FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1998-10-01
ASSET-BACKED SECURITIES
Previous: MIGRATEC INC, SB-2/A, 1998-10-01
Next: GZA GEOENVIRONMENTAL TECHNOLOGIES INC, 10-Q, 1998-10-01



                       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 :  September 18, 1998

(Date of earliest event reported)

Commission File No.:  333-48943

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


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



52-6929147          52-2107969
52-2107968          52-2107970
(I.R.S. Employer Identification No.)

c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Pkwy
Columbia, Maryland                                                   21044
(Address of principal executive offices)                         (Zip Code)


(410) 884-2000
Registrant's Full Telephone Number

Norwest Bank Minnesota, NA
7845 New Horizon Way     
Frederick, Maryland 21703
(Former name, former address and former fiscal year,
               if changed since last report)



ITEM 5.  Other Events

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


ITEM 7.  Financial Statements and Exhibits

(c)  Exhibits

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

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


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

                  First Union-Lehman Brothers-Bank of America
                            Commercial Mortgage Trust
                 Commercial Mortgage Pass- Through Certificates
                                 Series 1998-C2
                  
September 29, 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 September 18,
     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) 515-5254

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

Payment Date: 9/18/98
Record Date:  8/31/98

                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)


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


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     750,937,337.95     2,902,421.57
 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   3,398,985,576.95     2,902,421.57
                                                                                                 
</TABLE>                                                                        
<TABLE>                                                               
<CAPTION>


Class    CUSIP        Interest        Prepayment      Realized Loss/         Total                 Ending          Current       
                     Distribution     Premium         Additional Trust     Distribution            Balance         Subordination  
                                                    Fund Expenses                                                  Level(1)     
<S>     <C>           <C>              <C>              <C>                  <C>                    <C>              <C>         
                                                                                                  
                        
 A-1     337367AA4      3,929,905.40      0.00             0.00              6,832,326.97       748,034,916.38        28.10%
 A-2     337367AB2      9,259,407.20      0.00             0.00              9,259,407.20     1,693,794,000.00        28.10%
  B      337367AC0        942,896.60      0.00             0.00                942,896.60       170,403,000.00        23.08%
  C      337367AD8        955,671.22      0.00             0.00                955,671.22       170,402,000.00        18.06%
  D      337367AE6      1,154,988.15      0.00             0.00              1,154,988.15       204,483,000.00        12.04%
  E      337367AF3        384,996.05      0.00             0.00                384,996.05        68,161,000.00        10.04%
  F      337367AH9        288,748.45      0.00             0.00                288,748.45        51,121,000.00         8.53%
  G      337367AJ5        596,409.23      0.00             0.00                596,409.23       102,241,582.00         5.52%
  H      337367AK2         99,401.41      0.00             0.00                 99,401.41        17,040,241.00         5.02%
  J      337367AL0        174,662.47      0.00             0.00                174,662.47        34,080,482.00         4.01%
  K      337367AM8        261,993.71      0.00             0.00                261,993.71        51,120,723.00         2.51%
  L      337367AN6        174,662.47      0.00             0.00                174,662.47        34,080,482.00         1.51%
  M      337367AP1         87,331.24      0.00             0.00                 87,331.24        17,040,241.00         1.00%
  N      337367AQ9        174,327.22      0.00             0.00                174,327.22        34,080,488.00         0.00%
 R-I        N/A                 0.00      0.00             0.00                      0.00                 0.00         0.00%
R-II        N/A                 0.00      0.00             0.00                      0.00                 0.00         0.00%
R-III       N/A                 0.00      0.00             0.00                      0.00                 0.00         0.00%
Totals                 18,485,400.82                                        21,387,822.39     3,396,083,155.38

                                                                       
                                                                              
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
                                                                                
                                                                                
Class    CUSIP     Pass- Through          Original         Beginning            
                         Rate             Notional         Notional            
                                           Amount          Amount             
<S>      <C>              <C>              <C>              <C>                  
IO     337367AG1     0.811051%          3,408,048,239.00     3,398,985,576.95                                                   
                                                                                
                                                                           
                                                                                
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                Ending  
                      Interest         Prepayment         Total                 Notional  
Class    CUSIP      Distribution        Premium           Distribution          Amount                                          
          
<S>      <C>            <C>               <C>             <C>                  <C>

IO     337367AG1    2,297,292.43         0.00               2,297,292.43        3,396,083,155.38                                  

                                                                                
                                                                                
                                                                                
<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     Distribution    
                                                                                
<S>            <C>             <C>                   <C>                 <C>          

 A-1            337367AA4         988.07544467        3.81897575     5.17092816
 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     5.11516208
 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          984.25646892
 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                                      
                                 Notional         Interest          Prepayment  
Class          CUSIP             Amount         Distribution        Premium     
<S>             <C>              <C>               <C>              <C>           

 IO            337367AG1      997.34080582      0.67407861        0.00000000                                                  

</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                  Ending                                        
Class          CUSIP             Notional                                       
                                  Amount                                        
<S>             <C>              <C>                                              
 IO            337367AG1         996.48916835                                                                               
                                                                                
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
                              Reconciliation Detail

                              Advance Summary

<S>                                                         <C>       
P&I Advances Outstanding                                    277,840.18
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                255,203.45
Less Master Servicing Fees on Delinquent Payments             2,750.41
Less Reductions to Master Servicing Fees                          0.00 
Plus Master Servicing Fees for Delinquent Payments Received  11,000.86
Plus Adjustments for Prior Master Servicing Calculation           0.00 
Total Master Servicing Fees Collected                       263,453.90  

</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       3,929,905.40           0.00         3,929,905.40            0.00
A-2       9,259,407.20           0.00         9,259,407.20            0.00
 IO       2,297,292.43           0.00         2,297,292.43            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    20,783,028.53                       20,783.028.53

                                                                               
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
          Additional    Interest               Remaining Unpaid                 
          Trust Fund    Distribution           Distributable                    
Class     Expenses      (REMIC)                Certificate Interest             
<S>          <C>         <C>                     <C>                            

A-1           0.00   3,929,905.40               0.00
A-2           0.00   9,259,407.20               0.00
 IO           0.00   2,297,292.43               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          335.28     174,327.22           1,452.64
Total       335.28  20,782,693.25           1,452.64

                                                                                
                                                                                
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                

             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>       

A-1               0.00               3,929,905.40
A-2               0.00               9,259,407.20
 IO               0.00               2,297,292.43
 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                 174,327.22
Total             0.00              20,782,693.25 



</TABLE>
<TABLE>
<CAPTION>



Other Required Information                                
<S>                                                <C>                          
                                                                                
Available Distribution Amount                         23,685,114.82                                                     
                                                                                
Aggregate Number of Outstanding Loans                        664                   
Aggregate Unpaid Principal Balance of Loans        3,396,129,228.17                         
Aggregate Stated Principal Balance of Loans        3,396,094,107.22                            
                                                                                
                                                                                
Aggregate Amount of Service Fee                          263,453.90                       
Aggregate Amount of Special Servicing Fee                      0.00                 
Aggregate Amount of Additional Servicing Fee              14,014.50 
Aggregate Amount of Trustee Fee                            3,399.00                     
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   
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                
Class         Cusip          DCR             Fitch            Moody's    S&P    
                                                                                
<S>         <C>                <C>            <C>              <C>        <C>   
A-1         337367AA4             X              X               Aaa        AAA   
A-2         337367AB2             X              X               Aaa        AAA   
A-IO        337367AG1             X              X               Aaa        AAAr  
B           337367AC0             X              X               Aa2        AA    
C           337367AD8             X              X               A2         A     
D           337367AE6             X              X               Baa2       BBB   
E           337367AF3             X              X               Baa3       BBB-  
F           337367AH9             X              X               Ba1        BB+   
G           337367AJ5             X              X               Ba2        NR    
H           337367AK2             X              X               Ba3        NR    
J           337367AL0             X              X               B1         NR    
K           337367AM8             X              X               B2         NR    
L           337367AN6             X              X               B3         NR    
M           337367AP1             X              X               Caa2       NR    
N           337367AQ9             X              X               NR         NR                        
                                                                                                       
                                                                                
<FN>                                                                            
NR -  Designates  that the class  was not rated by the above  agency at the     
time of original  issuance.                                                     
X - Designates that the above rating agency did not rate any classes in this    
transaction  at the time of original  issuance.                                 
N/A - Data not available this period.                                           
                                                                                
1) For any  class  not  rated  at the  time  of  original  issuance  by any     
particular  rating  agency,  no request has been made  subsequent to issuance to
obtain rating information,  if any, from such rating agency. The current ratings
were obtained  directly from the applicable  rating agency within 30 days of the
payment  date  listed  above.  The  ratings  may have  changed  since  they were
obtained.  Because the ratings may have changed,  you may want to obtain current
ratings directly from the rating agencies.                                      
                                                                                
                                                                                
Duff & Phelps Credit Rating Co.                                                 
55 East Monroe Street                                                           
Chicago, Illinois 60603                                                         
(312) 368- 3100                                                                 
                                                                                
Fitch IBCA, Inc.                                                                
One State Street Plaza                                                          
New York, New York 10004                                                        
(212) 908- 0500                                                                 
                                                                                
Moodys Investors Service                                                        
99 Church Street                                                                
New York, New York 10007                                                        
(212) 553- 0300                                                                 
                                                                                
Standard & Poors Rating Services                                                
26 Broadway                                                                     
New York, New York 10004                                                        
(212) 208- 8000                                                                 
                                                                                
</FN>                                                                           
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
         Current Mortgage Loan and Property Stratification Tables               
                                                                                
                                                                                
                           Scheduled Balance                                    
                                                                                
                                                     % Of                                 
 Scheduled                   # of    Scheduled         Agg       WAM                 Weighted 
 Balance                     Loans   Balance           Bal.      (2)      WAC        Avg DSCR(1)
 <S>                         <C>    <C>                <C>       <C>      <C>         <C>     

      Below 2,000,000          201    282,440,169.61    8.32     150      7.4108        1.385821
  2,000,001 to 4,000,000       231    648,970,690.67   19.11     144      7.3801        1.425580
  4,000,001 to 6,000,000        87    426,685,073.93   12.56     139      7.3357        1.381705
  6,000,001 to 8,000,000        63    428,904,828.31   12.63     137      7.3009        1.354634
  8,000,001 to 10,000,000       23    210,064,133.37    6.19     157      7.3225        1.435143
 10,000,001 to 12,000,000       13    142,818,121.36    4.21     161      7.3520        1.311479
 12,000,001 to 14,000,000       18    231,294,985.73    6.81     148      7.2220        1.359577
 14,000,001 to 16,000,000        7    103,486,940.26    3.05     166      7.1751        1.319207
 16,000,001 to 18,000,000        6    102,337,693.44    3.01     115      7.3316        1.304935
 18,000,001 to 20,000,000        1     19,943,368.73    0.59     116      6.8500        1.210000
 20,000,001 to 25,000,000        7    152,725,240.72    4.50     111      7.2188        1.368040
 25,000,001 to 50,000,000        1     25,254,912.66    0.74     115      6.7900        1.290000
 50,000,001 to 75,000,000        2    127,602,577.43    3.76     263      7.0541        1.350156
 75,000,001 to 100,000,000       2    163,391,526.00    4.81     109      6.7500        1.952889
100,000,001 to 125,000,000       0              0.00    0.00       0      0.0000        0.000000
125,000,001 to 150,000,000       0              0.00    0.00       0      0.0000        0.000000
150,000,001 to 200,000,000       2    330,173,845.00    9.72     167      6.9279        1.403956
      Totals                   664  3,396,094,107.22  100.00     148      7.2426        1.410333    

                                                                                
</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          11,163,718.53    0.33   167         7.3566        1.370625
     Arizona            30          86,218,937.61    2.54   127         7.4821        1.431077
    Arkansas             4          29,964,057.39    0.88   224         7.4717        1.771905
   California          114         408,115,160.04   12.02   119         7.3104        1.366550
    Colorado             8          19,021,069.73    0.56   137         7.1938        1.342899
   Connecticut          10          48,757,930.09    1.44   224         7.3337        1.400172
    Delaware             1           2,933,900.36    0.09   111         8.0000        1.450000
     Florida            57         239,938,240.76    7.07   143         7.2695        1.397224
     Georgia            31         214,780,612.89    6.32   152         7.1474        1.394691
      Idaho              4           7,609,009.75    0.22   132         7.3446        1.347187
    Illinois            22         272,206,652.54    8.02   123         6.9650        1.716851
     Indiana            13          45,376,219.69    1.34   189         7.1397        1.337665
     Kansas              2           4,195,752.28    0.12   112         7.8081        1.522846
    Kentucky            11          63,822,363.48    1.88   112         7.4840        1.451383
    Louisiana           11          49,202,139.31    1.45   153         7.5515        1.325455
      Maine              1           1,153,769.01    0.03   229         7.4200        NAP
    Maryland            29         179,670,715.48    5.29   139         7.1185        1.333456
  Massachusetts         11          27,065,171.42    0.80   134         7.4647        1.373948
    Michigan            11          55,483,376.36    1.63   178         7.3312        1.376293
    Minnesota            6          10,784,125.46    0.32   181         7.0492        1.419018
   Mississippi           1             721,399.48    0.02   111         8.2500        1.310000
    Missouri             7          41,856,349.64    1.23   154         7.2637        1.455946
    Nebraska             6          18,435,578.35    0.54   114         7.0145        1.437940
     Nevada             13          71,108,538.89    2.09   119         7.1849        1.409633
  New Hampshire          1           4,576,923.24    0.13   113         7.3800        1.260000
   New Jersey           27         162,494,336.58    4.78   255         7.3167        1.329565
   New Mexico            1           1,890,228.68    0.06   115         7.5000        1.330000
    New York            30         314,104,107.56    9.25   153         7.0836        1.379369
 North Carolina         24         118,411,422.69    3.49   156         7.3165        1.355994
      Ohio              14          73,610,187.39    2.17   105         7.2699        1.405810
    Oklahoma             5           9,135,355.84    0.27   130         7.4480        1.327510
     Oregon              6          18,774,977.71    0.55   141         7.3984        1.290386
  Pennsylvania          21          87,766,423.93    2.58   184         7.3232        1.340364
 South Carolina         12          33,759,972.90    0.99   178         7.2792        1.307092
  South Dakota           1           3,466,608.34    0.10   116         7.4300        1.250000
    Tennessee           15          65,963,518.88    1.94   149         7.3763        1.368950
      Texas             38         339,644,385.53   10.00   142         7.2147        1.405014
      Utah              11          38,954,268.73    1.15   102         7.5534        1.306514
    Virginia            21         132,091,390.83    3.89   151         7.2567        1.373514
   Washington            7          18,996,820.31    0.56   127         7.5912        1.725920
 Washington, DC          4          15,785,018.20    0.46   115         7.2822        1.367943
  West Virginia          2           5,246,318.58    0.15   166         7.4755        1.354041
    Wisconsin           15          37,061,159.86    1.09   156         7.4573        1.427736
     Wyoming             1           4,775,892.90    0.14   113         7.3750        1.290000
    Totals             664       3,396,094,107.22  100.00   148         7.2426        1.410333 
 
                                                                               
                                                                                
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
                                                                                
                                                                                
           Current Mortgage Loan and Property Stratification Tables             
                                                                                
                                                                                
                             Note Rate                                          
                                                                                
 Note              # of        Scheduled        % of                          Weighted  
 Rate              Loans       Balance           Agg.      WAM      WAC      Avg DSCR(1)
                                                 Bal.      (2)                         
 <S>                <C>         <C>              <C>       <C>      <C>        <C>      


 6.749% or Less        1         4,160,131.94      0.12    235       6.7100     1.550000
 6.75% to 6.999%      64       708,433,920.83     20.86    142       6.8220     1.487682
7.000% to 7.249%     204     1,155,209,418.51     34.02    144       7.1115     1.387022
7.250% to 7.499%     197       857,252,857.30     25.24    161       7.3557     1.351774
7.500% to 7.749%     113       380,420,168.75     11.20    135       7.5850     1.410056
7.750% to 7.999%      55       181,105,279.08      5.33    159       7.8725     1.551893
8.000% to 8.249%      19        79,231,699.74      2.33    118       8.1088     1.330317
8.250% to 8.499%       4        14,660,359.32      0.43    226       8.3421     1.365036
8.500% to 8.749%       3         5,964,139.45      0.18    244       8.6469     1.477185
8.750% to 8.999%       1         2,371,793.69      0.07    110       8.8750     1.410000
9.000% or greater      3         7,284,338.61      0.21    242       9.0484     1.237697
    Totals           664     3,396,094,107.22    100.00    148       7.2426     1.410333    

                                                                               
</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      655     3,342,768,115.44   98.43  148     7.2277   1.412572
13 to 24 months         9         53,325,991.78    1.57  110     8.1722   1.274236
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     3,396,094,107.22  100.00  148     7.2426   1.410333     

                                                                                
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
                     Debt Service Coverage Ratio                                
                                                                                
 Debt Service         # of       Scheduled          % of                         Weighted  
 Coverage Ratio       Loans       Balance           Agg.      WAM     WAC        Avg DSCR(1)
                                                    Bal.      (2)                        
 <S>                   <C>          <C>             <C>       <C>     <C>           <C>     

 Credit Lease           73       230,727,585.38      6.79      235     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       246,266,013.80      7.25      130     7.3846        1.211322
 1.25 to 1.49          443     2,193,457,540.82     64.59      146     7.2418        1.33753
  1.5 to 1.74           88       488,464,455.87     14.38      135     7.2633        1.549364
 1.75 to 1.99            8       105,673,712.42      3.11      106     6.9173        1.897812
  2.0 to 2.24            8       115,813,460.76      3.41      133     6.9786        2.030223
2.5 and greater          4        15,691,338.17      0.46      187     7.8410        2.52445
  Totals               664     3,396,094,107.22    100.00      148     7.2426        1.410333

                                                                               
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                             Property Type                                      
                                                                                
 Property              # of       Scheduled       % of                      Weighted 
 Type                 Loans       Balance         Agg.     WAM    WAC      Avg DSCR(1)
                                                  Bal.     (2)                        
 <S>                    <C>       <C>             <C>      <C>    <C>         <C>      


  Health Care           12        65,109,941.39    1.92    166     7.8029      1.856057
  Industrial            44       129,920,264.86    3.83    129     7.3608      1.403352
    Lodging             45       230,516,400.78    6.79    132     7.6086      1.520365
   Mixed Use             8        22,008,606.44    0.65    139     7.6256      1.414159
Mobil Home Park          5        13,496,265.29    0.40    121     7.1110      1.550688
 Multi-Family          228     1,077,437,844.48   31.73    149     7.2437      1.324055
    Office              71       677,358,520.32   19.95    145     7.0834      1.391497
     Other              73       230,727,585.38    6.79    235     7.2953      NAP
    Retail             168       928,080,081.32   27.33    132     7.1845      1.463607
 Self Storage           10        21,438,596.96    0.63    158     7.4992      1.448453
  Totals               664     3,396,094,107.22  100.00    148     7.2426      1.410333 
  
