FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1999-09-28
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1999-09-28
Next: SMITH CORONA CORP, DEF 14A, 1999-09-28



                       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 20, 1999

(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)


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

 52-6929147     52-2107969
 52-2107968     52-2107970

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


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

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

ITEM 5.  Other Events
On September 20, 1999 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 20, 1999
   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  24, 1999   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 20,
     1999 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. CTSLink. net/ cmbs

Payment Date: 09/20/99
Record Date:  08/31/99

                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)


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


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

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

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

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) 593-7878

Special Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas TX  75201
Contact:  Paul G. Smyth
Phone Number: (214) 237-2010

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      710,989,700.41         3,175,619.31
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    3,359,037,939.41         3,175,619.31
</TABLE>
<TABLE>
<CAPTION>
Class                  CUSIP                  Interest         Prepayment        Realized Loss/      Total
                                           Distribution         Premium         Additional Trust   Distribution
                                                                                Fund Expenses
<S>             <C>                         <C>                  <C>              <C>           <C>
A-1                   337367AA4            3,720,846.10           0.00             0.00          6,896,465.41
A-2                   337367AB2            9,259,407.20           0.00             0.00          9,259,407.20
B                     337367AC0              942,896.60           0.00             0.00            942,896.60
C                     337367AD8              955,671.22           0.00             0.00            955,671.22
D                     337367AE6            1,154,988.15           0.00             0.00          1,154,988.15
E                     337367AF3              384,996.05           0.00             0.00            384,996.05
F                     337367AH9              288,748.45           0.00             0.00            288,748.45
G                     337367AJ5              596,409.23           0.00             0.00            596,409.23
H                     337367AK2               99,401.41           0.00             0.00             99,401.41
J                     337367AL0              174,662.47           0.00             0.00            174,662.47
K                     337367AM8              261,993.71           0.00             0.00            261,993.71
L                     337367AN6              174,662.47           0.00             0.00            174,662.47
M                     337367AP1               87,331.24           0.00             0.00             87,331.24
N                     337367AQ9              173,442.76           0.00             0.00            173,442.76
R-I                      N/A                       0.00           0.00             0.00                  0.00
R-II                     N/A                       0.00           0.00             0.00                  0.00
R-III                    N/A                       0.00           0.00             0.00                  0.00
Totals                                    18,275,457.06           0.00             0.00         21,451,076.37

</TABLE>
<TABLE>
<CAPTION>
                                                                           Current
                                                   Ending                Subordination
Class                    CUSIP                     Balance               Level(1)

<S>              <C>                       <C>                       <C>
A-1                     337367AA4                707,814,081.10           28.44%
A-2                     337367AB2              1,693,794,000.00           28.44%
B                       337367AC0                170,403,000.00           23.36%
C                       337367AD8                170,402,000.00           18.28%
D                       337367AE6                204,483,000.00           12.19%
E                       337367AF3                 68,161,000.00           10.16%
F                       337367AH9                 51,121,000.00            8.63%
G                       337367AJ5                102,241,582.00            5.59%
H                       337367AK2                 17,040,241.00            5.08%
J                       337367AL0                 34,080,482.00            4.06%
K                       337367AM8                 51,120,723.00            2.54%
L                       337367AN6                 34,080,482.00            1.52%
M                       337367AP1                 17,040,241.00            1.02%
N                       337367AQ9                 34,080,488.00            0.00%
R-I                        N/A                             0.00            0.00%
R-II                       N/A                             0.00            0.00%
R-III                      N/A                             0.00            0.00%
Totals                                         3,355,862,320.10

</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO       337367AG1    0.803825%          3,408,048,239.00    3,359,037,939.41



</TABLE>
<TABLE>
<CAPTION>
                                                                           Ending
                      Interest         Prepayment        Total             Notional
Class      CUSIP      Distribution     Premium           Distribution      Amount
<S>        <C>        <C>              <C>               <C>              <C>

 IO        337367AG1  2,250,065.07     0.00             2,250,065.07      3,355,862,320.10





<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
Component
<S>              <C>                            <C>                       <C>                    <C>
A-1                  337367AA4                              935.51276370               4.17844646                 4.89585013
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                 5.08920999
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              931.33431724
A-2                  337367AB2                                0.00000000              0.00000000            1,000.00000000
B                    337367AC0                                0.00000000              0.00000000            1,000.00000000
C                    337367AD8                                0.00000000              0.00000000            1,000.00000000
D                    337367AE6                                0.00000000              0.00000000            1,000.00000000
E                    337367AF3                                0.00000000              0.00000000            1,000.00000000
F                    337367AH9                                0.00000000              0.00000000            1,000.00000000
G                    337367AJ5                                0.00000000              0.00000000            1,000.00000000
H                    337367AK2                                0.00000000              0.00000000            1,000.00000000
J                    337367AL0                                0.00000000              0.00000000            1,000.00000000
K                    337367AM8                                0.00000000              0.00000000            1,000.00000000
L                    337367AN6                                0.00000000              0.00000000            1,000.00000000
M                    337367AP1                                0.00000000              0.00000000            1,000.00000000
N                    337367AQ9                                0.00000000              0.00000000            1,000.00000000
R-I                     N/A                                   0.00000000              0.00000000                0.00000000
R-II                    N/A                                   0.00000000              0.00000000                0.00000000
R-III                   N/A                                   0.00000000              0.00000000                0.00000000

</TABLE>
<TABLE>
<CAPTION>




                                Beginnning                                            Ending
                                 Notional         Interest          Prepayment       Notional
Class          CUSIP             Amount         Distribution        Premium           Amount
<S>           <C>              <C>               <C>               <C>              <C>
IO            337367AG1        985.61924710       0.66022102       0.00000000       984.68744711



</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         1,381,831.68
Servicing Advances Outstanding                                           0.00

Reimbursement for Interest on P&I                                      165.59
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                      252,286.96
Less Master Servicing Fees on Delinquent Payments                  11,206.11
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        13,298.78
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             254,379.63

</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                   3,720,846.10             0.00         3,720,846.10             0.00
A-2                   9,259,407.20             0.00         9,259,407.20             0.00
IO                    2,250,065.07             0.00         2,250,065.07             0.00
B                       942,896.60             0.00           942,896.60             0.00
C                       955,671.22             0.00           955,671.22             0.00
D                     1,154,988.15             0.00         1,154,988.15             0.00
E                       384,996.05             0.00           384,996.05             0.00
F                       288,748.45             0.00           288,748.45             0.00
G                       596,409.23             0.00           596,409.23             0.00
H                        99,401.41             0.00            99,401.41             0.00
J                       174,662.47             0.00           174,662.47             0.00
K                       261,993.71             0.00           261,993.71             0.00
L                       174,662.47             0.00           174,662.47             0.00
M                        87,331.24             0.00            87,331.24             0.00
N                       174,662.50             0.00           174,662.50             0.00
Totals               20,526,741.87             0.00        20,526,741.87             0.00

</TABLE>
<TABLE>
<CAPTION>


                    Additional         Interest           Remaining Unpaid      Additional          Total
                    Trust Fund       Distribution          Distributable          Interest          Interest
Class                 Expenses         (REMIC)          Certificate Interest   (Grantor Trust)   Distribution

<S>              <C>            <C>                      <C>                <C>           <C>
A-1                       0.00        3,720,846.10            0.00                   0.00      3,720,846.10
A-2                       0.00        9,259,407.20            0.00                   0.00      9,259,407.20
IO                        0.00        2,250,065.07            0.00                   0.00      2,250,065.07
B                         0.00          942,896.60            0.00                   0.00        942,896.60
C                         0.00          955,671.22            0.00                   0.00        955,671.22
D                         0.00        1,154,988.15            0.00                   0.00      1,154,988.15
E                         0.00          384,996.05            0.00                   0.00        384,996.05
F                         0.00          288,748.45            0.00                   0.00        288,748.45
G                         0.00          596,409.23            0.00                   0.00        596,409.23
H                         0.00           99,401.41            0.00                   0.00         99,401.41
J                         0.00          174,662.47            0.00                   0.00        174,662.47
K                         0.00          261,993.71            0.00                   0.00        261,993.71
L                         0.00          174,662.47            0.00                   0.00        174,662.47
M                         0.00           87,331.24            0.00                   0.00         87,331.24
N                     1,219.74          173,442.76       27,906.33                   0.00        173,442.76
Totals                1,219.74       20,525,522.13       27,906.33                   0.00     20,525,522.13





Other Required Information
<S>                                                <C>

Available Distribution Amount                      23,701,141.44

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,355,996,498.46
Aggregate Stated Principal Balance of Loans     3,355,873,271.96


Aggregate Amount of Service Fee                       254,379.63
Aggregate Amount of Special Servicing Fee               1,121.08
Aggregate Amount of Additional Servicing Fee           13,178.87
Aggregate Amount of Trustee Fee                         3,359.05
Aggregate Trust Fund Expenses                             165.59
Deposit into the Interest Reserve Account                   0.00
Withdrawal from the Interest Reserve Account                0.00

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

Interest Reserve Account
     Deposits                                               0.00
     Withdrawals                                            0.00

</TABLE>
<TABLE>
<CAPTION>

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


</TABLE>
<TABLE>
<CAPTION>


Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction                 Reduction
Number                        Amount                     Effected

<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>



                           Ratings Detail

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

</TABLE>
<TABLE>
<CAPTION>

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

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


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


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


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

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

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

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

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






         Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                % of
         Scheduled                # of            Scheduled     Agg    WAM                        Weighted
         Balance                 Loans            Balance       Bal.   (2)         WAC            Avg DSCR(1)
<S>                                 <C>           <C>                  <C>       <C>           <C>             <C>
       Below 2,000,000          206         288,062,719.32       8.58  138        7.4127         1.457489
   2,000,001 to 4,000,000       228         638,195,110.62      19.02  132        7.3784         1.488975
   4,000,001 to 6,000,000        86         419,761,649.24      12.51  125        7.3432         1.506795
   6,000,001 to 8,000,000        63         426,518,805.12      12.71  125        7.2907         1.328841
   8,000,001 to 10,000,000       23         209,868,849.95       6.25  144        7.3175         1.614404
  10,000,001 to 12,000,000       14         155,362,489.65       4.63  158        7.4138         1.337789
  12,000,001 to 14,000,000       16         204,727,285.44       6.10  130        7.1699         1.493613
  14,000,001 to 16,000,000        7         102,579,124.85       3.06  154        7.1751         1.329016
  16,000,001 to 18,000,000        6         101,517,019.23       3.03  103        7.3327         1.372859
  18,000,001 to 20,000,000        1          19,749,612.67       0.59  104        6.8500         1.410000
  20,000,001 to 25,000,000        7         150,851,699.61       4.50   99        7.2180         1.337373
  25,000,001 to 50,000,000        1          25,004,429.44       0.75  103        6.7900         1.340000
  50,000,001 to 75,000,000        2         127,032,470.72       3.79  251        7.0527         1.481447
  75,000,001 to 100,000,000       2         163,391,526.00       4.87   97        6.7500         2.047655
 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         323,250,480.10       9.63  155        6.9300         1.337216
Totals                          664       3,355,873,271.96     100.00  136        7.2425         1.467359

</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          11,028,737.93       0.33  155        7.3565         1.474856
           Arizona               30          85,392,030.88       2.54  115        7.4822         1.441816
          Arkansas                4          29,473,524.03       0.88  212        7.4699         1.862296
         California             114         403,646,478.85      12.03  107        7.3104         1.432862
          Colorado                8          18,783,352.04       0.56  125        7.1925         1.569060
         Connecticut             10          48,193,942.04       1.44  212        7.3340         1.650123
          Delaware                1           2,896,335.47       0.09   99        8.0000         1.790000
           Florida               57         237,206,755.57       7.07  131        7.2694         1.439466
           Georgia               31         212,909,807.89       6.34  140        7.1452         1.581552
            Idaho                 4           7,528,708.87       0.22  120        7.3439         1.432192
          Illinois               22         270,956,986.57       8.07  111        6.9633         1.807987
           Indiana               13          44,687,674.27       1.33  177        7.1399         1.250003
           Kansas                 2           4,149,403.22       0.12  100        7.8083         1.691041
          Kentucky               11          63,085,241.71       1.88  100        7.4836         1.824131
          Louisiana              11          48,627,425.47       1.45  141        7.5502         1.267484
            Maine                 1           1,125,218.20       0.03  217        7.4200           NAP
          Maryland               29         177,658,005.64       5.29  127        7.1185         1.349451
        Massachusetts            11          26,722,965.06       0.80  122        7.4646         1.569845
          Michigan               11          54,639,342.12       1.63  166        7.3315         2.066230
          Minnesota               6          10,644,891.68       0.32  169        7.0492         1.436247
         Mississippi              1             716,177.28       0.02   99        8.2500         1.580000
          Missouri                7          41,450,832.22       1.24  142        7.2636         1.632122
          Nebraska                6          18,260,117.03       0.54  102        7.0145         1.472066
           Nevada                13          70,364,189.54       2.10  107        7.1848         1.353598
        New Hampshire             1           4,536,548.70       0.14  101        7.3800         1.310000
         New Jersey              27         160,850,824.49       4.79  243        7.3165         1.325498
         New Mexico               1           1,864,576.88       0.06  103        7.5000         1.270000
          New York               30         305,348,449.54       9.10  141        7.0871         1.311744
       North Carolina            24         116,815,796.15       3.48  144        7.3154         1.289032
            Ohio                 14          72,805,770.96       2.17   93        7.2693         1.530956
          Oklahoma                5           8,979,496.36       0.27  118        7.4459         1.946565
           Oregon                 6          18,565,155.42       0.55  129        7.3987         1.119503
        Pennsylvania             21          86,634,106.83       2.58  172        7.3236         1.425801
       South Carolina            12          33,234,724.41       0.99  166        7.2787         1.219330
        South Dakota              1           3,437,147.40       0.10  104        7.4300         1.030000
          Tennessee              15          65,206,327.62       1.94  136        7.3756         1.422389
            Texas                38         337,983,598.11      10.07  130        7.2145         1.394323
            Utah                 11          38,643,347.11       1.15   90        7.5549         1.401049
          Virginia               21         130,592,491.51       3.89  139        7.2566         1.351081
         Washington               7          18,779,334.71       0.56  115        7.5907         1.807457
       Washington, DC             4          15,617,441.49       0.47  103        7.2819         1.749870
        West Virginia             2           5,167,122.48       0.15  153        7.4746         1.677212
          Wisconsin              15          35,929,153.83       1.07  144        7.4575         1.714324
           Wyoming                1           4,733,714.38       0.14  101        7.3750         1.110000
Totals                          664       3,355,873,271.96     100.00  136        7.2425         1.467359

</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         4,057,947.96     0.12  223         6.7100          2.080000
       6.75% to 6.999%           64       698,133,033.18    20.80  130         6.8217          1.509838
      7.000% to 7.249%          204     1,144,166,462.72    34.09  132         7.1114          1.420888
      7.250% to 7.499%          197       847,502,283.40    25.25  149         7.3556          1.406465
      7.500% to 7.749%          113       375,105,051.57    11.18  123         7.5850          1.590248
      7.750% to 7.999%           55       178,491,943.65     5.32  147         7.8726          1.694489
      8.000% to 8.249%           19        78,641,612.90     2.34  105         8.1091          1.232378
      8.250% to 8.499%            4        14,362,966.93     0.43  214         8.3419          1.701661
      8.500% to 8.749%            3         5,855,051.35     0.17  233         8.6472          1.803088
      8.750% to 8.999%            1         2,335,175.37     0.07   98         8.8750          1.410000
      9.000% or greater           3         7,221,742.93     0.22  230         9.0483          1.166711
           Totals               664     3,355,873,271.96   100.00  136         7.2425          1.467359


</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           0                 0.00     0.00    0         0.0000          0.000000
       13 to 24 months          655     3,302,776,284.80    98.42  136         7.2275          1.472772
       25 to 36 months            9        53,096,987.16     1.58   98         8.1725          1.141096
       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     3,355,873,271.96   100.00  136         7.2425          1.467359

</TABLE>
<TABLE>
<CAPTION>



                     Debt Service Coverage Ratio(1)

   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       226,839,351.69     6.76  223         7.2951            NAP
         Less than 0              1         2,125,824.56     0.06  222         7.1800         -0.249999
         0.0 to 0.99             22        78,864,982.58     2.35  148         7.3938          0.769306
         1.0 to 1.09             22       125,032,698.61     3.73  103         7.4561          1.060535
         1.1 to 1.24            129       764,501,881.23    22.78  137         7.2237          1.170512
        1.25 to 1.49            216       974,460,646.99    29.04  132         7.2572          1.361196
         1.5 to 1.74            105       656,110,127.84    19.55  128         7.1767          1.575322
        1.75 to 1.99             46       134,998,748.19     4.02  127         7.3859          1.857164
         2.0 to 2.24             22       269,649,044.07     8.04  110         7.0324          2.059459
       2.5 and greater           28       123,289,966.20     3.67  121         7.4860          2.739501
           Totals               664     3,355,873,271.96   100.00  136         7.2425          1.467359


</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        63,971,625.81     1.91  154         7.8024          2.202378
         Industrial              44       127,279,971.54     3.79  116         7.3602          1.653227
           Lodging               45       226,820,413.91     6.76  120         7.6082          1.781870
          Mixed Use               8        21,746,441.07     0.65  127         7.6256          1.354934
      Mobile Home Park            5        13,324,576.87     0.40  109         7.1106          1.674906
        Multi-Family            228     1,067,386,952.94    31.81  137         7.2440          1.282838
           Office                71       667,538,451.00    19.89  133         7.0849          1.413996
            Other                73       226,839,351.69     6.76  223         7.2951            NAP
           Retail               168       919,834,569.14    27.41  120         7.1837          1.560894
        Self Storage             10        21,130,917.99     0.63  146         7.4986          1.666320
           Totals               664     3,355,873,271.96   100.00  136         7.2425          1.467359

</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             5             41,736,015.10      1.24      42           7.4902          1.237969
       61 to 84 months             21            122,039,423.03      3.64      65           7.2418          1.442055
      85 to 108 months            422          1,828,119,589.39     54.48     100           7.2751          1.476147
      109 to 120 months             3             90,871,540.02      2.71     110           6.8152          2.043118
      121 to 154 months             6            203,045,457.09      6.05     137           7.0707          1.452111
      155 to 192 months            47            319,574,425.02      9.52     162           7.1780          1.498418
      193 to 240 months            27            136,481,276.07      4.07     219           7.2764          1.311014
    241 months or greater           3              4,618,069.02      0.14     281           8.7652          1.231883
           totals                 534          2,746,485,794.74     81.84     114           7.2378          1.488164

</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             2              5,321,082.07      0.16     113           7.3243          1.180000
      121 to 154 months             3              4,421,611.17      0.13     136           7.2592          1.089705
      155 to 192 months            23            210,269,533.17      6.27     168           6.9769          1.282475
      193 to 216 months            19             36,251,902.11      1.08     212           7.2822          1.190000
      217 to 240 months            55            157,590,766.52      4.70     221           7.4963          1.654926
      241 to 264 months             1              1,250,931.33      0.04     264           7.8750            NAP
      265 to 300 months            16             77,523,689.86      2.31     281           7.4229          1.410491
    301 months or greater          11            116,757,960.99      3.48     340           7.3443          1.232980
           totals                 130            609,387,477.22     18.16     231           7.2634          1.352137
</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      4.87      97           6.7500          2.047655
     180 months or less             1            154,000,000.00      4.59     139           7.0400          1.510000
      181 to 228 months            10             56,266,079.79      1.68      75           7.6172          1.890477
      229 to 252 months             6             12,449,355.15      0.37     169           7.6600          1.345786
      253 to 276 months            11             36,031,813.30      1.07     193           7.3340          1.409517
      277 to 300 months           115            439,736,538.32     13.10     125           7.4559          1.709186
      301 to 324 months             9             42,639,404.53      1.27     105           7.5630          1.420268
    325 months or greater         380          1,841,971,077.65     54.89     111           7.2217          1.381498
           totals                 534          2,746,485,794.74     81.84     114           7.2378          1.488164

</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>
  Underwriter's Information        15             52,401,983.91      1.56     149           7.5496          1.340124
       1 year or less             495          2,633,953,464.08     78.49     133           7.2170          1.460987
        1 to 2 years              147            634,767,357.46     18.92     144           7.3196          1.517271
     2 years or greater             7             34,750,466.51      1.04     125           7.3021          1.406917
           totals                 664          3,355,873,271.96    100.00     136           7.2425          1.467359

