FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1999-08-24
ASSET-BACKED SECURITIES
Previous: GOVERNMENT TECHNOLOGY SERVICES INC, 4, 1999-08-24
Next: NEOPATH INC, S-3/A, 1999-08-24



                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C.  20549

                                    FORM 8-K

                                 CURRENT REPORT

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

Date of Report :  August l8, 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 August 18, 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 August 18, 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

 August  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 August 18,
     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: 08/18/99
Record Date:  07/30/99

                              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          714,175,349.50            3,185,649.09
       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        3,362,223,588.50            3,185,649.09
</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                3,737,517.66               0.00                 0.00      6,923,166.75
       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                  173,088.00               0.00                 0.00        173,088.00
       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                                       18,291,773.86               0.00                 0.00     21,477,422.95

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

<S>              <C>                       <C>                       <C>
       A-1           337367AA4                710,989,700.41          28.41%
       A-2           337367AB2              1,693,794,000.00          28.41%
        B            337367AC0                170,403,000.00          23.34%
        C            337367AD8                170,402,000.00          18.26%
        D            337367AE6                204,483,000.00          12.18%
        E            337367AF3                 68,161,000.00          10.15%
        F            337367AH9                 51,121,000.00           8.62%
        G            337367AJ5                102,241,582.00           5.58%
        H            337367AK2                 17,040,241.00           5.07%
        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           1.01%
        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                                      3,359,037,939.41

</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO       337367AG1    0.804113%          3,408,048,239.00    3,362,223,558.50



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

 IO        337367AG1  2,253,006.34     0.00             2,253,006.34      3,359,037,939.41





<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                         939.70440724            4.19164354            4.91778639
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            5.07880051
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               935.51276370
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        986.55399006       0.66108405       0.00000000       985.61924710



</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         1,786,787.21
Servicing Advances Outstanding                                       1,898.02

Reimbursement for Interest on P&I                                      546.99
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                      252,516.58
Less Master Servicing Fees on Delinquent Payments                  13,673.49
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        30,239.81
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             269,082.90

</TABLE>
<TABLE>
<CAPTION>




                       Certificate Interest Reconciliation

                    Accrued              Net Aggregate       Distributable        Distributable
                   Certificate          Prepayment            Certificate      Certificate Interest
Class               Interest           Interest Shortfall      Interest           Adjustment
<S>             <C>                         <C>             <C>                     <C>
A-1                    3,737,517.66           0.00         3,737,517.66            0.00
A-2                    9,259,407.20           0.00         9,259,407.20            0.00
IO                     2,253,006.34           0.00         2,253,006.34            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                20,546,354.70           0.00        20,546,354.70            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           3,737,517.66             0.00               0.00          3,737,517.66
A-2              0.00           9,259,407.20             0.00               0.00          9,259,407.20
IO               0.00           2,253,006.34             0.00               0.00          2,253,006.34
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            1,574.50             173,088.00        26,686.59               0.00            173,088.00
Totals       1,574.50          20,544,780.20        26,686.59              0.00          20,544,780.20





Other Required Information
<S>                                                <C>

Available Distribution Amount                      23,730,429.29

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,359,195,451.31
Aggregate Stated Principal Balance of Loans     3,359,048,891.27


Aggregate Amount of Service Fee                       269,082.90
Aggregate Amount of Special Servicing Fee               1,094.44
Aggregate Amount of Additional Servicing Fee           14,009.54
Aggregate Amount of Trustee Fee                         3,362.23
Aggregate Trust Fund Expenses                             546.99
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                            1
        Aggregate Unpaid Principal Balance          2,157,883.75

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        NR
G           337367AJ5             X              X               Ba2        NR
H           337367AK2             X              X               Ba3        NR
J           337367AL0             X              X               B1         NR
K           337367AM8             X              X               B2         NR
L           337367AN6             X              X               B3         NR
M           337367AP1             X              X               Caa2       NR
N           337367AQ9             X              X               NR         NR