</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         35,510,085.02    1.05     52    7.5306     1.442986
   61 to 84 months        22        130,222,620.66    3.83     77    7.2446     1.364909
   85 to 108 months        7        130,745,649.00    3.85    101    7.2307     1.683009
  109 to 120 months      415      1,715,239,597.87   50.51    113    7.2787     1.379046
  121 to 154 months        8        291,591,167.62    8.59    141    6.9717     1.607026
  155 to 192 months       48        325,021,483.23    9.57    174    7.1954     1.370911
  193 to 240 months       27        137,996,159.17    4.06    231    7.2766     1.307732
241 months or greater      3          4,647,222.84    0.14    293    8.7651     1.208279
   Totals                534      2,770,973,985.41   81.59    126    7.2384     1.416556

                                                                                
</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          1,634,507.70    0.05     111       7.5625    NAP
  121 to 154 months       2          6,159,484.36    0.18     133       7.3219    1.267508
  155 to 192 months      22        215,433,331.02    6.34     179       6.9631    1.340213
  193 to 216 months       3          5,913,745.60    0.17     199       7.5020    1.331280
  217 to 240 months      72        185,301,623.77    5.46     230       7.4075    1.566037
  241 to 264 months       2         12,974,623.00    0.38     249       8.1450    NAP
  265 to 300 months      17         79,893,456.87    2.35     292       7.4296    1.339071
301 months or greater    11        117,809,349.49    3.47     352       7.3443    1.315470
  Totals                130        625,120,121.81   18.41     243       7.2610    1.376476 

                                                                               
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
          Remaining Amortization Term (ARD and Balloon Loans)                   
                                                                                
 Remaining            # of         Scheduled       % of                         Weighted   
 Amortization Term    Loans        Balance         Agg.      WAM     WAC        Avg DSCR(1) 
                                                   Bal.      (2)                        
 <S>                   <C>         <C>             <C>       <C>     <C>         <C>       

    Interest Only         2        163,391,526.00    4.81    109     6.7500      1.952889
 180 months or less       0                  0.00    0.00      0     0.0000      0.000000
  181 to 228 months       2        157,092,830.71    4.63    149     7.0613      1.501181
  229 to 252 months      11         58,183,048.24    1.71     95     7.5732      1.492826
  253 to 276 months       6         18,228,138.74    0.54    166     7.5058      1.377231
  277 to 300 months     119        410,264,965.99   12.08    128     7.4959      1.491076
  301 to 324 months      13        101,807,632.92    3.00    184     7.3248      1.353330
325 months or greater   381      1,862,005,842.81   54.83    123     7.2217      1.346243
  Totals                534      2,770,973,985.41   81.59    126     7.2384      1.416556       

                                                                                
</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     3,396,094,107.22    100.00    148     7.2426     1.410333
   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     3,396,094,107.22    100.00    148     7.2426     1.410333 
                                           
                                     
<FN>                                                                            
(1) Debt  Service  Ratios are calculated as described in the prospectus,  values 
are updated periodically as new NOI figures become available from borrowers on 
an asset level. The Trustee makes no representations as to the accuracy  of the  
data  provided  by the  borrower  for  this  calculation.  "NAP" means not 
applicable and relates to the ommission of credit lease loans in the calculation 
of DSCR.     
                                                                                
(2)Anticipated  Remaining Term and WAM are each  calculated  based upon the     
term from the current month to the earlier of the Anticipated Repayment Date, if
applicable,  and the  maturity  date.                                           
                                                                                

</FN>                                                                           
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                                                                                
                                                                                
                         Mortgage Loan Detail                                   
                                                                                
                                                                                
                                                                                
Loan               Property                                 Interest          Principal       Gross  
Number       ODCR   Type(1)  City               State       Payment            Payment        Coupon 
<S>          <C>     <C>      <C>                <C>        <C>                  <C>           <C>   

