washington         DC            14,961.45           2,196.95       6.920%
440000368    368      MF                            Sylmar         CA            15,311.66           2,143.64       7.090%
440000369    369      LO                          Saratoga         CA            16,268.09           3,030.32       7.550%
240000370    370      MF                          Stockton         CA            16,307.56           1,991.45       7.567%
440000371    371      RT                         Littleton         CO            16,053.25           2,907.29       7.570%
240000372    372      OF                     Santa Barbara         CA            15,804.14           1,940.35       7.451%
245114185    373      MF                      Granda Hills         CA            16,349.51           1,866.17       7.720%
245114361    374      OF                  Plymouth Meeting         PA            15,864.05           2,980.23       7.500%
245114181    375      HC                        Gig Harbor         WA            16,647.05           2,823.58       7.875%
240000376    376      MF                       Los Angeles         CA            15,034.83           2,124.34       7.113%
245999508    377      RT                           Medford         OR            15,095.43           1,958.98       7.250%
440000378    378      RT                         Galveston         TX            14,722.43           3,090.84       7.090%
180000269    379      IN                          Bethpage         NY            14,630.06           2,086.54       7.050%
245114202    381      LO                           Hammond         IN            15,485.37           4,654.46       7.500%
245114083    382      LO                            Albany         GA            16,501.54           4,409.46       8.000%
180000400    383      MF                     Bowling Green         KY            14,540.44           2,025.65       7.060%
440000384    384      RT                           Memphis         TN            15,396.66           4,891.10       7.500%
440000385    385      HC                            Topeka         KS            15,899.15           2,795.24       7.750%
805114012    386      OT                           Houston         TX            14,873.27           4,782.73       7.270%
245114219    387      MU                          New York         NY            14,774.56           1,973.62       7.230%
440000388    388      RT                         San Diego         CA            14,454.88           1,993.38       7.090%
245114183    389      SS                             Boise         ID            16,045.25           2,738.18       7.875%
240000390    390      OF                        South Bend         IN            14,834.59           1,928.61       7.280%
245114115    391      LO                              Dunn         NC            17,323.88           6,982.09       8.625%
240000392    392      MF                            Oxnard         CA            14,373.55           1,918.99       7.201%
180000378    393      OF                      Coral Gables         FL            14,191.23           1,953.72       7.110%
245114228    394      MU                          Edgewood         MD            14,995.11           1,818.92       7.520%
245114297    395      MF                       Tallahassee         FL            14,696.20           1,880.00       7.375%
245114217    396      MF                        Clarksvile         TN            14,597.48           1,905.18       7.330%
240000397    397      RT                            Peoria         AZ            15,420.73           1,773.16       7.750%
195114158    398      LO                       Forest Park         GA            17,602.17           3,108.22       8.875%
245114258    399      IN                      Phoenixville         PA            14,865.95           4,468.29       7.500%
245114151    400      LO                       Parkersburg         WV            15,091.21           4,426.88       7.625%
245114246    401      LO                           Gaffney         SC            15,709.46           4,197.81       8.000%
245999506    402      RT                         Kennewick         WA            13,835.39           1,907.95       7.090%
180000313    403      OT                         Lexington         SC            14,751.74           2,522.35       7.570%
245114276    404      SS                     Santa Clarita         CA            14,841.15           2,708.99       7.620%
245114171    405      MF                            Sanger         CA            15,015.46           1,705.60       7.750%
180000367    406      OF                           Orlando         FL            14,873.64           1,686.65       7.690%
195113941    407      MF                        Shreveport         LA            15,750.90            (989.25)      8.140%
815114250    408      OT                     Coral Springs         FL            13,747.33           4,774.46       7.125%
245114226    409      MF                         Baltimore         MD            13,556.44           1,943.09       7.020%
245114229    410      RT                          Abingdon         MD            13,925.19           2,773.53       7.300%
240000411    411      RT                       Pico Rivera         CA            14,639.72           1,678.71       7.706%
815114251    412      OT                           Chicago         IL            13,167.24           4,504.73       7.000%
245114362    413      IN                           Menasha         WI            13,976.85           7,031.96       7.438%
180000320    414      MF                        Wannamassa         NJ            13,460.23           1,834.51       7.170%
245999523    415      LO                            Payson         AZ            14,202.17           2,557.07       7.590%
440000416    416      MF                            Austin         TX            13,323.06           1,828.01       7.120%
245999520    417      MF                          Metairie         LA            12,954.52           1,841.81       7.000%
440000418    418      OF                     Santa Barbara         CA            13,565.11           1,734.23       7.330%
240000419    419      MF                            Denver         CO            12,919.51           1,883.47       7.000%
180000371    420      RT                           Houston         TX            13,401.89           2,643.41       7.300%
195113936    421      MF                            Dallas         TX            14,923.33            (937.27)      8.140%
440000422    422      RT                     Vestiva Hills         AL            13,743.33           1,654.46       7.510%
180000353    423      MF                          New York         NY            13,522.90           1,694.45       7.390%
245114378    424      LO                          Franklin         TN            14,399.53           3,161.04       7.875%
440000425    425      LO                       Winter Park         FL            14,332.79           2,414.65       7.840%
815114333    426      OT                            Aurora         CO            13,909.56           5,452.06       7.625%
180000363    427      MF                         Jonesboro         GA            12,382.07           2,859.69       6.780%
180000251    428      RT                          Deptford         NJ            13,186.74           1,776.40       7.220%
440000429    429      MF                            Dallas         TX            13,094.00           4,201.09       7.180%
440000430    430      MU                          New York         NY            14,809.00           2,353.53       8.125%
180000390    431      OF                     Newport Beach         CA            13,693.45           1,629.30       7.530%
180000334    432      OT                             Miami         FL            13,452.13           3,470.21       7.450%
815096383    433      OT                      Ventnor City         NJ            13,188.65           2,376.84       7.310%
240000434    434      IN                           Windsor         WI            13,419.00           9,533.35       7.501%
240000435    435      MF                             Osseo         MN            12,628.54           1,798.61       7.039%
240000436    436      OF                            Murray         UT            14,237.38           1,520.18       7.939%
815999513    437      OT                    Virginia Beach         VA            12,820.31           4,366.62       7.170%
815999512    438      OT                           Roanoke         VA            12,796.64           4,188.77       7.170%
245114227    439      IN                           Belcamp         MD            13,504.89           1,616.65       7.560%
245114195    440      MF                      Palm Springs         FL            13,607.05           1,610.52       7.625%
240000441    441      OF                Van Buren Township         MI            12,535.38          11,016.62       7.060%
815114326    442      OT                             Houma         LA            12,552.38           2,478.54       7.090%
245999502    443      RT                          Palmdale         CA            12,746.37           3,997.66       7.210%
245114359    444      MF                          Hastings         NE            12,137.95           1,788.94       6.875%
240000445    445      MF                          Glendale         CA            12,514.29           1,768.20       7.113%
240000446    446      RT                         Lancaster         CA            12,613.04           1,726.15       7.188%
805114122    447      OT                  Winslow Township         NJ            13,488.52           2,088.76       7.690%
180000073    448      OT                          Richmond         VA            13,573.08           4,254.24       7.770%
440000449    449      RT                         Stoughton         MA            13,020.59           1,591.08       7.450%
440000450    450      RT                        Plainfield         IN            12,932.99           1,606.99       7.400%
440000451    451      RT                         Placentia         CA            12,775.31           1,635.95       7.310%
245999521    452      MF                          Metairie         LA            12,074.58           1,770.07       6.910%
245999552    453      RT                          Wallkill         NY            12,884.61           1,991.22       7.375%
440000454    454      RT                          Pasadena         CA            12,312.14           1,729.80       7.050%
240000455    455      MF                            Peoria         IL            11,800.29           1,831.44       6.758%
245999522    456      LO                     St. Augustine         FL            14,174.26           3,554.70       8.125%
245114394    457      SS                            Tacoma         WA            12,822.45           2,492.05       7.350%
240000458    458      MF                          Van Nuys         CA            12,601.38           1,693.00       7.228%
240000459    459      MF                          St Louis         MO            12,576.83           1,697.63       7.214%
240000460    460      MF                          St Louis         MO            12,576.83           1,697.63       7.214%
245114290    461      LO                         Kingsland         GA            13,715.55           3,686.68       7.875%
245114196    462      MF                        Washington         DC            12,851.77           1,652.41       7.375%
240000463    463      MF                        Chatsworth         CA            12,381.63           1,749.45       7.113%
180000373    464      OT                           Liberty         NY            12,154.87           2,859.73       7.020%
245999507    465      MF                      Fayetteville         AR            12,549.53           1,639.74       7.250%
180000338    466      OT                      Philadelphia         PA            12,031.64           2,711.36       6.970%
815114123    467      OT                          Wildwood         NJ            13,264.94           2,830.03       7.690%
240000468    468      RT                    Salt Lake City         UT            13,754.41           1,433.07       7.999%
240000469    469      MF                            Fresno         CA            12,251.31           1,663.46       7.151%
245114179    470      LO                       Statesville         NC            14,275.75           6,054.71       8.375%
180000330    471      OT                      Martinsville         IN            12,410.31           3,940.03       7.320%
240000472    472      MH                       Idaho Falls         ID            11,885.94           1,665.41       7.058%
440000473    473      RT                        Lauderhill         FL            12,540.74           2,291.16       7.540%
440000474    474      RT                        Chesapeake         VA            12,026.38           1,590.03       7.230%
180000377    475      RT                        Alpharetta         GA            11,494.28           2,539.40       6.920%
240000476    476      OF                           Chicago         IL            12,215.10           1,572.51       7.356%
245114231    477      MU                          Brighton         MA            13,068.11           2,202.97       7.875%
815114263    478      OT                            Oveido         FL            11,857.56           3,824.70       7.160%
240000479    479      LO                      Mt. Sterling         KY            12,717.58           2,286.72       7.672%
240000480    480      LO                     Elizabethtown         KY            12,717.58           2,286.72       7.672%
240000481    481      RT                     Half Moon Bay         CA            12,857.78           2,265.87       7.763%
180000187    482      OT                            Vernon         CT            11,878.24           3,870.00       7.250%