<FN>
(1) Debt  Service  Coverage  Ratios  are  updated periodically as new NOI figures
become available from borrowers on asset level.In all cases the most current DSCR
provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer,
information from the offering document is used. The Trustee makes no reprensentations
as to the accuracy of the data provided by the borrower for this calculation."NAP"
means not applicable and relates to the omission 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


                    Property
  Loan                Type                                           Interest        Principal          Gross
  Number     ODCR     (1)       City          State                   Payment          Payment           Coupon

<S>          <C>   <C>      <C>                <C>                  <C>                <C>                <C>
  240000001   1      OF      Somers             NY                   966,704.58          595,126.53        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                   360,000.00                0.00        6.750%
  245114125   6      MF      Mount Olive        NJ                   399,749.62           41,628.39        7.360%
  245114400   7      RT      Charlotte          NC                   146,309.34           18,784.87        6.790%
  240000009   9      LO      Various            KY                   155,261.01           24,790.64        7.672%
  440000010   10     OF      Akron              OH                   135,428.31           15,475.57        7.080%
  245114220   11     MF      Baltimore          MD                   129,653.13           19,956.77        7.110%
  180000281   12     LO      New York           NY                   138,083.25           39,820.47        7.550%
  245114267   13     MF      Falls Church       VA                   133,036.81           13,386.32        7.375%
  180000314   14     MF      Miramar            FL                   122,585.78           15,439.44        6.880%
  245114329   15     MF      Gaithersburg       MD                   116,302.53           19,689.06        6.800%
  245999549   16     MF      Chicago            IL                   116,580.64           14,471.20        6.850%
  440000017   17     RT      Memphis            TN                   108,509.30           12,456.45        7.100%
  195113931   18     MF      Houston            TX                   119,809.26           11,698.07        8.140%
  180000242   19     RT      New York           NY                   105,425.03           11,978.21        7.140%
  180000285   20     MF      Marin City         CA                   105,126.79           11,033.46        7.326%
  355132446   21     RT      Burke              VA                    99,112.14           11,550.71        7.080%
  440000022   22     OF      St. Louis          MO                    99,384.40           10,927.24        7.170%
  815114236   23     OT      Various            TX                    91,055.35                0.00        7.156%
  815114235   24     OT      Dallas             TX                    90,969.24                0.00        7.156%
  245114266   25     MF      Gaithersburg       MD                    95,271.92            9,586.38        7.375%
  180000315   26     MF      Bristol            PA                    88,656.62            9,879.42        7.170%
  240000027   27     RT      Chester            NY                    89,600.81            9,413.12        7.260%
  245114288   28     MF      Atlanta            GA                    86,091.25           10,377.61        7.000%
  180000389   29     RT      Statesboro         GA                    86,378.94            9,721.63        7.100%
  180000351   30     LO      Savannah           GA                    85,551.14           14,997.78        7.340%
  815114262   31     OT      Orange             CT                    80,462.22           14,589.98        7.125%
  180000402   32     RT      Sandy              UT                    81,744.27            9,642.50        6.990%
  245114261   33     HC      Various            AR                    87,055.73           23,772.33        7.750%
  245114331   34     MF      Germantown         MD                    74,710.16           12,647.82        6.800%
  440000035   35     RT      Temple City        CA                    82,984.44            8,420.65        7.340%
  245114391   36     RT      Alexandria         VA                    77,394.13            9,648.94        6.875%
  245114330   37     MF      Largo              MD                    73,818.10           12,496.80        6.800%
  245114401   38     RT      Sandy Springs      GA                    79,304.86            9,069.74        7.063%
  245114063   39     MF      Lafayette          LA                    81,954.43            7,544.90        7.540%
  440000040   40     RT      Patton Township    PA                    71,730.17           16,936.45        7.040%
  355132439   41     OF      Baltimore          MD                    80,315.70           10,608.54        7.600%
  180000438   42     OF      Dallas             TX                    75,291.42            8,291.53        7.130%
  440000043   43     MF      Fullerton          CA                    73,288.18            8,793.36        6.950%
  440000044   44     IN      Westmont           IL                    75,654.43            8,078.41        7.270%
  180000326   45     LO      Costa Mesa         CA                    75,806.45           13,448.93        7.340%
  180000304   46     RT      Fort Worth         TX                    73,862.86            8,371.98        7.130%
  180000282   47     RT      Hodgkins           IL                    79,358.72           14,435.26        7.990%
  245114375   48     MF      Alexandria         VA                    70,233.97           10,612.25        7.125%
  180000289   49     RT      Niles              IL                    75,306.86            7,492.62        7.450%
  440000050   50     RT      Indianapolis       IN                    70,532.32            7,893.25        7.160%
  180000287   51     MF      Sacramanto         CA                    72,379.83            7,525.14        7.348%
  180000396   52     OT      West Monroe        LA                    76,636.65           18,097.42        8.340%
  245114265   53     MF      Gaithersburg       MD                    68,990.88            6,941.95        7.375%
  440000054   54     RT      Memphis            TN                    71,756.26            6,644.14        7.682%
  815114233   55     OT      Various            GA                    63,132.16                0.00        7.156%
  815114234   56     OT      Various            MI                    62,618.32                0.00        7.156%
  245114374   57     MF      Reno               NV                    64,216.04            7,198.12        7.125%
  815114232   58     OT      Various            AR                    62,200.63                0.00        7.156%
  440000059   59     OF      Aventura           FL                    65,577.35            6,621.79        7.330%
  240000060   60     MF      Reno               NV                    61,214.54            6,999.46        7.125%
  245114309   61     MF      Lexington          KY                    61,110.32            6,768.50        7.200%
  245114303   62     MF      Orlando            FL                    62,969.93            6,158.82        7.440%
  180000240   63     RT      Manassas Park      VA                    61,404.40            6,253.53        7.396%
  245114114   64     HC      Various            GA                    64,770.85           16,895.59        7.950%
  245114304   65     MF      Jacksonville       FL                    61,671.59            5,953.07        7.470%
  180000368   66     MF      Lauderhill         FL                    58,032.86            6,546.95        7.110%
  245114107   67     RT      Stockton           CA                    60,087.71            6,217.10        7.375%
  195113942   68     MF      Salt Lake City     UT                    64,518.41            6,299.51        8.140%
  245114320   69     LO      Allen Park         MI                    57,551.02           10,210.21        7.340%
  440000070   70     LO      Pensacola Beach    FL                    55,240.14           10,491.41        7.060%
  245114390   71     RT      Tustin             CA                    56,356.17            6,181.46        7.160%
  245114371   72     MF      Atlanta            GA                    56,037.58            6,281.38        7.125%
  440000073   73     RT      Washington Townsp  IN                    54,920.29            6,549.13        7.010%
  180000369   74     MF      Miami              FL                    55,534.92            6,292.02        7.100%
  180000306   75     MF      Frenso             CA                    58,016.52            5,807.99        7.420%
  440000076   76     MF      Bergenfield        NJ                    54,835.81            6,346.93        7.050%
  245114305   77     MF      St. Louis          MO                    52,241.27            8,120.28        7.080%
  245114360   78     HC      Bronx              NY                    59,225.68           15,438.96        7.890%
  180000297   80     MF      Wheaton            IL                    51,521.93            6,434.88        6.900%
  180000376   81     LO      Daytona Beach      FL                    50,663.85            9,222.21        7.230%
  245114298   82     MF      Edison             NJ                    50,466.69            5,471.77        7.250%
  440000083   83     RT      Northwoods         MO                    51,213.43            5,007.54        7.425%
  355132436   84     OF      Charlotte          NC                    47,368.89           10,917.79        7.200%
  195113938   85     MF      Tuscon             AZ                    54,045.17            5,276.92        8.140%
  240000086   86     MF      Sparks             NV                    48,299.54            5,443.65        7.159%
  440000087   87     OF      Philadelphia       PA                    49,350.51            4,814.84        7.430%
  240000088   88     MF      Las Vegas          NV                    47,388.23            5,340.93        7.159%
  440000089   89     LO      Louisville         KY                    49,349.23            8,292.08        7.500%
  245114323   90     LO      Pineville          NC                    51,833.64            7,723.57        7.875%
  240000091   91     MF      Las Vegas          NV                    48,649.63            5,122.06        7.356%
  440000092   92     RT      Ocean City         MD                    47,755.52            5,060.59        7.240%
  245114395   93     HC      Columbus           OH                    46,536.80            5,051.10        7.200%
  245114207   94     MF      Augusta            GA                    45,155.53            5,407.46        7.000%
  355112450   95     IN      Charlotte          NC                    43,965.78           13,851.37        7.100%
  245114157   96     MF      Portland           OR                    46,765.14            4,673.04        7.440%
  180000331   97     RT      New York           NY                    44,965.98            4,679.52        7.330%
  440000098   98     OF      West Hills         CA                    44,091.20            4,830.30        7.210%
  245114274   99     MF      Winston-Salem      NC                    42,569.59            6,376.29        7.215%
  180000343   100    MF      Houston            TX                    43,226.42            4,920.33        7.120%
  240000101   101    OF      Westlake Village   CA                    47,585.11            4,016.75        7.863%
  180000385   102    RT      LaGrange           GA                    42,887.44            4,826.83        7.100%
  180000300   103    RT      Collyville         TX                    42,985.76            4,872.22        7.130%
  180000381   104    RT      Sedona             AZ                    45,164.22            4,283.67        7.510%
  245999535   105    RT      Glen Allen         VA                    43,839.76            4,388.29        7.350%
  180000374   106    RT      Glen Cove          NY                    43,410.19            4,532.21        7.290%
  180000342   107    RT      Fort Worth         TX                    41,798.75            9,820.42        7.120%
  240000108   108    RT      Las Vegas          NV                    42,939.66            4,703.65        7.263%
  245114338   109    MF      Jersey City        NJ                    41,476.99            4,707.26        7.060%
  240000110   110    RT      Boston             MA                    43,897.83            7,182.36        7.520%
  180000358   111    MF      Rancho Cucamonga   CA                    40,516.69            4,872.66        6.960%
  240000112   112    MF      Encino             CA                    41,048.86            4,749.14        7.051%
  245999547   113    MF      Middletown         OH                    39,464.64            6,050.27        7.060%
  440000114   114    MF      Azusa              CA                    40,187.57            4,720.35        7.000%
  240000115   115    MF      Las Vegas          NV                    40,896.04            4,625.53        7.135%
  180000386   116    RT      Houston            TX                    41,549.75            4,337.98        7.290%
  240000117   117    MF      Phoenix            AZ                    43,456.20            3,975.20        7.627%
  240000118   118    MF      San Diego          CA                    43,042.60            4,130.94        7.571%
  440000119   119    OF      Tallahassee        FL                    39,312.16            4,828.13        6.940%
  180000384   120    RT      Dublin             GA                    39,867.20            4,486.91        7.100%
  245999551   121    RT      Bradenton          FL                    41,160.26            7,077.80        7.375%
  240000122   122    RT      Columbus           OH                    39,230.07            5,748.81        7.240%
  180000329   123    MF      Lubbock            TX                    40,932.69            4,314.99        7.300%
  180000296   124    MF      San Diego          CA                    39,328.54            4,670.11        7.020%
  180000214   125    RT      Battle Creek       MI                    40,323.08            5,599.32        7.450%
  355132437   126    OF      Charlotte          NC                    41,612.68            7,160.74        7.500%
  245114376   127    MF      Carrboro           NC                    41,226.81            4,093.23        7.390%
  245114396   128    LO      Lynchburg          VA                    43,353.53            6,277.48        7.875%
  245114182   129    RT      Oceanside          CA                    38,705.52            7,525.79        7.070%
  240000130   130    MF      Los Angeles        CA                    38,873.39            4,547.64        7.071%
  440000131   131    OF      Greenville         SC                    39,809.73            4,176.54        7.300%
  245114377   132    RT      Louisburg          NC                    39,492.38            4,166.90        7.250%
  245114131   133    MF      Millville          NJ                    41,475.13            3,823.67        7.625%
  245114193   134    RT      Silver Spring      MD                    38,432.99            4,452.04        7.110%
  245114398   135    MF      Alexandria         VA                    37,198.61            5,574.90        7.150%
  180000437   136    RT      Madison            WI                    38,155.01            4,274.80        7.090%
  240000137   137    OF      Montebello         NY                    38,930.01            4,089.84        7.260%
  245999548   138    MF      Keyport            NJ                    38,191.74            4,252.53        7.125%
  245114132   139    MF      Summit             NJ                    38,911.99            4,193.38        7.280%
  245999504   141    RT      Olney              MD                    35,909.75            4,669.18        6.760%
  245114218   142    OF      Sunrise            FL                    38,973.89                0.00        7.300%
  180000357   143    MF      Rialto             CA                    36,672.04            4,410.29        6.960%
  440000144   144    MF      Daly City          CA                    38,563.96            4,067.91        7.330%
  180000275   145    OT      Stonington         CT                    37,383.54            8,217.40        7.420%
  245114247   146    OF      Brooklyn           NY                    41,536.24            5,930.46        8.000%
  245114209   147    RT      Chardon            OH                    37,517.55            4,095.20        7.250%
  240000148   148    LO      Columbus           OH                    40,668.94            6,008.47        7.900%
  440000149   149    IN      Sunrise            FL                    37,444.40            6,427.80        7.380%
  245114393   150    IN      Menominee          MI                    38,280.50           10,514.72        7.625%
  180000319   151    MF      Toms River         NJ                    36,534.32            4,071.19        7.170%
  440000152   152    RT      Cabin John         MD                    35,649.10            4,269.05        7.000%
  245114173   153    MF      Vernon             CT                    38,882.94            3,584.69        7.625%
  180000283   154    RT      Mount Holly        NJ                    38,507.21            3,663.63        7.553%
  180000407   155    OF      Washington         DC                    35,588.57            3,820.42        7.210%
  440000156   156    OF      Darien             CT                    36,522.89            3,635.14        7.400%
  180000312   157    RT      Chino Hills        CA                    35,668.98            3,857.91        7.240%
  245114208   158    MF      South River        NJ                    34,259.52            4,172.34        6.960%
  815114269   159    OT      LaGrange           GA                    34,808.96            7,748.90        7.375%
  240000160   160    MF      Encino             CA                    34,377.45            3,977.29        7.051%
  180000372   161    RT      Plano              TX                    35,044.09            3,787.36        7.210%
  440000162   162    RT      Richmond           VA                    35,499.46            3,694.37        7.330%
  245114321   163    LO      Romulus            MI                    35,273.21            6,257.86        7.340%
  440000164   164    IN      Wellington         FL                    33,612.65            3,907.93        7.070%
  240000165   165    MF      La Grange Park     IL                    35,600.51            3,532.50        7.494%
  245114315   166    MF      Winston-Salem      NC                    32,018.19            4,984.97        7.075%
  245999501   167    LO      Bethlehem          PA                    35,491.48            5,601.28        7.625%
  195113933   168    MF      Longview           TX                    37,140.40            3,626.35        8.140%
  245114372   169    IN      Clayton            WI                    33,373.58           17,416.96        7.438%
  245114211   170    RT      Austin             TX                    33,792.38            4,566.01        7.375%
  245999500   171    LO      Newburgh           NY                    36,016.78            5,215.13        7.875%
  180000268   172    OF      New York           NY                    32,577.40            3,748.74        7.110%
  195114118   173    MF      Beacon Falls       CT                    34,944.96            3,275.90        7.625%
  440000174   174    MF      Tampa              FL                    33,493.72            3,398.70        7.340%
  245114385   175    MF      Metairie           LA                    31,493.43            3,843.40        6.910%
  245999511   176    LO      Washington         DC                    33,987.32            5,548.71        7.500%
  355132443   177    RT      Greer              SC                    32,672.68           10,092.03        7.300%
  440000178   178    RT      San Diego          CA                    33,343.75            3,383.48        7.340%
  440000179   179    OF      Whitpain Township  PA                    31,670.78            3,697.10        7.030%
  245114324   180    LO      Matthews           NC                    35,220.29            5,248.07        7.875%
  245114345   181    HC      Bristol            TN                    34,808.87            9,111.03        7.875%
  240000182   182    MF      Los Angeles        CA                    31,915.47            3,616.97        7.146%
  240000183   183    IN      Fremont            CA                    31,750.26            3,525.61        7.194%
  245999556   184    MF      Ralston            NE                    29,955.63            3,679.13        6.875%
  245114322   185    LO      Concord            NC                    33,891.23            5,050.02        7.875%
  245114273   186    MF      Charlotte          NC                    29,798.72            4,463.40        7.215%
  440000187   187    LO      Ocala              FL                    32,373.33            5,065.45        7.650%
  440000188   188    RT      Smithtown          NY                    29,127.15            5,893.49        6.900%
  815114270   189    OT      Huntsville         AL                    30,057.95            6,741.62        7.375%
  440000191   191    RT      Various            CA                    29,711.19            3,454.26        7.070%
  245114292   192    MF      Charleston         SC                    28,725.93            3,617.98        6.880%
  180000337   193    RT      Glendale           AZ                    29,711.63            3,380.18        7.116%
  180000391   194    MF      Conroe             TX                    29,768.48            3,293.36        7.140%
  245114286   195    LO      Gatlinburg         TN                    31,426.24            4,996.88        7.625%
  195114175   197    MU      Agoura Hills       CA                    32,483.97            3,685.52        7.875%
  245114302   198    MF      Casper             WY                    30,081.87            3,070.54        7.375%
  180000288   200    RT      Houston            TX                    29,481.42            3,115.49        7.310%
  180000321   201    MF      Wilkes-Barre       PA                    28,466.32            3,172.14        7.170%
  180000424   202    MH      Austin             TX                    28,689.19            2,909.62        7.320%
  245114392   203    IN      Marinette          WI                    29,348.38            8,061.29        7.625%
  240000204   204    RT      Salem              NH                    28,848.44            2,938.29        7.380%
  240000205   205    MF      Glendale           CA                    27,829.97            3,161.08        7.125%
  245114180   206    OF      Richmond           VA                    28,535.07            5,833.42        7.625%
  240000207   207    IN      Berkeley           CA                    27,456.96            3,012.39        7.175%
  180000303   208    RT      Laguna Beach       CA                    29,120.52            2,683.78        7.610%
  180000333   209    OF      Lakeland           FL                    28,377.65            2,840.86        7.420%
  440000210   210    MF      Orlando            FL                    27,695.14            3,002.79        7.250%
  245114325   211    LO      Shreveport         LA                    28,314.81            4,822.80        7.460%
  240000212   212    RT      Santa Ana          CA                    28,047.17            2,918.49        7.346%
  195096351   213    RT      Falls Township     PA                    30,986.19            3,222.91        8.130%
  440000214   214    RT      Battle Creek       MI                    28,283.27            3,759.81        7.490%
  180000362   215    RT      Plantation         FL                    27,018.80            2,907.48        7.220%
  440000216   216    RT      Onley              VA                    26,483.76            3,026.33        7.080%
  440000217   217    RT      Logan Township     PA                    25,873.48            5,816.72        7.210%
  245999529   218    MF      Oklahoma City      OK                    27,377.41            2,736.03        7.375%
  240000219   219    OF      Scottsdale         AZ                    27,196.11            2,558.35        7.513%
  180000397   220    OF      Palm Beach         FL                    25,224.25            2,887.90        7.060%
  240000221   221    MF      Santa Rosa         CA                    25,133.14            2,908.36        7.035%
  245999503   222    RT      Silver Spring      MD                    23,495.24            8,340.25        6.710%
  245114343   223    MF      Vernon             CT                    24,590.01            3,071.20        6.900%
  180000263   224    MF      Wilton Manors      FL                    26,362.38            4,538.78        7.450%
  180000355   225    RT      Blendon Township   OH                    26,031.05            2,682.65        7.320%