 
240000001      1      OF    Somers                NY         1,005,887.05         555,944.06  6.830%
240000002      2      OF    Austin                TX           933,582.22               0.00  7.040%
240000003      3      RT    Aurora                IL           497,129.46               0.00  6.750%
240000004      4      RT    Vernon Hills          IL           452,583.79               0.00  6.750%
355132459      5      OF    Atlanta               GA           372,000.00               0.00  6.750%
245114125      6      MF    Mount Olive           NJ           403,340.08          38,037.93  7.360%
245114400      7      RT    Charlotte             NC           147,765.39          17,328.82  6.790%
240000009      9      LO    Various               KY           157,367.77          22,683.88  7.672%
440000010      10     OF    Akron                 OH           136,696.82          14,207.06  7.080%
245114220      11     MF    Baltimore             MD           131,018.89          18,591.01  7.110%
180000281      12     LO    New York              NY           141,259.05          36,644.67  7.550%
245114267      13     MF    Falls Church          VA           134,199.82          12,223.31  7.375%
180000314      14     MF    Miramar               FL           123,800.79          14,224.43  6.880%
245114329      15     MF    Gaithersburg          MD           117,593.34          18,398.25  6.800%
245999549      16     MF    Chicago               IL           117,716.83          13,335.01  6.850%
440000017      17     RT    Memphis               TN           109,532.44          11,433.31  7.100%
195113931      18     MF    Houston               TX           120,044.65               0.00  8.140%
180000242      19     RT    New York              NY           106,415.66          10,987.58  7.140%
180000285      20     MF    Marin City            CA           106,073.08          10,087.17  7.326%
355132446      21     RT    Burke                 VA           100,056.33          10,606.52  7.080%
440000022      22     OF    St. Louis             MO           100,296.07          10,015.57  7.170%
815114236      23     OT    Various               TX            91,787.23               0.00  7.156%
815114235      24     OT    Dallas                TX            91,679.34               0.00  7.156%
245114266      25     MF    Gaithersburg          MD            96,104.79           8,753.51  7.375%
180000315      26     MF    Bristol               PA            89,479.26           9,056.78  7.170%
240000027      27     RT    Chester               NY            90,401.03           8,612.90  7.260%
245114288      28     MF    Atlanta               GA            86,926.45           9,542.41  7.000%
180000389      29     RT    Statesboro            GA            87,179.70           8,920.87  7.100%
180000351      30     LO    Savannah              GA            86,761.25          13,787.67  7.340%
815114262      31     OT    Orange                CT            81,462.72          13,589.48  7.125%
180000402      32     RT    Sandy                 UT            82,521.54           8,865.23  6.990%
245114261      33     HC    Various               AR            89,006.43          21,821.63  7.750%
245114331      34     MF    Germantown            MD            75,539.36          11,818.62  6.800%
440000035      35     RT    Temple City           CA            83,711.73           7,693.36  7.340%
245114391      36     RT    Alexandria            VA            78,153.93           8,889.14  6.875%
245114330      37     MF    Largo                 MD            74,637.39          11,677.51  6.800%
245114401      38     RT    Sandy Springs(Atlanta)GA            80,046.43           8,328.26  7.063%
245114063      39     MF    Lafayette             LA            82,633.80           6,865.53  7.540%
440000040      40     RT    Patton Township       PA            72,878.25          15,788.37  7.040%
355132439      41     OF    Baltimore             MD            81,228.77           9,695.47  7.600%
180000438      42     OF    Dallas                TX            75,979.32           7,603.63  7.130%
440000043      43     MF    Fullerton             CA            73,991.46           8,090.08  6.950%
440000044      44     IN    Westmont              IL            76,340.41           7,392.43  7.270%
180000326      45     LO    Costa Mesa            CA            76,890.35          12,365.03  7.340%
180000304      46     RT    Fort Worth            TX            74,554.55           7,680.29  7.130%
180000282      47     RT    Hodgkins              IL            80,463.69          13,330.29  7.990%
245114375      48     MF    Alexandria            VA            70,961.71           9,884.51  7.125%
180000289      49     RT    Niles                 IL            75,965.35           6,834.13  7.450%
440000050      50     RT    Indianapolis          IN            71,188.30           7,237.27  7.160%
180000287      51     MF    Sacramanto            CA            73,028.02           6,876.95  7.348%
180000396      52     OT    West Monroe           LA            78,079.95          16,654.12  8.340%
245114265      53     MF    Gaithersburg          MD            69,594.00           6,338.83  7.375%
440000054      54     RT    Memphis               TN            72,364.76           6,035.64  7.682%
815114233      55     OT    Various               GA            63,639.47               0.00  7.156%
815114234      56     OT    Various               MI            63,122.81               0.00  7.156%
245114374      57     MF    Reno                  NV            64,811.29           6,602.87  7.125%
815114232      58     OT    Various               AR            62,694.24               0.00  7.156%
440000059      59     OF    Aventura              FL            66,148.96           6,050.18  7.330%
240000060      60     MF    Reno                  NV            61,791.73           6,422.27  7.125%
245114309      61     MF    Lexington             KY            61,676.69           6,202.13  7.200%
245114303      62     MF    Orlando               FL            63,511.98           5,616.77  7.440%
180000240      63     RT    Manassas Park         VA            61,948.16           5,709.77  7.396%
245114114      64     HC    Various               GA            66,195.78          15,470.66  7.950%
245114304      65     MF    Jacksonville          FL            62,198.68           5,425.98  7.470%
180000368      66     MF    Lauderhill            FL            58,572.67           6,007.14  7.110%
245114107      67     RT    Stockton              CA            60,625.51           5,679.30  7.375%
195113942      68     MF    Salt Lake City        UT            64,645.17               0.00  8.140%
245114320      69     LO    Allen Park            MI            58,373.89           9,387.34  7.340%
440000070      70     LO    Pensacola Beach       FL            56,049.52           9,682.03  7.060%
245114390      71     RT    Tustin                CA            56,871.38           5,666.25  7.160%
245114371      72     MF    Atlanta               GA            56,557.02           5,761.94  7.125%
440000073      73     RT    Washington Township   IN            55,448.87           6,020.55  7.010%
180000369      74     MF    Miami                 FL            56,052.70           5,774.24  7.100%
180000306      75     MF    Frenso                CA            58,524.49           5,300.02  7.420%
440000076      76     MF    Bergenfield           NJ            55,353.01           5,829.73  7.050%
245114305      77     MF    St. Louis             MO            52,794.74           7,566.81  7.080%
245114360      78     HC    Bronx                 NY            60,518.42          14,146.22  7.890%
180000297      80     MF    Wheaton               IL            52,030.30           5,926.51  6.900%
180000376      81     LO    Daytona Beach Shores  FL            51,394.62           8,491.44  7.230%
245114298      82     MF    Edison                NJ            50,929.05           5,009.41  7.250%
440000083      83     RT    Northwoods            MO            51,653.32           4,567.65  7.425%
355132436      84     OF    Charlotte             NC            48,125.15          10,161.53  7.200%
195113938      85     MF    Tuscon                AZ            54,151.35               0.00  8.140%
240000086      86     MF    Sparks                NV            48,751.42           4,991.77  7.159%
440000087      87     OF    Philadelphia          PA            49,773.90           4,391.45  7.430%
240000088      88     MF    Las Vegas             NV            47,831.58           4,897.58  7.159%
440000089      89     LO    Louisville            KY            50,035.14           7,606.17  7.500%
245114323      90     LO    Pineville             NC            52,511.70           7,045.51  7.875%
240000091      91     MF    Las Vegas             NV            49,090.44           4,681.25  7.356%
440000092      92     RT    Ocean City            MD            48,184.03           4,632.08  7.240%
245114395      93     HC    Columbus              OH            46,960.71           4,627.19  7.200%
245114207      94     MF    Augusta               GA            45,591.12           4,971.87  7.000%
355112450      95     IN    Charlotte             NC            45,001.77          12,815.38  7.100%
245114157      96     MF    Portland              OR            47,175.02           4,263.16  7.440%
180000331      97     RT    New York              NY            45,368.05           4,277.45  7.330%
440000098      98     OF    West Hills            CA            44,496.57           4,424.93  7.210%
245114274      99     MF    Winston-Salem         NC            43,012.15           5,933.73  7.215%
180000343     100     MF    Houston               TX            43,632.14           4,514.61  7.120%
240000101     101     OF    Westlake Village      CA            47,967.41           3,634.45  7.863%
180000385     102     RT    LaGrange              GA            43,285.02           4,429.25  7.100%
180000300     103     RT    Collyville            TX            43,388.30           4,469.68  7.130%
180000381     104     RT    Sedona                AZ            45,546.55           3,901.34  7.510%
245999535     105     RT    Glen Allen            VA            44,220.09           4,007.96  7.350%
180000374     106     RT    Glen Cove             NY            43,797.37           4,145.03  7.290%
180000342     107     RT    Fort Worth            TX            42,549.37           9,069.80  7.120%
240000108     108     RT    Las Vegas             NV            43,337.19           4,306.12  7.263%
245114338     109     MF    Jersey City           NJ            41,862.17           4,322.08  7.060%
240000110     110     RT    Boston                MA            44,495.08           6,585.11  7.520%
180000358     111     MF    Rancho Cucamonga      CA            40,906.82           4,482.53  6.960%
240000112     112     MF    Encino                CA            41,435.93           4,362.07  7.051%
245999547     113     MF    Middletown            OH            39,875.89           5,639.02  7.060%
440000114     114     MF    Azusa                 CA            40,568.81           4,339.11  7.000%
240000115     115     MF    Las Vegas             NV            41,278.57           4,243.00  7.135%
180000386     116     RT    Houston               TX            41,920.34           3,967.39  7.290%
240000117     117     MF    Phoenix               AZ            43,818.49           3,612.91  7.627%
240000118     118     MF    San Diego             CA            43,413.45           3,760.09  7.571%
440000119     119     OF    Tallahassee           FL            39,696.57           4,443.72  6.940%
180000384     120     RT    Dublin                GA            40,236.78           4,117.33  7.100%
245999551     121     RT    Bradenton             FL            41,735.04           6,503.02  7.375%
240000122     122     RT    Columbus              OH            39,630.41           5,348.47  7.240%
180000329     123     MF    Lubbock               TX            41,301.26           3,946.42  7.300%
180000296     124     MF    San Diego             CA            39,706.20           4,292.45  7.020%
180000214     125     RT    Battle Creek          MI            40,723.87           5,198.53  7.450%
355132437     126     OF    Charlotte             NC            42,203.60           6,569.82  7.500%
245114376     127     MF    Carrboro              NC            41,583.88           3,736.16  7.390%
245114396     128     LO    Lynchburg             VA            43,906.44           5,724.57  7.875%
245114182     129     RT    Oceanside             CA            39,285.68           6,945.63  7.070%
240000130     130     MF    Los Angeles           CA            39,244.48           4,176.55  7.071%
440000131     131     OF    Greenville            SC            40,166.73           3,819.54  7.300%
245114377     132     RT    Louisburg             NC            39,845.91           3,813.37  7.250%
245114131     133     MF    Millville             NJ            41,823.06           3,475.74  7.625%
245114193     134     RT    Silver Spring         MD            38,798.71           4,086.32  7.110%
245114398     135     MF    Alexandria            VA            37,582.19           5,191.32  7.150%
180000437     136     RT    Madison               WI            38,506.87           3,922.94  7.090%
240000137     137     OF    Montebello            NY            39,277.69           3,742.16  7.260%
245999548     138     MF    Keyport               NJ            38,543.75           3,900.52  7.125%
245114132     139     MF    Summit                NJ            39,268.05           3,837.32  7.280%
245999504     141     RT    Olney                 MD            36,269.55           4,309.38  6.760%
245114218     142     OF    Sunrise               FL            38,973.89               0.00  7.300%
180000357     143     MF    Rialto                CA            37,025.15           4,057.18  6.960%
440000144     144     MF    Daly City             CA            38,912.76           3,719.11  7.330%
180000275     145     OT    Stonington            CT            37,969.45           7,631.49  7.420%
245114247     146     OF    Brooklyn              NY            42,067.37           5,399.33  8.000%
245114209     147     RT    Chardon               OH            37,863.25           3,749.50  7.250%
240000148     148     LO    Columbus              OH            41,198.54           5,478.87  7.900%
440000149     149     IN    Sunrise               FL            37,966.82           5,905.38  7.380%
245114393     150     IN    Menominee             MI            39,129.65           9,665.57  7.625%
180000319     151     MF    Toms River            NJ            36,873.32           3,732.19  7.170%
440000152     152     RT    Cabin John            MD            35,992.99           3,925.16  7.000%
245114173     153     MF    Vernon                CT            39,209.12           3,258.51  7.625%
180000283     154     RT    Mount Holly           NJ            38,835.83           3,335.01  7.553%
180000407     155     OF    Washington            DC            35,910.15           3,498.84  7.210%
440000156     156     OF    Darien                CT            36,840.28           3,317.75  7.400%
180000312     157     RT    Chino Hills           CA            35,994.65           3,532.24  7.240%
245114208     158     MF    South River           NJ            34,593.01           3,838.85  6.960%
815114269     159     OT    LaGrange              GA            35,358.25           7,199.61  7.375%
240000160     160     MF    Encino                CA            34,701.61           3,653.13  7.051%
180000372     161     RT    Plano                 TX            35,362.57           3,468.88  7.210%
440000162     162     RT    Richmond              VA            35,816.88           3,376.95  7.330%
245114321     163     LO    Romulus               MI            35,777.55           5,753.52  7.340%
440000164     164     IN    Wellington            FL            33,931.76           3,588.82  7.070%
240000165     165     MF    La Grange Park        IL            35,912.85           3,220.16  7.494%
245114315     166     MF    Winston-Salem         NC            32,357.72           4,645.44  7.075%
245999501     167     LO    Bethlehem             PA            35,965.28           5,127.48  7.625%
195113933     168     MF    Longview              TX            37,213.37               0.00  8.140%
245114372     169     IN    Clayton               WI            34,705.29          16,085.25  7.438%
245114211     170     RT    Austin                TX            34,173.14           4,185.25  7.375%
245999500     171     LO    Newburgh              NY            36,476.12           4,755.79  7.875%
180000268     172     OF    New York              NY            32,885.63           3,440.51  7.110%
195114118     173     MF    Beacon Falls          CT            35,242.21           2,978.65  7.625%
440000174     174     MF    Tampa                 FL            33,787.26           3,105.16  7.340%
245114385     175     MF    Metairie              LA            31,798.42           3,538.41  6.910%
245999511     176     LO    Washington            DC            34,447.66           5,088.37  7.500%
355132443     177     RT    Greer                 SC            33,448.79           9,315.92  7.300%
440000178     178     RT    San Diego             CA            33,635.98           3,091.25  7.340%
440000179     179     OF    Whitpain Township     PA            31,970.87           3,397.01  7.030%
245114324     180     LO    Matthews              NC            35,681.03           4,787.33  7.875%
245114345     181     HC    Bristol               TN            35,570.16           8,349.74  7.875%
240000182     182     MF    Los Angeles           CA            32,214.96           3,317.48  7.146%
240000183     183     IN    Fremont               CA            32,044.93           3,230.94  7.194%
245999556     184     MF    Ralston               NE            30,245.91           3,388.85  6.875%
245114322     185     LO    Concord               NC            34,334.58           4,606.67  7.875%
245114273     186     MF    Charlotte             NC            30,108.51           4,153.61  7.215%
440000187     187     LO    Ocala                 FL            32,803.54           4,635.24  7.650%
440000188     188     RT    Smithtown             NY            29,569.44           5,451.20  6.900%
815114270     189     OT    Huntsville            AL            30,535.84           6,263.73  7.375%
440000191     191     RT    Various               CA            29,993.26           3,172.19  7.070%
245114292     192     MF    Charleston            SC            29,010.65           3,333.26  6.880%
180000337     193     RT    Glendale              AZ            29,990.23           3,101.58  7.116%
180000391     194     MF    Conroe                TX            30,041.89           3,019.95  7.140%
245114286     195     LO    Gatlinburg            TN            31,848.58           4,574.54  7.625%
195114175     197     MU    Agoura Hills          CA            32,818.89           3,350.60  7.875%
245114302     198     MF    Casper                WY            30,348.05           2,804.36  7.375%
180000288     200     RT    Houston               TX            29,747.78           2,849.13  7.310%
180000321     201     MF    Wilkes-Barre          PA            28,730.46           2,908.00  7.170%
180000424     202     MH    Austin                TX            28,939.86           2,658.95  7.320%
245114392     203     IN    Marinette             WI            29,999.40           7,410.27  7.625%
240000204     204     RT    Salem                 NH            29,103.40           2,683.33  7.380%
240000205     205     MF    Glendale              CA            28,090.88           2,900.17  7.125%
245114180     206     OF    Richmond              VA            28,962.03           5,406.46  7.625%
240000207     207     IN    Berkeley              CA            27,708.53           2,760.82  7.175%
180000303     208     RT    Laguna Beach          CA            29,364.28           2,440.02  7.610%
180000333     209     OF    Lakeland              FL            28,626.11           2,592.40  7.420%
440000210     210     MF    Orlando               FL            27,948.87           2,749.06  7.250%
245114325     211     LO    Shreveport            LA            28,711.17           4,426.44  7.460%
240000212     212     RT    Santa Ana             CA            28,298.46           2,667.20  7.346%
195096351     213     RT    Falls Township        PA            31,292.02           2,917.08  8.130%
440000214     214     RT    Battle Creek          MI            28,602.12           3,440.96  7.490%
180000362     215     RT    Plantation            FL            27,263.78           2,662.50  7.220%
440000216     216     RT    Onley                 VA            26,731.82           2,778.27  7.080%
440000217     217     RT    Logan Township        PA            26,276.93           5,413.27  7.210%
245999529     218     MF    Oklahoma City         OK            27,615.37           2,498.07  7.375%
240000219     219     OF    Scottsdale            AZ            27,424.85           2,329.61  7.513%
180000397     220     OF    Palm Beach            FL            25,460.26           2,651.89  7.060%
240000221     221     MF    Santa Rosa            CA            25,369.66           2,671.84  7.035%
245999503     222     RT    Silver Spring         MD            24,082.27           7,753.22  6.710%
245114343     223     MF    Vernon                CT            24,832.64           2,828.57  6.900%
180000263     224     MF    Wilton Manors         FL            26,734.51           4,166.65  7.450%
180000355     225     RT    Blendon Township      OH            26,261.59           2,452.11  7.320%
180000348     226     RT    Costa Mesa            CA            26,342.83           2,415.71  7.360%
240000227     227     MF    Tarzana               CA            25,147.77           2,647.37  7.051%
245999517     228     LO    Mesa                  AZ            27,012.13           3,899.36  7.590%
240000229     229     IN    South Gate            CA            24,465.21          20,230.18  7.228%
180000292     230     OT    Chicago               IL            25,163.61           5,621.39  7.360%
180000354     231     RT    Columbus              OH            25,884.63           2,416.91  7.320%
440000232     232     MF    Anaheim               CA            27,487.37           2,152.14  7.777%
440000233     233     RT    Sanford               NC            25,334.07           2,496.25  7.200%
240000234     234     MH    Mesa                  AZ            23,925.09           2,809.31  6.802%
440000235     235     RT    Little Rock           AR            25,404.00           7,600.26  7.490%
440000236     236     MF    Virginia              MN            24,284.02           5,113.75  7.160%
240000237     237     IN    Moorpark              CA            26,644.47           2,284.87  7.593%
245114384     238     MF    Longview              TX            24,204.77           2,693.41  6.910%
245999540     239     MU    Morristown            NJ            25,324.07           3,911.12  7.375%
245114349     240     MF    Lake View Terrace     CA            25,041.77           2,353.89  7.290%
440000241     241     MF    Oakland Park          FL            25,410.90           2,311.59  7.410%
240000242     242     OF    Chicago               IL            25,209.72           2,365.51  7.356%
440000243     243     OF    Brentwood             TN            23,998.87           3,261.06  7.240%
440000244     244     MF    Williamsport          MD            25,473.85           3,901.05  7.500%
180000141     245     RT    Orlando               FL            26,739.88           1,996.38  7.910%
245114194     246     IN    Naples                FL            24,849.37           3,947.29  7.375%
245114198     247     MF    Lakeside Park         KY            25,098.39           2,197.69  7.510%
240000248     248     RT    Berkeley              CA            24,360.45           3,984.99  7.312%
240000249     249     MF    Los Angeles           CA            24,549.71           2,227.83  7.446%
245114212     250     RT    Mesa                  AZ            23,723.61               0.00  7.250%
440000251     251     RT    Philadelphia          PA            23,130.86           3,096.04  7.100%
440000252     252     RT    Jacksonville          FL            23,648.30           2,300.18  7.260%
180000274     253     MF    Augusta               GA            22,830.67           3,092.03  7.250%
245114278     254     MF    Norfolk               NE            23,190.97           2,410.33  7.125%
245114284     255     RT    Salem                 VA            22,042.51           6,964.39  6.800%
815114283     256     OT    Eustis                FL            22,016.42           7,834.87  7.030%
180000294     257     MF    Rockford              IL            22,847.66           2,395.39  7.090%
240000258     258     HC    Lynnwood              WA            25,638.04           3,230.58  7.970%
180000308     259     RT    Corbin                KY            23,309.40           2,190.13  7.353%
180000341     260     LO    Bethesda              MD            22,973.14           3,668.53  7.360%
805114053     261     OT    Orangeburg            SC            21,782.54           4,771.51  7.260%
440000262     262     OF    Roswell               GA            23,453.92           2,016.83  7.550%
440000263     263     OF    Englewood             CO            22,289.06           2,171.69  7.210%
440000264     264     IN    Delray Beach Rivieria FL            21,964.75           2,252.68  7.110%
440000265     265     OF    Annapolis             MD            21,684.98           2,314.28  7.020%
440000266     266     RT    Gainesville           GA            21,859.63           4,347.25  7.330%
240000267     267     MF    Grand Prairie         TX            21,057.50           3,024.09  7.054%
180000295     268     MF    Victoria              TX            22,963.04           2,060.94  7.440%
440000269     269     RT    Miami                 FL            22,900.89           2,073.92  7.420%
245114386     270     MF    Clear Lake City       TX            21,238.50           2,363.34  6.910%
440000271     271     IN    Ft. Lauderdale        FL            22,929.26           1,941.49  7.520%
240000272     272     OF    Portland              OR            22,907.81           1,945.91  7.513%
440000273     273     RT    Mesa                  AZ            22,811.51           3,281.27  7.600%
240000274     274     RT    San Jose              CA            23,016.72           3,247.69  7.675%
245114380     275     MF    Metairie              LA            20,645.24           2,297.33  6.910%
440000276     276     RT    Sioux Falls           SD            22,191.96           1,939.40  7.430%
240000277     277     HC    Snohomish             WA            23,587.00           2,972.13  7.970%
245114296     278     HC    St Louis              MO            23,226.33           3,116.28  7.875%
180000316     279     MF    Toms River            NJ            21,140.70           2,139.79  7.170%
245114223     280     MF    Baltimore             MD            20,539.78           2,799.85  7.210%
245114200     281     LO    Metroplois            IL            22,337.64           5,719.61  7.625%
180000188     282     OT    Las Vegas             NV            20,258.45           6,792.90  7.200%
245114353     283     RT    Silver Spring         MD            20,157.33           2,257.82  6.910%
440000284     284     OF    North Hollywood       CA            21,816.13           3,287.46  7.490%
440000285     285     RT    Pinetop-Lakeside      AZ            19,750.56           2,369.62  6.780%
245114285     286     MF    Dallas                TX            21,998.16           1,891.65  7.550%
180000293     287     RT    Shepardsville         KY            21,419.45           2,012.55  7.353%
245114280     288     MF    Columbus              NE            20,725.40           2,154.08  7.125%
440000289     289     OF    Menands               NY            21,311.46           5,788.39  7.360%
815114087     290     OT    West Hazelton         PA            21,175.11           6,262.58  7.600%
245999559     291     MF    Blommingdale          NJ            20,873.46           1,979.45  7.250%
245114291     292     MF    Estero                FL            20,665.32           2,096.49  7.180%
440000293     293     RT    Rockville             MD            20,563.59           5,772.11  7.180%
245114365     294     IN    Fond Du Lac           WI            21,138.68           9,797.37  7.438%
180000324     295     OT    Chicago Heights       IL            20,339.93           4,172.07  7.430%
240000296     296     SS    Everett               WA            20,561.83           1,972.37  7.260%
245114346     297     MF    Roanoke               VA            20,177.10           2,055.61  7.125%
440000298     298     RT    Williamsburg          VA            21,220.40           1,853.68  7.500%
128878897     299     MF    Atlanta               GA            24,787.36           3,047.49  9.063%
240000300     300     OF    Chicago               IL            20,798.02           1,951.54  7.356%
240000301     301     RT    Portage               MI            20,758.85           3,319.60  7.356%
180000322     302     MF    Franklin              TN            19,420.07           2,192.91  6.920%
180000192     303     MF    San Bernadino         CA            21,022.74           6,109.30  7.770%
240000304     304     MF    Sparks                NV            20,006.48           2,048.51  7.159%
245999531     305     MU    Boston                MA            20,551.34           3,202.25  7.375%
180000309     306     RT    Manchester            KY            20,474.48           1,923.75  7.353%
240000307     307     MF    Reno                  NV            19,111.88           2,192.10  6.884%
245114216     308     MF    Nashville             TN            20,240.91           1,934.54  7.330%
240000309     309     MF    Phoenix               AZ            20,145.50           1,945.20  7.307%
180000411     310     MF    Los Angeles           CA            19,619.20           1,972.20  7.140%
245114319     311     MF    Ft. Myers             FL            19,721.01           1,978.55  7.190%
440000312     312     OF    Smithtown             NY            19,693.39           1,984.52  7.180%
245114156     313     SS    Wayne Township        NJ            20,527.24           3,120.48  7.500%
240000314     314     OF    West Hartford         CT            20,942.15           1,762.31  7.650%
815114272     315     OT    Morganton             NC            18,284.28           6,715.01  7.000%
180000409     316     MF    Los Angeles           CA            19,312.65           1,941.38  7.140%
240000317     317     RT    Capitola              CA            20,508.73           1,698.00  7.584%
245114279     318     MF    Kearny                NE            19,248.50           2,000.58  7.125%
440000319     319     OF    Salt Lake City        UT            19,017.66           3,362.29  7.070%
815114128     320     OT    Union Township        NJ            19,229.01           3,455.51  7.410%
195114177     321     RT    Columbia              MD            21,034.79           5,068.55  7.875%
180000081     322     MF    Chamblee              GA            21,660.77           5,007.22  8.120%
180000398     323     RT    Memphis               TN            19,006.10           1,910.57  7.140%
240000325     325     IN    San Leandro           CA            19,337.36           3,135.60  7.283%
440000326     326     RT    Indianapolis          IN            19,253.66           1,893.80  7.250%
240000327     327     IN    Westlake Village      CA            20,065.37           1,744.17  7.563%
440000328     328     MF    Boulder               CO            17,918.26           2,140.52  6.790%
240000329     329     RT    Newport News          VA            19,312.02           3,088.24  7.356%
240000330     330     IN    Goleta                CA            19,108.55           1,827.13  7.329%
180000318     331     MF    Jackson               NJ            18,682.48           1,890.98  7.170%
815114255     332     OT    Milton Freewater      OR            18,164.14           5,314.44  7.250%
815999526     333     OT    Portage               MI            17,791.16           4,751.53  7.125%
180000379     334     MF    Houston               TX            18,651.88           1,793.07  7.240%
440000335     335     IN    Boulder               CO            18,418.88           1,843.32  7.150%
240000336     336     MF    Santa Rosa            CA            17,792.45           1,981.61  6.908%
240000337     337     RT    Sunnyvale             CA            19,314.63           2,870.72  7.508%
240000338     338     RT    Scottsdale            AZ            19,158.18           1,729.99  7.457%
240000339     339     MF    Sierra Vista          AZ            17,909.20           2,474.76  7.210%
815114356     340     OT    St. John              IN            17,165.61           6,012.23  7.000%