440000483    483      RT                    Castle Shannon         PA            12,246.71           1,454.80       7.550%
240000484    484      MF                           Truckee         CA            11,922.71           1,513.57       7.351%
240000485    485      RT                     Pleasant Hill         CA            12,435.49           2,197.54       7.675%
245114078    486      MF                            Newton         NJ            12,753.08           1,379.01       7.870%
815999524    487      OT                           Gaylord         MI            11,526.41           2,674.90       7.125%
240000488    488      RT                           Midvale         UT            12,885.80           1,366.91       7.959%
245114281    489      HC                      Santa Monica         CA            13,137.15           2,075.09       8.125%
245114203    490      LO                            Macomb         IL            12,261.60           3,596.85       7.625%
245114154    491      LO                         Lancaster         OH            12,261.60           3,596.85       7.625%
245114150    492      LO                             Logan         OH            12,104.40           3,550.73       7.625%
245114153    493      LO                              Octa         OH            12,104.40           3,550.73       7.625%
240000494    494      RT                      Jacksonville         FL            11,550.15           2,325.26       7.280%
815114337    495      OT                            Brazil         IN            10,965.89           3,873.37       6.938%
180000394    496      RT                           Gardner         MA            11,479.36           1,494.88       7.260%
245114287    497      RT                            Grants         NM            11,850.31           2,190.52       7.500%
180000406    498      RT                   Stroud Township         PA            11,517.54           2,264.79       7.290%
245114339    499      MF                           Miramar         FL            11,145.70           1,574.90       7.063%
440000500    500      RT                            Peoria         AZ            12,993.16           1,267.55       8.240%
440000501    501      RT                        Montgomery         TX            12,067.39           1,824.16       7.656%
180000346    502      OT                  Ft. Myers Shores         FL            10,889.54           3,924.84       6.920%
245114277    503      SS                          Van Nuys         CA            12,078.52           2,173.08       7.670%
440000504    504      LO                      Brigham City         UT            11,666.22           2,263.57       7.410%
245114275    505      RT                  Plymouth Meeting         PA            11,610.72           2,275.99       7.375%
240000506    506      RT                           Stanton         CA            11,559.99           5,912.10       7.369%
245114205    507      LO                          Sycamore         IL            11,947.20           3,504.62       7.625%
815114110    509      OT                        Shreveport         LA            12,073.80           1,793.86       7.780%
240000510    510      MF                     San Francisco         CA            12,093.46           1,362.94       7.796%
240000511    511      MF                            Oxnard         CA            11,079.61           1,479.22       7.201%
180000445    512      OT                           Decatur         GA            10,867.84           3,622.50       7.100%
240000513    513      MF                       Los Angeles         CA            10,713.09           1,504.63       7.051%
245114197    514      MF                             Boise         ID            10,624.94           1,508.02       7.020%
180000423    515      RT                          New York         NY            11,183.95           1,352.65       7.460%
440000516    516      RT                            Payson         AZ            11,034.13           1,391.89       7.370%
240000517    517      MF                        Burlingame         CA            10,602.78           1,488.94       7.096%
240000518    518      RT                             Ogden         NY            11,803.46           1,982.09       7.910%
240000519    519      LO                          Prescott         AZ            11,821.70           3,162.61       7.936%
240000520    520      IN                        Livermoore         CA            10,937.76           5,652.46       7.406%
180000441    521      OT                         Lancaster         PA            10,137.00           2,056.04       6.900%
245114364    522      IN                           Menasha         WI            10,905.02           5,486.47       7.438%
240000523    523      MF                          St. Paul         MN            10,320.21           1,449.46       7.051%
240000524    524      OF                             Tempe         AZ            10,942.47           1,309.37       7.513%
440000525    525      RT                            Salina         KS            11,468.77           1,238.17       7.890%
180000311    526      RT                         Crestwood         KY            10,683.83           1,376.76       7.353%
440000527    527      MF                      Orchard Park         NY            10,707.94           2,088.12       7.380%
245114310    528      MF                    East Palo Alto         CA            10,515.47           1,395.33       7.250%
440000529    529      RT                              Mesa         AZ            10,747.21           1,302.43       7.490%
440000530    530      RT                           Phoenix         AZ            10,848.87           4,278.22       7.640%
440000531    531      OF                        Greenville         SC            10,398.55           1,348.02       7.320%
180000350    532      OF                           Hialeah         FL            10,947.89           1,223.77       7.740%
240000533    533      OF                         Billerica         MA            10,177.57           2,055.44       7.200%
245114347    534      MF                      Philadelphia         PA            10,071.24           2,079.91       7.125%
240000535    535      MF                       Los Angeles         CA            10,418.29           1,315.08       7.368%
440000536    536      MF                       Spartanburg         SC            10,052.12           1,383.89       7.110%
440000537    537      RT                         Wellesley         MA            10,023.74           1,389.35       7.090%
815114334    538      OT                            Tipton         IN            10,061.34           3,278.05       7.250%
805113988    539      OT                          Cranford         NJ            10,454.76           8,092.10       7.563%
180000255    540      MF                          Goodyear         AZ            10,123.33           1,993.16       7.360%
815114089    541      OT                              York         PA             9,376.88           3,311.27       6.850%
180000393    542      IN                          Okmulgee         OK            10,538.19           4,955.08       7.710%
240000543    543      MF                       Los Angeles         CA             9,706.02           1,342.96       7.125%
240000544    544      OT                            Camden         SC            10,074.57           2,177.64       7.420%
240000545    545      OT                          Mableton         GA             9,314.91           2,119.29       6.970%
815114336    546      OT                         Rockville         IN             9,255.53           3,269.24       6.938%
815114335    547      OT                         Edinburgh         IN             9,646.61           3,142.93       7.250%
440000548    548      RT                              Mesa         AZ             9,808.12           1,237.23       7.370%
240000549    549      RT                       Victorville         CA             9,570.55           1,943.90       7.201%
815114350    550      OT                            Greece         NY             9,296.82           2,019.90       7.000%
180000291    551      RT                            Amenia         NY             9,951.14           1,225.34       7.490%
245114260    552      MF                           Everett         WA             9,523.56           1,304.58       7.170%
440000553    553      RT                            Oxford         NC             9,984.12           1,876.05       7.520%
440000554    554      RT                            Arvada         CO             9,619.68           1,248.50       7.270%
805114176    555      OT                           Oldsmar         FL             9,639.68           2,955.78       7.300%
245999516    556      RT                         Henderson         NV             9,448.89           2,698.98       7.210%
245114300    557      SS                          Glendora         CA             9,434.12           1,871.84       7.280%
180000410    558      MF                       Los Angeles         CA             9,144.93           1,261.11       7.090%
180000347    559      IN                         Ft. Worth         TX             9,499.06           1,834.59       7.380%
240000560    560      OF                            Murray         UT            10,242.56           1,086.52       7.959%
245114363    561      IN                            Neenah         WI             9,522.69           4,791.01       7.438%
180000259    562      OF            Port Jefferson Station         NY             9,866.82           1,100.65       7.790%
440000563    563      IN                           Houston         TX             9,466.28           1,161.78       7.500%
440000564    564      OF                          Sarasota         FL             9,325.45           1,131.97       7.470%
245999515    565      MF                       Los Angeles         CA             9,100.20           1,173.17       7.290%
180000340    566      MF                       South Miami         FL             8,858.68           1,231.92       7.110%
245114184    567      MF                         Charlotte         NC             9,491.85           1,725.07       7.635%
240000569    569      MH                            Oceano         CA             8,965.75           4,738.19       7.263%
240000570    570      MF                   North Hollywood         CA             8,947.04           1,171.15       7.306%
240000571    571      RT                     Mountain View         CA             9,329.05           1,666.41       7.638%
240000572    572      IN                           Oakland         CA             9,310.45           2,711.33       7.654%
815114252    573      OT                        Kannapolis         NC             9,562.52             787.48       7.875%
240000574    574      MF                       Los Angeles         CA             8,537.63           1,199.10       7.051%
240000575    575      OF                        Brookfield         WI             9,077.64           1,095.74       7.535%
815999553    576      OT                             Aiken         SC             8,510.45           2,796.29       7.125%
180000267    577      MF                     Oklahoma City         OK             8,583.22           1,171.85       7.180%
180000399    578      OT                    Sandy Township         OH             8,581.03           2,271.95       7.230%
245114225    579      MF                         Baltimore         MD             8,534.70           1,147.68       7.210%
245114311    580      RT                         Charlotte         NC             8,724.73           1,110.48       7.375%
180000233    581      OT                       Hogansville         GA             8,866.00           2,890.17       7.540%
180000444    582      OT                         Oak Ridge         TN             8,633.34           1,793.68       7.340%
240000583    583      OF                   West Carrollton         OH             8,657.03           1,064.96       7.430%
240000584    584      OF              Warrensville Heights         OH             8,551.91           1,084.17       7.340%
240000585    585      OF                         Cupertino         CA             8,877.80           1,588.58       7.632%
240000586    586      IN                       Lake Forest         CA             8,139.61           1,174.62       7.000%
245114190    587      MF                            Keizer         OR             8,714.12           1,074.88       7.500%
245114381    588      MF                          Metairie         LA             8,003.72           1,173.31       6.910%
180000332    589      RT                          New York         NY             8,518.49           1,064.61       7.430%
240000590    590      OF                     Santa Barbara         CA             8,599.95           1,028.38       7.515%
240000591    591      OF                     Panorama City         CA             9,077.15             956.33       7.980%
815114253    592      OT                          Gastonia         NC             8,935.54             739.46       7.875%
245114221    593      MF                         Baltimore         MD             7,961.59           1,110.84       7.100%
180000364    594      MF                         Jonesboro         GA             7,654.35           1,741.27       6.830%
245114293    595      MH                          Chubbuck         ID             8,125.69           1,083.69       7.250%
440000596    596      RT                    Pembroke Pines         FL             8,627.38             956.11       7.810%
440000597    597      RT                       Miami Beach         FL             7,979.95           1,003.26       7.380%
240000598    598      MF                       Los Angeles         CA             7,966.93           1,005.65       7.368%