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


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


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

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

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

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

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






         Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                     % of
         Scheduled                # of            Scheduled            Agg       WAM                            Weighted
         Balance                 Loans            Balance             Bal.      (2)              WAC            Avg DSCR(1)
<S>                                 <C>           <C>                  <C>       <C>           <C>             <C>
       Below 2,000,000              205           286,431,586.29       8.53      139           7.4120          1.460949
   2,000,001 to 4,000,000           229           640,884,891.26      19.08      133           7.3788          1.487846
   4,000,001 to 6,000,000            86           420,139,354.57      12.51      126           7.3432          1.513332
   6,000,001 to 8,000,000            63           426,854,108.68      12.71      126           7.2907          1.332503
   8,000,001 to 10,000,000           23           210,044,798.65       6.25      145           7.3176          1.614582
  10,000,001 to 12,000,000           14           155,469,400.52       4.63      159           7.4139          1.337827
  12,000,001 to 14,000,000           16           204,911,197.15       6.10      131           7.1699          1.493682
  14,000,001 to 16,000,000            7           102,628,103.01       3.06      155           7.1751          1.329014
  16,000,001 to 18,000,000            6           101,586,663.37       3.02      104           7.3327          1.372861
  18,000,001 to 20,000,000            1            19,764,083.87       0.59      105           6.8500          1.410000
  20,000,001 to 25,000,000            7           151,000,257.88       4.50      100           7.2181          1.337369
  25,000,001 to 50,000,000            1            25,023,214.31       0.74      104           6.7900          1.340000
  50,000,001 to 75,000,000            2           127,074,099.11       3.78      252           7.0528          1.481384
  75,000,001 to 100,000,000           2           163,391,526.00       4.86       98           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           323,845,606.60       9.64      156           6.9299          1.336927
totals                              664         3,359,048,891.27     100.00      137           7.2425          1.468720

</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            11,039,639.83       0.33      156           7.3565          1.474848
           Arizona                   30            85,459,305.38       2.54      116           7.4822          1.447526
          Arkansas                    4            29,506,840.08       0.88      213           7.4702          1.862363
         California                 114           403,985,247.76      12.03      108           7.3104          1.444956
          Colorado                    8            18,801,905.60       0.56      126           7.1926          1.569058
         Connecticut                 10            48,239,321.45       1.44      213           7.3340          1.580402
          Delaware                    1             2,899,208.15       0.09      100           8.0000          1.790000
           Florida                   57           237,416,755.46       7.07      132           7.2694          1.439470
           Georgia                   31           213,050,383.68       6.34      141           7.1454          1.581594
            Idaho                     4             7,534,736.40       0.22      121           7.3440          1.432174
          Illinois                   22           271,054,640.04       8.07      112           6.9634          1.807852
           Indiana                   13            44,743,407.31       1.33      178           7.1399          1.257128
           Kansas                     2             4,152,881.44       0.12      101           7.8083          1.691119
          Kentucky                   11            63,141,176.82       1.88      101           7.4836          1.824164
          Louisiana                  11            48,674,478.78       1.45      142           7.5503          1.267504
            Maine                     1             1,127,678.93       0.03      218           7.4200            NAP
          Maryland                   29           177,820,525.64       5.29      128           7.1185          1.349473
        Massachusetts                11            26,749,821.57       0.80      123           7.4646          1.569877
          Michigan                   11            54,701,077.16       1.63      167           7.3315          2.066109
          Minnesota                   6            10,656,122.57       0.32      170           7.0492          1.436184
         Mississippi                  1               716,533.59       0.02      100           8.2500          1.580000
          Missouri                    7            41,482,025.28       1.23      143           7.2636          1.632146
          Nebraska                    6            18,273,142.82       0.54      103           7.0145          1.472064
           Nevada                    13            70,420,595.87       2.10      108           7.1848          1.352560
        New Hampshire                 1             4,539,486.99       0.14      102           7.3800          1.310000
         New Jersey                  27           160,974,724.40       4.79      244           7.3166          1.325504
         New Mexico                   1             1,866,562.83       0.06      104           7.5000          1.270000
          New York                   30           306,085,766.23       9.11      142           7.0868          1.311583
       North Carolina                24           116,943,593.87       3.48      145           7.3155          1.285207
            Ohio                     14            72,868,208.61       2.17       94           7.2694          1.530981
          Oklahoma                    5             8,992,141.48       0.27      119           7.4461          1.948391
           Oregon                     6            18,581,475.90       0.55      130           7.3987          1.119522
        Pennsylvania                 21            86,724,411.35       2.58      173           7.3236          1.426416
       South Carolina                12            33,277,389.92       0.99      167           7.2787          1.219406
        South Dakota                  1             3,439,274.09       0.10      105           7.4300          1.030000
          Tennessee                  15            65,264,558.80       1.94      137           7.3756          1.422356
            Texas                    38           338,104,119.29      10.07      131           7.2146          1.397943
            Utah                     11            38,671,350.52       1.15       91           7.5548          1.401060
          Virginia                   21           130,709,763.41       3.89      140           7.2566          1.351110
         Washington                   7            18,795,795.68       0.56      116           7.5907          1.807423
       Washington, DC                 4            15,630,040.69       0.47      104           7.2819          1.750006
        West Virginia                 2             5,173,328.59       0.15      154           7.4746          1.677143
          Wisconsin                  15            36,022,662.09       1.07      145           7.4575          1.714098
           Wyoming                    1             4,736,784.92       0.14      102           7.3750          1.110000
totals                              664         3,359,048,891.27     100.00      137           7.2425          1.468720