  180000348   226    RT      Costa Mesa         CA                    26,113.73            2,644.81        7.360%
  240000227   227    MF      Tarzana            CA                    24,912.85            2,882.29        7.051%
  245999517   228    LO      Mesa               AZ                    26,654.05            4,257.44        7.590%
  240000229   229    IN      South Gate         CA                    22,953.55           21,741.84        7.228%
  180000292   230    OT      Chicago            IL                    24,735.63            6,049.37        7.360%
  180000354   231    RT      Columbus           OH                    25,657.40            2,644.14        7.320%
  440000232   232    MF      Anaheim            CA                    27,265.00            2,374.51        7.777%
  440000233   233    RT      Sanford            NC                    25,105.38            2,724.94        7.200%
  240000234   234    MH      Mesa               AZ                    23,688.64            3,045.76        6.802%
  440000235   235    RT      Little Rock        AR                    24,814.79            8,189.47        7.490%
  440000236   236    MF      Virginia           MN                    23,905.62            5,492.15        7.160%
  240000237   237    IN      Moorpark           CA                    26,418.04            2,511.30        7.593%
  245114384   238    MF      Longview           TX                    23,972.61            2,925.57        6.910%
  245999540   239    MU      Morristown         NJ                    24,978.05            4,257.14        7.375%
  245114349   240    MF      Lake View Terrace  CA                    24,821.65            2,574.01        7.290%
  440000241   241    MF      Oakland Park       FL                    25,189.83            2,532.66        7.410%
  240000242   242    OF      Chicago            IL                    24,986.38            2,588.85        7.356%
  440000243   243    OF      Brentwood          TN                    23,754.78            3,505.15        7.240%
  440000244   244    MF      Williamsport       MD                    25,122.34            4,252.56        7.500%
  180000141   245    RT      Orlando            FL                    26,527.96            2,208.30        7.910%
  245114194   246    IN      Naples             FL                    24,501.21            4,295.45        7.375%
  245114198   247    MF      Lakeside Park      KY                    24,883.86            2,412.22        7.510%
  240000248   248    RT      Berkeley           CA                    24,013.13            4,332.31        7.312%
  240000249   249    MF      Los Angeles        CA                    24,335.49            2,442.05        7.446%
  245114212   250    RT      Mesa               AZ                    22,958.33                0.00        7.250%
  440000251   251    RT      Philadelphia       PA                    22,863.11            3,363.79        7.100%
  440000252   252    RT      Jacksonville       FL                    23,435.32            2,513.16        7.260%
  180000274   253    MF      Augusta            GA                    22,598.90            3,323.80        7.250%
  245114278   254    MF      Norfolk            NE                    22,974.35            2,626.95        7.125%
  245114284   255    RT      Salem              VA                    21,507.35            7,499.55        6.800%
  815114283   256    OT      Eustis             FL                    21,447.54            8,403.75        7.030%
  180000294   257    MF      Rockford           IL                    22,633.75            2,609.30        7.090%
  240000258   258    HC      Lynnwood           WA                    25,320.73            3,547.89        7.970%
  180000308   259    RT      Corbin             KY                    23,102.75            2,396.78        7.353%
  180000341   260    LO      Bethesda           MD                    22,650.42            3,991.25        7.360%
  805114053   261    OT      Orangeburg         SC                    21,424.36            5,129.69        7.260%
  440000262   262    OF      Roswell            GA                    23,255.32            2,215.43        7.550%
  440000263   263    OF      Englewood          CO                    22,089.46            2,371.29        7.210%
  440000264   264    IN      Delray Beach       FL                    21,762.32            2,455.11        7.110%
  440000265   265    OF      Annapolis          MD                    21,480.97            2,518.29        7.020%
  440000266   266    RT      Gainesville        GA                    21,530.05            4,676.83        7.330%
  240000267   267    MF      Grand Prairie      TX                    20,837.15            3,244.44        7.054%
  180000295   268    MF      Victoria           TX                    22,764.66            2,259.32        7.440%
  440000269   269    RT      Miami              FL                    22,702.12            2,272.69        7.420%
  245114386   270    MF      Clear Lake City    TX                    21,034.79            2,567.05        6.910%
  440000271   271    IN      Ft. Lauderdale     FL                    22,738.34            2,132.41        7.520%
  240000272   272    OF      Portland           OR                    22,716.75            2,136.97        7.513%
  440000273   273    RT      Mesa               AZ                    22,509.65            3,583.13        7.600%
  240000274   274    RT      San Jose           CA                    22,714.22            3,550.19        7.675%
  245114380   275    MF      Metairie           LA                    20,447.23            2,495.34        6.910%
  440000276   276    RT      Sioux Falls        SD                    22,004.67            2,126.69        7.430%
  240000277   277    HC      Snohomish          WA                    23,295.08            3,264.05        7.970%
  245114296   278    HC      St Louis           MO                    22,926.42            3,416.19        7.875%
  180000316   279    MF      Toms River         NJ                    20,946.34            2,334.15        7.170%
  245114223   280    MF      Baltimore          MD                    20,331.10            3,008.53        7.210%
  245114200   281    LO      Metroplois         IL                    21,836.40            6,220.85        7.625%
  180000188   282    OT      Las Vegas          NV                    19,752.89            7,298.46        7.200%
  245114353   283    RT      Silver Spring      MD                    19,962.91            2,452.24        6.910%
  440000284   284    OF      North Hollywood    CA                    21,519.79            3,583.80        7.490%
  440000285   285    RT      Pinetop-Lakeside   AZ                    19,552.37            2,567.81        6.780%
  245114285   286    MF      Dallas             TX                    21,811.88            2,077.93        7.550%
  180000293   287    RT      Shepardsville      KY                    21,229.55            2,202.45        7.353%
  245114280   288    MF      Columbus           NE                    20,531.81            2,347.67        7.125%
  440000289   289    OF      Menands            NY                    20,824.35            6,275.50        7.360%
  815114087   290    OT      West Hazelton      PA                    20,682.22            6,755.47        7.600%
  245999559   291    MF      Blommingdale       NJ                    20,689.68            2,163.23        7.250%
  245114291   292    MF      Estero             FL                    20,474.69            2,287.12        7.180%
  440000293   293    RT      Rockville          MD                    20,091.12            6,244.58        7.180%
  245114365   294    IN      Fond Du Lac        WI                    20,327.54           10,608.51        7.438%
  180000324   295    OT      Chicago Heights    IL                    20,019.17            4,492.83        7.430%
  240000296   296    SS      Everett            WA                    20,378.78            2,155.42        7.260%
  245114346   297    MF      Roanoke            VA                    19,991.79            2,240.92        7.125%
  440000298   298    RT      Williamsburg       VA                    21,039.62            2,034.46        7.500%
  128878897   299    MF      Atlanta            GA                    24,499.42            3,335.43        9.063%
  240000300   300    OF      Chicago            IL                    20,613.76            2,135.80        7.356%
  240000301   301    RT      Portage            MI                    20,467.04            3,611.41        7.356%
  180000322   302    MF      Franklin           TN                    19,231.17            2,381.81        6.920%
  180000192   303    MF      San Bernadino      CA                    20,530.77            6,601.27        7.770%
  240000304   304    MF      Sparks             NV                    19,821.04            2,233.95        7.159%
  245999531   305    MU      Boston             MA                    20,268.31            3,485.28        7.375%
  180000309   306    RT      Manchester         KY                    20,292.96            2,105.27        7.353%
  240000307   307    MF      Reno               NV                    18,924.48            2,379.50        6.884%
  245114216   308    MF      Nashville          TN                    20,059.48            2,115.97        7.330%
  240000309   309    MF      Phoenix            AZ                    19,963.96            2,126.74        7.307%
  180000411   310    MF      Los Angeles        CA                    19,440.64            2,150.76        7.140%
  245114319   311    MF      Ft. Myers          FL                    19,540.53            2,159.03        7.190%
  440000312   312    OF      Smithtown          NY                    19,512.75            2,165.16        7.180%
  245114156   313    SS      Wayne Township     NJ                    20,245.84            3,401.88        7.500%
  240000314   314    OF      West Hartford      CT                    20,765.54            1,938.92        7.650%
  815114272   315    OT      Morganton          NC                    17,798.85            7,200.44        7.000%
  180000409   316    MF      Los Angeles        CA                    19,136.88            2,117.15        7.140%
  240000317   317    RT      Capitola           CA                    20,339.59            1,867.14        7.584%
  245114279   318    MF      Kearny             NE                    19,068.71            2,180.37        7.125%
  440000319   319    OF      Salt Lake City     UT                    18,736.81            3,643.14        7.070%
  815114128   320    OT      Union Township     NJ                    18,964.07            3,720.45        7.410%
  195114177   321    RT      Columbia           MD                    20,573.54            5,529.80        7.875%
  180000081   322    MF      Chamblee           GA                    21,188.95            5,479.04        8.120%
  180000398   323    RT      Memphis            TN                    18,833.12            2,083.55        7.140%
  240000325   325    IN      San Leandro        CA                    19,064.94            3,408.02        7.283%
  440000326   326    RT      Indianapolis       IN                    19,078.87            2,068.59        7.250%
  240000327   327    IN      Westlake Village   CA                    19,893.64            1,915.90        7.563%
  440000328   328    MF      Boulder            CO                    17,738.86            2,319.92        6.790%
  240000329   329    RT      Newport News       VA                    19,040.55            3,359.71        7.356%
  240000330   330    IN      Goleta             CA                    18,937.23            1,998.45        7.329%
  180000318   331    MF      Jackson            NJ                    18,510.72            2,062.74        7.170%
  815114255   332    OT      Milton Freewater   OR                    17,765.78            5,712.80        7.250%
  815999526   333    OT      Portage            MI                    17,441.34            5,101.35        7.125%
  180000379   334    MF      Houston            TX                    18,486.01            1,958.94        7.240%
  440000335   335    IN      Boulder            CO                    18,251.64            2,010.56        7.150%
  240000336   336    MF      Santa Rosa         CA                    17,621.71            2,152.35        6.908%
  240000337   337    RT      Sunnyvale          CA                    19,054.82            3,130.53        7.508%
  240000338   338    RT      Scottsdale         AZ                    18,991.43            1,896.74        7.457%
  240000339   339    MF      Sierra Vista       AZ                    17,724.75            2,659.21        7.210%
  815114356   340    OT      St. John           IN                    16,730.98            6,446.86        7.000%
  440000341   341    MF      Tampa              FL                    17,379.47            2,134.90        6.910%
  245114268   342    HC      Delmar             DE                    19,972.32            2,872.68        8.000%
  240000343   343    OF      Chicago            IL                    18,427.45            1,909.28        7.356%
  440000344   344    RT      Houston            TX                    22,615.39            1,142.21        9.010%
  815114358   345    OT      Lafayette          IN                    16,225.38            6,301.18        6.875%
  245114213   346    MF      Murfreesboro       TN                    18,087.74            1,907.98        7.330%
  180000310   347    RT      Fairlea            WV                    18,107.56            1,878.56        7.353%
  245999539   348    MF      Summerville        MA                    16,910.01            3,795.63        7.190%
  245999550   349    RT      Margate            FL                    17,681.60            7,076.62        7.500%
  240000350   350    MF      Los Angeles        CA                    18,432.21            1,739.91        7.625%
  245114289   351    MF      State College      PA                    20,929.76            1,170.23        8.700%
  240000352   352    RT      Walled Lake        MI                    17,438.33            1,814.77        7.330%
  245114312   354    RT      Fredericksburg     VA                    16,852.65            5,277.88        7.250%
  440000355   355    OF      Annapolis          MD                    16,289.70            1,950.75        6.970%
  815114167   356    OT      Miami              FL                    16,435.49            6,191.61        7.500%
  180000404   357    RT      Phoenix            AZ                    17,200.13            1,641.70        7.480%
  440000358   358    OF      Pacheco            CA                    17,283.69            1,632.09        7.520%
  240000359   359    MF      Orange             CA                    16,884.90            1,763.33        7.375%
  245114369   360    IN      Stevens Point      WI                    16,383.39            8,550.15        7.438%
  440000361   361    RT      Vestavia Hills     AL                    16,274.38            1,792.75        7.150%
  245114244   362    MF      Ayer               MA                    18,015.47            2,592.02        8.000%
  180000327   363    MF      Pensacola          FL                    15,712.12            1,913.53        6.960%
  245114301   364    SS      Citrus Heights     CA                    15,917.44            3,032.55        7.130%
  245114318   365    OF      Altomonta Springs  FL                    15,905.98            3,035.51        7.125%
  240000366   366    MF      Peoria             IL                    15,527.58            1,815.71        7.026%
  440000367   367    MF      Washington         DC                    15,288.32            1,870.08        6.920%
  440000368   368    MF      Sylmar             CA                    15,651.00            1,804.30        7.090%
  440000369   369    LO      Saratoga           CA                    16,544.90            2,753.51        7.550%
  240000370   370    MF      Stockton           CA                    16,683.93            1,615.08        7.567%
  440000371   371    RT      Littleton          CO                    16,333.59            2,626.95        7.570%
  240000372   372    OF      Santa Barbara      CA                    16,170.52            1,573.97        7.451%
  245114185   373    MF      Granda Hills       CA                    16,735.98            1,479.70        7.720%
  245114361   374    OF      Plymouth Meeting   PA                    16,133.40            2,710.88        7.500%
  245114181   375    HC      Gig Harbor         WA                    16,945.61            2,525.02        7.875%
  240000376   376    MF      Los Angeles        CA                    15,365.73            1,793.44        7.113%
  245999508   377    RT      Medford            OR                    15,440.06            1,614.35        7.250%
  440000378   378    RT      Galveston          TX                    14,957.19            2,856.08        7.090%
  180000269   379    IN      Bethpage           NY                    14,951.86            1,764.74        7.050%
  245114202   381    LO      Hammond            IN                    15,583.82            4,556.01        7.500%
  245114083   382    LO      Albany             GA                    16,630.94            4,280.06        8.000%
  180000400   383    MF      Bowling Green      KY                    14,864.29            1,701.80        7.060%
  440000384   384    RT      Memphis            TN                    15,469.73            4,818.03        7.500%
  440000385   385    HC      Topeka             KS                    16,178.75            2,515.64        7.750%
  805114012   386    OT      Houston            TX                    14,451.25            5,204.75        7.270%
  245114219   387    MU      New York           NY                    15,107.21            1,640.97        7.230%
  440000388   388    RT      San Diego          CA                    14,777.93            1,670.33        7.090%
  245114183   389    SS      Boise              ID                    16,331.37            2,452.06        7.875%
  240000390   390    OF      South Bend         IN                    15,172.28            1,590.92        7.280%
  245114115   391    LO      Dunn               NC                    17,167.00            7,138.97        8.625%
  240000392   392    MF      Oxnard             CA                    14,697.92            1,594.62        7.201%
  180000378   393    OF      Coral Gables       FL                    14,508.22            1,636.73        7.110%
  245114228   394    MU      Edgewood           MD                    14,828.87            1,985.16        7.520%
  245114297   395    MF      Tallahassee        FL                    15,031.46            1,544.74        7.375%
  245114217   396    MF      Clarksvile         TN                    14,927.98            1,574.68        7.330%
  240000397   397    RT      Peoria             AZ                    15,783.38            1,410.51        7.750%
  195114158   398    LO      Forest Park        GA                    17,867.98            2,842.41        8.875%
  245114258   399    IN      Phoenixville       PA                    14,960.47            4,373.77        7.500%
  245114151   400    LO      Parkersburg        WV                    15,190.54            4,327.55        7.625%
  245114246   401    LO      Gaffney            SC                    15,832.66            4,074.61        8.000%
  245999506   402    RT      Kennewick          WA                    14,144.59            1,598.75        7.090%
  180000313   403    OT      Lexington          SC                    14,519.60            2,754.49        7.570%
  245114276   404    SS      Santa Clarita      CA                    15,096.67            2,453.47        7.620%
  245114171   405    MF      Sanger             CA                    15,370.62            1,350.44        7.750%
  180000367   406    OF      Orlando            FL                    15,226.88            1,333.41        7.690%
  195113941   407    MF      Shreveport         LA                    15,720.02            1,534.89        8.140%
  815114250   408    OT      Coral Springs      FL                    13,334.76            5,187.03        7.125%
  245114226   409    MF      Baltimore          MD                    13,391.11            2,108.42        7.020%
  245114229   410    RT      Abingdon           MD                    13,679.41            3,019.31        7.300%
  240000411   411    RT      Pico Rivera        CA                    14,985.30            1,333.13        7.706%
  815114251   412    OT      Chicago            IL                    12,785.07            4,886.90        7.000%
  245114362   413    IN      Menasha            WI                    13,804.53            7,204.28        7.438%
  180000320   414    MF      Wannamassa         NJ                    13,761.26            1,533.48        7.170%
  245999523   415    LO      Payson             AZ                    14,450.99            2,308.25        7.590%
  440000416   416    MF      Austin             TX                    13,620.99            1,530.08        7.120%
  245999520   417    MF      Metairie           LA                    13,241.06            1,555.27        7.000%
  440000418   418    OF      Santa Barbara      CA                    13,875.58            1,423.76        7.330%
  240000419   419    MF      Denver             CO                    13,201.18            1,601.80        7.000%
  180000371   420    RT      Houston            TX                    13,624.00            2,421.30        7.300%
  195113936   421    MF      Dallas             TX                    14,894.07            1,454.25        8.140%
  440000422   422    RT      Vestiva Hills      AL                    14,063.88            1,333.91        7.510%
  180000353   423    MF      New York           NY                    13,834.39            1,382.96        7.390%
  245114378   424    LO      Franklin           TN                    14,586.53            2,974.04        7.875%
  440000425   425    LO      Winter Park        FL                    14,592.49            2,154.95        7.840%
  815114333   426    OT      Aurora             CO                    13,404.00            5,957.62        7.625%
  180000363   427    MF      Jonesboro          GA                    12,147.37            3,094.39        6.780%
  180000251   428    RT      Deptford           NJ                    13,482.50            1,480.64        7.220%
  440000429   429    MF      Dallas             TX                    13,169.01            4,126.08        7.180%
  440000430   430    MU      New York           NY                    15,083.25            2,079.28        8.125%
  180000390   431    OF      Newport Beach      CA                    14,014.27            1,308.48        7.530%
  180000334   432    OT      Miami              FL                    13,138.03            3,784.31        7.450%
  815096383   433    OT      Ventnor City       NJ                    12,977.72            2,587.77        7.310%
  240000434   434    IN      Windsor            WI                    12,549.96           10,402.39        7.501%
  240000435   435    MF      Osseo              MN                    12,906.77            1,520.38        7.039%
  240000436   436    OF      Murray             UT                    14,580.33            1,177.23        7.939%
  815999513   437    OT      Virginia Beach     VA                    12,440.51            4,746.42        7.170%
  815999512   438    OT      Roanoke            VA                    12,432.31            4,553.10        7.170%
  245114227   439    IN      Belcamp            MD                    13,356.31            1,765.23        7.560%
  245114195   440    MF      Palm Springs       FL                    13,924.89            1,292.68        7.625%
  240000441   441    OF      Van Buren Township MI                    11,592.45           11,959.55        7.060%
  815114326   442    OT      Houma              LA                    12,339.30            2,691.62        7.090%
  245999502   443    RT      Palmdale           CA                    12,826.18            3,917.85        7.210%
  245114359   444    MF      Hastings           NE                    12,403.50            1,523.39        6.875%
  240000445   445    MF      Glendale           CA                    12,789.71            1,492.78        7.113%
  240000446   446    RT      Lancaster          CA                    12,894.12            1,445.07        7.188%
  805114122   447    OT      Winslow Township   NJ                    13,293.12            2,284.16        7.690%
  180000073   448    OT      Richmond           VA                    13,170.77            4,656.55        7.770%
  440000449   449    RT      Stoughton          MA                    13,323.16            1,288.51        7.450%
  440000450   450    RT      Plainfield         IN                    13,231.96            1,308.02        7.400%
  440000451   451    RT      Placentia          CA                    13,067.83            1,343.43        7.310%