440000341     341     MF    Tampa                 FL            17,548.74           1,965.63  6.910%
245114268     342     HC    Delmar                DE            20,229.34           2,616.42  8.000%
240000343     343     OF    Chicago               IL            18,592.17           1,744.56  7.356%
440000344     344     RT    Houston               TX            22,754.31           1,003.29  9.010%
815114358     345     OT    Lafayette             IN            16,642.88           5,883.68  6.875%
245114213     346     MF    Murfreesboro          TN            18,251.34           1,744.38  7.330%
180000310     347     RT    Fairlea               WV            18,269.53           1,716.59  7.353%
245999539     348     MF    Summerville           MA            17,172.58           3,533.06  7.190%
245999550     349     RT    Margate               FL            18,232.81           6,525.41  7.500%
240000350     350     MF    Los Angeles           CA            18,589.91           1,582.21  7.625%
245114289     351     MF    State College         PA            21,063.82           1,036.17  8.700%
240000352     352     RT    Walled Lake           MI            17,594.26           1,658.84  7.330%
245114312     354     RT    Fredericksburg        VA            17,255.55           4,874.98  7.250%
440000355     355     OF    Annapolis             MD            16,446.19           1,794.26  6.970%
815114167     356     OT    Miami                 FL            16,881.54           5,745.56  7.500%
180000404     357     RT    Phoenix               AZ            17,345.94           1,495.89  7.480%
440000358     358     OF    Pacheco               CA            17,429.65           1,486.13  7.520%
240000359     359     MF    Orange                CA            17,037.21           1,611.02  7.375%
245114369     360     IN    Stevens Point         WI            17,037.14           7,896.40  7.438%
440000361     361     RT    Vestavia Hills        AL            16,423.51           1,643.62  7.150%
245114244     362     MF    Ayer                  MA            18,247.41           2,360.08  8.000%
180000327     363     MF    Pensacola             FL            15,865.07           1,760.58  6.960%
245114301     364     SS    Citrus Heights        CA            16,153.55           2,796.44  7.130%
245114318     365     OF    Altomonta Springs/Lo  FL            16,142.13           2,799.36  7.125%
240000366     366     MF    Peoria                IL            15,674.84           1,668.45  7.026%
440000367     367     MF    Washington            DC            15,436.88           1,721.52  6.920%
440000368     368     MF    Sylmar                CA            15,798.91           1,656.39  7.090%
440000369     369     LO    Saratoga              CA            16,774.35           2,524.06  7.550%
240000370     370     MF    Stockton              CA            16,828.65           1,470.36  7.567%
440000371     371     RT    Littleton             CO            16,553.82           2,406.72  7.570%
240000372     372     OF    Santa Barbara         CA            16,309.35           1,435.14  7.451%
245114185     373     MF    Granda Hills          CA            16,873.22           1,342.46  7.720%
245114361     374     OF    Plymouth Meeting      PA            16,357.64           2,486.64  7.500%
245114181     375     HC    Gig Harbor            WA            17,167.29           2,303.34  7.875%
240000376     376     MF    Los Angeles           CA            15,512.96           1,646.21  7.113%
245999508     377     RT    Medford               OR            15,577.21           1,477.20  7.250%
440000378     378     RT    Galveston             TX            15,178.32           2,634.95  7.090%
180000269     379     IN    Bethpage              NY            15,095.27           1,621.33  7.050%
245114202     381     LO    Hammond               IN            15,944.56           4,195.27  7.500%
245114083     382     LO    Albany                GA            16,994.42           3,916.58  8.000%
180000400     383     MF    Bowling Green         KY            15,003.37           1,562.72  7.060%
440000384     384     RT    Memphis               TN            15,849.81           4,437.95  7.500%
440000385     385     HC    Topeka                KS            16,395.23           2,299.16  7.750%
805114012     386     OT    Houston               TX            14,815.15           4,840.85  7.270%
245114219     387     MU    New York              NY            15,245.46           1,502.72  7.230%
440000388     388     RT    San Diego             CA            14,915.24           1,533.02  7.090%
245114183     389     SS    Boise                 ID            16,546.46           2,236.97  7.875%
240000390     390     OF    South Bend            IN            15,307.92           1,455.28  7.280%
245114115     391     LO    Dunn                  NC            17,801.53           6,504.44  8.625%
240000392     392     MF    Oxnard                CA            14,831.77           1,460.77  7.201%
180000378     393     OF    Coral Gables          FL            14,643.17           1,501.78  7.110%
245114228     394     MU    Edgewood              MD            14,972.24           1,841.79  7.520%
245114297     395     MF    Tallahassee           FL            15,165.23           1,410.97  7.375%
245114217     396     MF    Clarksvile            TN            15,063.00           1,439.66  7.330%
240000397     397     RT    Peoria                AZ            15,914.44           1,279.45  7.750%
195114158     398     LO    Forest Park           GA            18,145.70           2,564.69  8.875%
245114258     399     IN    Phoenixville          PA            15,306.78           4,027.46  7.500%
245114151     400     LO    Parkersburg           WV            15,539.22           3,978.87  7.625%
245114246     401     LO    Gaffney               SC            16,178.68           3,728.59  8.000%
245999506     402     RT    Kennewick             WA            14,276.02           1,467.32  7.090%
180000313     403     OT    Lexington             SC            14,719.82           2,554.27  7.570%
245114276     404     SS    Santa Clarita         CA            15,303.43           2,246.71  7.620%
245114171     405     MF    Sanger                CA            15,496.48           1,224.58  7.750%
180000367     406     OF    Orlando               FL            15,350.30           1,209.99  7.690%
195113941     407     MF    Shreveport            LA            15,750.90               0.00  8.140%
815114250     408     OT    Coral Springs         FL            13,690.46           4,831.33  7.125%
245114226     409     MF    Baltimore             MD            13,533.64           1,965.89  7.020%
245114229     410     RT    Abingdon              MD            13,891.34           2,807.38  7.300%
240000411     411     RT    Pico Rivera           CA            15,108.60           1,209.83  7.706%
815114251     412     OT    Chicago               IL            13,114.53           4,557.44  7.000%
245114362     413     IN    Menasha               WI            14,355.37           6,653.44  7.438%
180000320     414     MF    Wannamassa            NJ            13,888.95           1,405.79  7.170%
245999523     415     LO    Payson                AZ            14,645.13           2,114.11  7.590%
440000416     416     MF    Austin                TX            13,747.40           1,403.67  7.120%
245999520     417     MF    Metairie              LA            13,366.67           1,429.66  7.000%
440000418     418     OF    Santa Barbara         CA            13,998.17           1,301.17  7.330%
240000419     419     MF    Denver                CO            13,329.98           1,473.00  7.000%
180000371     420     RT    Houston               TX            13,818.09           2,227.21  7.300%
195113936     421     MF    Dallas                TX            14,923.33               0.00  8.140%
440000422     422     RT    Vestiva Hills         AL            14,182.93           1,214.86  7.510%
180000353     423     MF    New York              NY            13,954.90           1,262.45  7.390%
245114378     424     LO    Franklin              TN            14,839.75           2,720.82  7.875%
440000425     425     LO    Winter Park           FL            14,781.06           1,966.38  7.840%
815114333     426     OT    Aurora                CO            13,840.05           5,521.57  7.625%
180000363     427     MF    Jonesboro             GA            12,349.67           2,892.09  6.780%
180000251     428     RT    Deptford              NJ            13,606.88           1,356.26  7.220%
440000429     429     MF    Dallas                TX            13,481.05           3,814.04  7.180%
440000430     430     MU    New York              NY            15,273.03           1,889.50  8.125%
180000390     431     OF    Newport Beach         CA            14,131.66           1,191.09  7.530%
180000334     432     OT    Miami                 FL            13,408.91           3,513.43  7.450%
815096383     433     OT    Ventnor City          NJ            13,159.61           2,405.88  7.310%
240000434     434     IN    Windsor               WI            13,299.45           9,652.90  7.501%
240000435     435     MF    Osseo                 MN            13,030.18           1,396.97  7.039%
240000436     436     OF    Murray                UT            14,694.35           1,063.21  7.939%
815999513     437     OT    Virginia Beach        VA            12,767.97           4,418.96  7.170%
815999512     438     OT    Roanoke               VA            12,746.43           4,238.98  7.170%
245114227     439     IN    Belcamp               MD            13,484.46           1,637.08  7.560%
245114195     440     MF    Palm Springs          FL            14,042.38           1,175.19  7.625%
240000441     441     OF    Van Buren Township    MI            12,405.37          11,146.63  7.060%
815114326     442     OT    Houma                 LA            12,523.00           2,507.92  7.090%
245999502     443     RT    Palmdale              CA            13,124.10           3,619.93  7.210%
245114359     444     MF    Hastings              NE            12,523.70           1,403.19  6.875%
240000445     445     MF    Glendale              CA            12,912.26           1,370.23  7.113%
240000446     446     RT    Lancaster             CA            13,014.64           1,324.55  7.188%
805114122     447     OT    Winslow Township      NJ            13,461.67           2,115.61  7.690%
180000073     448     OT    Richmond              VA            13,517.81           4,309.51  7.770%
440000449     449     RT    Stoughton             MA            13,436.91           1,174.76  7.450%
440000450     450     RT    Plainfield            IN            13,346.29           1,193.69  7.400%
440000451     451     RT    Placentia             CA            13,183.18           1,228.08  7.310%
245999521     452     MF    Metairie              LA            12,458.34           1,386.31  6.910%
245999552     453     RT    Wallkill              NY            13,291.45           1,584.38  7.375%
440000454     454     RT    Pasadena              CA            12,703.97           1,337.97  7.050%
240000455     455     MF    Peoria                IL            12,174.54           1,457.19  6.758%
245999522     456     LO    St. Augustine         FL            14,600.12           3,128.84  8.125%
245114394     457     SS    Tacoma                WA            13,220.92           2,093.58  7.350%
240000458     458     MF    Van Nuys              CA            13,002.90           1,291.48  7.228%
240000459     459     MF    St Louis              MO            12,977.50           1,296.96  7.214%
240000460     460     MF    St Louis              MO            12,977.50           1,296.96  7.214%
245114290     461     LO    Kingsland             GA            14,125.67           3,276.56  7.875%
245114196     462     MF    Washington            DC            13,261.83           1,242.35  7.375%
240000463     463     MF    Chatsworth            CA            12,775.38           1,355.70  7.113%
180000373     464     OT    Liberty               NY            12,121.32           2,893.28  7.020%
245999507     465     MF    Fayetteville          AR            12,949.92           1,239.35  7.250%
180000338     466     OT    Philadelphia          PA            12,000.05           2,742.95  6.970%
815114123     467     OT    Wildwood              NJ            13,228.55           2,866.42  7.690%
240000468     468     RT    Salt Lake City        UT            14,196.24             991.24  7.999%
240000469     469     MF    Fresno                CA            12,641.65           1,273.12  7.151%
245114179     470     LO    Statesville           NC            14,667.40           5,663.06  8.375%
180000330     471     OT    Martinsville          IN            12,362.10           3,988.24  7.320%
240000472     472     MH    Idaho Falls           ID            12,264.24           1,287.11  7.058%
440000473     473     RT    Lauderhill            FL            12,931.63           1,900.27  7.540%
440000474     474     RT    Chesapeake            VA            12,409.90           1,206.51  7.230%
180000377     475     RT    Alpharetta            GA            11,849.35           2,184.33  6.920%
240000476     476     OF    Chicago               IL            12,604.86           1,182.75  7.356%
245114231     477     MU    Brighton              MA            13,039.10           2,231.98  7.875%
815114263     478     OT    Oveido                FL            11,811.78           3,870.48  7.160%
240000479     479     LO    Mt. Sterling          KY            13,113.98           1,890.32  7.672%
240000480     480     LO    Elizabethtown         KY            13,113.98           1,890.32  7.672%
240000481     481     RT    Half Moon Bay         CA            13,258.84           1,864.81  7.763%
180000187     482     OT    Vernon                CT            11,831.33           3,916.91  7.250%
440000483     483     RT    Castle Shannon        PA            12,638.61           1,062.90  7.550%
240000484     484     MF    Truckee               CA            12,303.43           1,132.85  7.351%
240000485     485     RT    Pleasant Hill         CA            12,823.60           1,809.43  7.675%
245114078     486     MF    Newton                NJ            13,162.31             969.78  7.870%
815999524     487     OT    Gaylord               MI            11,494.55           2,706.76  7.125%
240000488     488     RT    Midvale               UT            13,299.47             953.24  7.959%
245114281     489     HC    Santa Monica          CA            13,548.98           1,663.26  8.125%
245114203     490     LO    Macomb                IL            12,625.62           3,232.83  7.625%
245114154     491     LO    Lancaster             OH            12,625.62           3,232.83  7.625%
245114150     492     LO    Logan                 OH            12,463.75           3,191.38  7.625%
245114153     493     LO    Octa                  OH            12,463.75           3,191.38  7.625%
240000494     494     RT    Jacksonville          FL            11,908.32           1,967.09  7.280%
815114337     495     OT    Brazil                IN            10,920.97           3,918.29  6.938%
180000394     496     RT    Gardner               MA            11,845.65           1,128.59  7.260%
245114287     497     RT    Grants                NM            12,219.49           1,821.34  7.500%
180000406     498     RT    Stroud Township       PA            11,875.34           1,906.99  7.290%
245114339     499     MF    Miramar               FL            11,500.26           1,220.34  7.063%
440000500     500     RT    Peoria                AZ            13,411.28             849.43  8.240%
440000501     501     RT    Montgomery            TX            12,448.16           1,443.39  7.656%
180000346     502     OT    Ft. Myers Shores      FL            10,844.15           3,970.23  6.920%
245114277     503     SS    Van Nuys              CA            12,455.00           1,796.60  7.670%
440000504     504     LO    Brigham City          UT            12,028.59           1,901.20  7.410%
245114275     505     RT    Plymouth Meeting      PA            11,971.21           1,915.50  7.375%
240000506     506     RT    Stanton               CA            11,487.16           5,984.93  7.369%
245114205     507     LO    Sycamore              IL            12,301.89           3,149.93  7.625%
815114110     509     OT    Shreveport            LA            12,050.47           1,817.19  7.780%
240000510     510     MF    San Francisco         CA            12,480.92             975.48  7.796%
240000511     511     MF    Oxnard                CA            11,432.82           1,126.01  7.201%
180000445     512     OT    Decatur               GA            10,824.85           3,665.49  7.100%
240000513     513     MF    Los Angeles           CA            11,054.03           1,163.69  7.051%
245114197     514     MF    Boise                 ID            10,962.96           1,170.00  7.020%
180000423     515     RT    New York              NY            11,541.71             994.89  7.460%
440000516     516     RT    Payson                AZ            11,386.55           1,039.47  7.370%
240000517     517     MF    Burlingame            CA            10,940.11           1,151.61  7.096%
240000518     518     RT    Ogden                 NY            12,172.49           1,613.06  7.910%
240000519     519     LO    Prescott              AZ            11,779.73           3,204.58  7.936%
240000520     520     IN    Livermoore            CA            10,867.77           5,722.45  7.406%
180000441     521     OT    Lancaster             PA            10,113.28           2,079.76  6.900%
245114364     522     IN    Menasha               WI            11,200.34           5,191.15  7.438%
240000523     523     MF    St. Paul              MN            10,648.66           1,121.01  7.051%
240000524     524     OF    Tempe                 AZ            11,292.58             959.26  7.513%
440000525     525     RT    Salina                KS            11,836.78             870.16  7.890%
180000311     526     RT    Crestwood             KY            11,024.72           1,035.87  7.353%
440000527     527     MF    Orchard Park          NY            11,040.52           1,755.54  7.380%
245114310     528     MF    East Palo Alto        CA            10,850.70           1,060.10  7.250%
440000529     529     RT    Mesa                  AZ            11,090.91             958.73  7.490%
440000530     530     RT    Phoenix               AZ            10,794.22           4,332.87  7.640%
440000531     531     OF    Greenville            SC            10,730.30           1,016.27  7.320%
180000350     532     OF    Hialeah               FL            11,298.89             872.77  7.740%
240000533     533     OF    Billerica             MA            10,493.36           1,739.65  7.200%
245114347     534     MF    Philadelphia          PA            10,383.41           1,767.74  7.125%
240000535     535     MF    Los Angeles           CA            10,751.03             982.34  7.368%
440000536     536     MF    Spartanburg           SC            10,372.24           1,063.77  7.110%
440000537     537     RT    Wellesley             MA            10,342.88           1,070.21  7.090%
815114334     538     OT    Tipton                IN            10,021.61           3,317.78  7.250%
805113988     539     OT    Cranford              NJ            10,352.45           8,194.41  7.563%
180000255     540     MF    Goodyear              AZ            10,437.56           1,678.93  7.360%
815114089     541     OT    York                  PA             9,338.97           3,349.18  6.850%
180000393     542     IN    Okmulgee              OK            10,474.31           5,018.96  7.710%
240000543     543     MF    Los Angeles           CA            10,015.01           1,033.97  7.125%
240000544     544     OT    Camden                SC            10,047.56           2,204.65  7.420%
240000545     545     OT    Mableton              GA             9,290.22           2,143.98  6.970%
815114336     546     OT    Rockville             IN             9,217.62           3,307.15  6.938%
815114335     547     OT    Edinburgh             IN             9,608.52           3,181.02  7.250%
440000548     548     RT    Mesa                  AZ            10,121.38             923.97  7.370%
240000549     549     RT    Victorville           CA             9,867.36           1,647.09  7.201%
815114350     550     OT    Greece                NY             9,273.18           2,043.54  7.000%
180000291     551     RT    Amenia                NY            10,269.13             907.35  7.490%
245114260     552     MF    Everett               WA             9,826.81           1,001.33  7.170%
440000553     553     RT    Oxford                NC            10,294.70           1,565.47  7.520%
440000554     554     RT    Arvada                CO             9,926.66             941.52  7.270%
805114176     555     OT    Oldsmar               FL             9,603.61           2,991.85  7.300%
245999516     556     RT    Henderson             NV             9,732.19           2,415.68  7.210%
245114300     557     SS    Glendora              CA             9,727.02           1,578.94  7.280%
180000410     558     MF    Los Angeles           CA             9,436.17             969.87  7.090%
180000347     559     IN    Ft. Worth             TX             9,476.43           1,857.22  7.380%
240000560     560     OF    Murray                UT            10,571.37             757.71  7.959%
245114363     561     IN    Neenah                WI             9,780.58           4,533.12  7.438%
180000259     562     OF    Por Jefferson Station NY            10,183.10             784.37  7.790%
440000563     563     IN    Houston               TX             9,768.80             859.26  7.500%
440000564     564     OF    Sarasota              FL             9,623.69             833.73  7.470%
245999515     565     MF    Los Angeles           CA             9,390.67             882.70  7.290%
180000340     566     MF    South Miami           FL             9,140.65             949.95  7.110%
245114184     567     MF    Charlotte             NC             9,787.57           1,429.35  7.635%
240000569     569     MH    Oceano                CA             8,908.22           4,795.72  7.263%
240000570     570     MF    North Hollywood       CA             9,232.37             885.82  7.306%
240000571     571     RT    Mountain View         CA             9,620.07           1,375.39  7.638%
240000572     572     IN    Oakland               CA             9,586.99           2,434.79  7.654%
815114252     573     OT    Kannapolis            NC             9,552.15             797.85  7.875%
240000574     574     MF    Los Angeles           CA             8,809.34             927.39  7.051%
240000575     575     OF    Brookfield            WI             9,367.93             805.45  7.535%
815999553     576     OT    Aiken                 SC             8,477.14           2,829.60  7.125%
180000267     577     MF    Oklahoma City         OK             8,856.57             898.50  7.180%
180000399     578     OT    Sandy Township        OH             8,553.57           2,299.41  7.230%
245114225     579     MF    Baltimore             MD             8,520.87           1,161.51  7.210%
245114311     580     RT    Charlotte             NC             9,003.25             831.96  7.375%
180000233     581     OT    Hogansville           GA             8,829.56           2,926.61  7.540%
180000444     582     OT    Oak Ridge             TN             8,611.33           1,815.69  7.340%
240000583     583     OF    West Carrollton       OH             8,933.78             788.21  7.430%
240000584     584     OF    Warrensville Heights  OH             8,825.03             811.05  7.340%
240000585     585     OF    Cupertino             CA             9,154.72           1,311.66  7.632%
240000586     586     IN    Lake Forest           CA             8,398.36             915.87  7.000%
245114190     587     MF    Keizer                OR             8,992.54             796.46  7.500%
245114381     588     MF    Metairie              LA             8,258.10             918.93  6.910%
180000332     589     RT    New York              NY             8,790.59             792.51  7.430%
240000590     590     OF    Santa Barbara         CA             8,875.12             753.21  7.515%
240000591     591     OF    Panorama City         CA             9,368.62             664.86  7.980%
815114253     592     OT    Gastonia              NC             8,925.81             749.19  7.875%
245114221     593     MF    Baltimore             MD             7,948.41           1,124.02  7.100%
180000364     594     MF    Jonesboro             GA             7,634.48           1,761.14  6.830%
245114293     595     MH    Chubbuck              ID             8,384.66             824.72  7.250%
440000596     596     RT    Pembroke Pines        FL             8,903.99             679.50  7.810%
440000597     597     RT    Miami Beach           FL             8,234.85             748.36  7.380%
240000598     598     MF    Los Angeles           CA             8,221.37             751.21  7.368%
240000599     599     IN    Santa Clarita         CA             8,353.80           1,253.93  7.501%
440000600     600     RT    Fairfield             CT             7,980.43           1,357.51  7.180%
245114366     601     IN    Neenah                WI             8,203.07           3,801.97  7.438%
245114370     602     IN    Fond Du Lac           WI             8,203.07           3,801.97  7.438%
815114254     604     OT    Wilmington            NC             8,279.81             795.19  7.875%
815999546     605     OT    Kernersville          NC             7,435.03           2,184.22  7.125%
815114271     606     OT    Easley                SC             7,074.54           2,222.30  6.790%
440000607     607     RT    Tucson                AZ             7,938.96             724.74  7.370%
240000608     608     OT    Mt. Holly             NC             7,760.10           2,463.62  7.580%
240000609     609     MF    Minneapolis           MN             7,159.83           1,399.46  6.784%
240000610     610     IN    Las Vegas             NV             8,022.91             674.49  7.615%
240000611     611     OT    Florence              SC             7,532.69           2,561.38  7.470%
440000612     612     RT    Fairfield             CT             7,489.32           1,273.98  7.180%
240000613     613     MF    Oxnard                CA             7,415.89             730.38  7.201%
440000614     614     IN    Marietta              GA             7,544.46           1,198.92  7.340%
245114348     615     MF    Orange Park           FL             7,587.01             701.09  7.375%
180000298     616     OT    Williamsport          PA             6,969.98           2,603.02  7.060%
180000184     617     OT    Westbrook             ME             7,148.27           2,285.27  7.420%
240000618     618     OF    Salt Lake City        UT             7,944.62             565.14  7.975%
180000401     619     MF    Clarksville           TN             6,971.26             726.11  7.060%
240000620     620     IN    Simi Valley           CA             7,112.05             705.70  7.215%
240000621     621     OF    Thousand Oaks         CA             7,641.12             578.97  7.863%
245114314     622     RT    Brockton              MA             7,337.92           1,067.42  7.625%
240000623     623     MF    Tucson                AZ             6,759.92             699.81  7.134%
245114367     624     IN    Neenah                WI             6,941.06           3,217.05  7.438%
245114368     625     IN    Combined Locks        WI             6,941.06           3,217.05  7.438%
240000626     626     SS    Phoenix               AZ             7,035.16           3,390.20  7.863%
245114344     627     MF    McFarland             WI             8,423.25             327.91  9.110%
245114294     628     MF    Kearny                NJ             7,094.59             556.69  7.750%
245999558     629     MF    DeKalb                IL             6,604.74             626.33  7.250%
245114215     630     MF    Murfreesboro          TN             6,671.66             637.64  7.330%
440000631     631     OF    Austin                TX             6,723.78             589.24  7.460%
180000328     632     OF    Houston               TX             6,199.10             709.18  6.890%
240000633     633     MF    Houston               TX             6,578.17           1,072.97  7.341%
440000634     634     MF    Gladstone             MO             6,095.71             828.31  7.240%
180000345     635     OF    Norman                OK             6,451.03             958.41  7.530%
180000361     636     IN    Opa Locka             FL             6,442.40             960.53  7.520%
180000365     637     MF    Atlanta               GA             5,696.85           1,294.58  6.880%
240000638     638     MF    Canoga Park           CA             5,903.04             675.61  6.889%
240000639     639     MF    Tucson                AZ             5,850.41             687.50  6.828%
240000640     640     MF    Monmouth              OR             6,082.35           1,216.74  7.360%
240000641     641     MF    Longview              TX             6,394.48             995.43  7.500%
240000642     642     SS    Salt Lake City        UT             6,820.52             897.64  8.000%
245999510     643     MF    Allston               MA             6,163.66             589.89  7.250%
440000644     644     RT    Chandler              AZ             6,269.66             547.68  7.500%
240000645     645     MF    Pacific Palisades     CA             6,310.74             551.39  7.567%
245114399     646     MU    Redbank               NJ             6,484.64             845.48  7.875%
180000317     647     MF    Garfield              NJ             5,899.73             597.15  7.170%
245114222     648     MF    Baltimore             MD             5,610.99             793.47  7.100%
245114295     649     RT    Coral Springs         FL             6,213.63             871.35  7.750%
245999555     650     MF    Omaha                 NE             5,493.89             615.55  6.875%
180000344     651     OT    Vestal                NY             5,561.28             929.25  7.290%
180000383     652     RT    Tuscaloosa            AL             5,688.77             518.11  7.360%
805114038     653     OT    Newport News          VA             6,012.24           1,234.86  8.125%
240000654     654     MF    Salt Lake City        UT             5,602.03             516.04  7.350%
180000415     655     MF    Denver                CO             5,197.86             586.05  6.880%
240000656     656     MF    Minneapolis           MN             5,302.13             533.97  7.151%
240000657     657     IN    Martinez              CA             5,449.64             454.91  7.600%
815114178     658     OT    Fallon                NV             5,390.47           1,575.15  7.850%
240000659     659     MF    Yuma                  AZ             5,035.53             513.34  7.169%
245114224     660     MF    Baltimore             MD             4,711.89             642.30  7.210%
245114387     661     MF    Long Branch           NJ             4,664.96             503.46  6.960%
240000662     662     MF    Glendale              CA             4,743.92             481.58  7.133%
245114230     663     OF    Pikesville            MD             4,791.91             908.34  7.520%
245999541     664     MF    Thomson               GA             5,601.53             291.51  8.520%
240000665     665     RT    Milpitas              CA             4,842.44             743.28  7.438%
180000392     666     IN    Tulsa                 OK             4,761.05           2,281.34  7.710%
245114340     667     RT    La Grange             GA             4,891.94             711.62  7.625%
240000668     668     MF    Minneapolis           MN             4,290.10             838.54  6.784%
245114108     669     MF    Tunica                MS             5,127.21             319.47  8.250%
240000670     670     RT    Plano                 TX             5,001.56             576.19  8.375%
245114120     671     MF    Harford               NY             3,986.33             327.52  7.650%
180000335     672     OT    Tustin                CA             2,880.64           1,764.63  7.060%
245113961     673     MF    Atlanta               GA             3,155.02             466.04  7.500%
245114341     674     RT    Huntsville            AL             2,935.17             426.96  7.625%
195114186     675     MF    Bronx                 NY             2,919.17             233.04  7.750%
240000676     676     MF    Arleta                CA             2,566.29             246.22  7.306%
 Totals                                                     21,055,860.40       2,902,421.57 
                                                                                