</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         4,066,288.21      0.12      224           6.7100        2.080000
       6.75% to 6.999%                64       698,992,501.52     20.81      131           6.8218        1.509504
      7.000% to 7.249%               204     1,144,989,849.75     34.09      133           7.1114        1.425392
      7.250% to 7.499%               197       848,252,802.72     25.25      150           7.3556        1.406674
      7.500% to 7.749%               113       375,521,738.36     11.18      124           7.5850        1.586470
      7.750% to 7.999%                55       178,698,592.08      5.32      148           7.8726        1.700323
      8.000% to 8.249%                19        78,710,561.59      2.34      106           8.1091        1.232391
      8.250% to 8.499%                 4        14,388,254.62      0.43      215           8.3420        1.701904
      8.500% to 8.749%                 3         5,863,688.40      0.17      234           8.6472        1.803979
      8.750% to 8.999%                 1         2,338,017.78      0.07       99           8.8750        1.410000
      9.000% or greater                3         7,226,596.24      0.22      231           9.0483        1.166701
totals                               664     3,359,048,891.27    100.00      137           7.2425        1.468720


</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               656     3,308,941,096.94     98.51      137           7.2284        1.473895
       25 to 36 months                 8        50,107,794.33      1.49      103           8.1756        1.136757
       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     3,359,048,891.27    100.00      137           7.2425        1.468720

</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       227,131,858.72      6.76      224           7.2951          NAP
         Less than 0                   1         2,129,950.64      0.06      223           7.1800       -0.249999
         0.0 to 0.99                  21        74,780,118.00      2.23      153           7.4137        0.762056
         1.0 to 1.09                  22       125,127,583.31      3.73      104           7.4561        1.064441
         1.1 to 1.24                 128       760,458,326.34     22.64      139           7.2190        1.170101
        1.25 to 1.49                 217       983,038,302.57     29.27      132           7.2636        1.361832
         1.5 to 1.74                 106       658,582,744.72     19.61      131           7.1695        1.576270
        1.75 to 1.99                  46       134,585,324.85      4.01      119           7.3939        1.856318
         2.0 to 2.24                  22       269,774,434.16      8.03      111           7.0326        2.059470
       2.5 and greater                28       123,440,247.96      3.67      122           7.4862        2.739693
totals                               664     3,359,048,891.27    100.00      137           7.2425        1.468720


</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        64,061,866.79      1.91      155           7.8025        2.202514
         Industrial                   44       127,493,998.70      3.80      117           7.3602        1.653262
           Lodging                    45       227,111,652.15      6.76      121           7.6082        1.779957
          Mixed Use                    8        21,766,915.79      0.65      128           7.6256        1.418792
      Mobile Home Park                 5        13,337,990.44      0.40      110           7.1106        1.674847
        Multi-Family                 228     1,068,173,856.45     31.80      138           7.2440        1.284399
           Office                     71       668,352,881.47     19.90      134           7.0848        1.414118
            Other                     73       227,131,858.72      6.76      224           7.2951          NAP
           Retail                    168       920,462,848.05     27.40      121           7.1838        1.562496
        Self Storage                  10        21,155,022.71      0.63      147           7.4987        1.666234
totals                               664     3,359,048,891.27    100.00      137           7.2425        1.468720

</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         41,796,134.41       1.24   43          7.4903            1.237918
       61 to 84 months                21        122,129,648.94       3.64   66          7.2419            1.470612
      85 to 108 months               422      1,829,496,590.01      54.46  101          7.2751            1.477650
      109 to 120 months                3         90,881,360.44       2.71  111          6.8153            2.043054
      121 to 154 months                5        200,168,967.60       5.96  138          7.0425            1.455598
      155 to 192 months               48        322,677,901.18       9.61  163          7.1946            1.495954
      193 to 240 months               27        136,565,154.13       4.07  220          7.2764            1.311010
    241 months or greater              3          4,619,942.77       0.14  282          8.7652            1.231884
Totals                               534      2,748,335,699.48      81.82  115          7.2379            1.490514

</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          5,351,659.96       0.16  114          7.3243            1.180000
      121 to 154 months                3          4,445,866.44       0.13  137          7.2592            1.089718
      155 to 192 months               23        210,996,696.93       6.28  169          6.9768            1.282460
      193 to 216 months               16         29,001,783.87       0.86  212          7.3054            1.190000
      217 to 240 months               58        165,212,884.70       4.92  222          7.4827            1.654911
      241 to 264 months                0                  0.00       0.00    0          0.0000            0.000000
      265 to 300 months               17         78,869,607.68       2.35  281          7.4300            1.410501
    301 months or greater             11        116,834,692.21       3.48  341          7.3443            1.217038
Totals                               130        610,713,191.79      18.18  232          7.2632            1.348216
</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       4.86   98          6.7500            2.047655
     180 months or less                1        154,000,000.00       4.58  140          7.0400            1.510000
      181 to 228 months               10         56,370,311.72       1.68   76          7.6172            1.890441
      229 to 252 months                6         12,469,144.43       0.37  170          7.6598            1.345770
      253 to 276 months                8         28,755,890.73       0.86  194          7.2784            1.450000
      277 to 300 months              118        447,469,201.42      13.32  127          7.4575            1.706033
      301 to 324 months                9         42,671,921.07       1.27  106          7.5630            1.452790
    325 months or greater            380      1,843,207,704.11      54.87  112          7.2217            1.384359
Totals                               534      2,748,335,699.48      81.82  115          7.2379            1.490514