  245999521   452    MF      Metairie           LA                    12,338.84            1,505.81        6.910%
  245999552   453    RT      Wallkill           NY                    13,146.78            1,729.05        7.375%
  440000454   454    RT      Pasadena           CA                    12,585.27            1,456.67        7.050%
  240000455   455    MF      Peoria             IL                    12,053.04            1,578.69        6.758%
  245999522   456    LO      St. Augustine      FL                    14,303.37            3,425.59        8.125%
  245114394   457    SS      Tacoma             WA                    13,036.85            2,277.65        7.350%
  240000458   458    MF      Van Nuys           CA                    12,884.25            1,410.13        7.228%
  240000459   459    MF      St Louis           MO                    12,858.71            1,415.75        7.214%
  240000460   460    MF      St Louis           MO                    12,858.71            1,415.75        7.214%
  245114290   461    LO      Kingsland          GA                    13,826.66            3,575.57        7.875%
  245114196   462    MF      Washington         DC                    13,144.19            1,359.99        7.375%
  240000463   463    MF      Chatsworth         CA                    12,654.13            1,476.95        7.113%
  180000373   464    OT      Liberty            NY                    11,911.54            3,103.06        7.020%
  245999507   465    MF      Fayetteville       AR                    12,835.02            1,354.25        7.250%
  180000338   466    OT      Philadelphia       PA                    11,802.64            2,940.36        6.970%
  815114123   467    OT      Wildwood           NJ                    13,000.18            3,094.79        7.690%
  240000468   468    RT      Salt Lake City     UT                    14,088.30            1,099.18        7.999%
  240000469   469    MF      Fresno             CA                    12,526.24            1,388.53        7.151%
  245114179   470    LO      Statesville        NC                    14,132.99            6,197.47        8.375%
  180000330   471    OT      Martinsville       IN                    12,060.16            4,290.18        7.320%
  240000472   472    MH      Idaho Falls        ID                    12,149.86            1,401.49        7.058%
  440000473   473    RT      Lauderhill         FL                    12,758.67            2,073.23        7.540%
  440000474   474    RT      Chesapeake         VA                    12,298.65            1,317.76        7.230%
  180000377   475    RT      Alpharetta         GA                    11,671.60            2,362.08        6.920%
  240000476   476    OF      Chicago            IL                    12,493.19            1,294.42        7.356%
  245114231   477    MU      Brighton           MA                    12,856.85            2,414.23        7.875%
  815114263   478    OT      Oveido             FL                    11,525.38            4,156.88        7.160%
  240000479   479    LO      Mt. Sterling       KY                    12,938.42            2,065.88        7.672%
  240000480   480    LO      Elizabethtown      KY                    12,938.42            2,065.88        7.672%
  240000481   481    RT      Half Moon Bay      CA                    13,083.02            2,040.63        7.763%
  180000187   482    OT      Vernon             CT                    11,537.73            4,210.51        7.250%
  440000483   483    RT      Castle Shannon     PA                    12,533.52            1,167.99        7.550%
  240000484   484    MF      Truckee            CA                    12,196.20            1,240.08        7.351%
  240000485   485    RT      Pleasant Hill      CA                    12,655.06            1,977.97        7.675%
  245114078   486    MF      Newton             NJ                    13,059.63            1,072.46        7.870%
  815999524   487    OT      Gaylord            MI                    11,295.27            2,906.04        7.125%
  240000488   488    RT      Midvale            UT                    13,196.78            1,055.93        7.959%
  245114281   489    HC      Santa Monica       CA                    13,381.74            1,830.50        8.125%
  245114203   490    LO      Macomb             IL                    12,342.31            3,516.14        7.625%
  245114154   491    LO      Lancaster          OH                    12,342.31            3,516.14        7.625%
  245114150   492    LO      Logan              OH                    12,184.08            3,471.05        7.625%
  245114153   493    LO      Octa               OH                    12,184.08            3,471.05        7.625%
  240000494   494    RT      Jacksonville       FL                    11,737.82            2,137.59        7.280%
  815114337   495    OT      Brazil             IN                    10,640.33            4,198.93        6.938%
  180000394   496    RT      Gardner            MA                    11,740.80            1,233.44        7.260%
  245114287   497    RT      Grants             NM                    12,054.88            1,985.95        7.500%
  180000406   498    RT      Stroud Township    PA                    11,709.33            2,073.00        7.290%
  245114339   499    MF      Miramar            FL                    11,391.92            1,328.68        7.063%
  440000500   500    RT      Peoria             AZ                    13,313.83              946.88        8.240%
  440000501   501    RT      Montgomery         TX                    12,310.64            1,580.91        7.656%
  180000346   502    OT      Ft. Myers Shores   FL                    10,560.52            4,253.86        6.920%
  245114277   503    SS      Van Nuys           CA                    12,288.20            1,963.40        7.670%
  440000504   504    LO      Brigham City       UT                    11,859.99            2,069.80        7.410%
  245114275   505    RT      Plymouth Meeting   PA                    11,802.38            2,084.33        7.375%
  240000506   506    RT      Stanton            CA                    11,030.92            6,441.17        7.369%
  245114205   507    LO      Sycamore           IL                    12,025.85            3,425.97        7.625%
  815114110   509    OT      Shreveport         LA                    11,903.94            1,963.72        7.780%
  240000510   510    MF      San Francisco      CA                    12,379.84            1,076.56        7.796%
  240000511   511    MF      Oxnard             CA                    11,329.64            1,229.19        7.201%
  180000445   512    OT      Decatur            GA                    10,555.96            3,934.38        7.100%
  240000513   513    MF      Los Angeles        CA                    10,950.77            1,266.95        7.051%
  245114197   514    MF      Boise              ID                    10,859.82            1,273.14        7.020%
  180000423   515    RT      New York           NY                    11,444.99            1,091.61        7.460%
  440000516   516    RT      Payson             AZ                    11,287.76            1,138.26        7.370%
  240000517   517    MF      Burlingame         CA                    10,837.25            1,254.47        7.096%
  240000518   518    RT      Ogden              NY                    12,016.29            1,769.26        7.910%
  240000519   519    LO      Prescott           AZ                    11,515.96            3,468.35        7.936%
  240000520   520    IN      Livermoore         CA                    10,429.28            6,160.94        7.406%
  180000441   521    OT      Lancaster          PA                     9,965.15            2,227.89        6.900%
  245114364   522    IN      Menasha            WI                    10,770.56            5,620.93        7.438%
  240000523   523    MF      St. Paul           MN                    10,549.18            1,220.49        7.051%
  240000524   524    OF      Tempe              AZ                    11,198.40            1,053.44        7.513%
  440000525   525    RT      Salina             KS                    11,744.36              962.58        7.890%
  180000311   526    RT      Crestwood          KY                    10,926.98            1,133.61        7.353%
  440000527   527    MF      Orchard Park       NY                    10,885.58            1,910.48        7.380%
  245114310   528    MF      East Palo Alto     CA                    10,752.75            1,158.05        7.250%
  440000529   529    RT      Mesa               AZ                    10,997.36            1,052.28        7.490%
  440000530   530    RT      Phoenix            AZ                    10,451.35            4,675.74        7.640%
  440000531   531    OF      Greenville         SC                    10,634.98            1,111.59        7.320%
  180000350   532    OF      Hialeah            FL                    11,208.91              962.75        7.740%
  240000533   533    OF      Billerica          MA                    10,344.34            1,888.67        7.200%
  245114347   534    MF      Philadelphia       PA                    10,234.01            1,917.14        7.125%
  240000535   535    MF      Los Angeles        CA                    10,657.70            1,075.67        7.368%
  440000536   536    MF      Spartanburg        SC                    10,276.65            1,159.36        7.110%
  440000537   537    RT      Wellesley          MA                    10,247.12            1,165.97        7.090%
  815114334   538    OT      Tipton             IN                     9,772.91            3,566.48        7.250%
  805113988   539    OT      Cranford           NJ                     9,710.81            8,836.05        7.563%
  180000255   540    MF      Goodyear           AZ                    10,289.98            1,826.51        7.360%
  815114089   541    OT      York               PA                     9,102.20            3,585.95        6.850%
  180000393   542    IN      Okmulgee           OK                    10,073.37            5,419.90        7.710%
  240000543   543    MF      Los Angeles        CA                     9,921.99            1,126.99        7.125%
  240000544   544    OT      Camden             SC                     9,878.29            2,373.92        7.420%
  240000545   545    OT      Mableton           GA                     9,135.92            2,298.28        6.970%
  815114336   546    OT      Rockville          IN                     8,980.75            3,544.02        6.938%
  815114335   547    OT      Edinburgh          IN                     9,370.07            3,419.47        7.250%
  440000548   548    RT      Mesa               AZ                    10,033.56            1,011.79        7.370%
  240000549   549    RT      Victorville        CA                     9,726.35            1,788.10        7.201%
  815114350   550    OT      Greece             NY                     9,125.46            2,191.26        7.000%
  180000291   551    RT      Amenia             NY                    10,180.94              995.54        7.490%
  245114260   552    MF      Everett            WA                     9,735.95            1,092.19        7.170%
  440000553   553    RT      Oxford             NC                    10,153.15            1,707.02        7.520%
  440000554   554    RT      Arvada             CO                     9,839.00            1,029.18        7.270%
  805114176   555    OT      Oldsmar            FL                     9,377.75            3,217.71        7.300%
  245999516   556    RT      Henderson          NV                     9,531.97            2,615.90        7.210%
  245114300   557    SS      Glendora           CA                     9,589.92            1,716.04        7.280%
  180000410   558    MF      Los Angeles        CA                     9,349.30            1,056.74        7.090%
  180000347   559    IN      Ft. Worth          TX                     9,334.63            1,999.02        7.380%
  240000560   560    OF      Murray             UT                    10,489.74              839.34        7.959%
  245114363   561    IN      Neenah             WI                     9,405.28            4,908.42        7.438%
  180000259   562    OF      Port Jefferson     NY                    10,101.66              865.81        7.790%
  440000563   563    IN      Houston            TX                     9,685.11              942.95        7.500%
  440000564   564    OF      Sarasota           FL                     9,542.60              914.82        7.470%
  245999515   565    MF      Los Angeles        CA                     9,308.12              965.25        7.290%
  180000340   566    MF      South Miami        FL                     9,055.46            1,035.14        7.110%
  245114184   567    MF      Charlotte          NC                     9,655.68            1,561.24        7.635%
  240000569   569    MH      Oceano             CA                     8,548.08            5,155.86        7.263%
  240000570   570    MF      North Hollywood    CA                     9,149.63              968.56        7.306%
  240000571   571    RT      Mountain View      CA                     9,492.79            1,502.67        7.638%
  240000572   572    IN      Oakland            CA                     9,372.66            2,649.12        7.654%
  815114252   573    OT      Kannapolis         NC                     9,487.01              862.99        7.875%
  240000574   574    MF      Los Angeles        CA                     8,727.05            1,009.68        7.051%
  240000575   575    OF      Brookfield         WI                     9,288.78              884.60        7.535%
  815999553   576    OT      Aiken              SC                     8,268.82            3,037.92        7.125%
  180000267   577    MF      Oklahoma City      OK                     8,774.87              980.20        7.180%
  180000399   578    OT      Sandy Township     OH                     8,381.71            2,471.27        7.230%
  245114225   579    MF      Baltimore          MD                     8,434.30            1,248.08        7.210%
  245114311   580    RT      Charlotte          NC                     8,924.29              910.92        7.375%
  180000233   581    OT      Hogansville        GA                     8,601.11            3,155.06        7.540%
  180000444   582    OT      Oak Ridge          TN                     8,466.88            2,173.29        7.340%
  240000583   583    OF      West Carrollton    OH                     8,857.78              864.21        7.430%
  240000584   584    OF      Warrensville       OH                     8,748.36              887.72        7.340%
  240000585   585    OF      Cupertino          CA                     9,033.47            1,432.91        7.632%
  240000586   586    IN      Lake Forest        CA                     8,318.12              996.11        7.000%
  245114190   587    MF      Keizer             OR                     8,915.05              873.95        7.500%
  245114381   588    MF      Metairie           LA                     8,178.89              998.14        6.910%
  180000332   589    RT      New York           NY                     8,714.47              868.63        7.430%
  240000590   590    OF      Santa Barbara      CA                     8,801.13              827.20        7.515%
  240000591   591    OF      Panorama City      CA                     9,296.65              736.83        7.980%
  815114253   592    OT      Gastonia           NC                     8,864.63              810.37        7.875%
  245114221   593    MF      Baltimore          MD                     7,865.96            1,206.47        7.100%
  180000364   594    MF      Jonesboro          GA                     7,510.35            1,885.27        6.830%
  245114293   595    MH      Chubbuck           ID                     8,308.54              900.84        7.250%
  440000596   596    RT      Pembroke Pines     FL                     8,833.12              750.37        7.810%
  440000597   597    RT      Miami Beach        FL                     8,163.57              819.64        7.380%
  240000598   598    MF      Los Angeles        CA                     8,150.01              822.57        7.368%
  240000599   599    IN      Santa Clarita      CA                     8,240.55            1,367.18        7.501%
  440000600   600    RT      Fairfield          CT                     7,864.78            1,473.16        7.180%
  245114366   601    IN      Neenah             WI                     7,888.30            4,116.74        7.438%
  245114370   602    IN      Fond Du Lac        WI                     7,888.30            4,116.74        7.438%
  815114254   604    OT      Wilmington         NC                     8,214.88              860.12        7.875%
  815999546   605    OT      Kernersville       NC                     7,274.22            2,345.03        7.125%
  815114271   606    OT      Easley             SC                     6,918.86            2,377.98        6.790%
  440000607   607    RT      Tucson             AZ                     7,870.07              793.63        7.370%
  240000608   608    OT      Mt. Holly          NC                     7,566.73            2,656.99        7.580%
  240000609   609    MF      Minneapolis        MN                     7,048.84            1,510.45        6.784%
  240000610   610    IN      Las Vegas          NV                     7,955.62              741.78        7.615%
  240000611   611    OT      Florence           SC                     7,334.67            2,759.40        7.470%
  440000612   612    RT      Fairfield          CT                     7,380.79            1,382.51        7.180%
  240000613   613    MF      Oxnard             CA                     7,348.96              797.31        7.201%
  440000614   614    IN      Marietta           GA                     7,439.23            1,304.15        7.340%
  245114348   615    MF      Orange Park        FL                     7,520.47              767.63        7.375%
  180000298   616    OT      Williamsport       PA                     6,780.14            2,792.86        7.060%
  180000184   617    OT      Westbrook          ME                     6,972.81            2,460.73        7.420%
  240000618   618    OF      Salt Lake City     UT                     7,883.52              626.24        7.975%
  180000401   619    MF      Clarksville        TN                     6,906.64              790.73        7.060%
  240000620   620    IN      Simi Valley        CA                     7,047.34              770.41        7.215%
  240000621   621    OF      Thousand Oaks      CA                     7,580.22              639.87        7.863%
  245114314   622    RT      Brockton           MA                     7,239.51            1,165.83        7.625%
  240000623   623    MF      Tucson             AZ                     6,696.90              762.83        7.134%
  245114367   624    IN      Neenah             WI                     6,674.72            3,483.39        7.438%
  245114368   625    IN      Combined Locks     WI                     6,674.72            3,483.39        7.438%
  240000626   626    SS      Phoenix            AZ                     6,758.77            3,666.59        7.863%
  245114344   627    MF      McFarland          WI                     8,375.49              375.67        9.110%
  245114294   628    MF      Kearny             NJ                     7,037.30              613.98        7.750%
  245999558   629    MF      DeKalb             IL                     6,546.58              684.49        7.250%
  245114215   630    MF      Murfreesboro       TN                     6,611.85              697.45        7.330%
  440000631   631    OF      Austin             TX                     6,666.66              646.36        7.460%
  180000328   632    OF      Houston            TX                     6,138.40              769.88        6.890%
  240000633   633    MF      Houston            TX                     6,484.24            1,166.90        7.341%
  440000634   634    MF      Gladstone          MO                     6,033.71              890.31        7.240%
  180000345   635    OF      Norman             OK                     6,364.03            1,045.41        7.530%
  180000361   636    IN      Opa Locka          FL                     6,355.36            1,047.57        7.520%
  180000365   637    MF      Atlanta            GA                     5,604.92            1,386.51        6.880%
  240000638   638    MF      Canoga Park        CA                     5,845.22              733.43        6.889%
  240000639   639    MF      Tucson             AZ                     5,792.32              745.59        6.828%
  240000640   640    MF      Monmouth           OR                     5,989.72            1,309.37        7.360%
  240000641   641    MF      Longview           TX                     6,304.95            1,084.96        7.500%
  240000642   642    SS      Salt Lake City     UT                     6,732.50              985.66        8.000%
  245999510   643    MF      Allston            MA                     6,108.98              644.57        7.250%
  440000644   644    RT      Chandler           AZ                     6,216.25              601.09        7.500%
  240000645   645    MF      Pacific Palisades  CA                     6,256.48              605.65        7.567%
  245114399   646    MU      Redbank            NJ                     6,402.98              927.14        7.875%
  180000317   647    MF      Garfield           NJ                     5,845.49              651.39        7.170%
  245114222   648    MF      Baltimore          MD                     5,552.78              851.68        7.100%
  245114295   649    RT      Coral Springs      FL                     6,131.58              953.40        7.750%
  245999555   650    MF      Omaha              NE                     5,441.16              668.28        6.875%
  180000344   651    OT      Vestal             NY                     5,491.23              999.30        7.290%
  180000383   652    RT      Tuscaloosa         AL                     5,639.58              567.30        7.360%
  805114038   653    OT      Newport News       VA                     5,908.09            1,339.01        8.125%
  240000654   654    MF      Salt Lake City     UT                     5,553.19              564.88        7.350%
  180000415   655    MF      Denver             CO                     5,147.67              636.24        6.880%
  240000656   656    MF      Minneapolis        MN                     5,253.72              582.38        7.151%
  240000657   657    IN      Martinez           CA                     5,404.30              500.25        7.600%
  815114178   658    OT      Fallon             NV                     5,262.28            1,703.34        7.850%
  240000659   659    MF      Yuma               AZ                     4,988.96              559.91        7.169%
  245114224   660    MF      Baltimore          MD                     4,664.02              690.17        7.210%
  245114387   661    MF      Long Branch        NJ                     4,621.05              547.37        6.960%
  240000662   662    MF      Glendale           CA                     4,700.43              525.07        7.133%
  245114230   663    OF      Pikesville         MD                     4,721.20              979.05        7.520%
  245999541   664    MF      Thomson            GA                     5,565.19              327.85        8.520%
  240000665   665    RT      Milpitas           CA                     4,776.05              809.67        7.438%
  180000392   666    IN      Tulsa              OK                     4,578.81            2,463.58        7.710%
  245114340   667    RT      La Grange          GA                     4,826.34              777.22        7.625%
  240000668   668    MF      Minneapolis        MN                     4,223.60              905.04        6.784%
  245114108   669    MF      Tunica             MS                     5,090.37              356.31        8.250%
  240000670   670    RT      Plano              TX                     4,941.26              636.49        8.375%
  245114120   671    MF      Harford            NY                     3,953.36              360.49        7.650%
  180000335   672    OT      Tustin             CA                     2,751.94            1,893.33        7.060%
  245113961   673    MF      Atlanta            GA                     3,112.86              508.20        7.500%
  245114341   674    RT      Huntsville         AL                     2,895.81              466.32        7.625%
  195114186   675    MF      Bronx              NY                     2,895.27              256.94        7.750%
  240000676   676    MF      Arleta             CA                     2,543.29              269.22        7.306%
Totals                                                            20,796,450.81        3,175,619.34