                                                                                
</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                176,729,789.10        176,173,845.00        9/10/1998
240000002           4/10/2011        4/10/2023           N                154,000,000.00        154,000,000.00        9/10/1998
240000003          11/10/2006       11/10/2031           N                 85,527,649.00         85,527,649.00        9/10/1998
240000004          11/10/2008       11/10/2033           N                 77,863,877.00         77,863,877.00        9/10/1998
355132459         N/A                5/1/2013            N                 64,000,000.00         64,000,000.00        9/01/1998
245114125         N/A               12/1/2027            N                 63,640,615.36         63,602,577.43        9/01/1998
245114400         N/A                4/1/2008            N                 25,272,241.48         25,254,912.66        9/01/1998
240000009         N/A                1/1/2008            N                 23,820,342.41         23,797,658.52        9/01/1998
440000010           3/1/2005         3/1/2028            N                 22,421,566.90         22,407,359.84        9/01/1998
245114220         N/A                1/1/2010            N                 22,112,893.19         22,094,302.18        9/01/1998
180000281         N/A                1/1/2003            N                 21,727,518.26         21,690,873.59        9/01/1998
245114267         N/A                3/1/2013            N                 21,131,518.28         21,119,294.97        9/01/1998
180000314         N/A                2/1/2008            N                 20,896,607.70         20,882,383.27        9/01/1998
245114329         N/A                2/1/2008            N                 20,751,766.59         20,733,368.35        9/01/1998
245999549         N/A                5/1/2008            N                 19,956,703.74         19,943,368.73        9/01/1998
440000017           2/1/2008         2/1/2028            N                 17,915,347.61         17,903,914.30        9/01/1998
195113931           7/1/2007         7/1/2027            N                 17,697,000.00         17,697,000.00        9/01/1998
180000242         N/A                1/1/2008            N                 17,308,050.47         17,297,062.90        9/01/1998
180000285         N/A                1/1/2005            N                 16,814,310.08         16,804,222.91        9/01/1998
355132446         N/A                1/1/2013            N                 16,411,644.85         16,401,038.33        9/01/1998
440000022           3/1/2008         3/1/2028            N                 16,244,470.57         16,234,455.00        9/01/1998
815114236         N/A               11/1/2017            N                 15,391,930.50         15,391,930.50        9/01/1998
815114235         N/A               11/1/2017            N                 15,373,841.14         15,373,841.14        9/01/1998
245114266         N/A                3/1/2013            N                 15,132,958.04         15,124,204.54        9/01/1998
180000315           2/1/2013         2/1/2028            N                 14,492,523.62         14,483,466.83        9/01/1998
240000027         N/A                4/1/2008            N                 14,460,308.08         14,451,695.17        9/01/1998
245114288         N/A                1/1/2008            N                 14,420,978.44         14,411,436.04        9/01/1998
180000389         N/A                4/1/2008            N                 14,259,286.92         14,250,366.04        9/01/1998
180000351         N/A                3/1/2008            N                 13,726,838.96         13,713,051.29        9/01/1998
815114262         N/A                2/1/2023            N                 13,720,037.23         13,706,447.75        9/01/1998
180000402         N/A                4/1/2005            N                 13,709,794.16         13,700,928.92        9/01/1998
245114261         N/A                1/1/2018            N                 13,337,072.25         13,315,250.63        9/01/1998
245114331         N/A                2/1/2008            N                 13,330,474.42         13,318,655.79        9/01/1998
440000035         N/A                4/1/2008            N                 13,244,362.70         13,236,669.34        9/01/1998
245114391         N/A                3/1/2011            N                 13,201,367.82         13,192,478.68        9/01/1998
245114330         N/A                2/1/2008            N                 13,171,304.63         13,159,627.12        9/01/1998
245114401         N/A                4/1/2008            N                 13,162,074.17         13,153,745.91        9/01/1998
245114063         N/A               11/1/2007            N                 12,727,033.31         12,720,167.78        9/01/1998
440000040         N/A                3/1/2023            N                 12,422,428.72         12,406,640.35        9/01/1998
355132439         N/A               12/1/2007            N                 12,411,866.91         12,402,171.45        9/01/1998
180000438         N/A                5/1/2008            N                 12,375,041.82         12,367,438.19        9/01/1998
440000043           4/1/2008         4/1/2028            N                 12,363,390.49         12,355,300.41        9/01/1998
440000044         N/A                2/1/2005            N                 12,194,412.02         12,187,019.59        9/01/1998
180000326         N/A                2/1/2008            N                 12,165,124.54         12,152,759.51        9/01/1998
180000304           2/1/2008         2/1/2028            N                 12,142,984.09         12,135,303.80        9/01/1998
180000282         N/A                2/1/2023            N                 12,084,659.51         12,071,329.22        9/01/1998
245114375         N/A                3/1/2008            N                 11,951,445.30         11,941,560.79        9/01/1998
180000289           1/1/2005         1/1/2028            N                 11,841,318.91         11,834,484.78        9/01/1998
440000050           2/1/2013         2/1/2028            N                 11,546,128.31         11,538,891.03        9/01/1998
180000287         N/A                1/1/2008            N                 11,541,472.14         11,534,595.20        9/01/1998
180000396         N/A                7/1/2019            N                 11,234,525.08         11,217,870.96        9/01/1998
245114265         N/A                3/1/2013            N                 10,958,486.38         10,952,147.55        9/01/1998
440000054         N/A               10/1/2012            N                 10,938,691.85         10,932,656.21        9/01/1998
815114233         N/A               11/1/2017            N                 10,671,795.87         10,671,795.87        9/01/1998
815114234         N/A               11/1/2017            N                 10,585,153.28         10,585,153.28        9/01/1998
245114374         N/A                3/1/2008            N                 10,563,470.50         10,556,867.64        9/01/1998
815114232         N/A               11/1/2017            N                 10,513,286.94         10,513,286.94        9/01/1998
440000059         N/A                5/1/2008            N                 10,479,966.23         10,473,916.05        9/01/1998
240000060         N/A                1/1/2008            N                 10,071,317.33         10,064,895.06        9/01/1998
245114309         N/A                1/1/2008            N                  9,947,852.83          9,941,650.70        9/01/1998
245114303         N/A                3/1/2028            N                  9,913,420.08          9,907,803.31        9/01/1998
180000240           1/1/2008         1/1/2028            N                  9,726,852.91          9,721,143.15        9/01/1998
245114114         N/A               12/1/2007            N                  9,669,499.85          9,654,029.19        9/01/1998
245114304         N/A                3/1/2028            N                  9,669,441.69          9,664,015.71        9/01/1998
180000368         N/A                3/1/2008            N                  9,566,789.81          9,560,782.67        9/01/1998
245114107         N/A               12/1/2007            N                  9,546,281.10          9,540,601.81        9/01/1998
195113942           7/1/2007         7/1/2027            N                  9,530,000.00          9,530,000.00        9/01/1998
245114320         N/A                2/1/2013            N                  9,235,563.92          9,226,176.58        9/01/1998
440000070         N/A                5/1/2008            N                  9,219,513.20          9,209,831.16        9/01/1998
245114390         N/A                4/1/2011            N                  9,224,048.06          9,218,381.81        9/01/1998
245114371         N/A                3/1/2008            N                  9,218,122.83          9,212,360.90        9/01/1998
440000073           2/1/2013         2/1/2028            N                  9,185,768.12          9,179,747.57        9/01/1998
180000369         N/A                3/1/2008            N                  9,168,092.35          9,162,318.11        9/01/1998
180000306         N/A                1/1/2008            N                  9,159,558.21          9,154,258.19        9/01/1998
440000076         N/A                3/1/2008            N                  9,117,860.14          9,112,030.41        9/01/1998
245114305         N/A                1/1/2013            N                  8,948,260.20          8,940,693.39        9/01/1998
245114360         N/A                2/1/2018            N                  8,907,408.12          8,893,261.89        9/01/1998
180000297           2/1/2008         2/1/2028            N                  8,756,852.99          8,750,926.48        9/01/1998
180000376           2/29/2008        2/28/2023           N                  8,255,058.83          8,246,567.39        9/01/1998
245114298         N/A                1/1/2013            N                  8,157,711.70          8,152,702.29        9/01/1998
440000083           4/1/2018         4/1/2028            N                  8,078,720.90          8,074,153.25        9/01/1998
355132436         N/A               12/1/2007            N                  8,020,858.94          8,010,697.41        9/01/1998
195113938           7/1/2007         7/1/2027            N                  7,983,000.00          7,983,000.00        9/01/1998
240000086         N/A                1/1/2008            N                  7,908,164.69          7,903,172.92        9/01/1998
440000087         N/A                4/1/2008            N                  7,779,534.73          7,775,143.27        9/01/1998
240000088         N/A                1/1/2008            N                  7,758,954.09          7,754,056.51        9/01/1998
440000089         N/A                2/1/2008            N                  7,747,377.15          7,739,770.98        9/01/1998
245114323         N/A                1/1/2008            N                  7,743,661.50          7,736,616.00        9/01/1998
240000091         N/A               11/1/2007            N                  7,749,899.07          7,745,217.82        9/01/1998
440000092         N/A                4/1/2008            N                  7,728,680.21          7,724,048.12        9/01/1998
245114395         N/A                3/1/2008            N                  7,574,307.83          7,569,680.63        9/01/1998
245114207         N/A                2/1/2008            N                  7,563,503.38          7,558,531.51        9/01/1998
355112450         N/A                5/1/2018            N                  7,360,579.91          7,347,764.52        9/01/1998
245114157         N/A                1/1/2008            N                  7,363,426.94          7,359,163.79        9/01/1998
180000331           2/1/2008         2/1/2028            N                  7,187,650.12          7,183,372.67        9/01/1998
440000098           2/1/2008         2/1/2028            N                  7,166,912.04          7,162,487.11        9/01/1998
245114274         N/A               12/1/2007            N                  7,153,788.72          7,147,854.99        9/01/1998
180000343         N/A                2/1/2008            N                  7,116,514.74          7,112,000.14        9/01/1998
240000101         N/A               11/1/2007            N                  7,084,330.40          7,080,695.95        9/01/1998
180000385         N/A                4/1/2008            N                  7,079,785.81          7,075,356.56        9/01/1998
180000300           2/1/2008         2/1/2028            N                  7,066,818.56          7,062,348.88        9/01/1998
180000381           3/1/2008         3/1/2028            N                  7,042,978.20          7,039,076.86        9/01/1998
245999535         N/A                5/1/2013            N                  6,986,716.28          6,982,708.32        9/01/1998
180000374         N/A                3/1/2004            N                  6,976,880.64          6,972,735.61        9/01/1998
180000342           2/1/2009         2/1/2021            N                  6,939,912.07          6,930,842.28        9/01/1998
240000108         N/A               11/1/2007            N                  6,929,239.17          6,924,933.05        9/01/1998
245114338         N/A                5/1/2028            N                  6,885,853.78          6,881,531.69        9/01/1998
240000110         N/A                4/1/2008            N                  6,871,237.70          6,864,652.60        9/01/1998
180000358           3/1/2008         3/1/2028            N                  6,825,386.64          6,820,904.11        9/01/1998
240000112         N/A                3/1/2008            N                  6,824,442.40          6,820,080.32        9/01/1998
245999547         N/A                4/1/2008            N                  6,777,771.51          6,772,132.49        9/01/1998
440000114           4/1/2008         4/1/2028            N                  6,730,310.19          6,725,971.09        9/01/1998
240000115         N/A                2/1/2008            N                  6,718,487.33          6,714,244.33        9/01/1998
180000386         N/A                3/1/2008            N                  6,677,871.45          6,673,904.05        9/01/1998
240000117         N/A                2/1/2008            N                  6,671,822.33          6,668,209.43        9/01/1998
240000118         N/A               11/1/2007            N                  6,659,043.51          6,655,283.42        9/01/1998
440000119           2/1/2008         2/1/2028            N                  6,642,542.69          6,638,098.97        9/01/1998
180000384         N/A                4/1/2008            N                  6,581,209.34          6,577,092.02        9/01/1998
245999551         N/A                4/1/2008            N                  6,571,728.34          6,565,225.32        9/01/1998
240000122           2/1/2003         2/1/2028            N                  6,568,576.06          6,563,227.59        9/01/1998
180000329         N/A                2/1/2008            N                  6,570,239.79          6,566,293.36        9/01/1998
180000296           2/1/2008         2/1/2028            N                  6,568,437.47          6,564,145.03        9/01/1998
180000214          12/1/2017        12/1/2027            N                  6,559,550.01          6,554,351.48        9/01/1998
355132437         N/A               11/1/2007            N                  6,534,751.01          6,528,181.19        9/01/1998
245114376         N/A                4/1/2028            N                  6,534,635.76          6,530,899.60        9/01/1998
245114396         N/A                4/1/2008            N                  6,474,681.76          6,468,957.18        9/01/1998
245114182         N/A                2/1/2023            N                  6,452,911.16          6,445,965.53        9/01/1998
240000130         N/A                1/1/2008            N                  6,445,231.74          6,441,055.19        9/01/1998
440000131           2/1/2008         2/1/2028            N                  6,389,758.78          6,385,939.24        9/01/1998
245114377         N/A                4/1/2018            N                  6,382,437.45          6,378,624.08        9/01/1998
245114131         N/A                1/1/2008            N                  6,369,668.24          6,366,192.51        9/01/1998
245114193         N/A               12/1/2012            N                  6,337,069.36          6,332,983.03        9/01/1998
245114398         N/A                3/1/2008            N                  6,307,501.01          6,302,309.70        9/01/1998
180000437         N/A                5/1/2008            N                  6,307,144.55          6,303,221.61        9/01/1998
240000137         N/A                4/1/2008            N                  6,282,754.53          6,279,012.36        9/01/1998
245999548         N/A                4/1/2013            N                  6,282,172.56          6,278,272.04        9/01/1998
245114132         N/A               12/1/2027            N                  6,263,957.58          6,260,120.27        9/01/1998
245999504         N/A                4/1/2014            N                  6,230,692.04          6,226,382.66        9/01/1998
245114218         N/A                1/1/2009            N                  6,200,000.00          6,200,000.00        9/01/1998
180000357           3/1/2008         3/1/2028            N                  6,177,722.22          6,173,665.04        9/01/1998
440000144         N/A               12/1/2007            N                  6,164,940.00          6,161,220.89        9/01/1998
180000275         N/A               10/1/2022            N                  6,140,612.45          6,132,980.96        9/01/1998
245114247         N/A                1/1/2008            N                  6,106,554.05          6,101,154.72        9/01/1998
245114209         N/A               12/1/2007            N                  6,064,858.06          6,061,108.56        9/01/1998
240000148         N/A                1/1/2005            N                  6,056,135.03          6,050,656.16        9/01/1998
440000149         N/A                4/1/2008            N                  5,974,322.54          5,968,417.16        9/01/1998
245114393         N/A                4/1/2008            N                  5,959,459.62          5,949,794.04        9/01/1998
180000319           2/1/2013         2/1/2028            N                  5,972,193.80          5,968,461.61        9/01/1998
440000152         N/A                2/1/2008            N                  5,971,186.89          5,967,261.73        9/01/1998
245114173         N/A                1/1/2008            N                  5,971,563.94          5,968,305.44        9/01/1998
180000283         N/A                1/1/2008            N                  5,971,094.28          5,967,759.27        9/01/1998
180000407         N/A                4/1/2008            N                  5,783,926.07          5,780,427.23        9/01/1998
440000156         N/A                3/1/2008            N                  5,781,387.08          5,778,069.33        9/01/1998
180000312           2/1/2013         2/1/2028            N                  5,773,513.73          5,769,981.49        9/01/1998
245114208         N/A                2/1/2028            N                  5,771,914.40          5,768,075.54        9/01/1998
815114269         N/A                1/1/2018            N                  5,753,206.50          5,746,006.88        9/01/1998
240000160         N/A                3/1/2008            N                  5,715,309.03          5,711,655.90        9/01/1998
180000372         N/A                3/1/2008            N                  5,695,729.79          5,692,260.91        9/01/1998
440000162           2/1/2008         2/1/2028            N                  5,674,460.57          5,671,083.62        9/01/1998
245114321         N/A                2/1/2013            N                  5,660,506.96          5,654,753.44        9/01/1998
440000164           2/1/2008         2/1/2028            N                  5,573,497.84          5,569,909.03        9/01/1998
240000165         N/A               11/1/2007            N                  5,565,152.12          5,561,931.96        9/01/1998
245114315         N/A                1/1/2008            N                  5,488,235.72          5,483,590.28        9/01/1998
245999501         N/A                4/1/2013            N                  5,477,525.08          5,472,397.59        9/01/1998
195113933           7/1/2007         7/1/2027            N                  5,486,000.00          5,486,000.00        9/01/1998
245114372         N/A                3/1/2013            N                  5,418,879.59          5,402,794.34        9/01/1998
245114211         N/A                1/1/2008            N                  5,381,008.17          5,376,822.92        9/01/1998
245999500         N/A                4/1/2008            N                  5,378,966.41          5,374,210.61        9/01/1998
180000268           1/1/2008         1/1/2028            N                  5,371,274.35          5,367,833.84        9/01/1998
195114118         N/A               11/1/2027            N                  5,367,402.34          5,364,423.69        9/01/1998
440000174         N/A                4/1/2008            N                  5,345,616.25          5,342,511.10        9/01/1998
245114385         N/A                4/1/2008            N                  5,344,022.51          5,340,484.10        9/01/1998
245999511         N/A                5/1/2008            N                  5,333,830.65          5,328,742.28        9/01/1998
355132443         N/A                1/1/2018            N                  5,321,062.12          5,311,746.19        9/01/1998
440000178         N/A                4/1/2008            N                  5,321,680.66          5,318,589.41        9/01/1998
440000179           3/1/2008         3/1/2028            N                  5,281,288.99          5,277,891.98        9/01/1998
245114324         N/A                1/1/2008            N                  5,261,718.71          5,256,931.38        9/01/1998
245114345         N/A                2/1/2018            N                  5,245,369.81          5,237,020.07        9/01/1998
240000182         N/A                1/1/2008            N                  5,235,224.74          5,231,907.26        9/01/1998
240000183         N/A                1/1/2008            N                  5,172,847.35          5,169,616.41        9/01/1998
245999556         N/A                5/1/2008            N                  5,108,986.98          5,105,598.13        9/01/1998
245114322         N/A                1/1/2008            N                  5,063,163.31          5,058,556.64        9/01/1998
245114273         N/A               12/1/2007            N                  5,007,652.69          5,003,499.08        9/01/1998
440000187         N/A                4/1/2008            N                  4,979,665.21          4,975,029.97        9/01/1998
440000188         N/A                4/1/2008            N                  4,976,623.33          4,971,172.13        9/01/1998
815114270         N/A                1/1/2018            N                  4,968,542.95          4,962,279.22        9/01/1998
440000191         N/A                2/1/2008            N                  4,926,574.35          4,923,402.16        9/01/1998
245114292         N/A                2/1/2008            N                  4,896,771.74          4,893,438.48        9/01/1998
180000337         N/A                2/1/2005            N                  4,894,164.37          4,891,062.79        8/01/1998
180000391         N/A                4/1/2008            N                  4,886,184.95          4,883,165.00        9/01/1998
245114286         N/A                3/1/2008            N                  4,850,549.90          4,845,975.36        9/01/1998
195114175         N/A               11/1/2007            N                  4,839,651.33          4,836,300.73        8/01/1998
245114302         N/A                2/1/2008            N                  4,778,697.26          4,775,892.90        9/01/1998
180000288           1/1/2005         1/1/2028            N                  4,725,829.25          4,722,980.13        9/01/1998
180000321           2/1/2013         2/1/2028            N                  4,653,334.34          4,650,426.34        9/01/1998
180000424         N/A                5/1/2008            N                  4,591,199.54          4,588,540.59        9/01/1998
245114392         N/A                4/1/2008            N                  4,568,919.04          4,561,508.76        9/01/1998
240000204         N/A                2/1/2008            N                  4,579,606.57          4,576,923.24        9/01/1998
240000205         N/A                2/1/2008            N                  4,578,479.63          4,575,579.46        9/01/1998
245114180         N/A               12/1/2012            N                  4,557,959.33          4,552,552.87        9/01/1998
240000207         N/A                3/1/2008            N                  4,484,689.44          4,481,928.62        9/01/1998
180000303           2/1/2013         2/1/2028            N                  4,481,005.49          4,478,565.47        9/01/1998
180000333         N/A                2/1/2008            N                  4,480,218.68          4,477,626.28        9/01/1998
440000210           1/1/2008         1/1/2028            N                  4,476,793.05          4,474,043.99        9/01/1998
245114325         N/A                2/1/2008            N                  4,469,437.37          4,465,010.93        9/01/1998
240000212         N/A                1/1/2008            N                  4,473,554.01          4,470,886.81        9/01/1998
195096351         N/A               11/1/2007            N                  4,469,756.91          4,466,839.84        9/01/1998
440000214         N/A                4/1/2008            N                  4,434,628.76          4,431,187.81        9/01/1998
180000362         N/A                3/1/2008            N                  4,385,202.02          4,382,539.51        9/01/1998
440000216           3/1/2008         3/1/2028            N                  4,384,661.98          4,381,883.71        9/01/1998
440000217         N/A                3/1/2023            N                  4,373,414.78          4,368,001.52        9/01/1998
245999529         N/A                4/1/2008            N                  4,348,401.58          4,345,903.51        9/01/1998
240000219         N/A                4/1/2008            N                  4,239,080.24          4,236,750.62        9/01/1998
180000397         N/A                4/1/2008            N                  4,187,925.36          4,185,273.47        9/01/1998
240000221         N/A                4/1/2005            N                  4,187,851.89          4,185,180.04        9/01/1998
245999503         N/A                4/1/2018            N                  4,167,885.16          4,160,131.94        9/01/1998
245114343         N/A                2/1/2013            N                  4,179,407.08          4,176,578.51        9/01/1998
180000263           1/1/2003         1/1/2023            N                  4,167,319.78          4,163,153.13        9/01/1998
180000355           3/1/2008         3/1/2028            N                  4,166,301.83          4,163,849.72        9/01/1998
180000348         N/A                3/1/2008            N                  4,156,476.68          4,154,060.97        9/01/1998
240000227         N/A                3/1/2008            N                  4,141,804.13          4,139,156.76        9/01/1998