240000599    599      IN                     Santa Clarita         CA             8,101.53           1,506.20       7.501%
440000600    600      RT                         Fairfield         CT             7,740.62           1,597.32       7.180%
245114366    601      IN                            Neenah         WI             7,986.77           4,018.27       7.438%
245114370    602      IN                       Fond Du Lac         WI             7,986.77           4,018.27       7.438%
815114254    604      OT                        Wilmington         NC             8,290.15             784.85       7.875%
815999546    605      OT                      Kernersville         NC             7,460.74           2,158.51       7.125%
815114271    606      OT                            Easley         SC             7,099.48           2,197.36       6.790%
440000607    607      RT                            Tucson         AZ             7,693.24             970.46       7.370%
240000608    608      OT                         Mt. Holly         NC             7,790.93           2,432.79       7.580%
240000609    609      MF                       Minneapolis         MN             6,945.85           1,613.44       6.784%
240000610    610      IN                         Las Vegas         NV             7,774.22             923.18       7.615%
240000611    611      OT                          Florence         SC             7,564.29           2,529.78       7.470%
440000612    612      RT                         Fairfield         CT             7,264.28           1,499.02       7.180%
240000613    613      MF                            Oxnard         CA             7,186.78             959.49       7.201%
440000614    614      IN                          Marietta         GA             7,317.10           1,426.28       7.340%
245114348    615      MF                       Orange Park         FL             7,352.30             935.80       7.375%
180000298    616      OT                      Williamsport         PA             7,000.34           2,572.66       7.060%
180000184    617      OT                         Westbrook         ME             7,176.27           2,257.27       7.420%
240000618    618      OF                    Salt Lake City         UT             7,697.47             812.29       7.975%
180000401    619      MF                       Clarksville         TN             6,756.17             941.20       7.060%
240000620    620      IN                       Simi Valley         CA             6,892.41             925.34       7.215%
240000621    621      OF                     Thousand Oaks         CA             7,403.75             816.34       7.863%
245114314    622      RT                          Brockton         MA             7,116.14           1,289.20       7.625%
240000623    623      MF                            Tucson         AZ             6,551.39             908.34       7.134%
245114367    624      IN                            Neenah         WI             6,758.04           3,400.07       7.438%
245114368    625      IN                    Combined Locks         WI             6,758.04           3,400.07       7.438%
240000626    626      SS                           Phoenix         AZ             7,079.16           3,346.20       7.863%
245114344    627      MF                         McFarland         WI             8,158.50             592.66       9.110%
245114294    628      MF                            Kearny         NJ             6,874.32             776.96       7.750%
245999558    629      MF                            DeKalb         IL             6,400.46             830.61       7.250%
245114215    630      MF                      Murfreesboro         TN             6,465.47             843.83       7.330%
440000631    631      OF                            Austin         TX             6,515.48             797.54       7.460%
180000328    632      OF                           Houston         TX             6,008.34             899.94       6.890%
240000633    633      MF                           Houston         TX             6,380.27           1,270.87       7.341%
440000634    634      MF                         Gladstone         MO             6,105.62             818.40       7.240%
180000345    635      OF                            Norman         OK             6,256.15           1,153.29       7.530%
180000361    636      IN                         Opa Locka         FL             6,247.80           1,155.13       7.520%
180000365    637      MF                           Atlanta         GA             5,711.57           1,279.86       6.880%
240000638    638      MF                       Canoga Park         CA             5,721.40             857.25       6.889%
240000639    639      MF                            Tucson         AZ             5,670.51             867.40       6.828%
240000640    640      MF                          Monmouth         OR             6,097.14           1,201.95       7.360%
240000641    641      MF                          Longview         TX             6,201.82           1,188.09       7.500%
240000642    642      SS                    Salt Lake City         UT             6,613.81           1,104.35       8.000%
245999510    643      MF                           Allston         MA             5,973.09             780.46       7.250%
440000644    644      RT                          Chandler         AZ             6,075.45             741.89       7.500%
240000645    645      MF                 Pacific Palisades         CA             6,115.33             746.80       7.567%
245114399    646      MU                           Redbank         NJ             6,287.81           1,042.31       7.875%
180000317    647      MF                          Garfield         NJ             5,717.62             779.26       7.170%
245114222    648      MF                         Baltimore         MD             5,620.29             784.17       7.100%
245114295    649      RT                     Coral Springs         FL             6,025.62           1,059.36       7.750%
245999555    650      MF                             Omaha         NE             5,324.67             784.77       6.875%
180000344    651      OT                            Vestal         NY             5,572.47             918.06       7.290%
180000383    652      RT                        Tuscaloosa         AL             5,512.68             694.20       7.360%
805114038    653      OT                      Newport News         VA             6,028.80           1,218.30       8.125%
240000654    654      MF                    Salt Lake City         UT             5,428.68             689.39       7.350%
180000415    655      MF                            Denver         CO             5,037.80             746.11       6.880%
240000656    656      MF                       Minneapolis         MN             5,138.41             697.69       7.151%
240000657    657      IN                          Martinez         CA             5,280.66             623.89       7.600%
815114178    658      OT                            Fallon         NV             5,410.88           1,554.74       7.850%
240000659    659      MF                              Yuma         AZ             4,880.14             668.73       7.169%
245114224    660      MF                         Baltimore         MD             4,719.54             634.65       7.210%
245114387    661      MF                       Long Branch         NJ             4,521.14             647.28       6.960%
240000662    662      MF                          Glendale         CA             4,597.46             628.04       7.133%
245114230    663      OF                        Pikesville         MD             4,803.19             897.06       7.520%
245999541    664      MF                           Thomson         GA             5,426.21             466.83       8.520%
240000665    665      RT                          Milpitas         CA             4,696.32             889.40       7.438%
180000392    666      IN                             Tulsa         OK             4,790.08           2,252.31       7.710%
245114340    667      RT                         La Grange         GA             4,744.09             859.47       7.625%
240000668    668      MF                       Minneapolis         MN             4,161.89             966.75       6.784%
245114108    669      MF                            Tunica         MS             4,967.29             479.39       8.250%
240000670    670      RT                             Plano         TX             4,849.30             728.45       8.375%
245114120    671      MF                           Harford         NY             3,862.69             451.16       7.650%
180000335    672      OT                            Tustin         CA             2,901.22           1,744.05       7.060%
245113961    673      MF                           Atlanta         GA             3,059.65             561.41       7.500%
245114341    674      RT                        Huntsville         AL             2,846.46             515.67       7.625%
195114186    675      MF                             Bronx         NY             2,828.59             323.62       7.750%
240000676    676      MF                            Arleta         CA             2,486.97             325.54       7.306%
Totals                                                                       20,552,060.27       3,260,310.27
                        



</TABLE>
<TABLE>
<CAPTION>


Loan         Anticipated                         Neg   Beginning              Ending          Paid
Number       Repayment              Maturity    Amort  Scheduled              Scheduled       Thru
             Date                   Date        (Y/N)  Balance                Balance         Date
<S>          <C>                     <C>         <C>  <C>                     <C>             <C>
240000001      N/A                   10/1/2013    N   177,832,256.00         177,282,586.80    7/10/1998
240000002        4/10/2011           4/10/2023    N   154,000,000.00         154,000,000.00    6/10/1998
240000003       11/10/2006          11/10/2031    N    85,527,649.00          85,527,649.00    6/10/1998
240000004       11/10/2008          11/10/2033    N    77,863,877.00          77,863,877.00    6/10/1998
355132459      N/A                    5/1/2013    N    63,956,897.22          64,000,000.00     6/1/1998
245114125      N/A                   12/1/2027    N    63,728,921.03          63,678,413.74     7/1/1998
245114400      N/A                    4/1/2008    N    25,311,343.75          25,289,469.56     7/1/1998
240000009      N/A                    1/1/2008    N    23,870,318.16          23,842,877.41     7/1/1998
440000010        3/1/2005             3/1/2028    N    22,454,112.49          22,435,687.87     7/1/1998
245114220      N/A                    1/1/2010    N    22,149,747.34          22,131,374.69     7/1/1998
180000281      N/A                    1/1/2003    N    21,804,642.41          21,763,926.24     7/1/1998
245114267      N/A                    3/1/2013    N    21,160,041.50          21,143,664.46     7/1/1998
180000314      N/A                    2/1/2008    N    20,928,781.89          20,910,748.35     7/1/1998
245114329      N/A                    2/1/2008    N    20,788,252.66          20,770,061.17     7/1/1998
245999549      N/A                    5/1/2008    N    19,986,920.38          19,969,960.55     7/1/1998
440000017        2/1/2008             2/1/2028    N    17,941,523.17          17,926,711.44     7/1/1998
195113931        7/1/2007             7/1/2027    N    17,689,460.52          17,697,000.00     7/1/1998
180000242      N/A                    1/1/2008    N    17,333,241.36          17,318,970.91     7/1/1998
180000285      N/A                    1/1/2005    N    16,837,700.11          16,824,334.02     7/1/1998
355132446      N/A                    1/1/2013    N    16,435,878.27          16,422,187.10     7/1/1998
440000022        3/1/2008             3/1/2028    N    16,267,537.78          16,254,424.68     7/1/1998
815114236      N/A                   11/1/2017    N    15,391,930.50          15,391,930.50     7/1/1998
815114235      N/A                   11/1/2017    N    15,373,841.14          15,373,841.14     7/1/1998
245114266      N/A                    3/1/2013    N    15,153,384.44          15,141,656.31     7/1/1998
180000315        2/1/2013             2/1/2028    N    14,513,343.64          14,501,524.83     7/1/1998
240000027      N/A                    4/1/2008    N    14,480,275.73          14,468,867.47     7/1/1998
245114288      N/A                    1/1/2008    N    14,442,683.55          14,430,463.68     7/1/1998
180000389      N/A                    4/1/2008    N    14,279,765.54          14,268,153.58     7/1/1998
180000351      N/A                    3/1/2008    N    13,756,942.32          13,740,540.03     7/1/1998
815114262      N/A                    2/1/2023    N    13,746,976.03          13,733,546.50     7/1/1998
180000402      N/A                    4/1/2005    N    13,730,015.78          13,718,606.35     7/1/1998
245114261      N/A                    1/1/2018    N    13,383,144.47          13,358,749.21     7/1/1998
245114331      N/A                    2/1/2008    N    13,353,912.26          13,342,226.45     7/1/1998
440000035      N/A                    4/1/2008    N    13,262,291.81          13,252,007.74     7/1/1998
245114391      N/A                    3/1/2011    N    13,221,499.54          13,210,204.64     7/1/1998
245114330      N/A                    2/1/2008    N    13,194,462.61          13,182,916.33     7/1/1998
245114401      N/A                    4/1/2008    N    13,181,150.21          13,170,352.08     7/1/1998
245114063      N/A                   11/1/2007    N    12,743,283.59          12,733,854.56     7/1/1998
440000040      N/A                    3/1/2023    N    12,453,729.75          12,438,125.01     7/1/1998