</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          10/01/2013       N             169,845,606.60        169,250,480.10          09/10/1999
240000002        04/10/2011       04/10/2023       N             154,000,000.00        154,000,000.00          09/10/1999
240000003        11/10/2006       11/10/2031       N              85,527,649.00         85,527,649.00          09/10/1999
240000004        11/10/2008       11/10/2033       N              77,863,877.00         77,863,877.00          08/10/1999
355132459            N/A          05/01/2013       N              64,000,000.00         64,000,000.00          09/01/1999
245114125            N/A          12/01/2027       N              63,074,099.11         63,032,470.72          09/01/1999
245114400            N/A          04/01/2008       N              25,023,214.31         25,004,429.44          09/01/1999
240000009            N/A          01/01/2008       N              23,501,447.42         23,476,656.78          09/01/1999
440000010        03/01/2005       03/01/2028       N              22,213,501.25         22,198,025.68          09/01/1999
245114220            N/A          01/01/2010       N              21,882,385.56         21,862,428.79          09/01/1999
180000281            N/A          01/01/2003       N              21,239,037.93         21,199,217.46          09/01/1999
245114267            N/A          03/01/2013       N              20,948,387.28         20,935,000.96          09/01/1999
180000314            N/A          02/01/2008       N              20,691,523.39         20,676,083.95          09/01/1999
245114329            N/A          02/01/2008       N              20,523,975.05         20,504,285.99          09/01/1999
245999549            N/A          05/01/2008       N              19,764,083.87         19,749,612.67          09/01/1999
440000017        02/01/2008       02/01/2028       N              17,747,999.64         17,735,543.19          09/01/1999
195113931        07/01/2007       07/01/2027       N              17,673,839.77         17,662,141.70          09/01/1999
180000242            N/A          01/01/2008       N              17,146,927.77         17,134,949.56          09/01/1999
180000285            N/A          01/01/2005       N              16,664,308.04         16,653,274.58          09/01/1999
355132446            N/A          01/01/2013       N              16,256,775.40         16,245,224.69          09/01/1999
440000022        03/01/2008       03/01/2028       N              16,096,812.75         16,085,885.51          09/01/1999
815114236            N/A          11/01/2017       N              15,269,203.57         15,269,203.57          09/01/1999
815114235            N/A          11/01/2017       N              15,254,763.33         15,254,763.33          09/01/1999
245114266            N/A          03/01/2013       N              15,001,812.06         14,992,225.68          09/01/1999
180000315        02/01/2013       02/01/2028       N              14,359,284.48         14,349,405.06          09/01/1999
240000027            N/A          04/01/2008       N              14,332,307.99         14,322,894.87          09/01/1999
245114288            N/A          01/01/2008       N              14,282,418.65         14,272,041.04          09/01/1999
180000389            N/A          04/01/2008       N              14,128,312.93         14,118,591.30          09/01/1999
180000351            N/A          03/01/2008       N              13,535,382.76         13,520,384.98          09/01/1999
815114262            N/A          02/01/2023       N              13,551,531.29         13,536,941.31          09/01/1999
180000402            N/A          04/01/2005       N              13,580,662.22         13,571,019.72          09/01/1999
245114261            N/A          01/01/2018       N              13,044,771.63         13,020,999.30          09/01/1999
245114331            N/A          02/01/2008       N              13,184,146.18         13,171,498.36          09/01/1999
440000035            N/A          04/01/2008       N              13,129,294.58         13,120,873.93          09/01/1999
245114391            N/A          03/01/2011       N              13,073,025.81         13,063,376.87          08/01/1999
245114330            N/A          02/01/2008       N              13,026,723.60         13,014,226.80          09/01/1999
245114401            N/A          04/01/2008       N              13,040,136.44         13,031,066.70          09/01/1999
245114063            N/A          11/01/2007       N              12,622,399.25         12,614,854.35          09/01/1999
440000040            N/A          03/01/2023       N              12,226,733.86         12,209,797.41          09/01/1999
355132439            N/A          12/01/2007       N              12,272,348.33         12,261,739.79          09/01/1999
180000438            N/A          05/01/2008       N              12,263,001.77         12,254,710.24          09/01/1999
440000043        04/01/2008       04/01/2028       N              12,245,877.66         12,237,084.30          09/01/1999
440000044            N/A          02/01/2005       N              12,084,836.54         12,076,758.13          09/01/1999
180000326            N/A          02/01/2008       N              11,993,637.54         11,980,188.61          09/01/1999
180000304        02/01/2008       02/01/2028       N              12,030,325.23         12,021,953.25          09/01/1999
180000282            N/A          02/01/2023       N              11,918,706.05         11,904,270.79          09/01/1999
245114375            N/A          03/01/2008       N              11,828,879.94         11,818,267.69          09/01/1999
180000289        01/01/2005       01/01/2028       N              11,738,675.64         11,731,183.02          09/01/1999
440000050        02/01/2013       02/01/2028       N              11,439,735.24         11,431,841.99          09/01/1999
180000287            N/A          01/01/2008       N              11,439,031.29         11,431,506.15          09/01/1999
180000396            N/A          07/01/2019       N              11,026,856.62         11,008,759.20          09/01/1999
245114265            N/A          03/01/2013       N              10,863,517.34         10,856,575.39          09/01/1999
440000054            N/A          10/01/2012       N              10,846,710.42         10,840,066.28          09/01/1999
815114233            N/A          11/01/2017       N              10,586,724.07         10,586,724.07          09/01/1999
815114234            N/A          11/01/2017       N              10,500,556.70         10,500,556.70          09/01/1999
245114374            N/A          03/01/2008       N              10,466,451.34         10,459,253.22          09/01/1999
815114232            N/A          11/01/2017       N              10,430,513.15         10,430,513.15          09/01/1999
440000059            N/A          05/01/2008       N              10,389,405.18         10,382,783.39          09/01/1999
240000060            N/A          01/01/2008       N               9,977,242.42          9,970,242.96          09/01/1999
245114309            N/A          01/01/2008       N               9,856,503.78          9,849,735.28          09/01/1999
245114303            N/A          03/01/2028       N               9,828,812.74          9,822,653.92          09/01/1999
180000240        01/01/2008       01/01/2028       N               9,641,472.85          9,635,219.32          09/01/1999
245114114            N/A          12/01/2007       N               9,461,353.04          9,444,457.45          09/01/1999
245114304            N/A          03/01/2028       N               9,587,499.87          9,581,546.80          09/01/1999
180000368            N/A          03/01/2008       N               9,478,621.29          9,472,074.34          09/01/1999
245114107            N/A          12/01/2007       N               9,461,596.49          9,455,379.39          09/01/1999
195113942        07/01/2007       07/01/2027       N               9,517,528.02          9,511,228.51          09/01/1999
245114320            N/A          02/01/2013       N               9,105,373.75          9,095,163.54          09/01/1999
440000070            N/A          05/01/2008       N               9,086,379.79          9,075,888.38          09/01/1999
245114390            N/A          04/01/2011       N               9,140,485.21          9,134,303.75          09/01/1999
245114371            N/A          03/01/2008       N               9,133,459.89          9,127,178.51          09/01/1999
440000073        02/01/2013       02/01/2028       N               9,098,202.19          9,091,653.06          09/01/1999
180000369            N/A          03/01/2008       N               9,083,404.15          9,077,112.13          09/01/1999
180000306            N/A          01/01/2008       N               9,080,057.79          9,074,249.80          09/01/1999
440000076            N/A          03/01/2008       N               9,032,666.58          9,026,319.65          09/01/1999
245114305            N/A          01/01/2013       N               8,854,453.17          8,846,332.89          09/01/1999
245114360            N/A          02/01/2018       N               8,717,136.31          8,701,697.35          09/01/1999
180000297        02/01/2008       02/01/2028       N               8,671,293.39          8,664,858.51          09/01/1999
180000376        02/29/2008       02/28/2023       N               8,137,682.35          8,128,460.14          09/01/1999
245114298            N/A          01/01/2013       N               8,083,652.95          8,078,181.18          09/01/1999
440000083        04/01/2018       04/01/2028       N               8,009,920.63          8,004,913.09          09/01/1999
355132436            N/A          12/01/2007       N               7,894,815.08          7,883,897.29          09/01/1999
195113938        07/01/2007       07/01/2027       N               7,972,552.59          7,967,275.67          09/01/1999
240000086            N/A          01/01/2008       N               7,834,863.88          7,829,420.23          09/01/1999
440000087            N/A          04/01/2008       N               7,713,360.46          7,708,545.62          09/01/1999
240000088            N/A          01/01/2008       N               7,687,036.43          7,681,695.50          09/01/1999
440000089            N/A          02/01/2008       N               7,641,171.62          7,632,879.54          09/01/1999
245114323            N/A          01/01/2008       N               7,643,670.45          7,635,946.88          09/01/1999
240000091            N/A          11/01/2007       N               7,680,308.27          7,675,186.21          08/01/1999
440000092            N/A          04/01/2008       N               7,659,948.54          7,654,887.95          09/01/1999
245114395            N/A          03/01/2008       N               7,505,934.91          7,500,883.81          09/01/1999
245114207            N/A          02/01/2008       N               7,491,239.82          7,485,832.36          09/01/1999
355112450            N/A          05/01/2018       N               7,191,132.18          7,177,280.81          09/01/1999
245114157            N/A          01/01/2008       N               7,299,450.23          7,294,777.19          09/01/1999
180000331        02/01/2008       02/01/2028       N               7,123,950.27          7,119,270.75          09/01/1999
440000098        02/01/2008       02/01/2028       N               7,101,620.74          7,096,790.44          09/01/1999
245114274            N/A          12/01/2007       N               7,080,181.52          7,073,805.23          09/01/1999
180000343            N/A          02/01/2008       N               7,050,339.85          7,045,419.52          09/01/1999
240000101            N/A          11/01/2007       N               7,027,868.64          7,023,851.89          09/01/1999
180000385            N/A          04/01/2008       N               7,014,756.75          7,009,929.92          08/01/1999
180000300        02/01/2008       02/01/2028       N               7,001,254.79          6,996,382.57          09/01/1999
180000381        03/01/2008       03/01/2028       N               6,983,857.44          6,979,573.77          09/01/1999
245999535            N/A          05/01/2013       N               6,926,625.02          6,922,236.73          09/01/1999
180000374            N/A          03/01/2004       N               6,915,203.02          6,910,670.81          09/01/1999
180000342        02/01/2009       02/01/2021       N               6,817,483.44          6,807,663.02          09/01/1999
240000108            N/A          11/01/2007       N               6,865,677.10          6,860,973.45          09/01/1999
245114338            N/A          05/01/2028       N               6,822,497.38          6,817,790.12          09/01/1999
240000110            N/A          04/01/2008       N               6,779,005.90          6,771,823.54          09/01/1999
180000358        03/01/2008       03/01/2028       N               6,760,293.43          6,755,420.77          09/01/1999
240000112            N/A          03/01/2008       N               6,760,692.13          6,755,942.99          09/01/1999
245999547            N/A          04/01/2008       N               6,707,870.11          6,701,819.84          09/01/1999
440000114        04/01/2008       04/01/2028       N               6,667,061.80          6,662,341.45          09/01/1999
240000115            N/A          02/01/2008       N               6,656,226.04          6,651,600.51          08/01/1999
180000386            N/A          03/01/2008       N               6,618,837.10          6,614,499.12          09/01/1999
240000117            N/A          02/01/2008       N               6,616,659.68          6,612,684.48          09/01/1999
240000118            N/A          11/01/2007       N               6,602,160.20          6,598,029.26          09/01/1999
440000119        02/01/2008       02/01/2028       N               6,578,218.53          6,573,390.40          09/01/1999
180000384            N/A          04/01/2008       N               6,520,759.82          6,516,272.91          09/01/1999
245999551            N/A          04/01/2008       N               6,481,222.46          6,474,144.66          08/01/1999
240000122        02/01/2003       02/01/2028       N               6,502,221.22          6,496,472.41          09/01/1999
180000329            N/A          02/01/2008       N               6,511,607.48          6,507,292.49          09/01/1999
180000296        02/01/2008       02/01/2028       N               6,505,962.75          6,501,292.64          09/01/1999
180000214        12/01/2017       12/01/2027       N               6,494,992.89          6,489,393.57          09/01/1999
355132437            N/A          11/01/2007       N               6,443,252.92          6,436,092.18          09/01/1999
245114376            N/A          04/01/2028       N               6,478,524.54          6,474,431.31          09/01/1999
245114396            N/A          04/01/2008       N               6,393,147.55          6,386,870.07          09/01/1999
245114182            N/A          02/01/2023       N               6,357,615.46          6,350,089.67          09/01/1999
240000130            N/A          01/01/2008       N               6,384,287.13          6,379,739.49          09/01/1999
440000131        02/01/2008       02/01/2028       N               6,332,966.51          6,328,789.97          09/01/1999
245114377            N/A          04/01/2018       N               6,325,809.78          6,321,642.88          09/01/1999
245114131            N/A          01/01/2008       N               6,316,677.97          6,312,854.30          09/01/1999
245114193            N/A          12/01/2012       N               6,277,336.86          6,272,884.82          09/01/1999
245114398            N/A          03/01/2008       N               6,243,122.64          6,237,547.74          09/01/1999
180000437            N/A          05/01/2008       N               6,249,512.06          6,245,237.26          09/01/1999
240000137            N/A          04/01/2008       N               6,227,140.65          6,223,050.81          09/01/1999
245999548            N/A          04/01/2013       N               6,224,800.17          6,220,547.64          09/01/1999
245114132            N/A          12/01/2027       N               6,207,159.55          6,202,966.17          09/01/1999
245999504            N/A          04/01/2014       N               6,168,882.97          6,164,213.79          09/01/1999
245114218            N/A          01/01/2009       N               6,200,000.00          6,200,000.00          09/01/1999
180000357        03/01/2008       03/01/2028       N               6,118,805.74          6,114,395.45          09/01/1999
440000144            N/A          12/01/2007       N               6,109,679.42          6,105,611.51          09/01/1999
180000275            N/A          10/01/2022       N               6,045,855.11          6,037,637.71          09/01/1999
245114247            N/A          01/01/2008       N               6,029,454.09          6,023,523.63          09/01/1999
245114209            N/A          12/01/2007       N               6,009,485.60          6,005,390.40          09/01/1999
240000148            N/A          01/01/2005       N               5,978,283.92          5,972,275.45          09/01/1999
440000149            N/A          04/01/2008       N               5,892,116.69          5,885,688.89          09/01/1999
245114393            N/A          04/01/2008       N               5,830,133.57          5,819,618.85          09/01/1999
180000319        02/01/2013       02/01/2028       N               5,917,287.59          5,913,216.40          09/01/1999
440000152            N/A          02/01/2008       N               5,914,136.71          5,909,867.66          09/01/1999
245114173            N/A          01/01/2008       N               5,921,885.52          5,918,300.83          09/01/1999
180000283            N/A          01/01/2008       N               5,920,568.76          5,916,905.13          09/01/1999
180000407            N/A          04/01/2008       N               5,732,130.13          5,728,309.71          09/01/1999
440000156            N/A          03/01/2008       N               5,731,577.66          5,727,942.52          09/01/1999
180000312        02/01/2013       02/01/2028       N               5,721,276.33          5,717,418.42          09/01/1999
245114208            N/A          02/01/2028       N               5,716,270.79          5,712,098.45          09/01/1999
815114269            N/A          01/01/2018       N               5,663,830.15          5,656,081.25          09/01/1999
240000160            N/A          03/01/2008       N               5,661,919.70          5,657,942.41          09/01/1999
180000372            N/A          03/01/2008       N               5,644,433.41          5,640,646.05          09/01/1999
440000162        02/01/2008       02/01/2028       N               5,624,171.04          5,620,476.67          09/01/1999
245114321            N/A          02/01/2013       N               5,580,713.08          5,574,455.22          09/01/1999
440000164        02/01/2008       02/01/2028       N               5,521,080.86          5,517,172.93          09/01/1999
240000165            N/A          11/01/2007       N               5,516,750.24          5,513,217.74          08/01/1999
245114315            N/A          01/01/2008       N               5,430,646.83          5,425,661.86          08/01/1999
245999501            N/A          04/01/2013       N               5,405,365.57          5,399,764.29          09/01/1999
195113933        07/01/2007       07/01/2027       N               5,478,820.43          5,475,194.08          09/01/1999
245114372            N/A          03/01/2013       N               5,210,946.50          5,193,529.54          09/01/1999
245114211            N/A          01/01/2008       N               5,321,053.01          5,316,487.00          09/01/1999
245999500            N/A          04/01/2008       N               5,311,230.38          5,306,015.25          09/01/1999
180000268        01/01/2008       01/01/2028       N               5,320,931.09          5,317,182.35          09/01/1999
195114118            N/A          11/01/2027       N               5,322,130.68          5,318,854.78          09/01/1999
440000174            N/A          04/01/2008       N               5,299,173.04          5,295,774.34          09/01/1999
245114385            N/A          04/01/2008       N               5,292,766.02          5,288,922.62          09/01/1999
245999511            N/A          05/01/2008       N               5,262,553.54          5,257,004.83          09/01/1999
355132443            N/A          01/01/2018       N               5,197,598.42          5,187,506.39          09/01/1999
440000178            N/A          04/01/2008       N               5,275,445.40          5,272,061.92          09/01/1999
440000179        03/01/2008       03/01/2028       N               5,231,717.04          5,228,019.94          09/01/1999
245114324            N/A          01/01/2008       N               5,193,776.08          5,188,528.01          09/01/1999
245114345            N/A          02/01/2018       N               5,133,105.92          5,123,994.89          08/01/1999
240000182            N/A          01/01/2008       N               5,186,555.76          5,182,938.79          09/01/1999
240000183            N/A          01/01/2008       N               5,125,281.05          5,121,755.44          09/01/1999
245999556            N/A          05/01/2008       N               5,059,953.56          5,056,274.43          09/01/1999
245114322            N/A          01/01/2008       N               4,997,784.59          4,992,734.57          09/01/1999
245114273            N/A          12/01/2007       N               4,956,127.64          4,951,664.24          09/01/1999
440000187            N/A          04/01/2008       N               4,914,357.54          4,909,292.09          09/01/1999
440000188            N/A          04/01/2008       N               4,902,184.98          4,896,291.49          09/01/1999
815114270            N/A          01/01/2018       N               4,890,784.66          4,884,043.04          09/01/1999
440000191            N/A          02/01/2008       N               4,880,242.29          4,876,788.03          09/01/1999
245114292            N/A          02/01/2008       N               4,848,713.65          4,845,095.67          09/01/1999
180000337            N/A          02/01/2005       N               4,848,698.99          4,845,318.81          09/01/1999
180000391            N/A          04/01/2008       N               4,841,715.22          4,838,421.86          09/01/1999
245114286            N/A          03/01/2008       N               4,786,227.61          4,781,230.73          09/01/1999
195114175            N/A          11/01/2007       N               4,790,263.57          4,786,578.05          09/01/1999
245114302            N/A          02/01/2008       N               4,736,784.92          4,733,714.38          09/01/1999
180000288        01/01/2005       01/01/2028       N               4,683,513.86          4,680,398.37          09/01/1999
180000321        02/01/2013       02/01/2028       N               4,610,553.24          4,607,381.10          09/01/1999
180000424            N/A          05/01/2008       N               4,551,432.04          4,548,522.42          09/01/1999
245114392            N/A          04/01/2008       N               4,469,769.05          4,461,707.76          09/01/1999
240000204            N/A          02/01/2008       N               4,539,486.99          4,536,548.70          09/01/1999
240000205            N/A          02/01/2008       N               4,535,953.70          4,532,792.62          09/01/1999
245114180            N/A          12/01/2012       N               4,490,765.81          4,484,932.39          09/01/1999
240000207            N/A          03/01/2008       N               4,443,971.81          4,440,959.42          09/01/1999
180000303        02/01/2013       02/01/2028       N               4,443,807.20          4,441,123.42          09/01/1999
180000333            N/A          02/01/2008       N               4,441,332.61          4,438,491.75          08/01/1999
440000210        01/01/2008       01/01/2028       N               4,436,151.13          4,433,148.34          09/01/1999
245114325            N/A          02/01/2008       N               4,407,737.16          4,402,914.36          09/01/1999
240000212            N/A          01/01/2008       N               4,433,828.93          4,430,910.44          09/01/1999
195096351            N/A          11/01/2007       N               4,426,071.41          4,422,848.50          09/01/1999
440000214            N/A          04/01/2008       N               4,385,191.29          4,381,431.48          09/01/1999
180000362            N/A          03/01/2008       N               4,345,799.79          4,342,892.31          09/01/1999
440000216        03/01/2008       03/01/2028       N               4,343,973.61          4,340,947.28          09/01/1999
440000217            N/A          03/01/2023       N               4,306,265.39          4,300,448.67          09/01/1999
245999529            N/A          04/01/2008       N               4,310,931.09          4,308,195.06          09/01/1999
240000219            N/A          04/01/2008       N               4,203,723.76          4,201,165.41          09/01/1999
180000397            N/A          04/01/2008       N               4,149,104.38          4,146,216.48          09/01/1999
240000221            N/A          04/01/2005       N               4,148,809.13          4,145,900.77          09/01/1999
245999503            N/A          04/01/2018       N               4,066,288.21          4,057,947.96          09/01/1999
245114343            N/A          02/01/2013       N               4,138,571.75          4,135,500.55          09/01/1999
180000263        01/01/2003       01/01/2023       N               4,109,311.62          4,104,772.84          09/01/1999
180000355        03/01/2008       03/01/2028       N               4,129,727.46          4,127,044.81          09/01/1999
180000348            N/A          03/01/2008       N               4,120,328.56          4,117,683.75          09/01/1999
240000227            N/A          03/01/2008       N               4,103,113.65          4,100,231.36          09/01/1999