245999517         N/A                4/1/2018            N                  4,132,928.58          4,129,029.23        8/01/1998
240000229         N/A                8/1/2009            N                  4,061,739.91          4,041,509.74        9/01/1998
180000292         N/A                1/1/2018            N                  4,102,763.19          4,097,141.81        9/01/1998
180000354           3/1/2008         3/1/2028            N                  4,106,498.46          4,104,081.55        9/01/1998
440000232          12/1/2007        12/1/2027            N                  4,104,621.68          4,102,469.55        9/01/1998
440000233         N/A                3/1/2008            N                  4,086,139.72          4,083,643.47        9/01/1998
240000234         N/A                3/1/2008            N                  4,084,676.62          4,081,867.31        9/01/1998
440000235         N/A                4/1/2018            N                  4,070,067.27          4,062,467.01        9/01/1998
440000236         N/A                2/1/2023            N                  4,069,948.21          4,064,834.46        9/01/1998
240000237         N/A               11/1/2007            N                  4,075,064.87          4,072,780.00        9/01/1998
245114384         N/A                4/1/2008            N                  4,067,838.04          4,065,144.63        9/01/1998
245999540         N/A                5/1/2008            N                  3,987,605.73          3,983,694.61        9/01/1998
245114349         N/A                4/1/2008            N                  3,989,131.58          3,986,777.69        9/01/1998
440000241           2/1/2013         2/1/2028            N                  3,982,379.15          3,980,067.56        9/01/1998
240000242         N/A                1/1/2008            N                  3,979,854.10          3,977,488.59        9/01/1998
440000243           1/1/2008         1/1/2028            N                  3,977,713.67          3,974,452.61        9/01/1998
440000244         N/A                1/1/2023            N                  3,944,337.72          3,940,436.66        9/01/1998
180000141         N/A               10/1/2007            N                  3,925,759.78          3,923,763.40        9/01/1998
245114194         N/A                2/1/2008            N                  3,912,859.46          3,908,912.18        9/01/1998
245114198         N/A                1/1/2008            N                  3,881,027.24          3,878,829.55        9/01/1998
240000248         N/A                1/1/2005            N                  3,868,921.87          3,864,936.88        9/01/1998
240000249         N/A               12/1/2007            N                  3,828,812.38          3,826,584.55        9/01/1998
245114212         N/A                2/1/2013            N                  3,800,000.00          3,800,000.00        9/01/1998
440000251         N/A                3/1/2008            N                  3,783,330.46          3,780,234.42        9/01/1998
440000252         N/A                2/1/2008            N                  3,782,719.95          3,780,419.78        9/01/1998
180000274         N/A                1/1/2008            N                  3,778,869.52          3,775,777.49        9/01/1998
245114278         N/A                1/1/2008            N                  3,779,852.45          3,777,442.12        9/01/1998
245114284         N/A                3/1/2018            N                  3,764,376.01          3,757,411.62        9/01/1998
815114283         N/A                9/1/2017            N                  3,758,137.84          3,750,302.98        9/01/1998
180000294           2/1/2008         2/1/2028            N                  3,742,280.02          3,739,884.63        9/01/1998
240000258         N/A                4/1/2008            N                  3,735,660.05          3,732,429.47        9/01/1998
180000308           1/1/2008         1/1/2028            N                  3,681,352.52          3,679,162.39        9/01/1998
180000341         N/A                2/1/2008            N                  3,624,794.42          3,621,125.89        9/01/1998
805114053         N/A                5/1/2017            N                  3,600,419.09          3,595,647.58        9/01/1998
440000262           1/1/2008         1/1/2028            N                  3,607,524.27          3,605,507.43        9/01/1998
440000263           4/1/2018         4/1/2028            N                  3,590,023.09          3,587,851.40        9/01/1998
440000264           3/1/2008         3/1/2028            N                  3,587,546.17          3,585,293.49        9/01/1998
440000265           3/1/2008         3/1/2028            N                  3,587,258.49          3,584,944.21        9/01/1998
440000266         N/A                3/1/2023            N                  3,578,656.44          3,574,309.19        9/01/1998
240000267         N/A                2/1/2008            N                  3,582,223.00          3,579,198.91        9/01/1998
180000295         N/A                2/1/2008            N                  3,584,242.14          3,582,181.21        9/01/1998
440000269         N/A                2/1/2008            N                  3,584,174.94          3,582,101.01        9/01/1998
245114386         N/A                4/1/2008            N                  3,569,328.45          3,566,965.11        9/01/1998
440000271         N/A                4/1/2008            N                  3,540,894.80          3,538,953.31        9/01/1998
240000272         N/A                4/1/2008            N                  3,540,878.81          3,538,932.91        9/01/1998
440000273         N/A                4/1/2005            N                  3,485,629.71          3,482,348.44        9/01/1998
240000274         N/A                3/1/2008            N                  3,482,618.21          3,479,370.52        9/01/1998
245114380         N/A                4/1/2008            N                  3,469,626.55          3,467,329.22        9/01/1998
440000276         N/A                5/1/2008            N                  3,468,547.74          3,466,608.34        9/01/1998
240000277         N/A                4/1/2008            N                  3,436,807.25          3,433,835.11        9/01/1998
245114296         N/A                1/1/2013            N                  3,425,081.06          3,421,964.78        9/01/1998
180000316           2/1/2013         2/1/2028            N                  3,424,057.79          3,421,918.00        9/01/1998
245114223         N/A                2/1/2008            N                  3,418,548.14          3,415,748.29        9/01/1998
245114200         N/A               12/1/2017            N                  3,402,030.16          3,396,310.54        9/01/1998
180000188         N/A               11/1/2017            N                  3,376,408.35          3,369,615.45        9/01/1998
245114353         N/A                3/1/2013            N                  3,387,629.23          3,385,371.42        9/01/1998
440000284         N/A                3/1/2008            N                  3,382,490.97          3,379,203.51        9/01/1998
440000285           2/1/2008         2/1/2028            N                  3,382,910.63          3,380,541.01        9/01/1998
245114285         N/A                1/1/2008            N                  3,383,608.94          3,381,717.29        9/01/1998
180000293           1/1/2008         1/1/2028            N                  3,382,864.47          3,380,851.92        9/01/1998
245114280         N/A                1/1/2008            N                  3,377,994.46          3,375,840.38        9/01/1998
440000289         N/A                2/1/2008            N                  3,362,607.09          3,356,818.70        9/01/1998
815114087         N/A                2/1/2018            N                  3,343,438.59          3,337,176.01        9/01/1998
245999559         N/A                5/1/2013            N                  3,343,469.12          3,341,489.67        9/01/1998
245114291         N/A                1/1/2005            N                  3,342,400.69          3,340,304.20        9/01/1998
440000293         N/A                4/1/2008            N                  3,325,946.48          3,320,174.36        9/01/1998
245114365         N/A                3/1/2013            N                  3,300,590.32          3,290,792.95        9/01/1998
180000324         N/A                1/1/2018            N                  3,285,049.59          3,280,877.53        9/01/1998
240000296         N/A                3/1/2008            N                  3,289,015.71          3,287,043.34        9/01/1998
245114346         N/A                3/1/2008            N                  3,288,627.61          3,286,572.00        9/01/1998
440000298           2/1/2008         2/1/2028            N                  3,285,738.85          3,283,885.16        9/01/1998
128878897         N/A                2/1/2023            N                  3,282,188.82          3,279,141.33        9/01/1998
240000300         N/A                1/1/2008            N                  3,283,379.67          3,281,428.13        9/01/1998
240000301         N/A                2/1/2008            N                  3,277,196.25          3,273,876.65        9/01/1998
180000322         N/A                2/1/2008            N                  3,259,008.97          3,256,816.06        9/01/1998
180000192         N/A               11/1/2017            N                  3,246,754.92          3,240,645.62        9/01/1998
240000304         N/A                1/1/2008            N                  3,245,331.72          3,243,283.21        9/01/1998
245999531         N/A                4/1/2008            N                  3,236,078.35          3,232,876.11        9/01/1998
180000309           1/1/2008         1/1/2028            N                  3,233,620.48          3,231,696.72        9/01/1998
240000307         N/A                2/1/2008            N                  3,224,061.27          3,221,869.17        9/01/1998
245114216         N/A               12/1/2012            N                  3,206,763.12          3,204,828.58        9/01/1998
240000309         N/A               12/1/2007            N                  3,201,693.61          3,199,748.41        9/01/1998
180000411         N/A                4/1/2008            N                  3,190,977.95          3,189,005.74        9/01/1998
245114319         N/A                2/1/2008            N                  3,185,232.26          3,183,253.71        9/01/1998
440000312         N/A                2/1/2008            N                  3,185,201.18          3,183,216.67        9/01/1998
245114156         N/A                2/1/2008            N                  3,178,411.13          3,175,290.65        9/01/1998
240000314         N/A               10/1/2007            N                  3,179,073.99          3,177,311.68        9/01/1998
815114272         N/A                6/1/2017            N                  3,134,447.90          3,127,732.89        9/01/1998
180000409         N/A                4/1/2008            N                  3,141,118.94          3,139,177.55        9/01/1998
240000317         N/A                3/1/2008            N                  3,140,373.79          3,138,675.79        9/01/1998
245114279         N/A                1/1/2008            N                  3,137,277.53          3,135,276.95        9/01/1998
440000319         N/A                2/1/2008            N                  3,123,765.99          3,120,403.71        9/01/1998
815114128         N/A               11/1/2017            N                  3,114,008.98          3,110,553.46        9/01/1998
195114177         N/A               11/1/2017            N                  3,101,904.08          3,096,835.52        9/01/1998
180000081         N/A                8/1/2002            N                  3,097,837.93          3,092,830.71        9/01/1998
180000398         N/A                4/1/2008            N                  3,091,259.88          3,089,349.31        9/01/1998
240000325         N/A                3/1/2008            N                  3,083,384.22          3,080,248.62        9/01/1998
440000326           1/1/2013         1/1/2028            N                  3,084,013.01          3,082,119.21        9/01/1998
240000327         N/A               11/1/2007            N                  3,081,014.77          3,079,270.59        9/01/1998
440000328           2/1/2008         2/1/2028            N                  3,064,550.97          3,062,410.45        9/01/1998
240000329         N/A                2/1/2008            N                  3,048,785.58          3,045,697.34        9/01/1998
240000330         N/A               12/1/2007            N                  3,027,776.98          3,025,949.85        9/01/1998
180000318           2/1/2013         2/1/2028            N                  3,025,911.52          3,024,020.54        9/01/1998
815114255         N/A                8/1/2017            N                  3,006,478.72          3,001,164.29        9/01/1998
815999526         N/A                1/1/2018            N                  2,996,406.03          2,991,654.50        9/01/1998
180000379         N/A                4/1/2008            N                  2,991,747.17          2,989,954.10        9/01/1998
440000335         N/A                4/1/2008            N                  2,991,562.51          2,989,719.20        9/01/1998
240000336         N/A                4/1/2008            N                  2,991,053.09          2,989,071.48        9/01/1998
240000337         N/A                4/1/2008            N                  2,987,466.30          2,984,595.58        9/01/1998
240000338         N/A               12/1/2007            N                  2,983,532.87          2,981,802.88        9/01/1998
240000339         N/A               12/1/2007            N                  2,980,726.66          2,978,251.90        9/01/1998
815114356         N/A               12/1/2017            N                  2,942,675.70          2,936,663.47        9/01/1998
440000341           3/1/2008         3/1/2028            N                  2,949,230.13          2,947,264.50        9/01/1998
245114268         N/A               12/1/2007            N                  2,936,516.78          2,933,900.36        9/01/1998
240000343         N/A                1/1/2008            N                  2,935,142.41          2,933,397.85        9/01/1998
440000344         N/A                7/1/2012            N                  2,932,781.73          2,931,778.44        9/01/1998
815114358         N/A                3/1/2018            N                  2,904,938.28          2,899,054.60        9/01/1998
245114213         N/A               12/1/2012            N                  2,891,555.74          2,889,811.36        9/01/1998
180000310           1/1/2008         1/1/2028            N                  2,885,384.39          2,883,667.80        9/01/1998
245999539         N/A                4/1/2023            N                  2,866,077.02          2,862,543.96        9/01/1998
245999550         N/A                4/1/2015            N                  2,823,144.80          2,816,619.39        9/01/1998
240000350         N/A               10/1/2007            N                  2,831,250.01          2,829,667.80        9/01/1998
245114289         N/A                1/1/2023            N                  2,811,633.31          2,810,597.14        9/01/1998
240000352           2/1/2008         2/1/2018            N                  2,787,454.36          2,785,795.51        9/01/1998
245114312         N/A                1/1/2018            N                  2,763,958.47          2,759,083.48        9/01/1998
440000355           3/1/2008         3/1/2028            N                  2,740,143.49          2,738,349.23        9/01/1998
815114167         N/A               12/1/2016            N                  2,701,045.78          2,695,300.22        9/01/1998
180000404         N/A                4/1/2008            N                  2,693,004.57          2,691,508.68        9/01/1998
440000358           3/1/2008         3/1/2028            N                  2,691,606.44          2,690,120.30        9/01/1998
240000359         N/A               11/1/2007            N                  2,682,732.53          2,681,121.51        9/01/1998
245114369         N/A                3/1/2013            N                  2,660,177.24          2,652,280.84        9/01/1998
440000361         N/A                4/1/2008            N                  2,667,476.57          2,665,832.94        9/01/1998
245114244         N/A               12/1/2007            N                  2,648,817.53          2,646,457.45        9/01/1998
180000327         N/A                2/1/2005            N                  2,647,119.34          2,645,358.76        9/01/1998
245114301         N/A                2/1/2008            N                  2,630,990.68          2,628,194.24        9/01/1998
245114318         N/A                2/1/2008            N                  2,630,975.06          2,628,175.70        9/01/1998
240000366         N/A                3/1/2008            N                  2,590,811.72          2,589,143.27        9/01/1998
440000367           3/1/2008         3/1/2028            N                  2,590,563.60          2,588,842.08        9/01/1998
440000368           2/1/2008         2/1/2028            N                  2,587,746.83          2,586,090.44        9/01/1998
440000369           1/1/2008         1/1/2023            N                  2,580,117.85          2,577,593.79        9/01/1998
240000370         N/A               10/1/2007            N                  2,582,654.43          2,581,184.07        9/01/1998
440000371         N/A                4/1/2008            N                  2,539,470.47          2,537,063.75        9/01/1998
240000372         N/A                3/1/2008            N                  2,541,926.10          2,540,490.96        9/01/1998
245114185         N/A                1/1/2008            N                  2,538,174.52          2,536,832.06        9/01/1998
245114361         N/A                2/1/2008            N                  2,532,796.34          2,530,309.71        9/01/1998
245114181         N/A                1/1/2008            N                  2,531,581.62          2,529,278.28        9/01/1998
240000376         N/A               11/1/2007            N                  2,532,693.92          2,531,047.71        9/01/1998
245999508         N/A                5/1/2008            N                  2,495,126.21          2,493,649.01        9/01/1998
440000378           3/1/2008         3/1/2023            N                  2,486,098.31          2,483,463.36        9/01/1998
180000269           1/1/2005         1/1/2028            N                  2,486,524.20          2,484,902.87        9/01/1998
245114202         N/A                1/1/2018            N                  2,468,835.82          2,464,640.56        9/01/1998
245114083         N/A               12/1/2017            N                  2,466,931.39          2,463,014.81        9/01/1998
180000400         N/A                4/1/2008            N                  2,467,884.58          2,466,321.86        9/01/1998
440000384         N/A                7/1/2017            N                  2,454,164.37          2,449,726.42        9/01/1998
440000385         N/A                1/1/2008            N                  2,456,724.75          2,454,425.58        9/01/1998
805114012         N/A               12/1/2017            N                  2,445,416.51          2,440,575.66        9/01/1998
245114219         N/A                2/1/2028            N                  2,448,742.45          2,447,239.74        9/01/1998
440000388         N/A                4/1/2008            N                  2,443,007.69          2,441,474.67        9/01/1998
245114183         N/A               12/1/2012            N                  2,440,030.71          2,437,793.74        9/01/1998
240000390         N/A                3/1/2008            N                  2,441,887.18          2,440,431.89        9/01/1998
245114115         N/A               12/1/2012            N                  2,396,839.90          2,390,335.45        9/01/1998
240000392         N/A                3/1/2008            N                  2,391,888.77          2,390,428.00        9/01/1998
180000378         N/A                3/1/2008            N                  2,391,697.46          2,390,195.68        9/01/1998
245114228         N/A                2/1/2008            N                  2,389,187.88          2,387,346.09        9/01/1998
245114297         N/A                1/1/2008            N                  2,387,963.88          2,386,552.91        9/01/1998
245114217         N/A               12/1/2012            N                  2,386,428.38          2,384,988.72        9/01/1998
240000397         N/A               10/1/2007            N                  2,384,681.84          2,383,402.39        9/01/1998
195114158         N/A               11/1/2007            N                  2,374,358.38          2,371,793.69        9/01/1998
245114258         N/A                1/1/2008            N                  2,370,082.36          2,366,054.91        9/01/1998
245114151         N/A               12/1/2017            N                  2,366,629.65          2,362,650.78        9/01/1998
245114246         N/A               12/1/2017            N                  2,348,518.72          2,344,790.13        9/01/1998
245999506         N/A                4/1/2008            N                  2,338,307.34          2,336,840.01        9/01/1998
180000313         N/A                9/1/2017            N                  2,333,392.12          2,330,837.84        9/01/1998
245114276         N/A                1/1/2018            N                  2,332,247.70          2,330,001.00        9/01/1998
245114171         N/A               12/1/2012            N                  2,322,052.48          2,320,827.89        9/01/1998
180000367         N/A                3/1/2008            N                  2,318,095.64          2,316,885.66        9/01/1998
195113941           7/1/2007         7/1/2027            N                  2,322,000.00          2,322,000.00        9/01/1998
815114250         N/A                7/1/2017            N                  2,305,761.82          2,300,930.49        9/01/1998
245114226         N/A                2/1/2008            N                  2,313,443.24          2,311,477.36        9/01/1998
245114229         N/A                2/1/2008            N                  2,283,508.65          2,280,701.28        9/01/1998
240000411         N/A                1/1/2008            N                  2,276,857.77          2,275,647.94        9/01/1998
815114251         N/A                1/1/2018            N                  2,248,205.06          2,243,647.62        9/01/1998
245114362         N/A                3/1/2013            N                  2,241,445.66          2,234,792.22        9/01/1998
180000320           2/1/2013         2/1/2028            N                  2,249,526.35          2,248,120.56        9/01/1998
245999523         N/A                4/1/2018            N                  2,240,744.42          2,238,630.31        8/01/1998
440000416         N/A                3/1/2008            N                  2,242,236.21          2,240,832.53        9/01/1998
245999520         N/A                4/1/2008            N                  2,217,512.56          2,216,082.90        9/01/1998
440000418         N/A                3/1/2008            N                  2,217,727.52          2,216,426.35        8/01/1998
240000419         N/A               12/5/2004            N                  2,211,424.74          2,209,951.74        9/01/1998
180000371           3/1/2008         3/1/2023            N                  2,198,193.10          2,195,965.89        9/01/1998
195113936           7/1/2007         7/1/2027            N                  2,200,000.00          2,200,000.00        9/01/1998
440000422           3/1/2008         3/1/2028            N                  2,193,142.53          2,191,927.67        9/01/1998
180000353           3/1/2008         3/1/2028            N                  2,192,921.34          2,191,658.89        9/01/1998
245114378         N/A                4/1/2013            N                  2,188,350.40          2,185,629.58        9/01/1998
440000425         N/A                3/1/2008            N                  2,189,426.77          2,187,460.39        9/01/1998
815114333         N/A               10/1/2012            N                  2,178,106.05          2,172,584.48        9/01/1998
180000363         N/A                3/1/2008            N                  2,185,781.43          2,182,889.34        9/01/1998
180000251           1/1/2008         1/1/2028            N                  2,188,578.42          2,187,222.15        9/01/1998
440000429         N/A                3/1/2018            N                  2,180,419.98          2,176,605.94        9/01/1998
440000430         N/A               12/1/2007            N                  2,182,944.93          2,181,055.44        7/01/1998
180000390         N/A                4/1/2008            N                  2,179,410.11          2,178,219.02        9/01/1998
180000334         N/A                7/1/2017            N                  2,159,824.00          2,156,310.56        9/01/1998
815096383         N/A               10/1/2017            N                  2,160,263.54          2,157,857.65        9/01/1998
240000434         N/A                3/1/2010            N                  2,127,627.52          2,117,974.62        9/01/1998
240000435         N/A                2/1/2008            N                  2,149,711.34          2,148,314.37        9/01/1998
240000436         N/A               12/1/2007            N                  2,149,439.57          2,148,376.35        8/01/1998
815999513         N/A                8/1/2017            N                  2,136,899.07          2,132,480.11        9/01/1998
815999512         N/A                1/1/2018            N                  2,133,294.38          2,129,055.40        9/01/1998
245114227         N/A                2/1/2008            N                  2,140,390.01          2,138,752.93        9/01/1998
245114195         N/A               12/1/2007            N                  2,138,659.28          2,137,484.09        9/01/1998
240000441         N/A                8/1/2011            N                  2,108,561.64          2,097,415.02        9/01/1998
815114326         N/A               10/1/2017            N                  2,119,548.89          2,117,040.97        9/01/1998
245999502         N/A                5/1/2008            N                  2,113,854.02          2,110,234.08        9/01/1998
245114359         N/A                5/1/2008            N                  2,115,439.93          2,114,036.74        9/01/1998
240000445         N/A               11/1/2007            N                  2,108,095.19          2,106,724.96        9/01/1998
240000446         N/A               12/1/2007            N                  2,102,639.67          2,101,315.12        9/01/1998
805114122         N/A               11/1/2017            N                  2,100,650.25          2,098,534.63        9/01/1998
180000073         N/A               12/1/2016            N                  2,087,692.15          2,083,382.63        9/01/1998
440000449         N/A                4/1/2008            N                  2,094,517.80          2,093,343.04        9/01/1998
440000450         N/A                4/1/2008            N                  2,094,448.45          2,093,254.76        9/01/1998
440000451         N/A                4/1/2008            N                  2,094,322.36          2,093,094.28        9/01/1998
245999521         N/A                4/1/2008            N                  2,093,740.18          2,092,353.86        9/01/1998