355132439      N/A                   12/1/2007    N    12,433,676.96          12,421,499.34     7/1/1998
180000438      N/A                    5/1/2008    N    12,392,549.61          12,382,599.05     7/1/1998
440000043        4/1/2008             4/1/2028    N    12,381,802.71          12,371,432.45     7/1/1998
440000044      N/A                    2/1/2005    N    12,211,509.91          12,201,758.47     7/1/1998
180000326      N/A                    2/1/2008    N    12,192,092.33          12,177,411.91     7/1/1998
180000304        2/1/2008             2/1/2028    N    12,160,598.13          12,150,617.51     7/1/1998
180000282      N/A                    2/1/2023    N    12,111,056.16          12,097,901.63     7/1/1998
245114375      N/A                    3/1/2008    N    11,971,039.64          11,961,271.47     7/1/1998
180000289        1/1/2005             1/1/2028    N    11,857,294.92          11,848,109.48     7/1/1998
440000050        2/1/2013             2/1/2028    N    11,562,755.69          11,553,321.23     7/1/1998
180000287      N/A                    1/1/2008    N    11,557,440.76          11,548,305.85     7/1/1998
180000396      N/A                    7/1/2019    N    11,267,489.28          11,251,064.26     7/1/1998
245114265      N/A                    3/1/2013    N    10,973,278.11          10,964,785.21     7/1/1998
440000054      N/A                   10/1/2012    N    10,952,966.41          10,944,687.82     7/1/1998
815114233      N/A                   11/1/2017    N    10,671,795.87          10,671,795.87     7/1/1998
815114234      N/A                   11/1/2017    N    10,585,153.28          10,585,153.28     7/1/1998
245114374      N/A                    3/1/2008    N    10,578,636.61          10,570,033.11     7/1/1998
815114232      N/A                   11/1/2017    N    10,513,286.94          10,513,286.94     7/1/1998
440000059      N/A                    5/1/2008    N    10,494,076.28          10,485,978.45     7/1/1998
240000060      N/A                    1/1/2008    N    10,086,028.64          10,077,700.44     7/1/1998
245114309      N/A                    1/1/2008    N     9,962,122.83           9,954,016.75     7/1/1998
245114303      N/A                    3/1/2028    N     9,926,585.02           9,919,001.10     7/1/1998
180000240        1/1/2008             1/1/2028    N     9,740,152.67           9,732,526.54     7/1/1998
245114114      N/A                   12/1/2007    N     9,702,254.32           9,684,865.32     7/1/1998
245114304      N/A                    3/1/2028    N     9,682,186.04           9,674,832.99     7/1/1998
180000368      N/A                    3/1/2008    N     9,580,575.29           9,572,760.39     7/1/1998
245114107      N/A                   12/1/2007    N     9,559,478.41           9,551,924.56     7/1/1998
195113942        7/1/2007             7/1/2027    N     9,525,939.93           9,530,000.00     7/1/1998
245114320      N/A                    2/1/2013    N     9,256,037.43           9,244,892.29     7/1/1998
440000070      N/A                    5/1/2008    N     9,240,503.31           9,229,136.72     7/1/1998
245114390      N/A                    4/1/2011    N     9,237,102.51           9,229,679.59     7/1/1998
245114371      N/A                    3/1/2008    N     9,231,357.41           9,223,849.63     7/1/1998
440000073        2/1/2013             2/1/2028    N     9,199,481.67           9,191,752.55     7/1/1998
180000369      N/A                    3/1/2008    N     9,181,335.54           9,173,831.50     7/1/1998
180000306      N/A                    1/1/2008    N     9,171,935.95           9,164,824.58     7/1/1998
440000076      N/A                    3/1/2008    N     9,131,191.68           9,123,654.69     7/1/1998
245114305      N/A                    1/1/2013    N     8,963,260.94           8,955,782.63     7/1/1998
245114360      N/A                    2/1/2018    N     8,937,360.38           8,921,458.88     7/1/1998
180000297        2/1/2008             2/1/2028    N     8,770,272.24           8,762,744.49     7/1/1998
180000376        2/29/2008           2/28/2023    N     8,273,535.74           8,263,497.73     7/1/1998
245114298      N/A                    1/1/2013    N     8,169,272.47           8,162,690.04     7/1/1998
440000083        4/1/2018             4/1/2028    N     8,089,427.17           8,083,259.53     7/1/1998
355132436      N/A                   12/1/2007    N     8,041,000.54           8,030,959.86     7/1/1998
195113938        7/1/2007             7/1/2027    N     7,979,598.99           7,983,000.00     7/1/1998
240000086      N/A                    1/1/2008    N     7,919,621.92           7,913,125.88     7/1/1998
440000087      N/A                    4/1/2008    N     7,789,831.57           7,783,898.27     7/1/1998
240000088      N/A                    1/1/2008    N     7,770,195.13           7,763,821.66     6/1/1998
440000089      N/A                    2/1/2008    N     7,764,050.50           7,754,934.51     7/1/1998
245114323      N/A                    1/1/2008    N     7,759,296.38           7,750,659.55     7/1/1998
240000091      N/A                   11/1/2007    N     7,760,749.15           7,754,550.85     7/1/1998
440000092      N/A                    4/1/2008    N     7,739,405.29           7,733,283.59     7/1/1998
245114395      N/A                    3/1/2008    N     7,584,984.50           7,578,906.50     7/1/1998
245114207      N/A                    2/1/2008    N     7,574,821.99           7,568,445.47     7/1/1998
355112450      N/A                    5/1/2018    N     7,387,425.63           7,373,317.41     7/1/1998
245114157      N/A                    1/1/2008    N     7,373,386.15           7,367,662.96     7/1/1998
180000331        2/1/2008             2/1/2028    N     7,197,581.02           7,191,900.74     7/1/1998
440000098        2/1/2008             2/1/2028    N     7,177,108.71           7,171,309.67     7/1/1998
245114274      N/A                   12/1/2007    N     7,165,549.99           7,159,686.98     7/1/1998
180000343      N/A                    2/1/2008    N     7,126,862.54           7,121,001.84     7/1/1998
240000101      N/A                   11/1/2007    N     7,093,064.96           7,087,940.41     7/1/1998
180000385      N/A                    4/1/2008    N     7,089,953.52           7,084,188.14     7/1/1998
180000300        2/1/2008             2/1/2028    N     7,077,069.35           7,071,260.96     7/1/1998
180000381        3/1/2008             3/1/2028    N     7,052,167.55           7,046,854.48     7/1/1998
245999535      N/A                    5/1/2013    N     6,996,076.12           6,990,699.03     7/1/1998
180000374      N/A                    3/1/2004    N     6,986,499.23           6,980,999.81     7/1/1998
180000342        2/1/2009             2/1/2021    N     6,959,254.20           6,948,926.60     7/1/1998
240000108      N/A                   11/1/2007    N     6,939,162.55           6,933,518.52     7/1/1998
245114338      N/A                    5/1/2028    N     6,895,763.92           6,890,149.74     7/1/1998
240000110      N/A                    4/1/2008    N     6,885,710.18           6,877,780.44     7/1/1998
180000358        3/1/2008             3/1/2028    N     6,835,585.42           6,829,842.47     7/1/1998
240000112      N/A                    3/1/2008    N     6,834,418.24           6,828,778.14     7/1/1998
245999547      N/A                    4/1/2008    N     6,788,950.80           6,783,377.55     7/1/1998
440000114        4/1/2008             4/1/2028    N     6,740,213.31           6,734,623.30     7/1/1998
240000115      N/A                    2/1/2008    N     6,728,221.10           6,722,704.41     7/1/1998
180000386      N/A                    3/1/2008    N     6,687,077.82           6,681,814.09     7/1/1998
240000117      N/A                    2/1/2008    N     6,680,383.67           6,675,411.67     7/1/1998
240000118      N/A                   11/1/2007    N     6,667,884.00           6,662,779.25     7/1/1998
440000119        2/1/2008             2/1/2028    N     6,652,625.94           6,646,960.01     7/1/1998
180000384      N/A                    4/1/2008    N     6,590,661.02           6,585,301.65     7/1/1998
245999551      N/A                    4/1/2008    N     6,585,952.22           6,578,190.32     7/1/1998
240000122        2/1/2003             2/1/2028    N     6,579,176.97           6,573,892.46     7/1/1998
180000329      N/A                    2/1/2008    N     6,579,384.65           6,574,161.56     7/1/1998
180000296        2/1/2008             2/1/2028    N     6,578,220.19           6,572,704.13     7/1/1998
180000214       12/1/2017            12/1/2027    N     6,569,851.04           6,564,716.46     7/1/1998
355132437      N/A                   11/1/2007    N     6,549,120.09           6,541,278.67     7/1/1998
245114376      N/A                    4/1/2028    N     6,543,372.07           6,538,348.30     7/1/1998
245114396      N/A                    4/1/2008    N     6,487,425.06           6,480,367.77     6/1/1998
245114182      N/A                    2/1/2023    N     6,467,939.13           6,459,814.76     7/1/1998
240000130      N/A                    1/1/2008    N     6,454,769.32           6,449,383.02     7/1/1998
440000131        2/1/2008             2/1/2028    N     6,398,615.81           6,393,554.46     7/1/1998
245114377      N/A                    4/1/2018    N     6,391,272.50           6,386,227.15     7/1/1998
245114131      N/A                    1/1/2008    N     6,377,893.90           6,373,121.31     7/1/1998
245114193      N/A                   12/1/2012    N     6,346,413.34           6,341,130.81     7/1/1998
245114398      N/A                    3/1/2008    N     6,317,791.58           6,312,661.58     7/1/1998
180000437      N/A                    5/1/2008    N     6,316,155.55           6,311,043.69     7/1/1998
240000137      N/A                    4/1/2008    N     6,291,430.14           6,286,473.44     7/1/1998
245999548      N/A                    4/1/2013    N     6,291,139.92           6,286,049.30     7/1/1998
245114132      N/A                   12/1/2027    N     6,272,821.25           6,267,770.99     7/1/1998
245999504      N/A                    4/1/2014    N     6,240,401.15           6,234,976.48     7/1/1998
245114218      N/A                    1/1/2009    N     6,193,959.95           6,200,000.00     7/1/1998
180000357        3/1/2008             3/1/2028    N     6,186,953.23           6,181,755.23     7/1/1998
440000144      N/A                   12/1/2007    N     6,173,557.51           6,168,635.79     7/1/1998
180000275      N/A                   10/1/2022    N     6,155,735.01           6,148,197.04     7/1/1998
245114247      N/A                    1/1/2008    N     6,118,592.52           6,111,916.43     7/1/1998
245114209      N/A                   12/1/2007    N     6,073,502.97           6,068,584.31     6/1/1998
240000148      N/A                    1/1/2005    N     6,068,304.62           6,061,576.88     7/1/1998
440000149      N/A                    4/1/2008    N     5,987,241.29           5,980,190.63     7/1/1998
245114393      N/A                    4/1/2008    N     5,979,860.33           5,969,062.14     7/1/1998
180000319        2/1/2013             2/1/2028    N     5,980,773.48           5,975,903.09     7/1/1998
440000152      N/A                    2/1/2008    N     5,980,122.64           5,975,088.53     7/1/1998
245114173      N/A                    1/1/2008    N     5,979,275.51           5,974,801.20     7/1/1998
180000283      N/A                    1/1/2008    N     5,978,946.09           5,974,407.73     7/1/1998
180000407      N/A                    4/1/2008    N     5,792,011.98           5,787,403.33     7/1/1998
440000156      N/A                    3/1/2008    N     5,789,142.13           5,784,683.81     7/1/1998
180000312        2/1/2013             2/1/2028    N     5,781,668.24           5,777,024.08     7/1/1998
245114208      N/A                    2/1/2028    N     5,780,634.56           5,775,730.38     7/1/1998
815114269      N/A                    1/1/2018    N     5,767,474.06           5,760,362.13     7/1/1998
240000160      N/A                    3/1/2008    N     5,723,663.56           5,718,940.11     7/1/1998
180000372      N/A                    3/1/2008    N     5,703,738.75           5,699,177.27     6/1/1998
440000162        2/1/2008             2/1/2028    N     5,682,300.78           5,677,816.34     7/1/1998
245114321      N/A                    2/1/2013    N     5,673,055.23           5,666,224.35     7/1/1998
440000164        2/1/2008             2/1/2028    N     5,581,700.00           5,577,064.94     7/1/1998
240000165      N/A                   11/1/2007    N     5,572,683.23           5,568,351.63     7/1/1998
245114315      N/A                    1/1/2008    N     5,497,445.07           5,492,853.93     7/1/1998
245999501      N/A                    4/1/2013    N     5,488,834.90           5,482,619.11     7/1/1998
195113933        7/1/2007             7/1/2027    N     5,483,662.79           5,486,000.00     7/1/1998
245114372      N/A                    3/1/2013    N     5,451,862.83           5,434,862.48     7/1/1998
245114211      N/A                    1/1/2008    N     5,390,396.92           5,385,167.01     6/1/1998
245999500      N/A                    4/1/2008    N     5,389,553.14           5,383,690.17     7/1/1998
180000268        1/1/2008             1/1/2028    N     5,379,148.61           5,374,693.93     7/1/1998
195114118      N/A                   11/1/2027    N     5,374,432.37           5,370,361.55     7/1/1998
440000174      N/A                    4/1/2008    N     5,352,852.71           5,348,701.90     7/1/1998
245114385      N/A                    4/1/2008    N     5,352,057.89           5,347,539.99     7/1/1998
245999511      N/A                    5/1/2008    N     5,345,016.05           5,338,886.37     7/1/1998