245999517            N/A          04/01/2018       N               4,078,140.68          4,073,883.24          09/01/1999
240000229            N/A          08/01/2009       N               3,810,771.81          3,789,029.97          09/01/1999
180000292            N/A          01/01/2018       N               4,032,983.86          4,026,934.49          09/01/1999
180000354        03/01/2008       03/01/2028       N               4,070,449.10          4,067,804.96          09/01/1999
440000232        12/01/2007       12/01/2027       N               4,071,415.58          4,069,041.07          09/01/1999
440000233            N/A          03/01/2008       N               4,049,254.28          4,046,529.34          09/01/1999
240000234            N/A          03/01/2008       N               4,044,309.64          4,041,263.88          09/01/1999
440000235            N/A          04/01/2018       N               3,975,667.19          3,967,477.72          09/01/1999
440000236            N/A          02/01/2023       N               4,006,528.88          4,001,036.73          09/01/1999
240000237            N/A          11/01/2007       N               4,040,433.85          4,037,922.55          09/01/1999
245114384            N/A          04/01/2008       N               4,028,821.94          4,025,896.37          09/01/1999
245999540            N/A          05/01/2008       N               3,933,120.49          3,928,863.35          09/01/1999
245114349            N/A          04/01/2008       N               3,954,066.34          3,951,492.33          09/01/1999
440000241        02/01/2013       02/01/2028       N               3,947,733.55          3,945,200.89          09/01/1999
240000242            N/A          01/01/2008       N               3,944,594.59          3,942,005.74          09/01/1999
440000243        01/01/2008       01/01/2028       N               3,937,255.96          3,933,750.81          09/01/1999
440000244            N/A          01/01/2023       N               3,889,910.95          3,885,658.39          09/01/1999
180000141            N/A          10/01/2007       N               3,894,647.26          3,892,438.96          09/01/1999
245114194            N/A          02/01/2008       N               3,858,035.91          3,853,740.46          09/01/1999
245114198            N/A          01/01/2008       N               3,847,854.01          3,845,441.79          09/01/1999
240000248            N/A          01/01/2005       N               3,813,760.38          3,809,428.07          09/01/1999
240000249            N/A          12/01/2007       N               3,795,402.66          3,792,960.61          08/01/1999
245114212            N/A          02/01/2013       N               3,800,000.00          3,800,000.00          09/01/1999
440000251            N/A          03/01/2008       N               3,739,536.23          3,736,172.44          09/01/1999
440000252            N/A          02/01/2008       N               3,748,651.36          3,746,138.20          09/01/1999
180000274            N/A          01/01/2008       N               3,740,507.05          3,737,183.25          09/01/1999
245114278            N/A          01/01/2008       N               3,744,545.39          3,741,918.44          09/01/1999
245114284            N/A          03/01/2018       N               3,672,981.94          3,665,482.39          09/01/1999
815114283            N/A          09/01/2017       N               3,661,030.16          3,652,626.41          09/01/1999
180000294        02/01/2008       02/01/2028       N               3,707,244.00          3,704,634.70          09/01/1999
240000258            N/A          04/01/2008       N               3,689,425.79          3,685,877.90          09/01/1999
180000308        01/01/2008       01/01/2028       N               3,648,714.93          3,646,318.15          09/01/1999
180000341            N/A          02/01/2008       N               3,573,874.38          3,569,883.13          09/01/1999
805114053            N/A          05/01/2017       N               3,541,216.70          3,536,087.01          09/01/1999
440000262        01/01/2008       01/01/2028       N               3,576,977.05          3,574,761.62          09/01/1999
440000263        04/01/2018       04/01/2028       N               3,557,873.93          3,555,502.64          09/01/1999
440000264        03/01/2008       03/01/2028       N               3,554,482.96          3,552,027.85          09/01/1999
440000265        03/01/2008       03/01/2028       N               3,553,510.47          3,550,992.18          09/01/1999
440000266            N/A          03/01/2023       N               3,524,700.61          3,520,023.78          09/01/1999
240000267            N/A          02/01/2008       N               3,544,737.38          3,541,492.94          09/01/1999
180000295            N/A          02/01/2008       N               3,553,277.21          3,551,017.89          09/01/1999
440000269            N/A          02/01/2008       N               3,553,066.05          3,550,793.36          09/01/1999
245114386            N/A          04/01/2008       N               3,535,093.67          3,532,526.62          09/01/1999
440000271            N/A          04/01/2008       N               3,511,410.72          3,509,278.31          09/01/1999
240000272            N/A          04/01/2008       N               3,511,345.81          3,509,208.84          09/01/1999
440000273            N/A          04/01/2005       N               3,439,505.16          3,435,922.03          09/01/1999
240000274            N/A          03/01/2008       N               3,436,847.22          3,433,297.03          09/01/1999
245114380            N/A          04/01/2008       N               3,436,348.07          3,433,852.73          09/01/1999
440000276            N/A          05/01/2008       N               3,439,274.09          3,437,147.40          09/01/1999
240000277            N/A          04/01/2008       N               3,394,271.75          3,391,007.70          09/01/1999
245114296            N/A          01/01/2013       N               3,380,854.28          3,377,438.09          09/01/1999
180000316        02/01/2013       02/01/2028       N               3,392,578.26          3,390,244.11          09/01/1999
245114223            N/A          02/01/2008       N               3,383,817.08          3,380,808.55          09/01/1999
245114200            N/A          12/01/2017       N               3,325,692.30          3,319,471.45          09/01/1999
180000188            N/A          11/01/2017       N               3,292,149.03          3,284,850.57          09/01/1999
245114353            N/A          03/01/2013       N               3,354,954.05          3,352,501.81          09/01/1999
440000284            N/A          03/01/2008       N               3,336,545.53          3,332,961.73          09/01/1999
440000285        02/01/2008       02/01/2028       N               3,348,965.17          3,346,397.36          09/01/1999
245114285            N/A          01/01/2008       N               3,354,957.71          3,352,879.78          09/01/1999
180000293        01/01/2008       01/01/2028       N               3,352,873.18          3,350,670.73          09/01/1999
245114280            N/A          01/01/2008       N               3,346,441.05          3,344,093.38          09/01/1999
440000289            N/A          02/01/2008       N               3,285,748.91          3,279,473.41          09/01/1999
815114087            N/A          02/01/2018       N               3,265,613.83          3,258,858.36          09/01/1999
245999559            N/A          05/01/2013       N               3,314,030.41          3,311,867.18          09/01/1999
245114291            N/A          01/01/2005       N               3,311,567.80          3,309,280.68          09/01/1999
440000293            N/A          04/01/2008       N               3,249,529.19          3,243,284.61          09/01/1999
245114365            N/A          03/01/2013       N               3,173,940.24          3,163,331.73          09/01/1999
180000324            N/A          01/01/2018       N               3,233,244.17          3,228,751.34          09/01/1999
240000296            N/A          03/01/2008       N               3,259,736.17          3,257,580.75          09/01/1999
245114346            N/A          03/01/2008       N               3,258,423.53          3,256,182.61          09/01/1999
440000298        02/01/2008       02/01/2028       N               3,257,747.75          3,255,713.29          09/01/1999
128878897            N/A          02/01/2023       N               3,244,061.10          3,240,725.67          08/01/1999
240000300            N/A          01/01/2008       N               3,254,290.63          3,252,154.83          09/01/1999
240000301            N/A          02/01/2008       N               3,231,127.14          3,227,515.73          09/01/1999
180000322            N/A          02/01/2008       N               3,227,308.42          3,224,926.61          09/01/1999
180000192            N/A          11/01/2017       N               3,170,775.31          3,164,174.04          08/01/1999
240000304            N/A          01/01/2008       N               3,215,250.74          3,213,016.79          09/01/1999
245999531            N/A          04/01/2008       N               3,191,511.07          3,188,025.79          09/01/1999
180000309        01/01/2008       01/01/2028       N               3,204,952.39          3,202,847.12          09/01/1999
240000307            N/A          02/01/2008       N               3,192,447.76          3,190,068.26          09/01/1999
245114216            N/A          12/01/2012       N               3,178,018.70          3,175,902.73          09/01/1999
240000309            N/A          12/01/2007       N               3,172,842.17          3,170,715.43          09/01/1999
180000411            N/A          04/01/2008       N               3,161,936.55          3,159,785.79          09/01/1999
245114319            N/A          02/01/2008       N               3,156,081.65          3,153,922.62          09/01/1999
440000312            N/A          02/01/2008       N               3,155,984.30          3,153,819.14          09/01/1999
245114156            N/A          02/01/2008       N               3,134,839.61          3,131,437.73          09/01/1999
240000314            N/A          10/01/2007       N               3,152,264.67          3,150,325.75          09/01/1999
815114272            N/A          06/01/2017       N               3,051,231.57          3,044,031.13          09/01/1999
180000409            N/A          04/01/2008       N               3,112,531.37          3,110,414.22          09/01/1999
240000317            N/A          03/01/2008       N               3,114,473.48          3,112,606.34          09/01/1999
245114279            N/A          01/01/2008       N               3,107,972.65          3,105,792.28          09/01/1999
440000319            N/A          02/01/2008       N               3,077,634.58          3,073,991.44          09/01/1999
815114128            N/A          11/01/2017       N               3,071,105.12          3,067,384.67          09/01/1999
195114177            N/A          11/01/2017       N               3,033,886.75          3,028,356.95          09/01/1999
180000081            N/A          08/01/2002       N               3,030,360.62          3,024,881.58          09/01/1999
180000398            N/A          04/01/2008       N               3,063,126.02          3,061,042.47          09/01/1999
240000325            N/A          03/01/2008       N               3,039,946.59          3,036,538.57          09/01/1999
440000326        01/01/2013       01/01/2028       N               3,056,015.27          3,053,946.68          09/01/1999
240000327            N/A          11/01/2007       N               3,054,646.53          3,052,730.63          09/01/1999
440000328        02/01/2008       02/01/2028       N               3,033,868.02          3,031,548.10          09/01/1999
240000329            N/A          02/01/2008       N               3,005,927.28          3,002,567.57          09/01/1999
240000330            N/A          12/01/2007       N               3,000,630.65          2,998,632.20          09/01/1999
180000318        02/01/2013       02/01/2028       N               2,998,092.35          2,996,029.61          09/01/1999
815114255            N/A          08/01/2017       N               2,940,543.08          2,934,830.28          09/01/1999
815999526            N/A          01/01/2018       N               2,937,488.31          2,932,386.96          09/01/1999
180000379            N/A          04/01/2008       N               2,965,141.32          2,963,182.38          09/01/1999
440000335            N/A          04/01/2008       N               2,964,398.71          2,962,388.15          09/01/1999
240000336            N/A          04/01/2008       N               2,962,351.84          2,960,199.49          09/01/1999
240000337            N/A          04/01/2008       N               2,947,280.25          2,944,149.72          09/01/1999
240000338            N/A          12/01/2007       N               2,957,565.62          2,955,668.88          09/01/1999
240000339            N/A          12/01/2007       N               2,950,028.21          2,947,369.00          09/01/1999
815114356            N/A          12/01/2017       N               2,868,168.60          2,861,721.74          09/01/1999
440000341        03/01/2008       03/01/2028       N               2,920,783.46          2,918,648.56          09/01/1999
245114268            N/A          12/01/2007       N               2,899,208.15          2,896,335.47          09/01/1999
240000343            N/A          01/01/2008       N               2,909,138.55          2,907,229.27          09/01/1999
440000344            N/A          07/01/2012       N               2,914,875.54          2,913,733.33          09/01/1999
815114358            N/A          03/01/2018       N               2,832,066.25          2,825,765.07          09/01/1999
245114213            N/A          12/01/2012       N               2,865,636.78          2,863,728.80          09/01/1999
180000310        01/01/2008       01/01/2028       N               2,859,803.56          2,857,925.00          09/01/1999
245999539            N/A          04/01/2023       N               2,822,254.86          2,818,459.23          09/01/1999
245999550            N/A          04/01/2015       N               2,737,796.58          2,730,719.96          09/01/1999
240000350            N/A          10/01/2007       N               2,807,232.83          2,805,492.92          08/01/1999
245114289            N/A          01/01/2023       N               2,793,738.78          2,792,568.55          09/01/1999
240000352        02/01/2008       02/01/2018       N               2,762,750.84          2,760,936.07          09/01/1999
245114312            N/A          01/01/2018       N               2,699,423.36          2,694,145.48          09/01/1999
440000355        03/01/2008       03/01/2028       N               2,714,070.08          2,712,119.33          09/01/1999
815114167            N/A          12/01/2016       N               2,629,678.89          2,623,487.28          09/01/1999
180000404            N/A          04/01/2008       N               2,670,366.64          2,668,724.94          09/01/1999
440000358        03/01/2008       03/01/2028       N               2,669,065.99          2,667,433.90          09/01/1999
240000359            N/A          11/01/2007       N               2,658,747.85          2,656,984.52          09/01/1999
245114369            N/A          03/01/2013       N               2,558,100.96          2,549,550.81          09/01/1999
440000361            N/A          04/01/2008       N               2,643,255.49          2,641,462.74          09/01/1999
245114244            N/A          12/01/2007       N               2,615,149.53          2,612,557.51          09/01/1999
180000327            N/A          02/01/2005       N               2,621,599.99          2,619,686.46          08/01/1999
245114301            N/A          02/01/2008       N               2,592,533.72          2,589,501.17          09/01/1999
245114318            N/A          02/01/2008       N               2,592,485.39          2,589,449.88          09/01/1999
240000366            N/A          03/01/2008       N               2,566,471.27          2,564,655.56          08/01/1999
440000367        03/01/2008       03/01/2028       N               2,565,632.85          2,563,762.77          09/01/1999
440000368        02/01/2008       02/01/2028       N               2,563,519.82          2,561,715.52          09/01/1999
440000369        01/01/2008       01/01/2023       N               2,544,826.16          2,542,072.65          09/01/1999
240000370            N/A          10/01/2007       N               2,560,445.52          2,558,830.44          09/01/1999
440000371            N/A          04/01/2008       N               2,505,685.66          2,503,058.71          09/01/1999
240000372            N/A          03/01/2008       N               2,520,288.00          2,518,714.03          09/01/1999
245114185            N/A          01/01/2008       N               2,517,530.44          2,516,050.74          09/01/1999
245114361            N/A          02/01/2008       N               2,498,075.23          2,495,364.35          08/01/1999
245114181            N/A          01/01/2008       N               2,498,892.19          2,496,367.17          09/01/1999
240000376            N/A          11/01/2007       N               2,508,657.23          2,506,863.79          09/01/1999
245999508            N/A          05/01/2008       N               2,473,157.03          2,471,542.68          09/01/1999
440000378        03/01/2008       03/01/2023       N               2,449,878.80          2,447,022.72          09/01/1999
180000269        01/01/2005       01/01/2028       N               2,462,900.44          2,461,135.70          09/01/1999
245114202            N/A          01/01/2018       N               2,412,978.32          2,408,422.31          09/01/1999
245114083            N/A          12/01/2017       N               2,414,168.94          2,409,888.88          09/01/1999
180000400            N/A          04/01/2008       N               2,445,007.91          2,443,306.11          09/01/1999
440000384            N/A          07/01/2017       N               2,395,313.21          2,390,495.18          09/01/1999
440000385            N/A          01/01/2008       N               2,424,286.82          2,421,771.18          09/01/1999
805114012            N/A          12/01/2017       N               2,385,351.05          2,380,146.30          09/01/1999
245114219            N/A          02/01/2028       N               2,426,535.97          2,424,895.00          09/01/1999
440000388            N/A          04/01/2008       N               2,420,516.79          2,418,846.46          09/01/1999
245114183            N/A          12/01/2012       N               2,408,312.74          2,405,860.68          09/01/1999
240000390            N/A          03/01/2008       N               2,420,249.86          2,418,658.94          09/01/1999
245114115            N/A          12/01/2012       N               2,311,405.23          2,304,266.26          09/01/1999
240000392            N/A          03/01/2008       N               2,370,302.30          2,368,707.68          09/01/1999
180000378            N/A          03/01/2008       N               2,369,655.37          2,368,018.64          09/01/1999
245114228            N/A          02/01/2008       N               2,366,308.56          2,364,323.40          09/01/1999
245114297            N/A          01/01/2008       N               2,366,900.61          2,365,355.87          09/01/1999
245114217            N/A          12/01/2012       N               2,365,037.17          2,363,462.49          09/01/1999
240000397            N/A          10/01/2007       N               2,365,042.98          2,363,632.47          09/01/1999
195114158            N/A          11/01/2007       N               2,338,017.78          2,335,175.37          09/01/1999
245114258            N/A          01/01/2008       N               2,316,459.12          2,312,085.35          09/01/1999
245114151            N/A          12/01/2017       N               2,313,525.03          2,309,197.48          09/01/1999
245114246            N/A          12/01/2017       N               2,298,288.89          2,294,214.28          09/01/1999
245999506            N/A          04/01/2008       N               2,316,780.24          2,315,181.49          09/01/1999
180000313            N/A          09/01/2017       N               2,301,654.67          2,298,900.18          09/01/1999
245114276            N/A          01/01/2018       N               2,300,736.74          2,298,283.27          09/01/1999
245114171            N/A          12/01/2012       N               2,303,193.93          2,301,843.49          09/01/1999
180000367            N/A          03/01/2008       N               2,299,458.07          2,298,124.66          08/01/1999
195113941        07/01/2007       07/01/2027       N               2,318,961.17          2,317,426.28          09/01/1999
815114250            N/A          07/01/2017       N               2,245,854.63          2,240,667.60          09/01/1999
245114226            N/A          02/01/2008       N               2,289,078.55          2,286,970.13          09/01/1999
245114229            N/A          02/01/2008       N               2,248,669.80          2,245,650.49          09/01/1999
240000411            N/A          01/01/2008       N               2,258,277.23          2,256,944.10          09/01/1999
815114251            N/A          01/01/2018       N               2,191,726.59          2,186,839.69          09/01/1999
245114362            N/A          03/01/2013       N               2,155,437.02          2,148,232.74          09/01/1999
180000320        02/01/2013       02/01/2028       N               2,228,845.04          2,227,311.56          09/01/1999
245999523            N/A          04/01/2018       N               2,211,040.16          2,208,731.91          09/01/1999
440000416            N/A          03/01/2008       N               2,221,618.97          2,220,088.89          09/01/1999
245999520            N/A          04/01/2008       N               2,196,673.37          2,195,118.10          09/01/1999
440000418            N/A          03/01/2008       N               2,198,304.42          2,196,880.66          09/01/1999
240000419            N/A          12/05/2004       N               2,190,056.69          2,188,454.89          09/01/1999
180000371        03/01/2008       03/01/2023       N               2,167,317.66          2,164,896.36          09/01/1999
195113936        07/01/2007       07/01/2027       N               2,197,120.83          2,195,666.58          09/01/1999
440000422        03/01/2008       03/01/2028       N               2,174,732.62          2,173,398.71          09/01/1999
180000353        03/01/2008       03/01/2028       N               2,173,983.80          2,172,600.84          09/01/1999
245114378            N/A          04/01/2013       N               2,151,008.44          2,148,034.40          09/01/1999
440000425            N/A          03/01/2008       N               2,161,494.86          2,159,339.91          04/01/1999
815114333            N/A          10/01/2012       N               2,109,481.85          2,103,524.23          09/01/1999
180000363            N/A          03/01/2008       N               2,149,977.26          2,146,882.87          09/01/1999
180000251        01/01/2008       01/01/2028       N               2,168,572.75          2,167,092.11          09/01/1999
440000429            N/A          03/01/2018       N               2,129,950.64          2,125,824.56          09/01/1999
440000430            N/A          12/01/2007       N               2,155,818.91          2,153,739.63          07/01/1999
180000390            N/A          04/01/2008       N               2,161,305.87          2,159,997.39          09/01/1999
180000334            N/A          07/01/2017       N               2,116,192.97          2,112,408.66          09/01/1999
815096383            N/A          10/01/2017       N               2,130,405.72          2,127,817.95          09/01/1999
240000434            N/A          03/01/2010       N               2,007,726.16          1,997,323.77          09/01/1999
240000435            N/A          02/01/2008       N               2,129,352.05          2,127,831.67          09/01/1999
240000436            N/A          12/01/2007       N               2,132,761.59          2,131,584.36          09/01/1999
815999513            N/A          08/01/2017       N               2,082,093.79          2,077,347.37          09/01/1999
815999512            N/A          01/01/2018       N               2,080,721.28          2,076,168.18          09/01/1999
245114227            N/A          02/01/2008       N               2,120,049.83          2,118,284.60          09/01/1999
245114195            N/A          12/01/2007       N               2,120,765.62          2,119,472.94          09/01/1999
240000441            N/A          08/01/2011       N               1,970,387.84          1,958,428.29          09/01/1999
815114326            N/A          10/01/2017       N               2,088,456.38          2,085,764.76          09/01/1999
245999502            N/A          05/01/2008       N               2,065,869.73          2,061,951.88          09/01/1999
245114359            N/A          05/01/2008       N               2,095,137.06          2,093,613.67          09/01/1999
240000445            N/A          11/01/2007       N               2,088,088.11          2,086,595.33          09/01/1999
240000446            N/A          12/01/2007       N               2,083,168.58          2,081,723.51          09/01/1999
805114122            N/A          11/01/2017       N               2,074,348.68          2,072,064.52          09/01/1999
180000073            N/A          12/01/2016       N               2,034,095.98          2,029,439.43          09/01/1999
440000449            N/A          04/01/2008       N               2,076,785.44          2,075,496.93          09/01/1999
440000450            N/A          04/01/2008       N               2,076,506.21          2,075,198.19          09/01/1999
440000451            N/A          04/01/2008       N               2,075,998.64          2,074,655.21          09/01/1999
245999521            N/A          04/01/2008       N               2,073,658.38          2,072,152.57          09/01/1999