245999552         N/A                4/1/2008            N                  2,092,912.94          2,091,328.56        9/01/1998
440000454           3/1/2010         3/1/2028            N                  2,092,623.64          2,091,285.67        9/01/1998
240000455         N/A                3/1/2008            N                  2,092,065.84          2,090,608.65        9/01/1998
245999522         N/A                4/1/2018            N                  2,086,767.18          2,083,638.35        9/01/1998
245114394         N/A                3/1/2018            N                  2,088,888.24          2,086,794.66        9/01/1998
240000458         N/A                1/1/2008            N                  2,089,116.96          2,087,825.47        9/01/1998
240000459         N/A                1/15/2008           N                  2,089,083.07          2,087,786.11        9/15/1998
240000460         N/A                1/15/2008           N                  2,089,083.07          2,087,786.11        9/15/1998
245114290         N/A                3/1/2018            N                  2,083,047.76          2,079,771.20        8/01/1998
245114196         N/A               12/1/2007            N                  2,088,248.96          2,087,006.61        9/01/1998
240000463         N/A               11/1/2007            N                  2,085,747.95          2,084,392.25        9/01/1998
180000373         N/A                1/1/2018            N                  2,072,020.04          2,069,126.76        9/01/1998
245999507         N/A                4/1/2008            N                  2,074,292.16          2,073,052.81        9/01/1998
180000338         N/A                2/1/2018            N                  2,066,006.03          2,063,263.08        9/01/1998
815114123         N/A                1/1/2018            N                  2,064,272.73          2,061,406.31        9/01/1998
240000468         N/A                1/1/2008            N                  2,061,001.62          2,060,010.38        9/01/1998
240000469         N/A                3/1/2008            N                  2,052,947.91          2,051,674.79        9/01/1998
245114179         N/A               12/1/2012            N                  2,033,803.54          2,028,140.48        9/01/1998
180000330         N/A               12/1/2017            N                  2,026,573.23          2,022,584.99        9/01/1998
240000472         N/A                3/1/2008            N                  2,017,901.47          2,016,614.37        9/01/1998
440000473         N/A                4/1/2008            N                  1,991,694.55          1,989,794.28        9/01/1998
440000474         N/A                3/1/2008            N                  1,993,290.96          1,992,084.45        9/01/1998
180000377           3/1/2008         3/1/2023            N                  1,988,517.28          1,986,332.96        9/01/1998
240000476         N/A                1/1/2008            N                  1,989,927.09          1,988,744.34        9/01/1998
245114231         N/A                2/1/2005            N                  1,986,910.49          1,984,678.51        9/01/1998
815114263         N/A               12/1/2016            N                  1,979,627.86          1,975,757.38        9/01/1998
240000479         N/A                1/1/2008            N                  1,985,028.56          1,983,138.24        9/01/1998
240000480         N/A                1/1/2008            N                  1,985,028.56          1,983,138.24        9/01/1998
240000481         N/A               12/1/2007            N                  1,983,430.04          1,981,565.24        9/01/1998
180000187         N/A               11/1/2017            N                  1,958,289.57          1,954,372.66        9/01/1998
440000483           3/1/2008         3/1/2028            N                  1,943,986.35          1,942,923.46        9/01/1998
240000484         N/A                3/1/2008            N                  1,943,661.27          1,942,528.42        9/01/1998
240000485         N/A                3/1/2008            N                  1,940,315.85          1,938,506.42        9/01/1998
245114078         N/A                2/1/2008            N                  1,942,218.53          1,941,248.75        9/01/1998
815999524         N/A                1/1/2018            N                  1,935,924.80          1,933,218.05        9/01/1998
240000488         N/A               12/1/2007            N                  1,940,512.96          1,939,559.72        9/01/1998
245114281         N/A                1/1/2008            N                  1,936,528.67          1,934,865.40        9/01/1998
245114203         N/A               12/1/2017            N                  1,922,886.58          1,919,653.75        9/01/1998
245114154         N/A               12/1/2017            N                  1,922,886.58          1,919,653.75        9/01/1998
245114150         N/A               12/1/2017            N                  1,898,234.25          1,895,042.87        9/01/1998
245114153         N/A               12/1/2017            N                  1,898,234.25          1,895,042.87        9/01/1998
240000494         N/A                1/1/2018            N                  1,899,590.30          1,897,623.21        9/01/1998
815114337         N/A               11/1/2017            N                  1,889,032.74          1,885,114.45        9/01/1998
180000394         N/A                4/1/2008            N                  1,894,798.99          1,893,670.40        9/01/1998
245114287         N/A                4/1/2008            N                  1,892,050.02          1,890,228.68        9/01/1998
180000406         N/A                4/1/2008            N                  1,891,731.15          1,889,824.16        9/01/1998
245114339         N/A                2/1/2008            N                  1,890,994.10          1,889,773.76        8/01/1998
440000500         N/A               11/1/2007            N                  1,890,096.37          1,889,246.94        9/01/1998
440000501           1/1/2008         1/1/2025            N                  1,888,182.85          1,886,739.46        9/01/1998
180000346         N/A                9/1/2017            N                  1,880,487.69          1,876,517.45        9/01/1998
245114277         N/A                1/1/2018            N                  1,885,772.13          1,883,975.53        9/01/1998
440000504          12/31/2012        1/1/2023            N                  1,885,113.33          1,883,212.14        9/01/1998
245114275         N/A                1/1/2008            N                  1,885,023.01          1,883,107.51        9/01/1998
240000506         N/A                3/1/2013            N                  1,870,618.82          1,864,633.89        9/01/1998
245114205         N/A               12/1/2017            N                  1,873,581.83          1,870,431.89        9/01/1998
815114110         N/A                9/1/2017            N                  1,858,684.10          1,856,866.91        9/01/1998
240000510         N/A               11/1/2007            N                  1,859,155.38          1,858,179.90        9/01/1998
240000511         N/A                3/1/2008            N                  1,843,747.61          1,842,621.60        9/01/1998
180000445         N/A                1/1/2018            N                  1,829,552.38          1,825,886.89        9/01/1998
240000513         N/A                3/1/2008            N                  1,820,584.18          1,819,420.49        9/01/1998
245114197         N/A                3/1/2008            N                  1,813,558.45          1,812,388.45        9/01/1998
180000423         N/A                5/1/2008            N                  1,796,685.20          1,795,690.31        9/01/1998
440000516         N/A                3/1/2008            N                  1,794,177.88          1,793,138.41        9/01/1998
240000517         N/A                1/1/2008            N                  1,790,395.17          1,789,243.56        9/01/1998
240000518           1/1/2008         1/1/2023            N                  1,787,079.13          1,785,466.07        9/01/1998
240000519         N/A                2/1/2018            N                  1,781,209.86          1,778,005.29        9/01/1998
240000520         N/A                1/1/2013            N                  1,760,913.71          1,755,191.26        9/01/1998
180000441         N/A                2/1/2019            N                  1,758,831.80          1,756,752.04        9/01/1998
245114364         N/A                3/1/2013            N                  1,748,820.24          1,743,629.10        9/01/1998
240000523         N/A                3/1/2008            N                  1,753,819.46          1,752,698.45        9/01/1998
240000524         N/A                4/1/2008            N                  1,745,503.62          1,744,544.36        9/01/1998
440000525           1/1/2008         1/1/2028            N                  1,742,196.86          1,741,326.70        9/01/1998
180000311           1/1/2008         1/1/2028            N                  1,741,180.24          1,740,144.36        9/01/1998
440000527         N/A                1/1/2008            N                  1,737,296.15          1,735,540.61        9/01/1998
245114310         N/A                2/1/2008            N                  1,738,043.50          1,736,983.40        9/01/1998
440000529           3/1/2018         3/1/2028            N                  1,719,594.44          1,718,635.71        9/01/1998
440000530         N/A                1/1/2015            N                  1,695,427.82          1,691,094.95        9/01/1998
440000531           2/1/2008         2/1/2028            N                  1,702,321.60          1,701,305.33        9/01/1998
180000350         N/A                3/1/2008            N                  1,695,256.90          1,694,384.12        9/01/1998
240000533         N/A                4/1/2008            N                  1,692,477.00          1,690,737.35        9/01/1998
245114347         N/A                4/1/2008            N                  1,692,372.16          1,690,604.42        9/01/1998
240000535         N/A                3/1/2008            N                  1,694,498.45          1,693,516.10        9/01/1998
440000536         N/A                3/1/2008            N                  1,694,119.02          1,693,055.25        9/01/1998
440000537           3/1/2013         3/1/2028            N                  1,694,088.96          1,693,018.75        9/01/1998
815114334         N/A               11/1/2017            N                  1,658,748.56          1,655,430.77        9/01/1998
805113988         N/A               12/1/2007            N                  1,642,702.11          1,634,507.70        9/01/1998
180000255         N/A                1/1/2005            N                  1,646,880.86          1,645,201.94        9/01/1998
815114089         N/A                2/1/2018            N                  1,636,023.07          1,632,673.89        9/01/1998
180000393         N/A                4/1/2013            N                  1,630,242.52          1,625,223.56        9/01/1998
240000543         N/A                2/1/2008            N                  1,632,327.54          1,631,293.57        9/01/1998
240000544         N/A               11/1/2017            N                  1,624,942.16          1,622,737.51        9/01/1998
240000545         N/A                1/1/2018            N                  1,599,464.41          1,597,320.43        9/01/1998
815114336         N/A               11/1/2017            N                  1,594,399.53          1,591,092.38        9/01/1998
815114335         N/A               11/1/2017            N                  1,590,375.04          1,587,194.01        9/01/1998
440000548         N/A                3/1/2008            N                  1,594,824.78          1,593,900.81        9/01/1998
240000549         N/A                3/1/2008            N                  1,591,288.53          1,589,641.44        9/01/1998
815114350         N/A                1/1/2018            N                  1,589,688.82          1,587,645.28        8/01/1998
180000291         N/A                1/1/2008            N                  1,592,181.03          1,591,273.67        9/01/1998
245114260         N/A                1/1/2008            N                  1,591,600.77          1,590,599.44        9/01/1998
440000553           1/1/2008         1/1/2023            N                  1,589,778.90          1,588,213.43        9/01/1998
440000554         N/A                4/1/2008            N                  1,585,658.34          1,584,716.82        9/01/1998
805114176         N/A                1/1/2017            N                  1,578,675.43          1,575,683.58        9/01/1998
245999516         N/A                5/1/2008            N                  1,567,530.94          1,565,115.26        9/01/1998
245114300         N/A                3/1/2008            N                  1,551,633.68          1,550,054.74        9/01/1998
180000410         N/A                4/1/2008            N                  1,545,576.31          1,544,606.44        9/01/1998
180000347         N/A                3/1/2008            N                  1,540,882.79          1,539,025.57        9/01/1998
240000560         N/A               12/1/2007            N                  1,542,459.00          1,541,701.29        8/01/1998
245114363         N/A                3/1/2013            N                  1,527,138.78          1,522,605.66        9/01/1998
180000259           1/1/2008         1/1/2028            N                  1,518,040.91          1,517,256.55        9/01/1998
440000563           1/1/2008         1/1/2028            N                  1,512,588.76          1,511,729.51        9/01/1998
440000564         N/A                4/1/2008            N                  1,496,103.83          1,495,270.10        9/01/1998
245999515         N/A                4/1/2005            N                  1,495,924.35          1,495,041.65        9/01/1998
180000340         N/A                2/1/2008            N                  1,492,960.37          1,492,010.42        9/01/1998
245114184         N/A                1/1/2023            N                  1,488,698.44          1,487,269.09        9/01/1998
240000569         N/A                2/1/2013            N                  1,471,825.55          1,467,029.83        9/01/1998
240000570         N/A                1/1/2008            N                  1,467,487.62          1,466,601.80        9/01/1998
240000571         N/A                3/1/2008            N                  1,462,646.21          1,461,270.82        9/01/1998
240000572         N/A               12/1/2007            N                  1,454,569.58          1,452,134.79        8/01/1998
815114252         N/A                9/1/2022            N                  1,455,566.30          1,454,768.45        9/01/1998
240000574         N/A                3/1/2008            N                  1,450,886.99          1,449,959.60        9/01/1998
240000575         N/A                2/1/2008            N                  1,443,780.45          1,442,975.00        9/01/1998
815999553         N/A                2/1/2018            N                  1,427,729.65          1,424,900.05        9/01/1998
180000267           1/1/2008         1/1/2028            N                  1,432,457.38          1,431,558.87        9/01/1998
180000399         N/A               12/1/2015            N                  1,419,680.26          1,417,380.85        9/01/1998
245114225         N/A                2/1/2008            N                  1,418,175.10          1,417,013.59        9/01/1998
245114311         N/A                2/1/2008            N                  1,417,680.21          1,416,848.26        9/01/1998
180000233         N/A                2/1/2017            N                  1,405,235.52          1,402,308.91        9/01/1998
180000444         N/A                8/1/2015            N                  1,407,846.95          1,406,031.26        9/01/1998
240000583           4/1/2008         4/1/2028            N                  1,396,326.73          1,395,538.51        9/01/1998
240000584         N/A                4/1/2008            N                  1,396,243.05          1,395,432.00        9/01/1998
240000585         N/A                3/1/2008            N                  1,392,988.09          1,391,676.43        9/01/1998
240000586         N/A                2/1/2005            N                  1,393,276.97          1,392,361.10        9/01/1998
245114190         N/A               12/1/2007            N                  1,392,392.91          1,391,596.45        9/01/1998
245114381         N/A                4/1/2008            N                  1,387,850.61          1,386,931.68        9/01/1998
180000332           2/1/2008         2/1/2028            N                  1,373,946.62          1,373,154.11        9/01/1998
240000590         N/A                4/1/2008            N                  1,371,468.92          1,370,715.71        9/01/1998
240000591         N/A               12/1/2007            N                  1,363,369.03          1,362,704.17        9/01/1998
815114253         N/A               12/1/2021            N                  1,360,122.75          1,359,373.55        9/01/1998
245114221         N/A                2/1/2008            N                  1,343,393.14          1,342,269.12        9/01/1998
180000364         N/A                3/1/2008            N                  1,341,342.66          1,339,581.52        9/01/1998
245114293         N/A                1/1/2008            N                  1,343,037.91          1,342,213.19        9/01/1998
440000596           1/1/2013         1/1/2028            N                  1,323,958.69          1,323,279.19        9/01/1998
440000597         N/A                3/1/2008            N                  1,295,806.14          1,295,057.78        9/01/1998
240000598         N/A                3/1/2008            N                  1,295,792.91          1,295,041.71        9/01/1998
240000599         N/A                3/1/2008            N                  1,293,319.71          1,292,065.79        9/01/1998
440000600         N/A                2/1/2013            N                  1,290,751.21          1,289,393.70        9/01/1998
245114366         N/A                3/1/2013            N                  1,280,826.07          1,277,024.10        9/01/1998
245114370         N/A                3/1/2013            N                  1,280,826.07          1,277,024.10        9/01/1998
815114254         N/A                9/1/2021            N                  1,261,685.76          1,260,890.57        9/01/1998
815999546         N/A                6/1/2017            N                  1,252,215.27          1,250,031.05        9/01/1998
815114271         N/A                2/1/2017            N                  1,250,287.68          1,248,065.39        8/01/1998
440000607         N/A                3/1/2008            N                  1,250,940.68          1,250,215.93        9/01/1998
240000608         N/A                6/1/2017            N                  1,228,511.79          1,226,048.17        8/01/1998
240000609         N/A                2/1/2008            N                  1,225,625.20          1,224,225.74        9/01/1998
240000610         N/A               12/1/2007            N                  1,223,496.60          1,222,822.11        9/01/1998
240000611         N/A                1/1/2017            N                  1,210,071.29          1,207,509.91        9/01/1998
440000612         N/A                2/1/2013            N                  1,211,320.35          1,210,046.37        9/01/1998
240000613         N/A                3/1/2008            N                  1,195,944.39          1,195,214.00        9/01/1998
440000614         N/A                3/1/2008            N                  1,193,638.19          1,192,439.27        9/01/1998
245114348         N/A                2/1/2008            N                  1,194,674.33          1,193,973.24        9/01/1998
180000298         N/A                2/1/2017            N                  1,184,698.48          1,182,095.46        9/01/1998
180000184         N/A               10/1/2017            N                  1,156,054.28          1,153,769.01        9/01/1998
240000618         N/A               12/1/2007            N                  1,156,866.45          1,156,301.31        9/01/1998
180000401         N/A                4/1/2008            N                  1,146,693.86          1,145,967.75        9/01/1998
240000620         N/A                2/1/2008            N                  1,144,720.65          1,144,014.95        9/01/1998
240000621         N/A               11/1/2007            N                  1,128,521.37          1,127,942.40        9/01/1998
245114314         N/A                2/1/2008            N                  1,117,567.28          1,116,499.86        9/01/1998
240000623         N/A                1/1/2008            N                  1,100,396.34          1,099,696.52        9/01/1998
245114367         N/A                3/1/2013            N                  1,083,775.91          1,080,558.86        9/01/1998
245114368         N/A                3/1/2013            N                  1,083,775.91          1,080,558.86        9/01/1998
240000626         N/A               12/1/2012            N                  1,073,660.98          1,070,270.79        9/01/1998
245114344         N/A                2/1/2023            N                  1,073,746.76          1,073,418.84        9/01/1998
245114294         N/A                1/1/2008            N                  1,063,081.27          1,062,524.58        9/01/1998
245999558         N/A                5/1/2008            N                  1,057,933.51          1,057,307.18        9/01/1998
245114215         N/A               12/1/2012            N                  1,056,988.93          1,056,351.29        9/01/1998
440000631         N/A                3/1/2008            N                  1,046,683.33          1,046,094.09        9/01/1998
180000328           2/1/2005         2/1/2028            N                  1,044,841.09          1,044,131.91        9/01/1998
240000633         N/A               12/1/2007            N                  1,040,616.23          1,039,543.25        9/01/1998
440000634         N/A                1/1/2008            N                  1,010,339.31          1,009,511.00        9/01/1998
180000345         N/A                3/1/2008            N                    994,890.29            993,931.89        9/01/1998
180000361         N/A                3/1/2008            N                    994,880.31            993,919.78        9/01/1998
180000365         N/A                3/1/2008            N                    993,636.97            992,342.39        9/01/1998
240000638         N/A                2/1/2008            N                    995,085.71            994,410.10        9/01/1998
240000639         N/A                2/1/2008            N                    995,023.31            994,335.81        9/01/1998
240000640         N/A                1/1/2023            N                    991,688.00            990,471.26        9/01/1998
240000641         N/A               11/1/2007            N                    990,113.80            989,118.38        9/01/1998
240000642         N/A               10/1/2007            N                    990,075.91            989,178.27        9/01/1998
245999510         N/A                4/1/2008            N                    987,283.27            986,693.39        9/01/1998
440000644           2/1/2008         2/1/2028            N                    970,786.49            970,238.81        9/01/1998
240000645         N/A               10/1/2007            N                    968,495.40            967,944.01        9/01/1998
245114399         N/A                4/1/2013            N                    956,260.68            955,415.21        9/01/1998
180000317           2/1/2013         2/1/2028            N                    955,551.01            954,953.87        9/01/1998
245114222         N/A                2/1/2008            N                    948,335.53            947,542.05        9/01/1998
245114295         N/A                1/1/2008            N                    931,073.90            930,202.55        8/01/1998
245999555         N/A                5/1/2008            N                    927,999.58            927,384.03        9/01/1998
180000344         N/A                1/1/2018            N                    915,437.25            914,508.00        9/01/1998
180000383           4/1/2008         4/1/2028            N                    897,596.84            897,078.72        9/01/1998
805114038         N/A               11/1/2017            N                    887,962.18            886,727.32        8/01/1998
240000654         N/A                3/1/2008            N                    885,112.68            884,596.64        9/01/1998
180000415         N/A                4/1/2005            N                    877,357.94            876,771.89        9/01/1998
240000656         N/A                3/1/2008            N                    861,042.22            860,508.25        9/01/1998
240000657         N/A                2/1/2008            N                    832,712.60            832,257.69        9/01/1998
815114178         N/A                8/1/2017            N                    824,021.51            822,446.36        9/01/1998
240000659         N/A                1/1/2008            N                    815,694.42            815,181.08        9/01/1998
245114224         N/A                2/1/2008            N                    784,226.50            783,584.20        9/01/1998
245114387         N/A                5/1/2028            N                    778,358.64            777,855.18        9/01/1998
240000662         N/A                3/1/2008            N                    772,334.68            771,853.10        9/01/1998
245114230         N/A                2/1/2008            N                    764,667.15            763,758.82        9/01/1998
245999541         N/A                4/1/2023            N                    763,498.37            763,206.86        9/01/1998
240000665         N/A                3/1/2008            N                    756,046.45            755,303.17        9/01/1998
180000392         N/A                4/1/2013            N                    741,019.35            738,738.01        9/01/1998
245114340         N/A                2/1/2008            N                    745,044.85            744,333.24        9/01/1998
240000668         N/A                2/1/2008            N                    734,382.73            733,544.19        9/01/1998
245114108         N/A               12/1/2007            N                    721,718.94            721,399.48        9/01/1998
240000670         N/A               10/1/2007            N                    693,524.58            692,948.40        9/01/1998
245114120         N/A                1/1/2028            N                    605,134.86            604,807.33        9/01/1998
180000335         N/A                5/1/2012            N                    489,626.85            487,862.22        9/01/1998
245113961         N/A                5/1/2023            N                    488,519.06            488,053.02        9/01/1998
245114341         N/A                2/1/2008            N                    447,026.94            446,599.98        9/01/1998
195114186         N/A               11/1/2007            N                    437,420.54            437,187.51        9/01/1998
240000676         N/A                1/1/2008            N                    407,911.84            407,665.62        9/01/1998
Totals                                                                  3,398,996,528.83      3,396,094,107.22                    
                     