355132443      N/A                    1/1/2018    N     5,340,595.93           5,330,319.84     7/1/1998
440000178      N/A                    4/1/2008    N     5,328,884.71           5,324,752.49     7/1/1998
440000179        3/1/2008             3/1/2028    N     5,289,048.43           5,284,665.56     7/1/1998
245114324      N/A                    1/1/2008    N     5,272,342.41           5,266,473.80     7/1/1998
245114345      N/A                    2/1/2018    N     5,263,044.47           5,253,663.30     7/1/1998
240000182      N/A                    1/1/2008    N     5,242,833.31           5,238,521.94     7/1/1998
240000183      N/A                    1/1/2008    N     5,180,278.50           5,176,058.40     7/1/1998
245999556      N/A                    5/1/2008    N     5,116,676.35           5,112,355.88     7/1/1998
245114322      N/A                    1/1/2008    N     5,073,386.11           5,067,738.96     7/1/1998
245114273      N/A                   12/1/2007    N     5,015,885.58           5,011,781.47     7/1/1998
440000187      N/A                    4/1/2008    N     4,989,898.29           4,984,270.11     7/1/1998
440000188      N/A                    4/1/2008    N     4,988,379.80           4,982,042.34     7/1/1998
815114270      N/A                    1/1/2018    N     4,980,955.87           4,974,768.42     7/1/1998
440000191      N/A                    2/1/2008    N     4,933,824.35           4,929,727.34     7/1/1998
245114292      N/A                    2/1/2008    N     4,904,311.23           4,900,085.37     7/1/1998
180000337      N/A                    2/1/2005    N     4,901,273.91           4,897,247.06     6/1/1998
180000391      N/A                    4/1/2008    N     4,893,134.13           4,889,186.44     7/1/1998
245114286      N/A                    3/1/2008    N     4,860,632.46           4,855,094.60     6/1/1998
195114175      N/A                   11/1/2007    N     4,847,338.20           4,842,979.37     7/1/1998
245114302      N/A                    2/1/2008    N     4,785,227.13           4,781,483.93     7/1/1998
180000288        1/1/2005             1/1/2028    N     4,732,429.09           4,728,660.56     7/1/1998
180000321        2/1/2013             2/1/2028    N     4,660,019.34           4,656,224.49     7/1/1998
180000424      N/A                    5/1/2008    N     4,597,396.52           4,593,841.83     7/1/1998
245114392      N/A                    4/1/2008    N     4,584,559.59           4,576,280.98     7/1/1998
240000204      N/A                    2/1/2008    N     4,585,856.66           4,582,272.95     7/1/1998
240000205      N/A                    2/1/2008    N     4,585,128.96           4,581,362.12     7/1/1998
245114180      N/A                   12/1/2012    N     4,568,670.05           4,563,331.65     7/1/1998
240000207      N/A                    3/1/2008    N     4,491,049.92           4,487,433.30     7/1/1998
180000303        2/1/2013             2/1/2028    N     4,486,780.26           4,483,429.62     7/1/1998
180000333      N/A                    2/1/2008    N     4,486,273.02           4,482,794.63     7/1/1998
440000210        1/1/2008             1/1/2028    N     4,483,137.37           4,479,525.06     7/1/1998
245114325      N/A                    2/1/2008    N     4,479,127.93           4,473,835.56     7/1/1998
240000212      N/A                    1/1/2008    N     4,479,746.59           4,476,204.45     7/1/1998
195096351      N/A                   11/1/2007    N     4,476,534.29           4,472,653.71     7/1/1998
440000214      N/A                    4/1/2008    N     4,442,363.00           4,438,047.67     7/1/1998
180000362      N/A                    3/1/2008    N     4,391,353.04           4,387,848.07     7/1/1998
440000216        3/1/2008             3/1/2028    N     4,391,026.44           4,387,423.41     7/1/1998
440000217      N/A                    3/1/2023    N     4,384,144.52           4,378,795.72     7/1/1998
245999529      N/A                    4/1/2008    N     4,354,236.91           4,350,883.88     7/1/1998
240000219      N/A                    4/1/2008    N     4,244,574.76           4,241,394.88     7/1/1998
180000397      N/A                    4/1/2008    N     4,193,998.68           4,190,561.23     7/1/1998
240000221      N/A                    4/1/2005    N     4,193,962.04           4,190,507.64     7/1/1998
245999503      N/A                    4/1/2018    N     4,184,033.60           4,175,593.83     7/1/1998
245114343      N/A                    2/1/2013    N     4,185,811.73           4,182,218.94     7/1/1998
180000263        1/1/2003             1/1/2023    N     4,176,432.34           4,171,459.86     7/1/1998
180000355        3/1/2008             3/1/2028    N     4,172,003.06           4,168,738.58     7/1/1998
180000348      N/A                    3/1/2008    N     4,162,108.13           4,158,877.18     7/1/1998
240000227      N/A                    3/1/2008    N     4,147,858.53           4,144,435.52     7/1/1998
245999517      N/A                    4/1/2018    N     4,141,519.00           4,136,802.62     6/1/1998
240000229      N/A                    8/1/2009    N     4,101,837.62           4,081,848.97     7/1/1998
180000292      N/A                    1/1/2018    N     4,113,903.37           4,108,350.31     7/1/1998
180000354        3/1/2008             3/1/2028    N     4,112,117.86           4,108,900.24     7/1/1998
440000232       12/1/2007            12/1/2027    N     4,109,764.99           4,106,759.50     7/1/1998
440000233      N/A                    3/1/2008    N     4,091,899.52           4,088,620.60     7/1/1998
240000234      N/A                    3/1/2008    N     4,091,014.74           4,087,469.58     7/1/1998
440000235      N/A                    4/1/2018    N     4,085,126.64           4,077,620.38     7/1/1998
440000236      N/A                    2/1/2023    N     4,080,084.89           4,075,031.63     7/1/1998
240000237      N/A                   11/1/2007    N     4,080,445.21           4,077,334.89     6/1/1998
245114384      N/A                    4/1/2008    N     4,073,954.52           4,070,515.53     7/1/1998
245999540      N/A                    5/1/2008    N     3,996,167.59           3,991,492.18     7/1/1998
245114349      N/A                    4/1/2008    N     3,994,599.25           3,991,470.78     7/1/1998
440000241        2/1/2013             2/1/2028    N     3,987,774.07           3,984,676.08     7/1/1998
240000242      N/A                    1/1/2008    N     3,985,349.75           3,982,204.72     7/1/1998
440000243        1/1/2008             1/1/2028    N     3,984,177.23           3,980,955.17     7/1/1998
440000244      N/A                    1/1/2023    N     3,952,883.12           3,948,213.73     7/1/1998
180000141      N/A                   10/1/2007    N     3,930,569.91           3,927,742.66     7/1/1998
245114194      N/A                    2/1/2008    N     3,921,477.75           3,916,781.84     7/1/1998
245114198      N/A                    1/1/2008    N     3,886,185.84           3,883,210.81     7/1/1998
240000248      N/A                    1/1/2005    N     3,877,599.85           3,872,881.92     7/1/1998
240000249      N/A                   12/1/2007    N     3,834,013.51           3,831,026.02     7/1/1998
245114212      N/A                    2/1/2013    N     3,797,269.65           3,800,000.00     7/1/1998
440000251      N/A                    3/1/2008    N     3,790,209.18           3,786,407.68     7/1/1998
440000252      N/A                    2/1/2008    N     3,788,036.70           3,785,005.84     7/1/1998
180000274      N/A                    1/1/2008    N     3,784,997.98           3,781,942.98     7/1/1998
245114278      N/A                    1/1/2008    N     3,785,373.73           3,782,248.08     7/1/1998
245114284      N/A                    3/1/2018    N     3,778,893.03           3,771,299.85     7/1/1998
815114283      N/A                    9/1/2017    N     3,773,670.94           3,765,927.08     7/1/1998
180000294        2/1/2008             2/1/2028    N     3,747,760.90           3,744,660.87     7/1/1998
240000258      N/A                    4/1/2008    N     3,742,878.27           3,738,868.60     7/1/1998
180000308        1/1/2008             1/1/2028    N     3,686,439.73           3,683,528.86     7/1/1998
180000341      N/A                    2/1/2008    N     3,632,800.34           3,628,439.84     7/1/1998
805114053      N/A                    5/1/2017    N     3,609,876.21           3,605,161.91     7/1/1998
440000262        1/1/2008             1/1/2028    N     3,612,271.61           3,609,528.07     7/1/1998
440000263        4/1/2018             4/1/2028    N     3,595,041.92           3,592,181.39     7/1/1998
440000264        3/1/2008             3/1/2028    N     3,592,715.73           3,589,785.14     7/1/1998
440000265        3/1/2008             3/1/2028    N     3,592,541.76           3,589,558.87     7/1/1998
440000266      N/A                    3/1/2023    N     3,587,271.93           3,582,977.30     7/1/1998
240000267      N/A                    2/1/2008    N     3,588,218.26           3,585,229.41     7/1/1998
180000295      N/A                    2/1/2008    N     3,589,061.76           3,586,289.96     7/1/1998
440000269      N/A                    2/1/2008    N     3,589,018.40           3,586,235.69     7/1/1998
245114386      N/A                    4/1/2008    N     3,574,695.37           3,571,677.82     7/1/1998
440000271      N/A                    4/1/2008    N     3,545,476.23           3,542,823.80     7/1/1998
240000272      N/A                    4/1/2008    N     3,545,468.34           3,542,812.21     7/1/1998
440000273      N/A                    4/1/2005    N     3,492,860.97           3,488,889.64     7/1/1998
240000274      N/A                    3/1/2008    N     3,489,788.87           3,485,844.57     7/1/1998
245114380      N/A                    4/1/2008    N     3,474,843.55           3,471,910.29     7/1/1998
440000276      N/A                    5/1/2008    N     3,473,101.88           3,470,474.81     7/1/1998
240000277      N/A                    4/1/2008    N     3,443,448.01           3,439,759.12     7/1/1998
245114296      N/A                    1/1/2013    N     3,431,996.48           3,428,176.35     7/1/1998
180000316        2/1/2013             2/1/2028    N     3,428,976.80           3,426,184.44     7/1/1998
245114223      N/A                    2/1/2008    N     3,424,097.78           3,421,331.27     7/1/1998
245114200      N/A                   12/1/2017    N     3,414,076.10           3,407,712.46     7/1/1998
180000188      N/A                   11/1/2017    N     3,389,872.85           3,383,160.74     7/1/1998
245114353      N/A                    3/1/2013    N     3,392,752.24           3,389,873.69     6/1/1998
440000284      N/A                    3/1/2008    N     3,389,703.56           3,385,757.37     7/1/1998
440000285        2/1/2008             2/1/2028    N     3,388,243.11           3,385,266.50     7/1/1998
245114285      N/A                    1/1/2008    N     3,388,061.63           3,385,488.37     6/1/1998
180000293        1/1/2008             1/1/2028    N     3,387,539.21           3,384,864.35     7/1/1998
245114280      N/A                    1/1/2008    N     3,382,928.74           3,380,135.40     7/1/1998
440000289      N/A                    2/1/2008    N     3,374,760.35           3,368,359.03     7/1/1998
815114087      N/A                    2/1/2018    N     3,355,845.76           3,349,661.76     7/1/1998
245999559      N/A                    5/1/2013    N     3,348,061.33           3,345,436.29     7/1/1998
245114291      N/A                    1/1/2005    N     3,347,218.58           3,344,484.29     7/1/1998
440000293      N/A                    4/1/2008    N     3,338,046.18           3,331,683.12     7/1/1998
245114365      N/A                    3/1/2013    N     3,320,680.10           3,310,325.35     6/1/1998
180000324      N/A                    1/1/2018    N     3,293,316.87           3,289,195.99     7/1/1998
240000296      N/A                    3/1/2008    N     3,293,583.84           3,290,975.83     7/1/1998
245114346      N/A                    3/1/2008    N     3,293,349.14           3,290,670.69     7/1/1998
440000298        2/1/2008             2/1/2028    N     3,290,091.64           3,287,580.64     7/1/1998
128878897      N/A                    2/1/2023    N     3,288,215.44           3,285,213.47     7/1/1998
240000300      N/A                    1/1/2008    N     3,287,913.57           3,285,318.92     7/1/1998
240000301      N/A                    2/1/2008    N     3,284,439.78           3,280,494.95     7/1/1998
180000322      N/A                    2/1/2008    N     3,263,979.59           3,261,188.89     7/1/1998
180000192      N/A                   11/1/2017    N     3,258,855.87           3,252,824.92     7/1/1998
240000304      N/A                    1/1/2008    N     3,250,033.52           3,247,367.69     7/1/1998
245999531      N/A                    4/1/2008    N     3,243,082.53           3,239,260.39     7/1/1998
180000309        1/1/2008             1/1/2028    N     3,238,088.97           3,235,532.13     7/1/1998
240000307      N/A                    2/1/2008    N     3,229,020.62           3,226,240.46     7/1/1998
245114216      N/A                   12/1/2012    N     3,211,245.62           3,208,685.53     7/1/1998
240000309      N/A                   12/1/2007    N     3,206,194.30           3,203,626.65     7/1/1998
180000411      N/A                    4/1/2008    N     3,195,516.18           3,192,938.10     7/1/1998
245114319      N/A                    2/1/2008    N     3,189,786.06           3,187,198.63     7/1/1998
440000312      N/A                    2/1/2008    N     3,189,765.99           3,187,173.51     7/1/1998
245114156      N/A                    2/1/2008    N     3,185,251.49           3,181,511.59     7/1/1998
240000314      N/A                   10/1/2007    N     3,183,236.10           3,180,824.77     7/1/1998