245999552            N/A          04/01/2008       N               2,070,133.36          2,068,404.31          09/01/1999
440000454        03/01/2010       03/01/2028       N               2,073,071.02          2,071,614.35          09/01/1999
240000455            N/A          03/01/2008       N               2,071,186.62          2,069,607.93          08/01/1999
245999522            N/A          04/01/2018       N               2,044,352.57          2,040,926.98          09/01/1999
245114394            N/A          03/01/2018       N               2,059,804.47          2,057,526.82          09/01/1999
240000458            N/A          01/01/2008       N               2,070,055.39          2,068,645.26          09/01/1999
240000459            N/A          01/15/2008       N               2,069,960.69          2,068,544.94          08/15/1999
240000460            N/A          01/15/2008       N               2,069,960.69          2,068,544.94          08/15/1999
245114290            N/A          03/01/2018       N               2,038,954.56          2,035,378.99          08/01/1999
245114196            N/A          12/01/2007       N               2,069,724.17          2,068,364.18          09/01/1999
240000463            N/A          11/01/2007       N               2,065,953.06          2,064,476.11          09/01/1999
180000373            N/A          01/01/2018       N               2,036,161.48          2,033,058.42          09/01/1999
245999507            N/A          04/01/2008       N               2,055,888.11          2,054,533.86          09/01/1999
180000338            N/A          02/01/2018       N               2,032,018.51          2,029,078.15          09/01/1999
815114123            N/A          01/01/2018       N               2,028,637.05          2,025,542.26          09/01/1999
240000468            N/A          01/01/2008       N               2,045,332.08          2,044,232.90          09/01/1999
240000469            N/A          03/01/2008       N               2,034,205.27          2,032,816.74          09/01/1999
245114179            N/A          12/01/2012       N               1,959,701.99          1,953,504.52          09/01/1999
180000330            N/A          12/01/2017       N               1,977,075.53          1,972,785.35          09/01/1999
240000472            N/A          03/01/2008       N               1,999,081.39          1,997,679.90          09/01/1999
440000473            N/A          04/01/2008       N               1,965,055.25          1,962,982.02          09/01/1999
440000474            N/A          03/01/2008       N               1,975,422.12          1,974,104.36          09/01/1999
180000377        03/01/2008       03/01/2023       N               1,958,686.49          1,956,324.41          09/01/1999
240000476            N/A          01/01/2008       N               1,972,297.39          1,971,002.97          09/01/1999
245114231            N/A          02/01/2005       N               1,959,138.54          1,956,724.31          09/01/1999
815114263            N/A          12/01/2016       N               1,931,627.15          1,927,470.27          09/01/1999
240000479            N/A          01/01/2008       N               1,958,454.03          1,956,388.15          09/01/1999
240000480            N/A          01/01/2008       N               1,958,454.03          1,956,388.15          09/01/1999
240000481            N/A          12/01/2007       N               1,957,127.82          1,955,087.19          09/01/1999
180000187            N/A          11/01/2017       N               1,909,692.92          1,905,482.41          08/01/1999
440000483        03/01/2008       03/01/2028       N               1,927,822.58          1,926,654.59          09/01/1999
240000484            N/A          03/01/2008       N               1,926,721.98          1,925,481.90          09/01/1999
240000485            N/A          03/01/2008       N               1,914,814.86          1,912,836.89          09/01/1999
245114078            N/A          02/01/2008       N               1,927,067.36          1,925,994.90          08/01/1999
815999524            N/A          01/01/2018       N               1,902,361.75          1,899,455.71          09/01/1999
240000488            N/A          12/01/2007       N               1,925,529.42          1,924,473.49          09/01/1999
245114281            N/A          01/01/2008       N               1,912,626.00          1,910,795.50          09/01/1999
245114203            N/A          12/01/2017       N               1,879,739.06          1,876,222.92          09/01/1999
245114154            N/A          12/01/2017       N               1,879,739.06          1,876,222.92          09/01/1999
245114150            N/A          12/01/2017       N               1,855,639.98          1,852,168.93          09/01/1999
245114153            N/A          12/01/2017       N               1,855,639.98          1,852,168.93          08/01/1999
240000494            N/A          01/01/2018       N               1,872,392.47          1,870,254.88          09/01/1999
815114337            N/A          11/01/2017       N               1,840,489.01          1,836,290.08          09/01/1999
180000394            N/A          04/01/2008       N               1,878,026.56          1,876,793.12          09/01/1999
245114287            N/A          04/01/2008       N               1,866,562.83          1,864,576.88          09/01/1999
180000406            N/A          04/01/2008       N               1,865,285.89          1,863,212.89          09/01/1999
245114339            N/A          02/01/2008       N               1,873,179.75          1,871,851.07          09/01/1999
440000500            N/A          11/01/2007       N               1,876,361.67          1,875,414.79          09/01/1999
440000501        01/01/2008       01/01/2025       N               1,867,323.87          1,865,742.96          09/01/1999
180000346            N/A          09/01/2017       N               1,831,304.37          1,827,050.51          09/01/1999
245114277            N/A          01/01/2018       N               1,860,517.44          1,858,554.04          09/01/1999
440000504        12/31/2012       01/01/2023       N               1,858,689.47          1,856,619.67          09/01/1999
245114275            N/A          01/01/2008       N               1,858,439.12          1,856,354.79          09/01/1999
240000506            N/A          03/01/2013       N               1,796,323.64          1,789,882.47          09/01/1999
245114205            N/A          12/01/2017       N               1,831,540.69          1,828,114.72          09/01/1999
815114110            N/A          09/01/2017       N               1,836,083.17          1,834,119.45          09/01/1999
240000510            N/A          11/01/2007       N               1,844,097.90          1,843,021.34          09/01/1999
240000511            N/A          03/01/2008       N               1,827,108.09          1,825,878.90          09/01/1999
180000445            N/A          01/01/2018       N               1,784,106.55          1,780,172.17          08/01/1999
240000513            N/A          03/01/2008       N               1,803,577.23          1,802,310.28          09/01/1999
245114197            N/A          03/01/2008       N               1,796,496.95          1,795,223.81          09/01/1999
180000423            N/A          05/01/2008       N               1,781,629.24          1,780,537.63          09/01/1999
440000516            N/A          03/01/2008       N               1,778,610.81          1,777,472.55          09/01/1999
240000517            N/A          01/01/2008       N               1,773,561.07          1,772,306.60          09/01/1999
240000518        01/01/2008       01/01/2023       N               1,764,147.49          1,762,378.23          09/01/1999
240000519            N/A          02/01/2018       N               1,741,324.93          1,737,856.58          09/01/1999
240000520            N/A          01/01/2013       N               1,689,864.78          1,683,703.84          09/01/1999
180000441            N/A          02/01/2019       N               1,733,070.11          1,730,842.22          09/01/1999
245114364            N/A          03/01/2013       N               1,681,714.59          1,676,093.66          09/01/1999
240000523            N/A          03/01/2008       N               1,737,436.21          1,736,215.72          09/01/1999
240000524            N/A          04/01/2008       N               1,730,945.02          1,729,891.58          09/01/1999
440000525        01/01/2008       01/01/2028       N               1,728,594.62          1,727,632.04          09/01/1999
180000311        01/01/2008       01/01/2028       N               1,725,743.52          1,724,609.91          09/01/1999
440000527            N/A          01/01/2008       N               1,712,915.59          1,711,005.11          09/01/1999
245114310            N/A          02/01/2008       N               1,722,354.07          1,721,196.02          09/01/1999
440000529        03/01/2018       03/01/2028       N               1,705,090.98          1,704,038.70          09/01/1999
440000530            N/A          01/01/2015       N               1,641,573.55          1,636,897.81          09/01/1999
440000531        02/01/2008       02/01/2028       N               1,687,199.34          1,686,087.75          09/01/1999
180000350            N/A          03/01/2008       N               1,681,757.39          1,680,794.64          09/01/1999
240000533            N/A          04/01/2008       N               1,668,441.66          1,666,552.99          09/01/1999
245114347            N/A          04/01/2008       N               1,668,022.40          1,666,105.26          09/01/1999
240000535            N/A          03/01/2008       N               1,679,789.35          1,678,713.68          09/01/1999
440000536            N/A          03/01/2008       N               1,678,505.84          1,677,346.48          09/01/1999
440000537        03/01/2013       03/01/2028       N               1,678,404.18          1,677,238.21          09/01/1999
815114334            N/A          11/01/2017       N               1,617,585.17          1,614,018.69          09/01/1999
805113988            N/A          12/01/2007       N               1,540,888.15          1,532,052.10          09/01/1999
180000255            N/A          01/01/2005       N               1,623,594.79          1,621,768.28          09/01/1999
815114089            N/A          02/01/2018       N               1,594,546.74          1,590,960.79          09/01/1999
180000393            N/A          04/01/2013       N               1,567,840.46          1,562,420.56          09/01/1999
240000543            N/A          02/01/2008       N               1,617,166.16          1,616,039.17          09/01/1999
240000544            N/A          11/01/2017       N               1,597,567.82          1,595,193.90          09/01/1999
240000545            N/A          01/01/2018       N               1,572,898.67          1,570,600.39          09/01/1999
815114336            N/A          11/01/2017       N               1,553,427.23          1,549,883.21          09/01/1999
815114335            N/A          11/01/2017       N               1,550,908.43          1,547,488.96          09/01/1999
440000548            N/A          03/01/2008       N               1,580,987.39          1,579,975.60          09/01/1999
240000549            N/A          03/01/2008       N               1,568,547.72          1,566,759.62          09/01/1999
815114350            N/A          01/01/2018       N               1,564,364.14          1,562,172.88          09/01/1999
180000291            N/A          01/01/2008       N               1,578,507.94          1,577,512.40          08/01/1999
245114260            N/A          01/01/2008       N               1,576,885.07          1,575,792.88          09/01/1999
440000553        01/01/2008       01/01/2023       N               1,567,918.88          1,566,211.86          09/01/1999
440000554            N/A          04/01/2008       N               1,571,655.00          1,570,625.82          09/01/1999
805114176            N/A          01/01/2017       N               1,541,547.29          1,538,329.58          09/01/1999
245999516            N/A          05/01/2008       N               1,535,282.51          1,532,666.61          09/01/1999
245114300            N/A          03/01/2008       N               1,529,763.26          1,528,047.22          08/01/1999
180000410            N/A          04/01/2008       N               1,531,347.40          1,530,290.66          09/01/1999
180000347            N/A          03/01/2008       N               1,517,826.64          1,515,827.62          09/01/1999
240000560            N/A          12/01/2007       N               1,530,548.97          1,529,709.63          09/01/1999
245114363            N/A          03/01/2013       N               1,468,539.44          1,463,631.02          09/01/1999
180000259        01/01/2008       01/01/2028       N               1,505,899.28          1,505,033.47          09/01/1999
440000563        01/01/2008       01/01/2028       N               1,499,629.57          1,498,686.62          09/01/1999
440000564            N/A          04/01/2008       N               1,483,497.46          1,482,582.64          09/01/1999
245999515            N/A          04/01/2005       N               1,482,774.91          1,481,809.66          09/01/1999
180000340            N/A          02/01/2008       N               1,479,046.08          1,478,010.94          09/01/1999
245114184            N/A          01/01/2023       N               1,468,637.83          1,467,076.59          09/01/1999
240000569            N/A          02/01/2013       N               1,412,322.05          1,407,166.19          09/01/1999
240000570            N/A          01/01/2008       N               1,454,335.49          1,453,366.93          09/01/1999
240000571            N/A          03/01/2008       N               1,443,295.38          1,441,792.71          09/01/1999
240000572            N/A          12/01/2007       N               1,422,050.56          1,419,401.44          08/01/1999
815114252            N/A          09/01/2022       N               1,445,638.89          1,444,775.90          09/01/1999
240000574            N/A          03/01/2008       N               1,437,333.53          1,436,323.85          09/01/1999
240000575            N/A          02/01/2008       N               1,431,581.53          1,430,696.93          09/01/1999
815999553            N/A          02/01/2018       N               1,392,643.42          1,389,605.50          09/01/1999
180000267        01/01/2008       01/01/2028       N               1,419,243.17          1,418,262.97          09/01/1999
180000399            N/A          12/01/2015       N               1,391,154.42          1,388,683.15          09/01/1999
245114225            N/A          02/01/2008       N               1,403,767.01          1,402,518.93          09/01/1999
245114311            N/A          02/01/2008       N               1,405,246.29          1,404,335.37          09/01/1999
180000233            N/A          02/01/2017       N               1,368,876.79          1,365,721.73          09/01/1999
180000444            N/A          08/01/2015       N               1,384,231.68          1,382,058.39          09/01/1999
240000583        04/01/2008       04/01/2028       N               1,384,449.25          1,383,585.04          09/01/1999
240000584            N/A          04/01/2008       N               1,384,112.35          1,383,224.63          09/01/1999
240000585            N/A          03/01/2008       N               1,374,539.00          1,373,106.09          09/01/1999
240000586            N/A          02/01/2005       N               1,379,965.32          1,378,969.21          08/01/1999
245114190            N/A          12/01/2007       N               1,380,395.35          1,379,521.40          09/01/1999
245114381            N/A          04/01/2008       N               1,374,539.19          1,373,541.05          09/01/1999
180000332        02/01/2008       02/01/2028       N               1,362,049.17          1,361,180.54          09/01/1999
240000590            N/A          04/01/2008       N               1,360,035.44          1,359,208.24          09/01/1999
240000591            N/A          12/01/2007       N               1,352,895.72          1,352,158.89          09/01/1999
815114253            N/A          12/01/2021       N               1,350,800.71          1,349,990.34          09/01/1999
245114221            N/A          02/01/2008       N               1,329,457.19          1,328,250.72          09/01/1999
180000364            N/A          03/01/2008       N               1,319,534.64          1,317,649.37          09/01/1999
245114293            N/A          01/01/2008       N               1,330,845.32          1,329,944.48          09/01/1999
440000596        01/01/2013       01/01/2028       N               1,313,420.12          1,312,669.75          09/01/1999
440000597            N/A          03/01/2008       N               1,284,589.50          1,283,769.86          09/01/1999
240000598            N/A          03/01/2008       N               1,284,544.73          1,283,722.16          09/01/1999
240000599            N/A          03/01/2008       N               1,275,786.38          1,274,419.20          09/01/1999
440000600            N/A          02/01/2013       N               1,272,045.82          1,270,572.66          09/01/1999
245114366            N/A          03/01/2013       N               1,231,678.20          1,227,561.46          09/01/1999
245114370            N/A          03/01/2013       N               1,231,678.20          1,227,561.46          09/01/1999
815114254            N/A          09/01/2021       N               1,251,791.45          1,250,931.33          09/01/1999
815999546            N/A          06/01/2017       N               1,225,131.51          1,222,786.48          09/01/1999
815114271            N/A          02/01/2017       N               1,222,774.36          1,220,396.38          09/01/1999
440000607            N/A          03/01/2008       N               1,240,086.95          1,239,293.32          09/01/1999
240000608            N/A          06/01/2017       N               1,197,899.32          1,195,242.33          09/01/1999
240000609            N/A          02/01/2008       N               1,206,625.75          1,205,115.30          09/01/1999
240000610            N/A          12/01/2007       N               1,213,235.71          1,212,493.93          08/01/1999
240000611            N/A          01/01/2017       N               1,178,260.30          1,175,500.90          09/01/1999
440000612            N/A          02/01/2013       N               1,193,766.03          1,192,383.52          09/01/1999
240000613            N/A          03/01/2008       N               1,185,151.16          1,184,353.85          09/01/1999
440000614            N/A          03/01/2008       N               1,176,989.88          1,175,685.73          09/01/1999
245114348            N/A          02/01/2008       N               1,184,196.27          1,183,428.64          09/01/1999
180000298            N/A          02/01/2017       N               1,152,431.36          1,149,638.50          09/01/1999
180000184            N/A          10/01/2017       N               1,127,678.93          1,125,218.20          09/01/1999
240000618            N/A          12/01/2007       N               1,147,968.62          1,147,342.38          09/01/1999
180000401            N/A          04/01/2008       N               1,136,064.37          1,135,273.64          09/01/1999
240000620            N/A          02/01/2008       N               1,134,303.98          1,133,533.57          08/01/1999
240000621            N/A          11/01/2007       N               1,119,527.07          1,118,887.20          09/01/1999
245114314            N/A          02/01/2008       N               1,102,580.21          1,101,414.38          09/01/1999
240000623            N/A          01/01/2008       N               1,090,138.67          1,089,375.84          09/01/1999
245114367            N/A          03/01/2013       N               1,042,189.27          1,038,705.88          09/01/1999
245114368            N/A          03/01/2013       N               1,042,189.27          1,038,705.88          09/01/1999
240000626            N/A          12/01/2012       N               1,031,479.99          1,027,813.40          09/01/1999
245114344            N/A          02/01/2023       N               1,067,659.60          1,067,283.93          09/01/1999
245114294            N/A          01/01/2008       N               1,054,496.60          1,053,882.62          09/01/1999
245999558            N/A          05/01/2008       N               1,048,618.59          1,047,934.10          09/01/1999
245114215            N/A          12/01/2012       N               1,047,514.46          1,046,817.01          09/01/1999
440000631            N/A          03/01/2008       N               1,037,792.34          1,037,145.98          09/01/1999
180000328        02/01/2005       02/01/2028       N               1,034,609.59          1,033,839.71          09/01/1999
240000633            N/A          12/01/2007       N               1,025,757.37          1,024,590.47          09/01/1999
440000634            N/A          01/01/2008       N               1,000,063.07            999,172.76          09/01/1999
180000345            N/A          03/01/2008       N                 981,471.92            980,426.51          09/01/1999
180000361            N/A          03/01/2008       N                 981,438.22            980,390.65          09/01/1999
180000365            N/A          03/01/2008       N                 977,602.68            976,216.17          09/01/1999
240000638            N/A          02/01/2008       N                 985,339.20            984,605.77          09/01/1999
240000639            N/A          02/01/2008       N                 985,144.44            984,398.85          09/01/1999
240000640            N/A          01/01/2023       N                 976,584.40            975,275.03          09/01/1999
240000641            N/A          11/01/2007       N                 976,250.47            975,165.51          08/01/1999
240000642            N/A          10/01/2007       N                 977,298.57            976,312.91          09/01/1999
245999510            N/A          04/01/2008       N                 978,523.62            977,879.05          09/01/1999
440000644        02/01/2008       02/01/2028       N                 962,516.42            961,915.33          09/01/1999
240000645            N/A          10/01/2007       N                 960,167.03            959,561.38          09/01/1999
245114399            N/A          04/01/2013       N                 944,218.68            943,291.54          09/01/1999
180000317        02/01/2013       02/01/2028       N                 946,766.04            946,114.65          09/01/1999
245114222            N/A          02/01/2008       N                 938,497.79            937,646.11          09/01/1999
245114295            N/A          01/01/2008       N                 918,780.30            917,826.90          05/01/1999
245999555            N/A          05/01/2008       N                 919,093.11            918,424.83          09/01/1999
180000344            N/A          01/01/2018       N                 903,906.02            902,906.72          09/01/1999
180000383        04/01/2008       04/01/2028       N                 889,834.88            889,267.58          09/01/1999
805114038            N/A          11/01/2017       N                 872,579.43            871,240.42          09/01/1999
240000654            N/A          03/01/2008       N                 877,396.98            876,832.10          09/01/1999
180000415            N/A          04/01/2005       N                 868,885.74            868,249.50          09/01/1999
240000656            N/A          03/01/2008       N                 853,181.20            852,598.82          09/01/1999
240000657            N/A          02/01/2008       N                 825,783.64            825,283.39          09/01/1999
815114178            N/A          08/01/2017       N                 804,424.64            802,721.30          09/01/1999
240000659            N/A          01/01/2008       N                 808,150.88            807,590.97          09/01/1999
245114224            N/A          02/01/2008       N                 776,259.09            775,568.92          09/01/1999
245114387            N/A          05/01/2028       N                 771,031.24            770,483.87          09/01/1999
240000662            N/A          03/01/2008       N                 765,254.33            764,729.26          09/01/1999
245114230            N/A          02/01/2008       N                 753,383.46            752,404.41          09/01/1999
245999541            N/A          04/01/2023       N                 758,544.39            758,216.54          09/01/1999
240000665            N/A          03/01/2008       N                 745,681.89            744,872.22          09/01/1999
180000392            N/A          04/01/2013       N                 712,654.84            710,191.26          09/01/1999
245114340            N/A          02/01/2008       N                 735,053.46            734,276.24          09/01/1999
240000668            N/A          02/01/2008       N                 722,998.48            722,093.44          09/01/1999
245114108            N/A          12/01/2007       N                 716,533.59            716,177.28          09/01/1999
240000670            N/A          10/01/2007       N                 685,162.42            684,525.93          09/01/1999
245114120            N/A          01/01/2028       N                 600,130.34            599,769.85          09/01/1999
180000335            N/A          05/01/2012       N                 467,752.44            465,859.11          09/01/1999
245113961            N/A          05/01/2023       N                 481,990.84            481,482.64          09/01/1999
245114341            N/A          02/01/2008       N                 441,032.18            440,565.86          09/01/1999
195114186            N/A          11/01/2007       N                 433,838.77            433,581.83          08/01/1999
240000676            N/A          01/01/2008       N                 404,256.04            403,986.82          09/01/1999
Totals                                                         3,359,048,891.27      3,355,873,271.96