        
               
               
<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>                                                       
9/18/98             1    $2,181,055.44     0     $0.00          0     $0.00 
8/18/98             1    $2,182,945.00     0     $0.00          0     $0.00  
7/20/98             1    $1,938,615.63     0     $0.00          0     $0.00 
6/18/98             0            $0.00     0     $0.00          0     $0.00                                                     

</TABLE>
<TABLE>
<CAPTION>


Distribution        Foreclosure                REO             Modifications   
Date                #     Balance         #     Balance        #     Balance 
<S>                 <C>   <C>             <C>   <C>            <C>   <C>        
9/18/98             0     $0.00           0     $0.00          0     $0.00     
8/18/98             0     $0.00           0     $0.00          0     $0.00
7/20/98             0     $0.00           0     $0.00          0     $0.00
6/18/98             0     $0.00           0     $0.00          0     $0.00      
                    
                                                                               
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                             Prepayments 

Distribution     Curtailments         Payoff
Date            #      Balance      #     Amount                                  
<S>             <C>    <C>          <C>   <C>  
9/18/98         0      $0.00        0     $0.00
8/18/98         0      $0.00        0     $0.00
7/20/98         0      $0.00        0     $0.00
6/18/98         0      $0.00        0     $0.00

</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                
                    Rate and Maturities                                                             
                                               
Distribution        Next Weighted Avg.                                                              
Date                Coupon        Remit          WAM                                                                             
<S>                 <C>           <C>            <C>
9/18/98             7.242561%     7.151259%      148
8/18/98             7.242558%     7.151260%      149  
7/20/98             7.242556%     7.151260%      150
6/18/98             7.242566%     7.151272%      151
                                                                              
<FN>                                                                            
Note: Foreclosure and REO Totals are excluded from the delinquencies aging      
categories.                                                                     
                                                                                
</FN>                                                                           
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                                                                                

                                                                                
                        Delinquency Loan Detail                                 
                                                                                
                     Offering        # of                       Current         Outstanding    Status of
Loan Number          Document        Months    Paid Through     P & I           P & I          Mortgage 
                 Cross- Reference    Delinq.       Date         Advances        Advances**     Loan(1) 
<S>                    <C>           <C>           <C>          <C>             <C>             <C>     

180000337              193           0           8/1/98       32,704.36         32,704.36        B
195114175              197           0           8/1/98       35,786.35         35,786.35        B
245999517              228           0           8/1/98       30,584.30         30,584.30        B
245999523              415           0           8/1/98       16,581.85         16,581.85        B
440000418              418           0           8/1/98       15,031.36         15,031.36        B
440000430              430           1           7/1/98       16,944.24         33,888.29        1
240000436              436           0           8/1/98       15,587.40         15,587.40        B
245114290              461           0           8/1/98       17,237.32         17,237.32        B
245114339              499           0           8/1/98       12,570.90         12,570.90        B
815114350              550           0           8/1/98       11,190.87         11,190.87        B
240000560              560           0           8/1/98       11,206.97         11,206.97        B
240000572              572           0           8/1/98       11,906.63         11,906.63        B
815114271              606           0           8/1/98        9,197.86          9,197.86        B
240000608              608           0           8/1/98       10,177.65         10,177.65        B
245114295              649           0           8/1/98        7,011.27          7,011.27        B
805114038              653           0           8/1/98        7,176.80          7,176.80        B
Totals                                                       260,896.13        277,840.18

                                                                                         
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                Resolution                               Current      
Loan Number      Strategy   Servicing      Foreclosure  Servicing     
                   Code    Transfer Date      Date       Advances     
<S>                <C>         <C>            <C>         <C>         

180000337
195114175
245999517
245999523
440000418
440000430
240000436
245114290
245114339
815114350
240000560
240000572
815114271
240000608
245114295
805114038
                                                                                
</TABLE>                                                                        
<TABLE>                                                                         
<CAPTION>                                                                       
                Outstanding                                                     
Loan Number      Servicing     Bankruptcy   REO                                 
                 Advances          Date     Date                                
<S>                <C>             <C>     <C>                                  
180000337
195114175
245999517
245999523
440000418
440000430
240000436
245114290
245114339
815114350
240000560
240000572
815114271
240000608
245114295
805114038
                                                                                
<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