815114272      N/A                    6/1/2017    N     3,147,761.31           3,141,123.97     7/1/1998
180000409      N/A                    4/1/2008    N     3,145,586.25           3,143,048.46     7/1/1998
240000317      N/A                    3/1/2008    N     3,144,394.92           3,142,060.77     7/1/1998
245114279      N/A                    1/1/2008    N     3,141,860.19           3,139,265.90     7/1/1998
440000319      N/A                    2/1/2008    N     3,131,040.84           3,127,107.94     7/1/1998
815114128      N/A                   11/1/2017    N     3,120,856.52           3,117,443.29     7/1/1998
195114177      N/A                   11/1/2017    N     3,112,615.29           3,106,938.49     7/1/1998
180000081      N/A                    8/1/2002    N     3,108,444.56           3,102,810.38     7/1/1998
180000398      N/A                    4/1/2008    N     3,095,656.30           3,093,158.78     7/1/1998
240000325      N/A                    3/1/2008    N     3,090,218.19           3,086,500.28     7/1/1998
440000326        1/1/2013             1/1/2028    N     3,088,383.53           3,085,895.05     7/1/1998
240000327      N/A                   11/1/2007    N     3,085,113.27           3,082,747.66     7/1/1998
440000328        2/1/2008             2/1/2028    N     3,069,370.31           3,066,679.05     7/1/1998
240000329      N/A                    2/1/2008    N     3,055,524.27           3,051,854.37     7/1/1998
240000330      N/A                   12/1/2007    N     3,032,010.32           3,029,592.64     7/1/1998
180000318        2/1/2013             2/1/2028    N     3,030,258.56           3,027,790.90     7/1/1998
815114255      N/A                    8/1/2017    N     3,017,012.04           3,011,761.25     7/1/1998
815999526      N/A                    1/1/2018    N     3,005,825.11           3,001,129.51     6/1/1998
180000379      N/A                    4/1/2008    N     2,995,898.82           2,993,529.13     7/1/1998
440000335      N/A                    4/1/2008    N     2,995,806.74           2,993,394.55     7/1/1998
240000336      N/A                    4/1/2008    N     2,995,552.65           2,993,022.99     7/1/1998
240000337      N/A                    4/1/2008    N     2,993,772.89           2,990,318.57     7/1/1998
240000338      N/A                   12/1/2007    N     2,987,574.71           2,985,251.83     7/1/1998
240000339      N/A                   12/1/2007    N     2,985,631.93           2,983,186.64     7/1/1998
815114356      N/A                   12/1/2017    N     2,954,595.77           2,948,653.07     7/1/1998
440000341        3/1/2008             3/1/2028    N     2,953,690.18           2,951,184.14     7/1/1998
245114268      N/A                   12/1/2007    N     2,942,345.43           2,939,115.30     7/1/1998
240000343      N/A                    1/1/2008    N     2,939,195.45           2,936,875.99     7/1/1998
440000344      N/A                    7/1/2012    N     2,935,494.22           2,933,777.29     7/1/1998
815114358      N/A                    3/1/2018    N     2,916,605.29           2,910,788.45     7/1/1998
245114213      N/A                   12/1/2012    N     2,895,597.62           2,893,289.18     7/1/1998
180000310        1/1/2008             1/1/2028    N     2,889,371.67           2,887,090.18     7/1/1998
245999539      N/A                    4/1/2023    N     2,873,080.14           2,869,589.04     7/1/1998
245999550      N/A                    4/1/2015    N     2,836,657.45           2,829,628.34     7/1/1998
240000350      N/A                   10/1/2007    N     2,834,980.08           2,832,821.90     7/1/1998
245114289      N/A                    1/1/2023    N     2,814,357.67           2,812,661.78     7/1/1998
240000352        2/1/2008             2/1/2018    N     2,791,305.67           2,789,102.79     7/1/1998
245114312      N/A                    1/1/2018    N     2,774,173.11           2,768,803.21     7/1/1998
440000355        3/1/2008             3/1/2028    N     2,744,228.10           2,741,927.04     7/1/1998
815114167      N/A                   12/1/2016    N     2,712,430.07           2,706,755.66     7/1/1998
180000404      N/A                    4/1/2008    N     2,696,524.38           2,694,490.89     7/1/1998
440000358        3/1/2008             3/1/2028    N     2,695,109.44           2,693,083.01     7/1/1998
240000359      N/A                   11/1/2007    N     2,686,471.00           2,684,333.38     7/1/1998
245114369      N/A                    3/1/2013    N     2,676,369.01           2,668,023.39     7/1/1998
440000361      N/A                    4/1/2008    N     2,671,261.00           2,669,110.13     7/1/1998
245114244      N/A                   12/1/2007    N     2,654,075.12           2,651,161.46     7/1/1998
180000327      N/A                    2/1/2005    N     2,651,118.59           2,648,869.43     7/1/1998
245114301      N/A                    2/1/2008    N     2,637,051.56           2,633,770.05     7/1/1998
245114318      N/A                    2/1/2008    N     2,637,041.41           2,633,757.35     7/1/1998
240000366      N/A                    3/1/2008    N     2,594,621.91           2,592,470.13     7/1/1998
440000367        3/1/2008             3/1/2028    N     2,594,471.87           2,592,274.92     7/1/1998
440000368        2/1/2008             2/1/2028    N     2,591,536.80           2,589,393.17     7/1/1998
440000369        1/1/2008             1/1/2023    N     2,585,655.94           2,582,625.61     7/1/1998
240000370      N/A                   10/1/2007    N     2,586,106.73           2,584,115.27     7/1/1998
440000371      N/A                    4/1/2008    N     2,544,768.89           2,541,861.60     7/1/1998
240000372      N/A                    3/1/2008    N     2,545,292.43           2,543,352.09     7/1/1998
245114185      N/A                    1/1/2008    N     2,541,374.29           2,539,508.11     7/1/1998
245114361      N/A                    2/1/2008    N     2,538,247.26           2,535,267.02     7/1/1998
245114181      N/A                    1/1/2008    N     2,536,693.03           2,533,869.45     7/1/1998
240000376      N/A                   11/1/2007    N     2,536,454.45           2,534,330.11     7/1/1998
245999508      N/A                    5/1/2008    N     2,498,553.23           2,496,594.24     7/1/1998
440000378        3/1/2008             3/1/2023    N     2,491,808.11           2,488,717.27     7/1/1998
180000269        1/1/2005             1/1/2028    N     2,490,222.28           2,488,135.74     7/1/1998
245114202      N/A                    1/1/2018    N     2,477,658.63           2,473,004.17     7/1/1998
245114083      N/A                   12/1/2017    N     2,475,230.64           2,470,821.18     7/1/1998
180000400      N/A                    4/1/2008    N     2,471,463.51           2,469,437.86     7/1/1998
440000384      N/A                    7/1/2017    N     2,463,464.94           2,458,573.84     7/1/1998
440000385      N/A                    1/1/2008    N     2,461,803.91           2,459,008.67     6/1/1998
805114012      N/A                   12/1/2017    N     2,455,010.94           2,450,228.21     7/1/1998
245114219      N/A                    2/1/2028    N     2,452,209.49           2,450,235.87     7/1/1998
440000388      N/A                    4/1/2008    N     2,446,524.79           2,444,531.41     7/1/1998
245114183      N/A                   12/1/2012    N     2,444,990.79           2,442,252.62     7/1/1998
240000390      N/A                    3/1/2008    N     2,445,262.00           2,443,333.39     7/1/1998
245114115      N/A                   12/1/2012    N     2,410,278.48           2,403,296.38     7/1/1998
240000392      N/A                    3/1/2008    N     2,395,259.53           2,393,340.54     7/1/1998
180000378      N/A                    3/1/2008    N     2,395,143.83           2,393,190.11     7/1/1998
245114228      N/A                    2/1/2008    N     2,392,837.11           2,391,018.19     7/1/1998
245114297      N/A                    1/1/2008    N     2,391,245.94           2,389,365.94     7/1/1998
245114217      N/A                   12/1/2012    N     2,389,764.19           2,387,859.00     7/1/1998
240000397      N/A                   10/1/2007    N     2,387,725.97           2,385,952.81     7/1/1998
195114158      N/A                   11/1/2007    N     2,380,011.83           2,376,903.61     7/1/1998
245114258      N/A                    1/1/2008    N     2,378,552.27           2,374,083.98     7/1/1998
245114151      N/A                   12/1/2017    N     2,375,009.44           2,370,582.56     7/1/1998
245114246      N/A                   12/1/2017    N     2,356,419.60           2,352,221.79     7/1/1998
245999506      N/A                    4/1/2008    N     2,341,673.71           2,339,765.76     7/1/1998
180000313      N/A                    9/1/2017    N     2,338,452.73           2,335,930.38     7/1/1998
245114276      N/A                    1/1/2018    N     2,337,188.76           2,334,479.77     7/1/1998
245114171      N/A                   12/1/2012    N     2,324,974.54           2,323,268.95     7/1/1998
180000367      N/A                    3/1/2008    N     2,320,984.32           2,319,297.67     7/1/1998
195113941        7/1/2007             7/1/2027    N     2,321,010.75           2,322,000.00     7/1/1998
815114250      N/A                    7/1/2017    N     2,315,339.10           2,310,564.63     7/1/1998
245114226      N/A                    2/1/2008    N     2,317,340.78           2,315,397.70     7/1/1998
245114229      N/A                    2/1/2008    N     2,289,072.58           2,286,299.05     7/1/1998
240000411      N/A                    1/1/2008    N     2,279,738.34           2,278,059.63     7/1/1998
815114251      N/A                    1/1/2018    N     2,257,240.80           2,252,736.07     7/1/1998
245114362      N/A                    3/1/2013    N     2,255,088.72           2,248,056.76     7/1/1998
180000320        2/1/2013             2/1/2028    N     2,252,758.03           2,250,923.52     7/1/1998
245999523      N/A                    4/1/2018    N     2,245,401.87           2,242,844.80     6/1/1998
440000416      N/A                    3/1/2008    N     2,245,459.33           2,243,631.32     7/1/1998
245999520      N/A                    4/1/2008    N     2,220,775.46           2,218,933.65     7/1/1998
440000418      N/A                    3/1/2008    N     2,220,754.75           2,219,020.52     7/1/1998
240000419      N/A                   12/5/2004    N     2,214,772.39           2,212,888.92     6/1/1998
180000371        3/1/2008             3/1/2023    N     2,203,049.82           2,200,406.40     7/1/1998
195113936        7/1/2007             7/1/2027    N     2,199,062.73           2,200,000.00     7/1/1998
440000422        3/1/2008             3/1/2028    N     2,196,004.04           2,194,349.58     7/1/1998
180000353        3/1/2008             3/1/2028    N     2,195,870.26           2,194,175.81     7/1/1998
245114378      N/A                    4/1/2013    N     2,194,213.93           2,191,052.89     7/1/1998
440000425      N/A                    3/1/2008    N     2,193,794.61           2,191,379.96     7/1/1998
815114333      N/A                   10/1/2012    N     2,189,044.82           2,183,592.76     7/1/1998
180000363      N/A                    3/1/2008    N     2,191,516.97           2,188,657.28     7/1/1998
180000251        1/1/2008             1/1/2028    N     2,191,702.69           2,189,926.30     7/1/1998
440000429      N/A                    3/1/2018    N     2,188,411.68           2,184,210.58     7/1/1998
440000430      N/A                   12/1/2007    N     2,187,174.83           2,184,821.30     6/1/1998
180000390      N/A                    4/1/2008    N     2,182,222.83           2,180,593.53     7/1/1998
180000334      N/A                    7/1/2017    N     2,166,785.96           2,163,315.75     7/1/1998
815096383      N/A                   10/1/2017    N     2,165,031.69           2,162,654.85     7/1/1998
240000434      N/A                    3/1/2010    N     2,146,753.81           2,137,220.46     7/1/1998
240000435      N/A                    2/1/2008    N     2,152,898.51           2,151,099.90     7/1/1998
240000436      N/A                   12/1/2007    N     2,152,015.75           2,150,495.56     7/1/1998
815999513      N/A                    8/1/2017    N     2,145,658.40           2,141,291.78     7/1/1998
815999512      N/A                    1/1/2018    N     2,141,696.95           2,137,508.18     7/1/1998
245114227      N/A                    2/1/2008    N     2,143,633.49           2,142,016.84     7/1/1998
245114195      N/A                   12/1/2007    N     2,141,437.32           2,139,826.80     7/1/1998
240000441      N/A                    8/1/2011    N     2,130,659.70           2,119,643.08     7/1/1998
815114326      N/A                   10/1/2017    N     2,124,520.62           2,122,042.08     7/1/1998
245999502      N/A                    5/1/2008    N     2,121,449.27           2,117,451.61     7/1/1998
245114359      N/A                    5/1/2008    N     2,118,623.80           2,116,834.86     7/1/1998
240000445      N/A                   11/1/2007    N     2,111,225.29           2,109,457.08     7/1/1998
240000446      N/A                   12/1/2007    N     2,105,682.22           2,103,956.07     6/1/1998
805114122      N/A                   11/1/2017    N     2,104,841.14           2,102,752.39     7/1/1998
180000073      N/A                   12/1/2016    N     2,096,228.18           2,091,973.93     7/1/1998
440000449      N/A                    4/1/2008    N     2,097,276.14           2,095,685.06     7/1/1998
440000450      N/A                    4/1/2008    N     2,097,241.57           2,095,634.58     7/1/1998
440000451      N/A                    4/1/2008    N     2,097,178.71           2,095,542.76     7/1/1998