</TABLE>
<TABLE>
<CAPTION>

                   Appraisal          Appraisal           Res.        Mod.
Loan               Reduction          Reduction          Strat.       Code
Number               Date              Amount             (2)          (3)
<S>                 <C>               <C>               <C>            <C>

240000001
240000002
240000003
240000004
355132459
245114125
245114400
240000009
440000010
245114220
180000281
245114267
180000314
245114329
245999549
440000017
195113931
180000242
180000285
355132446
440000022
815114236
815114235
245114266
180000315
240000027
245114288
180000389
180000351
815114262
180000402
245114261
245114331
440000035
245114391
245114330
245114401
245114063
440000040
355132439
180000438
440000043
440000044
180000326
180000304
180000282
245114375
180000289
440000050
180000287
180000396
245114265
440000054
815114233
815114234
245114374
815114232
440000059
240000060
245114309
245114303
180000240
245114114
245114304
180000368
245114107
195113942
245114320
440000070
245114390
245114371
440000073
180000369
180000306
440000076
245114305
245114360
180000297
180000376
245114298
440000083
355132436
195113938
240000086
440000087
240000088
440000089
245114323
240000091
440000092
245114395
245114207
355112450
245114157
180000331
440000098
245114274
180000343
240000101
180000385
180000300
180000381
245999535
180000374
180000342
240000108
245114338
240000110
180000358
240000112
245999547
440000114
240000115
180000386
240000117
240000118
440000119
180000384
245999551
240000122
180000329
180000296
180000214
355132437
245114376
245114396
245114182
240000130
440000131
245114377
245114131
245114193
245114398
180000437
240000137
245999548
245114132
245999504
245114218
180000357
440000144
180000275
245114247
245114209
240000148
440000149
245114393
180000319
440000152
245114173
180000283
180000407
440000156
180000312
245114208
815114269
240000160
180000372
440000162
245114321
440000164
240000165
245114315
245999501
195113933
245114372
245114211
245999500
180000268
195114118
440000174
245114385
245999511
355132443
440000178
440000179
245114324
245114345
240000182
240000183
245999556
245114322
245114273
440000187
440000188
815114270
440000191
245114292
180000337
180000391
245114286
195114175
245114302
180000288
180000321
180000424
245114392
240000204
240000205
245114180
240000207
180000303
180000333
440000210
245114325
240000212
195096351
440000214
180000362
440000216
440000217
245999529
240000219
180000397
240000221
245999503
245114343
180000263
180000355
180000348
240000227
245999517
240000229
180000292
180000354
440000232
440000233
240000234
440000235
440000236
240000237
245114384
245999540
245114349
440000241
240000242
440000243
440000244
180000141
245114194
245114198
240000248
240000249
245114212
440000251
440000252
180000274
245114278
245114284
815114283
180000294
240000258
180000308
180000341
805114053
440000262
440000263
440000264
440000265
440000266
240000267
180000295
440000269
245114386
440000271
240000272
440000273
240000274
245114380
440000276
240000277
245114296
180000316
245114223
245114200
180000188
245114353
440000284
440000285
245114285
180000293
245114280
440000289
815114087
245999559
245114291
440000293
245114365
180000324
240000296
245114346
440000298
128878897
240000300
240000301
180000322
180000192
240000304
245999531
180000309
240000307
245114216
240000309
180000411
245114319
440000312
245114156
240000314
815114272
180000409
240000317
245114279
440000319
815114128
195114177
180000081
180000398
240000325
440000326
240000327
440000328
240000329
240000330
180000318
815114255
815999526
180000379
440000335
240000336
240000337
240000338
240000339
815114356
440000341
245114268
240000343
440000344
815114358
245114213
180000310
245999539
245999550
240000350
245114289
240000352
245114312
440000355
815114167
180000404
440000358
240000359
245114369
440000361
245114244
180000327
245114301
245114318
240000366
440000367
440000368
440000369
240000370
440000371
240000372
245114185
245114361
245114181
240000376
245999508
440000378
180000269
245114202
245114083
180000400
440000384
440000385
805114012
245114219
440000388
245114183
240000390
245114115
240000392
180000378
245114228
245114297
245114217
240000397
195114158
245114258
245114151
245114246
245999506
180000313
245114276
245114171
180000367
195113941
815114250
245114226
245114229
240000411
815114251
245114362
180000320
245999523
440000416
245999520
440000418
240000419
180000371
195113936
440000422
180000353
245114378
440000425                                2
815114333
180000363
180000251
440000429
440000430                               13
180000390
180000334
815096383
240000434
240000435
240000436
815999513
815999512
245114227
245114195
240000441
815114326
245999502
245114359
240000445
240000446
805114122
180000073
440000449
440000450
440000451
245999521
245999552
440000454
240000455
245999522
245114394
240000458
240000459
240000460
245114290
245114196
240000463
180000373
245999507
180000338
815114123
240000468
240000469
245114179
180000330
240000472
440000473
440000474
180000377
240000476
245114231
815114263
240000479
240000480
240000481
180000187
440000483
240000484
240000485
245114078
815999524
240000488
245114281
245114203
245114154
245114150
245114153
240000494
815114337
180000394
245114287
180000406
245114339
440000500
440000501
180000346
245114277
440000504
245114275
240000506
245114205
815114110
240000510
240000511
180000445
240000513
245114197
180000423
440000516
240000517
240000518
240000519
240000520
180000441
245114364
240000523
240000524
440000525
180000311
440000527
245114310
440000529
440000530
440000531
180000350
240000533
245114347
240000535
440000536
440000537
815114334
805113988
180000255
815114089
180000393
240000543
240000544
240000545
815114336
815114335
440000548
240000549
815114350
180000291
245114260
440000553
440000554
805114176
245999516
245114300
180000410
180000347
240000560
245114363
180000259
440000563
440000564
245999515
180000340
245114184
240000569
240000570
240000571
240000572
815114252
240000574
240000575
815999553
180000267
180000399
245114225
245114311
180000233
180000444
240000583
240000584
240000585
240000586
245114190
245114381
180000332
240000590
240000591
815114253
245114221
180000364
245114293
440000596
440000597
240000598
240000599
440000600
245114366
245114370
815114254
815999546
815114271
440000607
240000608
240000609
240000610
240000611
440000612
240000613
440000614
245114348
180000298
180000184
240000618
180000401
240000620
240000621
245114314
240000623
245114367
245114368
240000626
245114344
245114294
245999558
245114215
440000631
180000328
240000633
440000634
180000345
180000361
180000365
240000638
240000639
240000640
240000641
240000642
245999510
440000644
240000645
245114399
180000317
245114222
245114295                                2
245999555
180000344
180000383
805114038
240000654
180000415
240000656
240000657
815114178
240000659
245114224
245114387
240000662
245114230
245999541
240000665
180000392
245114340
240000668
245114108
240000670
245114120
180000335
245113961
245114341
195114186
240000676
Totals

<FN>
(1) Property Type Code

MF- Multi- Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
MU- Mixed Use
LO- Lodging
SS- Self Storage
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
11- Full Payoff
12- Reps and Warranties
13- Other or TBD

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

</FN>
</TABLE>


Principal Prepayment Detail

No Principal Prepayments this Period


<TABLE>
<CAPTION>
                            Historical Detail


                                  Deliquencies
Distribution        30- 59 Days              60- 89 Days            90 Days or More
Date                #        Balance        #         Balance          #     Balance
<S>                 <C>    <C>              <C>        <C>           <C>   <C>
09/20/99             1    $2,153,739.63     0           $0.00          0          0.00
08/18/99             1    $2,038,954.56     0           $0.00          1 $2,161,494.86
07/19/99             2    $3,077,611.63     1   $2,163,635.36          0         $0.00
06/18/99             2    $4,084,268.34     1     $920,865.11          0         $0.00
05/18/99             2    $2,962,536.47     0           $0.00          0         $0.00
04/19/99             0            $0.00     0           $0.00          0         $0.00
03/18/99             1      $923,842.42     0           $0.00          0         $0.00
02/18/99             1    $2,062,125.08     0           $0.00          0         $0.00
 1/19/99             0            $0.00     0           $0.00          0         $0.00
12/18/98             0            $0.00     0           $0.00          0         $0.00
11/18/98             1      $928,240.77     0           $0.00          0         $0.00
10/19/98             0             0.00     1   $2,178,660.47          0         $0.00
</TABLE>
<TABLE>
<CAPTION>

                                  Deliquencies
Distribution            Foreclosure                       REO             Modifications
Date                #       Balance                #     Balance        #     Balance
<S>                 <C>   <C>                     <C>   <C>            <C>   <C>
09/20/99             2     $3,077,166.81           0     $0.00          0     $0.00
08/18/99             1       $918,780.30           0     $0.00          0     $0.00
07/19/99             0             $0.00           0     $0.00          0     $0.00
06/18/99             0             $0.00           0     $0.00          0     $0.00
05/18/99             0             $0.00           0     $0.00          0     $0.00
04/19/99             0             $0.00           0     $0.00          0     $0.00
03/18/99             0             $0.00           0     $0.00          0     $0.00
02/18/99             0             $0.00           0     $0.00          0     $0.00
01/19/99             0             $0.00           0     $0.00          0     $0.00
12/18/98             0             $0.00           0     $0.00          0     $0.00
11/18/98             0             $0.00           0     $0.00          0     $0.00
10/19/98             0             $0.00           0     $0.00          0     $0.00


</TABLE>
<TABLE>
<CAPTION>

                             Prepayments

Distribution     Curtailments         Payoff
Date            #      Balance      #     Amount
<S>             <C>    <C>          <C>   <C>
09/20/99         0      $0.00        0     $0.00
08/18/99         0      $0.00        0     $0.00
07/19/99         0      $0.00        0     $0.00
06/18/99         0      $0.00        0     $0.00
05/18/99         0      $0.00        0     $0.00
04/19/99         0      $0.00        0     $0.00
03/18/99         0      $0.00        0     $0.00
02/18/99         0      $0.00        0     $0.00
01/19/99         0      $0.00        0     $0.00
12/18/98         0      $0.00        0     $0.00
11/18/98         0      $0.00        0     $0.00
10/19/98         0      $0.00        0     $0.00


</TABLE>
<TABLE>
<CAPTION>

                    Rate and Maturities

Distribution        Next Weighted Avg.
Date                Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
09/20/99             7.242488%     7.144660%      136
08/18/99             7.242495%     7.144671%      137
07/19/99             7.242510%     7.143972%      138
06/18/99             7.242521%     7.144307%      139
05/18/99             7.242519%     7.144309%      140
04/19/99             7.242530%     7.145267%      141
03/18/99             7.242528%     7.145268%      142
02/18/99             7.242562%     7.145301%      143
01/19/99             7.242560%     7.146018%      144
12/18/98             7.242545%     7.146007%      145
11/18/98             7.242554%     7.146087%      146
10/19/98             7.242552%     7.146087%      147


</TABLE>
<TABLE>
<CAPTION>



                        Delinquency Loan Detail

                             Offering      # of                                      Current            Outstanding      Status of
  Loan Number               Document     Months          Paid Through                 P & I                P & I          Mortgage
                              Cross-     Delinq.            Date                     Advances             Advances**      Loan(1)
                             Reference
<S>                    <C>            <C>     <C>                     <C>                  <C>               <C>
    240000004                      4        0             08/10/1999                449,663.90         449,663.90           B
    245114391                     36        0             08/01/1999                 86,008.12          86,008.12           B
    240000091                     91        0             08/01/1999                 53,163.67          53,163.67           B
    180000385                    102        0             08/01/1999                 47,158.93          47,158.93           B
    240000115                    115        0             08/01/1999                 44,994.63          44,994.63           B
    245999551                    121        0             08/01/1999                 47,724.96          47,724.96           B
    240000165                    165        0             08/01/1999                 38,696.27          38,696.27           B
    245114315                    166        0             08/01/1999                 36,573.23          36,573.23           B
    245114345                    181        0             08/01/1999                 43,513.53          43,513.53           B
    180000333                    209        0             08/01/1999                 30,866.90          30,866.90           B
    240000249                    249        0             08/01/1999                 26,477.08          26,477.08           B
    128878897                    299        0             08/01/1999                 27,578.02          27,578.02           B
    180000192                    303        0             08/01/1999                 26,881.02          26,881.02           B
    240000350                    350        0             08/01/1999                 19,949.88          19,949.88           B
    180000327                    363        0             08/01/1999                 17,418.11          17,418.11           B
    240000366                    366        0             08/01/1999                 17,140.11          17,140.11           B
    245114361                    374        0             08/01/1999                 18,646.51          18,646.51           B
    180000367                    406        0             08/01/1999                 16,378.25          16,378.25           B
    440000425                    425        4             04/01/1999                 16,486.26          82,428.50           7
    440000430                    430        1             07/01/1999                 16,946.95          33,893.69           1
    240000455                    455        0             08/01/1999                 13,467.76          13,467.76           B
    240000459                    459        0             08/15/1999                 14,110.59          14,110.59           A
    240000460                    460        0             08/15/1999                 14,110.59          14,110.59           A
    245114290                    461        0             08/01/1999                 17,240.80          17,240.80           B
    180000187                    482        0             08/01/1999                 15,676.62          15,676.62           B
    245114078                    486        0             08/01/1999                 13,979.53          13,979.53           B
    245114153                    493        0             08/01/1999                 15,508.23          15,508.23           B
    180000445                    512        0             08/01/1999                 14,423.44          14,423.44           B
    180000291                    551        0             08/01/1999                 11,051.51          11,051.51           B
    245114300                    557        0             08/01/1999                 11,184.86          11,184.86           B
    240000572                    572        0             08/01/1999                 11,909.20          11,909.20           B
    240000586                    586        0             08/01/1999                  9,204.98           9,204.98           B
    240000610                    610        0             08/01/1999                  8,601.35           8,601.35           B
    240000620                    620        0             08/01/1999                  7,727.95           7,727.95           B
    240000641                    641        0             08/01/1999                  7,312.62           7,312.62           B
    245114295                    649        3             05/01/1999                  7,012.24          28,048.48           7
    195114186                    675        0             08/01/1999                  3,117.86           3,117.86           B
Totals                            37                                              1,277,906.46       1,381,831.68


</TABLE>
<TABLE>
<CAPTION>
                   Resolution                                             Actual               Outstanding
  Loan Number       Strategy             Servicing         Foreclosure   Principal             Servicing       Bankruptcy        REO
                    Code(2)            Transfer Date         Date         Balance                Advances        Date           Date
<S>                    <C>           <C>                  <C>     <C>                        <C>
    240000004                                                               77,863,877.00              0.00
    245114391                                                               13,073,025.81              0.00
    240000091                                                                7,680,308.27              0.00
    180000385                                                                7,014,756.75              0.00
    240000115                                                                6,656,226.04              0.00
    245999551                                                                6,481,222.46              0.00
    240000165                                                                5,516,750.24              0.00
    245114315                                                                5,430,646.83              0.00
    245114345                                                                5,133,105.92              0.00
    180000333                                                                4,441,332.61              0.00
    240000249                                                                3,795,402.66              0.00
    128878897                                                                3,244,061.10              0.00
    180000192                                                                3,170,775.31              0.00
    240000350                                                                2,807,232.83              0.00
    180000327                                                                2,621,599.99              0.00
    240000366                                                                2,566,471.27              0.00
    245114361                                                                2,498,075.23              0.00
    180000367                                                                2,299,458.07              0.00
    440000425            2               06/17/1999       09/08/1999         2,170,903.05              0.00
    440000430           13               09/15/1998                          2,157,883.75              0.00
    240000455                                                                2,071,186.62              0.00
    240000459                                                                2,069,960.69              0.00
    240000460                                                                2,069,960.69              0.00
    245114290                                                                2,038,954.56              0.00
    180000187                                                                1,909,692.92              0.00
    245114078                                                                1,927,067.36              0.00
    245114153                                                                1,855,639.98              0.00
    180000445                                                                1,784,106.55              0.00
    180000291                                                                1,578,507.94              0.00
    245114300                                                                1,529,763.26              0.00
    240000572                                                                1,422,050.56              0.00
    240000586                                                                1,379,965.32              0.00
    240000610                                                                1,213,235.71              0.00
    240000620                                                                1,134,303.98              0.00
    240000641                                                                  976,250.47              0.00
    245114295            2               11/16/1998       08/02/1999           921,798.37              0.00
    195114186                                                                  433,838.77              0.00
Totals                                                                     192,939,398.94              0.00



</TABLE>
<TABLE>

Totals By Deliquency Code

                                                      Current          Outstanding                  Actual         Outstanding
                                                        P & I             P & I                   Principal         Servicing
                                                      Advances          Advances**                 Balance           Advances


<S>                                                   <C>              <C>                      <C>                <C>
Totals for Status Code= 1 ( 1 Loans)                      16,946.95       33,893.69                2,157,883.75      0.00
Totals for Status Code= 7 ( 2 Loans)                      23,498.50      110,476.98                3,092,701.42      0.00
Totals for Status Code= A ( 2 Loans)                      28,221.18       28,221.18                4,139,921.38      0.00
Totals for Status Code= B (32 Loans)                   1,209,239.83    1,209,239.83              183,548,892.39      0.00
<CAPTION>



<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
11-Full Payoff
12-Reps and Warranties
13-Other or TBD

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


                  Specially Serviced Loan Detail - Part 1

                         Offering           Servicing   Resolution
Distribution   Loan      Document           Transfer    Strategy     Scheduled     Property             Interest   Actual
Date           Number    Cross-Reference    Date        Code (1)     Balance        Type (2)  State    Rate       Balance
<S>           <C>         <C>               <C>          <C>         <C>           <C>         <C>      <C>      <C>
 09/20/1999   440000425      425          06/17/1999       2        2,159,339.91      LO       FL       7.840%   2,170,903.05
 09/20/1999   440000430      430          09/15/1998      13        2,153,739.63      MU       NY       8.125%   2,157,883.75
 09/20/1999   245114295      649          11/16/1998       2          917,826.90      RT       FL       7.750%     921,798.37

</TABLE>
<TABLE>
<CAPTION>
                                    Net                                                              Remaining
Distribution        Loan          Operating    DSCR                        Note       Maturity       Amortization
Date               Number          Income      Date         DSCR           Date        Date             Term
<S>             <C>             <C>         <C>             <C>           <C>         <C>            <C>
   09/20/1999    440000425       164,312.09  09/30/1998     0.82                   03/01/2008            281
   09/20/1999    440000430       231,740.80  06/30/1998     1.13                   12/01/2007            278
   09/20/1999    245114295       150,459.31  12/31/1998     1.77                   01/01/2008            279
<FN>

(1)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
11-Full Payoff
12-Reps and Warranties
13-Other or TBD

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

</FN>
</TABLE>
<TABLE>


                  Specially Serviced Loan Detail - Part 2



                                 Offering      Resolution      Site
Distribution       Loan          Document      Strategy      Inspection                 Appraisal    Appraisal       Other REO
Date               Number     Cross-Reference   Code (1)        Date      Phase 1 Date   Date         Value       Property Revenue
<S>            <C>         <C>                <C>             <C>             <C>         <C>          <C>         <C>
  09/20/1999     440000425        425            2                                     12/05/1997  3,100,000.00
  09/20/1999     440000430        430           13                                     07/22/1997  4,600,000.00
  09/20/1999     245114295        649            2                                     11/10/1997  1,250,000.00


<CAPTION>

Distribution   Loan
Date           Number    Comment
<S>           <C>        <C>
09/20/1999     440000425   Loan is delinquent for the May, June, and July payments.  CMSLP has attempted to contact the borrower and
                           left messages. During the inspection, Property manager was asked to tell the borrower to contact CMSLP
                           immediately. On 7/23/99, CMSLP received a message from the borrower but no direct contact has been made.
                           Legal counsel will be engaged for foreclosure if no contact is made by 7/28/99.

09/20/1999     440000430   Borrower has been continuously paying late, resulting in outstanding expense amounts.

09/20/1999     245114295   Loan has been placed with attorney and third party reports were ordered.  Inspection has been completed
                           and property is in excellent condition.  Phase I and property condition survey have been received.
                           Payments due for 6/1/99 and 7/1/99.


<FN>

(1)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
11-Full Payoff
12-Reps and Warranties
13-Other or TBD


</FN>
</TABLE>



                            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