</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         52,451,258.83       1.56  150          7.5497            1.340114
       1 year or less                483      2,571,538,170.45      76.56  134          7.2124            1.463067
        1 to 2 years                 159        700,279,339.16      20.85  145          7.3272            1.510285
     2 years or greater                7         34,780,122.83       1.04  126          7.3021            1.406930
Totals                               664      3,359,048,891.27     137.00  137          7.2425            1.468720

<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



  Loan      Property  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           970,072.67       591,758.44        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           400,011.79        41,366.22        7.360%
  245114400     7      RT    Charlotte          NC           146,418.54        18,675.67        6.790%
  240000009     9      LO    Various            KY           155,423.71        24,627.94        7.672%
  440000010     10     OF    Akron              OH           135,522.09        15,381.79        7.080%
  245114220     11     MF    Baltimore          MD           129,770.68        19,839.22        7.110%
  180000281     12     LO    New York           NY           138,340.46        39,563.26        7.550%
  245114267     13     MF    Falls Church       VA           133,121.28        13,301.85        7.375%
  180000314     14     MF    Miramar            FL           122,676.71        15,348.51        6.880%
  245114329     15     MF    Gaithersburg       MD           116,413.47        19,578.12        6.800%
  245999549     16     MF    Chicago            IL           116,665.50        14,386.34        6.850%
  440000017     17     RT    Memphis            TN           108,584.99        12,380.76        7.100%
  195113931     18     MF    Houston            TX           120,044.65        23,160.23        8.140%
  180000242     19     RT    New York           NY           105,498.22        11,905.02        7.140%
  180000285     20     MF    Marin City         CA           105,195.96        10,964.29        7.326%
  355132446     21     RT    Burke              VA            99,182.13        11,480.72        7.080%
  440000022     22     OF    St. Louis          MO            99,451.46        10,860.18        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            95,332.42         9,525.88        7.375%
  180000315     26     MF    Bristol            PA            88,717.24         9,818.80        7.170%
  240000027     27     RT    Chester            NY            89,659.29         9,354.64        7.260%
  245114288     28     MF    Atlanta            GA            86,153.42        10,315.44        7.000%
  180000389     29     RT    Statesboro         GA            86,438.01         9,662.56        7.100%
  180000351     30     LO    Savannah           GA            85,645.34        14,903.58        7.340%
  815114262     31     OT    Orange             CT            80,548.33        14,503.87        7.125%
  180000402     32     RT    Sandy              UT            81,801.96         9,584.81        6.990%
  245114261     33     HC    Various            AR            87,213.33        23,614.73        7.750%
  245114331     34     MF    Germantown         MD            74,781.43        12,576.55        6.800%
  440000035     35     RT    Temple City        CA            83,037.32         8,367.77        7.340%
  245114391     36     RT    Alexandria         VA            77,450.92         9,592.15        6.875%
  245114330     37     MF    Largo              MD            73,888.52        12,426.38        6.800%
  245114401     38     RT    Sandy Springs      GA            79,359.68         9,014.92        7.063%
  245114063     39     MF    Lafayette          LA            82,003.10         7,496.23        7.540%
  440000040     40     RT    Patton Township    PA            71,828.95        16,837.67        7.040%
  355132439     41     OF    Baltimore          MD            80,384.68        10,539.56        7.600%
  180000438     42     OF    Dallas             TX            75,342.02         8,240.93        7.130%
  440000043     43     MF    Fullerton          CA            73,340.49         8,741.05        6.950%
  440000044     44     IN    Westmont           IL            75,704.69         8,028.15        7.270%
  180000326     45     LO    Costa Mesa         CA            75,890.92        13,364.46        7.340%
  180000304     46     RT    Fort Worth         TX            73,913.94         8,320.90        7.130%
  180000282     47     RT    Hodgkins           IL            79,454.20        14,339.78        7.990%
  245114375     48     MF    Alexandria         VA            70,296.61        10,549.61        7.125%
  180000289     49     RT    Niles              IL            75,354.63         7,444.85        7.450%
  440000050     50     RT    Indianapolis       IN            70,580.69         7,844.88        7.160%
  180000287     51     MF    Sacramanto         CA            72,427.15         7,477.82        7.348%
  180000396     52     OT    West Monroe        LA            76,761.56        17,972.51        8.340%
  245114265     53     MF    Gaithersburg       MD            69,034.69         6,898.14        7.375%