245999521      N/A                    4/1/2008    N     2,096,888.36           2,095,118.29     7/1/1998
245999552      N/A                    4/1/2008    N     2,096,478.54           2,094,487.32     7/1/1998
440000454        3/1/2010             3/1/2028    N     2,095,683.34           2,093,953.54     7/1/1998
240000455      N/A                    3/1/2008    N     2,095,346.03           2,093,514.59     7/1/1998
245999522      N/A                    4/1/2018    N     2,093,428.98           2,089,874.28     7/1/1998
245114394      N/A                    3/1/2018    N     2,093,460.71           2,090,968.65     7/1/1998
240000458      N/A                    1/1/2008    N     2,092,093.46           2,090,400.45     7/1/1998
240000459      N/A                   1/15/2008    N     2,092,069.66           2,090,372.02    6/15/1998
240000460      N/A                   1/15/2008    N     2,092,069.66           2,090,372.02    6/15/1998
245114290      N/A                    3/1/2018    N     2,089,988.93           2,086,302.25     7/1/1998
245114196      N/A                   12/1/2007    N     2,091,135.88           2,089,483.47     7/1/1998
240000463      N/A                   11/1/2007    N     2,088,844.85           2,087,095.39     7/1/1998
180000373      N/A                    1/1/2018    N     2,077,756.23           2,074,896.50     7/1/1998
245999507      N/A                    4/1/2008    N     2,077,163.56           2,075,523.82     7/1/1998
180000338      N/A                    2/1/2018    N     2,071,444.50           2,068,733.14     7/1/1998
815114123      N/A                    1/1/2018    N     2,069,950.94           2,067,120.90     7/1/1998
240000468      N/A                    1/1/2008    N     2,063,419.16           2,061,986.08     7/1/1998
240000469      N/A                    3/1/2008    N     2,055,876.69           2,054,213.23     7/1/1998
245114179      N/A                   12/1/2012    N     2,045,480.77           2,039,426.06     7/1/1998
180000330      N/A                   12/1/2017    N     2,034,477.32           2,030,537.29     7/1/1998
240000472      N/A                    3/1/2008    N     2,020,846.21           2,019,180.80     7/1/1998
440000473      N/A                    4/1/2008    N     1,995,873.72           1,993,582.56     7/1/1998
440000474      N/A                    3/1/2008    N     1,996,080.04           1,994,490.01     7/1/1998
180000377        3/1/2008             3/1/2023    N     1,993,228.07           1,990,688.67     7/1/1998
240000476      N/A                    1/1/2008    N     1,992,674.90           1,991,102.39     7/1/1998
245114231      N/A                    2/1/2005    N     1,991,330.89           1,989,127.92     7/1/1998
815114263      N/A                   12/1/2016    N     1,987,300.08           1,983,475.38     7/1/1998
240000479      N/A                    1/1/2008    N     1,989,193.20           1,986,906.48     7/1/1998
240000480      N/A                    1/1/2008    N     1,989,193.20           1,986,906.48     7/1/1998
240000481      N/A                   12/1/2007    N     1,987,548.33           1,985,282.47     7/1/1998
180000187      N/A                   11/1/2017    N     1,966,052.96           1,962,182.95     7/1/1998
440000483        3/1/2008             3/1/2028    N     1,946,497.19           1,945,042.39     7/1/1998
240000484      N/A                    3/1/2008    N     1,946,300.56           1,944,786.99     7/1/1998
240000485      N/A                    3/1/2008    N     1,944,310.94           1,942,113.40     7/1/1998
245114078      N/A                    2/1/2008    N     1,944,560.80           1,943,181.79     7/1/1998
815999524      N/A                    1/1/2018    N     1,941,290.48           1,938,615.58     5/1/1998
240000488      N/A                   12/1/2007    N     1,942,826.62           1,941,459.71     7/1/1998
245114281      N/A                    1/1/2008    N     1,940,255.47           1,938,180.37     7/1/1998
245114203      N/A                   12/1/2017    N     1,929,695.17           1,926,098.33     7/1/1998
245114154      N/A                   12/1/2017    N     1,929,695.17           1,926,098.33     7/1/1998
245114150      N/A                   12/1/2017    N     1,904,955.54           1,901,404.81     7/1/1998
245114153      N/A                   12/1/2017    N     1,904,955.54           1,901,404.81     7/1/1998
240000494      N/A                    1/1/2018    N     1,903,870.40           1,901,545.14     7/1/1998
815114337      N/A                   11/1/2017    N     1,896,801.88           1,892,928.51     7/1/1998
180000394      N/A                    4/1/2008    N     1,897,415.44           1,895,920.56     7/1/1998
245114287      N/A                    4/1/2008    N     1,896,050.19           1,893,859.67     7/1/1998
180000406      N/A                    4/1/2008    N     1,895,891.03           1,893,626.24     7/1/1998
245114339      N/A                    2/1/2008    N     1,893,781.96           1,892,207.06     7/1/1998
440000500      N/A                   11/1/2007    N     1,892,207.36           1,890,939.81     7/1/1998
440000501        1/1/2008             1/1/2025    N     1,891,440.94           1,889,616.79     7/1/1998
180000346      N/A                    9/1/2017    N     1,888,360.00           1,884,435.16     7/1/1998
245114277      N/A                    1/1/2018    N     1,889,730.02           1,887,556.94     7/1/1998
440000504       12/31/2012            1/1/2023    N     1,889,266.05           1,887,002.48     7/1/1998
245114275      N/A                    1/1/2008    N     1,889,202.42           1,886,926.43     7/1/1998
240000506      N/A                    3/1/2013    N     1,882,479.33           1,876,567.23     7/1/1998
245114205      N/A                   12/1/2017    N     1,880,215.83           1,876,711.21     7/1/1998
815114110      N/A                    9/1/2017    N     1,862,283.44           1,860,489.58     7/1/1998
240000510      N/A                   11/1/2007    N     1,861,487.29           1,860,124.35     6/1/1998
240000511      N/A                    3/1/2008    N     1,846,345.89           1,844,866.68     7/1/1998
180000445      N/A                    1/1/2018    N     1,836,818.80           1,833,196.31     7/1/1998
240000513      N/A                    3/1/2008    N     1,823,245.47           1,821,740.84     7/1/1998
245114197      N/A                    3/1/2008    N     1,816,229.44           1,814,721.42     7/1/1998
180000423      N/A                    5/1/2008    N     1,799,026.40           1,797,673.75     7/1/1998
440000516      N/A                    3/1/2008    N     1,796,602.68           1,795,210.79     7/1/1998
240000517      N/A                    1/1/2008    N     1,793,028.73           1,791,539.79     7/1/1998
240000518        1/1/2008             1/1/2023    N     1,790,663.37           1,788,681.28     7/1/1998
240000519      N/A                    2/1/2018    N     1,787,555.99           1,784,393.39     7/1/1998
240000520      N/A                    1/1/2013    N     1,772,253.52           1,766,601.06     7/1/1998
180000441      N/A                    2/1/2019    N     1,762,955.71           1,760,899.67     7/1/1998
245114364      N/A                    3/1/2013    N     1,759,464.83           1,753,978.35     7/1/1998
240000523      N/A                    3/1/2008    N     1,756,383.16           1,754,933.71     7/1/1998
240000524      N/A                    4/1/2008    N     1,747,766.07           1,746,456.71     7/1/1998
440000525        1/1/2008             1/1/2028    N     1,744,299.33           1,743,061.15     7/1/1998
180000311        1/1/2008             1/1/2028    N     1,743,586.35           1,742,209.59     7/1/1998
440000527      N/A                    1/1/2008    N     1,741,128.73           1,739,040.61     7/1/1998
245114310      N/A                    2/1/2008    N     1,740,492.34           1,739,097.02     7/1/1998
440000529        3/1/2018             3/1/2028    N     1,721,849.46           1,720,547.03     7/1/1998
440000530      N/A                    1/1/2015    N     1,704,011.49           1,699,733.27     7/1/1998
440000531        2/1/2008             2/1/2028    N     1,704,679.53           1,703,331.50     7/1/1998
180000350      N/A                    3/1/2008    N     1,697,347.66           1,696,123.89     7/1/1998
240000533      N/A                    4/1/2008    N     1,696,261.38           1,694,205.93     7/1/1998
245114347      N/A                    4/1/2008    N     1,696,209.04           1,694,129.13     7/1/1998
240000535      N/A                    3/1/2008    N     1,696,789.68           1,695,474.60     7/1/1998
440000536      N/A                    3/1/2008    N     1,696,560.20           1,695,176.31     7/1/1998
440000537        3/1/2013             3/1/2028    N     1,696,542.02           1,695,152.67     7/1/1998
815114334      N/A                   11/1/2017    N     1,665,324.47           1,662,046.42     7/1/1998
805113988      N/A                   12/1/2007    N     1,658,937.31           1,650,845.21     7/1/1998
180000255      N/A                    1/1/2005    N     1,650,542.38           1,648,549.21     7/1/1998
815114089      N/A                    2/1/2018    N     1,642,664.52           1,639,353.25     6/1/1998
180000393      N/A                    4/1/2013    N     1,640,184.53           1,635,229.44     7/1/1998
240000543      N/A                    2/1/2008    N     1,634,698.16           1,633,355.20     7/1/1998
240000544      N/A                   11/1/2017    N     1,629,310.90           1,627,133.27     7/1/1998
240000545      N/A                    1/1/2018    N     1,603,715.29           1,601,596.00     6/1/1998
815114336      N/A                   11/1/2017    N     1,600,956.90           1,597,687.67     7/1/1998
815114335      N/A                   11/1/2017    N     1,596,679.89           1,593,536.96     7/1/1998
440000548      N/A                    3/1/2008    N     1,596,980.16           1,595,742.93     7/1/1998
240000549      N/A                    3/1/2008    N     1,594,869.38           1,592,925.47     7/1/1998
815114350      N/A                    1/1/2018    N     1,593,740.40           1,591,720.50     7/1/1998
180000291      N/A                    1/1/2008    N     1,594,307.91           1,593,082.57     7/1/1998
245114260      N/A                    1/1/2008    N     1,593,900.54           1,592,595.96     7/1/1998
440000553        1/1/2008             1/1/2023    N     1,593,210.35           1,591,334.30     7/1/1998
440000554      N/A                    4/1/2008    N     1,587,842.50           1,586,594.00     7/1/1998
805114176      N/A                    1/1/2017    N     1,584,604.97           1,581,649.19     7/1/1998
245999516      N/A                    5/1/2008    N     1,572,630.69           1,569,931.71     7/1/1998
245114300      N/A                    3/1/2008    N     1,555,074.62           1,553,202.78     7/1/1998
180000410      N/A                    4/1/2008    N     1,547,801.40           1,546,540.29     7/1/1998
180000347      N/A                    3/1/2008    N     1,544,563.25           1,542,728.66     7/1/1998
240000560      N/A                   12/1/2007    N     1,544,298.08           1,543,211.55     7/1/1998
245114363      N/A                    3/1/2013    N     1,536,434.06           1,531,643.05     7/1/1998
180000259        1/1/2008             1/1/2028    N     1,519,920.71           1,518,820.05     7/1/1998
440000563        1/1/2008             1/1/2028    N     1,514,604.29           1,513,442.51     7/1/1998
440000564      N/A                    4/1/2008    N     1,498,064.21           1,496,932.24     7/1/1998
245999515      N/A                    4/1/2005    N     1,497,974.72           1,496,801.55     7/1/1998
180000340      N/A                    2/1/2008    N     1,495,136.45           1,493,904.54     7/1/1998
245114184      N/A                    1/1/2023    N     1,491,843.52           1,490,118.45     7/1/1998
240000569      N/A                    2/1/2013    N     1,481,330.60           1,476,592.41     7/1/1998
240000570      N/A                    1/1/2008    N     1,469,539.05           1,468,367.90     7/1/1998
240000571      N/A                    3/1/2008    N     1,465,679.03           1,464,012.62     7/1/1998
240000572      N/A                   12/1/2007    N     1,459,699.76           1,456,988.43     7/1/1998
815114252      N/A                    9/1/2022    N     1,457,146.42           1,456,358.94     7/1/1998
240000574      N/A                    3/1/2008    N     1,453,007.88           1,451,808.78     7/1/1998
240000575      N/A                    2/1/2008    N     1,445,676.44           1,444,580.71     7/1/1998
815999553      N/A                    2/1/2018    N     1,433,338.83           1,430,542.54     7/1/1998
180000267        1/1/2008             1/1/2028    N     1,434,522.20           1,433,350.36     7/1/1998
180000399      N/A                   12/1/2015    N     1,424,237.84           1,421,965.89     7/1/1998
245114225      N/A                    2/1/2008    N     1,420,477.36           1,419,329.68     7/1/1998
245114311      N/A                    2/1/2008    N     1,419,617.40           1,418,506.92     7/1/1998
180000233      N/A                    2/1/2017    N     1,411,034.02           1,408,143.85     7/1/1998
180000444      N/A                    8/1/2015    N     1,411,445.28           1,409,651.61     7/1/1998
240000583        4/1/2008             4/1/2028    N     1,398,174.89           1,397,109.93     7/1/1998
240000584      N/A                    4/1/2008    N     1,398,133.17           1,397,049.00     7/1/1998
240000585      N/A                    3/1/2008    N     1,395,879.77           1,394,291.19     7/1/1998
240000586      N/A                    2/1/2005    N     1,395,361.96           1,394,187.35     7/1/1998
245114190      N/A                   12/1/2007    N     1,394,259.14           1,393,184.26     7/1/1998