  440000054     54     RT    Memphis            TN            71,799.93         6,600.47        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            64,259.93         7,154.23        7.125%
  815114232     58     OT    Various            AR            62,200.63             0.00        7.156%
  440000059     59     OF    Aventura           FL            65,618.88         6,580.26        7.330%
  240000060     60     MF    Reno               NV            61,257.22         6,956.78        7.125%
  245114309     61     MF    Lexington          KY            61,152.03         6,726.79        7.200%
  245114303     62     MF    Orlando            FL            63,009.13         6,119.62        7.440%
  180000240     63     RT    Manassas Park      VA            61,443.97         6,213.96        7.396%
  245114114     64     HC    Various            GA            64,885.72        16,780.72        7.950%
  245114304     65     MF    Jacksonville       FL            61,709.64         5,915.02        7.470%
  180000368     66     MF    Lauderhill         FL            58,072.70         6,507.11        7.110%
  245114107     67     RT    Stockton           CA            60,126.94         6,177.87        7.375%
  195113942     68     MF    Salt Lake City     UT            64,645.17        12,471.98        8.140%
  245114320     69     LO    Allen Park         MI            57,615.15        10,146.08        7.340%
  440000070     70     LO    Pensacola Beach    FL            55,303.54        10,428.01        7.060%
  245114390     71     RT    Tustin             CA            56,394.05         6,143.58        7.160%
  245114371     72     MF    Atlanta            GA            56,075.89         6,243.07        7.125%
  440000073     73     RT    Washington Tshp    IN            54,959.58         6,509.84        7.010%
  180000369     74     MF    Miami              FL            55,573.16         6,253.78        7.100%
  180000306     75     MF    Frenso             CA            58,053.40         5,771.11        7.420%
  440000076     76     MF    Bergenfield        NJ            54,874.11         6,308.63        7.050%
  245114305     77     MF    St. Louis          MO            52,288.90         8,072.65        7.080%
  245114360     78     HC    Bronx              NY            59,329.86        15,334.78        7.890%
  180000297     80     MF    Wheaton            IL            51,559.94         6,396.87        6.900%
  180000376     81     LO    Daytona Beach Sh   FL            50,720.91         9,165.15        7.230%
  245114298     82     MF    Edison             NJ            50,500.64         5,437.82        7.250%
  440000083     83     RT    Northwoods         MO            51,245.24         4,975.73        7.425%
  355132436     84     OF    Charlotte          NC            47,434.01        10,852.67        7.200%
  195113938     85     MF    Tuscon             AZ            54,151.35        10,447.41        8.140%
  240000086     86     MF    Sparks             NV            48,332.89         5,410.30        7.159%
  440000087     87     OF    Philadelphia       PA            49,381.12         4,784.23        7.430%
  240000088     88     MF    Las Vegas          NV            47,420.95         5,308.21        7.159%
  440000089     89     LO    Louisville         KY            49,402.44         8,238.87        7.500%
  245114323     90     LO    Pineville          NC            51,885.66         7,671.55        7.875%
  240000091     91     MF    Las Vegas          NV            48,681.87         5,089.82        7.356%
  440000092     92     RT    Ocean City         MD            47,786.88         5,029.23        7.240%
  245114395     93     HC    Columbus           OH            46,567.92         5,019.98        7.200%
  245114207     94     MF    Augusta            GA            45,187.93         5,375.06        7.000%
  355112450     95     IN    Charlotte          NC            44,049.95        13,767.20        7.100%
  245114157     96     MF    Portland           OR            46,794.89         4,643.29        7.440%
  180000331     97     RT    New York           NY            44,995.33         4,650.17        7.330%
  440000098     98     OF    West Hills         CA            44,121.01         4,800.49        7.210%
  245114274     99     MF    Winston-Salem      NC            42,607.70         6,338.18        7.215%
  180000343    100     MF    Houston            TX            43,256.40         4,890.35        7.120%
  240000101    101     OF    Westlake Village   CA            47,612.13         3,989.73        7.863%
  180000385    102     RT    LaGrange           GA            42,916.77         4,797.50        7.100%
  180000300    103     RT    Collyville         TX            43,015.49         4,842.49        7.130%
  180000381    104     RT    Sedona             AZ            45,191.74         4,256.15        7.510%
  245999535    105     RT    Glen Allen         VA            43,867.36         4,360.69        7.350%
  180000374    106     RT    Glen Cove          NY            43,438.46         4,503.94        7.290%
  180000342    107     RT    Fort Worth         TX            41,858.59         9,760.58        7.120%
  240000108    108     RT    Las Vegas          NV            42,968.90         4,674.41        7.263%
  245114338    109     MF    Jersey City        NJ            41,505.44         4,678.81        7.060%