245114381      N/A                    4/1/2008    N     1,389,937.42           1,388,764.11     7/1/1998
180000332        2/1/2008             2/1/2028    N     1,375,798.71           1,374,734.10     7/1/1998
240000590      N/A                    4/1/2008    N     1,373,245.66           1,372,217.29     7/1/1998
240000591      N/A                   12/1/2007    N     1,364,985.68           1,364,029.35     7/1/1998
815114253      N/A                   12/1/2021    N     1,361,606.51           1,360,867.06     7/1/1998
245114221      N/A                    2/1/2008    N     1,345,621.39           1,344,510.55     7/1/1998
180000364      N/A                    3/1/2008    N     1,344,835.11           1,343,093.84     7/1/1998
245114293      N/A                    1/1/2008    N     1,344,941.21           1,343,857.51     7/1/1998
440000596        1/1/2013             1/1/2028    N     1,325,589.77           1,324,633.66     7/1/1998
440000597      N/A                    3/1/2008    N     1,297,553.04           1,296,549.78     7/1/1998
240000598      N/A                    3/1/2008    N     1,297,545.04           1,296,539.38     7/1/1998
240000599      N/A                    3/1/2008    N     1,296,071.79           1,294,565.59     7/1/1998
440000600      N/A                    2/1/2013    N     1,293,697.70           1,292,100.38     7/1/1998
245114366      N/A                    3/1/2013    N     1,288,622.12           1,284,603.85     7/1/1998
245114370      N/A                    3/1/2013    N     1,288,622.12           1,284,603.85     7/1/1998
815114254      N/A                    9/1/2021    N     1,263,260.61           1,262,475.76     7/1/1998
815999546      N/A                    6/1/2017    N     1,256,545.12           1,254,386.60     6/1/1998
815114271      N/A                    2/1/2017    N     1,254,694.84           1,252,497.48     6/1/1998
440000607      N/A                    3/1/2008    N     1,252,631.31           1,251,660.85     7/1/1998
240000608      N/A                    6/1/2017    N     1,233,392.73           1,230,959.94     6/1/1998
240000609      N/A                    2/1/2008    N     1,228,629.97           1,227,016.53     7/1/1998
240000610      N/A                   12/1/2007    N     1,225,089.88           1,224,166.70     7/1/1998
240000611      N/A                    1/1/2017    N     1,215,146.60           1,212,616.82     7/1/1998
440000612      N/A                    2/1/2013    N     1,214,085.51           1,212,586.49     7/1/1998
240000613      N/A                    3/1/2008    N     1,197,629.76           1,196,670.27     7/1/1998
440000614      N/A                    3/1/2008    N     1,196,255.87           1,194,829.59     7/1/1998
245114348      N/A                    2/1/2008    N     1,196,306.79           1,195,370.99     7/1/1998
180000298      N/A                    2/1/2017    N     1,189,858.94           1,187,286.28     7/1/1998
180000184      N/A                   10/1/2017    N     1,160,582.78           1,158,325.51     7/1/1998
240000618      N/A                   12/1/2007    N     1,158,240.02           1,157,427.73     7/1/1998
180000401      N/A                    4/1/2008    N     1,148,356.79           1,147,415.58     7/1/1998
240000620      N/A                    2/1/2008    N     1,146,347.33           1,145,421.99     7/1/1998
240000621      N/A                   11/1/2007    N     1,129,912.78           1,129,096.44     7/1/1998
245114314      N/A                    2/1/2008    N     1,119,916.95           1,118,627.74     7/1/1998
240000623      N/A                    1/1/2008    N     1,102,000.21           1,101,091.87     7/1/1998
245114367      N/A                    3/1/2013    N     1,090,372.56           1,086,972.49     7/1/1998
245114368      N/A                    3/1/2013    N     1,090,372.56           1,086,972.49     7/1/1998
240000626      N/A                   12/1/2012    N     1,080,375.31           1,077,029.11     7/1/1998
245114344      N/A                    2/1/2023    N     1,074,664.78           1,074,072.12     7/1/1998
245114294      N/A                    1/1/2008    N     1,064,411.23           1,063,634.27     7/1/1998
245999558      N/A                    5/1/2008    N     1,059,386.57           1,058,555.96     7/1/1998
245114215      N/A                   12/1/2012    N     1,058,466.41           1,057,622.58     7/1/1998
440000631      N/A                    3/1/2008    N     1,048,066.36           1,047,268.82     7/1/1998
180000328        2/1/2005             2/1/2028    N     1,046,446.02           1,045,546.08     7/1/1998
240000633      N/A                   12/1/2007    N     1,042,953.33           1,041,682.46     7/1/1998
440000634      N/A                    1/1/2008    N     1,011,981.05           1,011,162.65     7/1/1998
180000345      N/A                    3/1/2008    N       996,995.81             995,842.52     7/1/1998
180000361      N/A                    3/1/2008    N       996,989.78             995,834.66     7/1/1998
180000365      N/A                    3/1/2008    N       996,204.03             994,924.17     7/1/1998
240000638      N/A                    2/1/2008    N       996,614.58             995,757.33     7/1/1998
240000639      N/A                    2/1/2008    N       996,574.20             995,706.80     7/1/1998
240000640      N/A                    1/1/2023    N       994,099.27             992,897.32     7/1/1998
240000641      N/A                   11/1/2007    N       992,290.93             991,102.84     7/1/1998
240000642      N/A                   10/1/2007    N       992,071.75             990,967.40     7/1/1998
245999510      N/A                    4/1/2008    N       988,649.95             987,869.50     7/1/1998
440000644        2/1/2008             2/1/2028    N       972,072.54             971,330.65     7/1/1998
240000645      N/A                   10/1/2007    N       969,790.01             969,043.22     7/1/1998
245114399      N/A                    4/1/2013    N       958,142.77             957,100.47     7/1/1998
180000317        2/1/2013             2/1/2028    N       956,923.76             956,144.50     7/1/1998
245114222      N/A                    2/1/2008    N       949,908.50             949,124.34     7/1/1998
245114295      N/A                    1/1/2008    N       932,998.84             931,939.48     7/1/1998
245999555      N/A                    5/1/2008    N       929,396.29             928,611.52     7/1/1998
180000344      N/A                    1/1/2018    N       917,278.94             916,360.88     7/1/1998
180000383        4/1/2008             4/1/2028    N       898,805.89             898,111.68     7/1/1998
805114038      N/A                   11/1/2017    N       890,407.03             889,188.73     7/1/1998
240000654      N/A                    3/1/2008    N       886,314.87             885,625.48     7/1/1998
180000415      N/A                    4/1/2005    N       878,686.65             877,940.54     7/1/1998
240000656      N/A                    3/1/2008    N       862,270.61             861,572.92     7/1/1998
240000657      N/A                    2/1/2008    N       833,788.44             833,164.55     7/1/1998
815114178      N/A                    8/1/2017    N       827,141.16             825,586.42     7/1/1998
240000659      N/A                    1/1/2008    N       816,873.34             816,204.61     7/1/1998
245114224      N/A                    2/1/2008    N       785,499.60             784,864.96     7/1/1998
245114387      N/A                    5/1/2028    N       779,506.38             778,859.10     7/1/1998
240000662      N/A                    3/1/2008    N       773,441.36             772,813.33     7/1/1998
245114230      N/A                    2/1/2008    N       766,466.89             765,569.83     7/1/1998
245999541      N/A                    4/1/2023    N       764,254.58             763,787.75     7/1/1998
240000665      N/A                    3/1/2008    N       757,674.41             756,785.01     7/1/1998
180000392      N/A                    4/1/2013    N       745,538.43             743,286.13     7/1/1998
245114340      N/A                    2/1/2008    N       746,611.29             745,751.83     7/1/1998
240000668      N/A                    2/1/2008    N       736,183.15             735,216.40     7/1/1998
245114108      N/A                   12/1/2007    N       722,515.54             722,036.16     7/1/1998
240000670      N/A                   10/1/2007    N       694,825.09             694,096.64     7/1/1998
245114120      N/A                    1/1/2028    N       605,911.40             605,460.24     7/1/1998
180000335      N/A                    5/1/2012    N       493,125.21             491,381.16     7/1/1998
245113961      N/A                    5/1/2023    N       489,543.52             488,982.11     7/1/1998
245114341      N/A                    2/1/2008    N       447,966.79             447,451.12     7/1/1998
195114186      N/A                   11/1/2007    N       437,975.65             437,652.03     7/1/1998
240000676      N/A                    1/1/2008    N       408,482.06             408,156.53     7/1/1998
Totals                                              3,405,141,500.13       3,401,881,189.85 



<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>
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>
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>
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>
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       6/10/98            897,691.67       897,691.67  
  240000003          3          0       6/10/98            477,885.74       477,885.74  
  240000004          4          0       6/10/98            435,064.41       435,064.41  
  355132459          5          0        6/1/98            354,936.75       354,936.75  
  240000088         88          0        6/1/98             52,114.02        52,114.02  
  245114396         128         0        6/1/98             49,117.42        49,117.42  
  245114209         147         0        6/1/98             41,131.93        41,131.93  
  180000372         161         0        6/1/98             38,379.90        38,379.90  
  245114211         170         0        6/1/98             37,931.65        37,931.65  
  180000337         193         0        6/1/98             32,703.79        32,703.79  
  245114286         195         0        6/1/98             36,038.32        36,038.32  
  245999517         228         0        6/1/98             30,583.62        30,583.62  
  240000237         237         0        6/1/98             28,606.30        28,606.30  
  245114353         283         0        6/1/98             22,146.56        22,146.56  
  245114285         286         0        6/1/98             23,621.59        23,621.59  
  245114365         294         0        6/1/98             30,673.16        30,673.16  
  815999526         333         0        6/1/98             22,304.73        22,304.73  
  440000385         385         0        6/1/98             18,448.21        18,448.21  
  245999523         415         0        6/1/98             16,581.48        16,581.48  
  240000419         419         0        6/1/98             14,627.64        14,627.64  
  440000430         430         0        6/1/98             16,943.81        16,943.81  
  240000446         446         0        6/1/98             14,172.49        14,172.49  
  240000459         459         0       6/15/98             14,108.84        14,108.84  
  240000460         460         0       6/15/98             14,108.84        14,108.84  
  815999524         487         1        5/1/98             14,047.62        14,047.62  
  240000510         510         0        6/1/98             13,309.03        13,309.03  
  815114089         541         0        6/1/98             12,558.11        12,558.11  
  240000545         545         0        6/1/98             11,374.06        11,374.06  
  815999546         605         0        6/1/98              9,519.77         9,519.77  
  815114271         606         0        6/1/98              9,197.51         9,197.51  
  240000608         608         0        6/1/98             10,177.47        10,177.47  
Totals                                                   2,800,106.44     2,814,153.85  
                                                                                        
</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 
  240000003      B                                                                           
  240000004      B 
  355132459      B 
  240000088      B 
  245114396      B 
  245114209      B 
  180000372      B 
  245114211      B 
  180000337      B 
  245114286      B 
  245999517      B 
  240000237      B 
  245114353      B 
  245114285      B 
  245114365      B 
  815999526      B 
  440000385      B 
  245999523      B 
  240000419      B 
  440000430      B 
  240000446      B 
  240000459      A 
  240000460      A 
  815999524      1 
  240000510      B 
  815114089      B 
  240000545      B 
  815999546      B 
  815114271      B 
  240000608      B 
  Totals                                                                   0.00
                   
</TABLE>        
<TABLE>
<CAPTION>
                Outstanding
Loan Number      Servicing     Bankruptcy   REO
                 Advances          Date     Date
<S>                <C>             <C>     <C>
  240000002   
  240000003   
  240000004   
  355132459   
  240000088   
  245114396   
  245114209   
  180000372   
  245114211   
  180000337   
  245114286   
  245999517   
  240000237   
  245114353   
  245114285   
  245114365   
  815999526   
  440000385   
  245999523   
  240000419   
  440000430   
  240000446   
  240000459   
  240000460   
  815999524   
  240000510   
  815114089   
  240000545   
  815999546   
  815114271   
  240000608   
  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