  240000110    110     RT    Boston             MA            43,944.04         7,136.15        7.520%
  180000358    111     MF    Rancho Cucamonga   CA            40,545.72         4,843.63        6.960%
  240000112    112     MF    Encino             CA            41,077.52         4,720.48        7.051%
  245999547    113     MF    Middletown         OH            39,500.02         6,014.89        7.060%
  440000114    114     MF    Azusa              CA            40,215.85         4,692.07        7.000%
  240000115    115     MF    Las Vegas          NV            40,924.28         4,597.29        7.135%
  180000386    116     RT    Houston            TX            41,576.81         4,310.92        7.290%
  240000117    117     MF    Phoenix            AZ            43,482.14         3,949.26        7.627%
  240000118    118     MF    San Diego          CA            43,069.36         4,104.18        7.571%
  440000119    119     OF    Tallahassee        FL            39,340.85         4,799.44        6.940%
  180000384    120     RT    Dublin             GA            39,894.47         4,459.64        7.100%
  245999551    121     RT    Bradenton          FL            41,204.93         7,033.13        7.375%
  240000122    122     RT    Columbus           OH            39,264.54         5,714.34        7.240%
  180000329    123     MF    Lubbock            TX            40,959.64         4,288.04        7.300%
  180000296    124     MF    San Diego          CA            39,356.61         4,642.04        7.020%
  180000214    125     RT    Battle Creek       MI            40,357.63         5,564.77        7.450%
  355132437    126     OF    Charlotte          NC            41,658.62         7,114.80        7.500%
  245114376    127     MF    Carrboro           NC            41,252.69         4,067.35        7.390%
  245114396    128     LO    Lynchburg          VA            43,395.81         6,235.20        7.875%
  245114182    129     RT    Oceanside          CA            38,751.06         7,480.25        7.070%
  240000130    130     MF    Los Angeles        CA            38,900.91         4,520.12        7.071%
  440000131    131     OF    Greenville         SC            39,835.82         4,150.45        7.300%
  245114377    132     RT    Louisburg          NC            39,518.23         4,141.05        7.250%
  245114131    133     MF    Millville          NJ            41,500.07         3,798.73        7.625%
  245114193    134     RT    Silver Spring      MD            38,460.09         4,424.94        7.110%
  245114398    135     MF    Alexandria         VA            37,231.63         5,541.88        7.150%
  180000437    136     RT    Madison            WI            38,180.95         4,248.86        7.090%
  240000137    137     OF    Montebello         NY            38,955.42         4,064.43        7.260%
  245999548    138     MF    Keyport            NJ            38,217.67         4,226.60        7.125%
  245114132    139     MF    Summit             NJ            38,938.12         4,167.25        7.280%
  245999504    141     RT    Olney              MD            35,936.78         4,642.15        6.760%
  245114218    142     OF    Sunrise            FL            38,973.89             0.00        7.300%
  180000357    143     MF    Rialto             CA            36,698.32         4,384.01        6.960%
  440000144    144     MF    Daly City          CA            38,589.47         4,042.40        7.330%
  180000275    145     OT    Stonington         CT            37,434.04         8,166.90        7.420%
  245114247    146     OF    Brooklyn           NY            41,576.81         5,889.89        8.000%
  245114209    147     RT    Chardon            OH            37,542.96         4,069.79        7.250%
  240000148    148     LO    Columbus           OH            40,709.54         5,967.87        7.900%
  440000149    149     IN    Sunrise            FL            37,484.99         6,387.21        7.380%
  245114393    150     IN    Menominee          MI            38,349.08        10,446.14        7.625%
  180000319    151     MF    Toms River         NJ            36,559.30         4,046.21        7.170%
  440000152    152     RT    Cabin John         MD            35,674.68         4,243.47        7.000%
  245114173    153     MF    Vernon             CT            38,906.32         3,561.31        7.625%
  180000283    154     RT    Mount Holly        NJ            38,530.89         3,639.95        7.553%
  180000407    155     OF    Washington         DC            35,612.14         3,796.85        7.210%
  440000156    156     OF    Darien             CT            36,545.90         3,612.13        7.400%
  180000312    157     RT    Chino Hills        CA            35,692.88         3,834.01        7.240%
  245114208    158     MF    South River        NJ            34,284.37         4,147.49        6.960%
  815114269    159     OT    LaGrange           GA            34,856.29         7,701.57        7.375%
  240000160    160     MF    Encino             CA            34,401.45         3,953.29        7.051%
  180000372    161     RT    Plano              TX            35,067.46         3,763.99        7.210%
  440000162    162     RT    Richmond           VA            35,522.63         3,671.20        7.330%
  245114321    163     LO    Romulus            MI            35,312.51         6,218.56        7.340%
  440000164    164     IN    Wellington         FL            33,636.29         3,884.29        7.070%
  240000165    165     MF    La Grange Park     IL            35,623.16         3,509.85        7.494%
  245114315    166     MF    Winston-Salem      NC            32,047.41         4,955.75        7.075%
  245999501    167     LO    Bethlehem          PA            35,528.02         5,564.74        7.625%
  195113933    168     MF    Longview           TX            37,213.37         7,179.57        8.140%
  245114372    169     IN    Clayton            WI            33,484.42        17,306.12        7.438%
  245114211    170     RT    Austin             TX            33,821.20         4,537.19        7.375%
  245999500    171     LO    Newburgh           NY            36,051.91         5,180.00        7.875%
  180000268    172     OF    New York           NY            32,600.21         3,725.93        7.110%
  195114118    173     MF    Beacon Falls       CT            34,966.33         3,254.53        7.625%
  440000174    174     MF    Tampa              FL            33,515.06         3,377.36        7.340%
  245114385    175     MF    Metairie           LA            31,516.16         3,820.67        6.910%
  245999511    176     LO    Washington         DC            34,022.93         5,513.10        7.500%
  355132443    177     RT    Greer              SC            32,735.72        10,028.99        7.300%
  440000178    178     RT    San Diego          CA            33,365.00         3,362.23        7.340%
  440000179    179     OF    Whitpain Township  PA            31,693.03         3,674.85        7.030%
  245114324    180     LO    Matthews           NC            35,255.64         5,212.72        7.875%
  245114345    181     HC    Bristol            TN            34,870.24         9,049.66        7.875%
  240000182    182     MF    Los Angeles        CA            31,937.59         3,594.85        7.146%
  240000183    183     IN    Fremont            CA            31,771.97         3,503.90        7.194%
  245999556    184     MF    Ralston            NE            29,977.28         3,657.48        6.875%
  245114322    185     LO    Concord            NC            33,925.24         5,016.01        7.875%
  245114273    186     MF    Charlotte          NC            29,825.39         4,436.73        7.215%
  440000187    187     LO    Ocala              FL            32,406.48         5,032.30        7.650%
  440000188    188     RT    Smithtown          NY            29,161.96         5,858.68        6.900%
  815114270    189     OT    Huntsville         AL            30,099.13         6,700.44        7.375%
  440000191    191     RT    Various            CA            29,732.09         3,433.36        7.070%
  245114292    192     MF    Charleston         SC            28,747.24         3,596.67        6.880%
  180000337    193     RT    Glendale           AZ            29,732.22         3,359.59        7.116%
  180000391    194     MF    Conroe             TX            29,788.60         3,273.24        7.140%
  245114286    195     LO    Gatlinburg         TN            31,458.83         4,964.29        7.625%
  195114175    197     MU    Agoura Hills       CA            32,508.80         3,660.69        7.875%
  245114302    198     MF    Casper             WY            30,101.25         3,051.16        7.375%
  180000288    200     RT    Houston            TX            29,500.91         3,096.00        7.310%
  180000321    201     MF    Wilkes-Barre       PA            28,485.79         3,152.67        7.170%
  180000424    202     MH    Austin             TX            28,707.42         2,891.39        7.320%
  245114392    203     IN    Marinette          WI            29,400.96         8,008.71        7.625%
  240000204    204     RT    Salem              NH            28,866.99         2,919.74        7.380%
  240000205    205     MF    Glendale           CA            27,849.24         3,141.81        7.125%
  245114180    206     OF    Richmond           VA            28,571.91         5,796.58        7.625%
  240000207    207     IN    Berkeley           CA            27,475.45         2,993.90        7.175%
  180000303    208     RT    Laguna Beach       CA            29,137.99         2,666.31        7.610%
  180000333    209     OF    Lakeland           FL            28,395.68         2,822.83        7.420%
  440000210    210     MF    Orlando            FL            27,713.77         2,984.16        7.250%
  245114325    211     LO    Shreveport         LA            28,345.60         4,792.01        7.460%
  240000212    212     RT    Santa Ana          CA            28,065.52         2,900.14        7.346%
  195096351    213     RT    Falls Township     PA            31,008.59         3,200.51        8.130%
  440000214    214     RT    Battle Creek       MI            28,307.36         3,735.72        7.490%
  180000362    215     RT    Plantation         FL            27,036.77         2,889.51        7.220%
  440000216    216     RT    Onley              VA            26,502.10         3,007.99        7.080%
  440000217    217     RT    Logan Township     PA            25,908.22         5,781.98        7.210%
  245999529    218     MF    Oklahoma City      OK            27,394.67         2,718.77        7.375%
  240000219    219     OF    Scottsdale         AZ            27,212.55         2,541.91        7.513%
  180000397    220     OF    Palm Beach         FL            25,241.70         2,870.45        7.060%
  240000221    221     MF    Santa Rosa         CA            25,150.65         2,890.85        7.035%
  245999503    222     RT    Silver Spring      MD            23,543.15         8,292.34        6.710%
  245114343    223     MF    Vernon             CT            24,608.15         3,053.06        6.900%
  180000263    224     MF    Wilton Manors      FL            26,391.31         4,509.85        7.450%
  180000355    225     RT    Blendon Township   OH            26,047.85         2,665.85        7.320%
  180000348    226     RT    Costa Mesa         CA            26,130.38         2,628.16        7.360%
  240000227    227     MF    Tarzana            CA            24,930.25         2,864.89        7.051%
  245999517    228     LO    Mesa               AZ            26,681.69         4,229.80        7.590%
  240000229    229     IN    South Gate         CA            23,083.72        21,611.67        7.228%
  180000292    230     OT    Chicago            IL            24,772.51         6,012.49        7.360%
  180000354    231     RT    Columbus           OH            25,673.96         2,627.58        7.320%
  440000232    232     MF    Anaheim            CA            27,280.80         2,358.71        7.777%
  440000233    233     RT    Sanford            NC            25,122.17         2,708.15        7.200%
  240000234    234     MH    Mesa               AZ            23,706.38         3,028.02        6.802%
  440000235    235     RT    Little Rock        AR            24,865.59         8,138.67        7.490%
  440000236    236     MF    Virginia           MN            23,938.20         5,459.57        7.160%
  240000237    237     IN    Moorpark           CA            26,434.35         2,494.99        7.593%
  245114384    238     MF    Longview           TX            23,989.91         2,908.27        6.910%
  245999540    239     MU    Morristown         NJ            25,004.91         4,230.28        7.375%
  245114349    240     MF    Lake View Terrace  CA            24,837.71         2,557.95        7.290%
  440000241    241     MF    Oakland Park       FL            25,205.89         2,516.60        7.410%
  240000242    242     OF    Chicago            IL            25,002.67         2,572.56        7.356%
  440000243    243     OF    Brentwood          TN            23,775.80         3,484.13        7.240%
  440000244    244     MF    Williamsport       MD            25,149.63         4,225.27        7.500%
  180000141    245     RT    Orlando            FL            26,542.90         2,193.36        7.910%
  245114194    246     IN    Naples             FL            24,528.31         4,268.35        7.375%
  245114198    247     MF    Lakeside Park      KY            24,899.36         2,396.72        7.510%
  240000248    248     RT    Berkeley           CA            24,040.24         4,305.20        7.312%
  240000249    249     MF    Los Angeles        CA            24,351.05         2,426.49        7.446%
  245114212    250     RT    Mesa               AZ            22,958.33             0.00        7.250%
  440000251    251     RT    Philadelphia       PA            22,883.55         3,343.35        7.100%
  440000252    252     RT    Jacksonville       FL            23,450.93         2,497.55        7.260%
  180000274    253     MF    Augusta            GA            22,618.86         3,303.84        7.250%
  245114278    254     MF    Norfolk            NE            22,990.37         2,610.93        7.125%
  245114284    255     RT    Salem              VA            21,551.01         7,455.89        6.800%
  815114283    256     OT    Eustis             FL            21,496.48         8,354.81        7.030%
  180000294    257     MF    Rockford           IL            22,649.59         2,593.46        7.090%
  240000258    258     HC    Lynnwood           WA            25,344.92         3,523.70        7.970%
  180000308    259     RT    Corbin             KY            23,117.83         2,381.70        7.353%
  180000341    260     LO    Bethesda           MD            22,675.56         3,966.11        7.360%
  805114053    261     OT    Orangeburg         SC            21,455.21         5,098.84        7.260%
  440000262    262     OF    Roswell            GA            23,269.63         2,201.12        7.550%
  440000263    263     OF    Englewood          CO            22,104.09         2,356.66        7.210%
  440000264    264     IN    Delray Beach       FL            21,777.26         2,440.17        7.110%
  440000265    265     OF    Annapolis          MD            21,496.10         2,503.16        7.020%
  440000266    266     RT    Gainesville        GA            21,558.44         4,648.44        7.330%
  240000267    267     MF    Grand Prairie      TX            20,856.11         3,225.48        7.054%
  180000295    268     MF    Victoria           TX            22,779.05         2,244.93        7.440%
  440000269    269     RT    Miami              FL            22,716.55         2,258.26        7.420%
  245114386    270     MF    Clear Lake City    TX            21,049.97         2,551.87        6.910%
  440000271    271     IN    Ft. Lauderdale     FL            22,752.05         2,118.70        7.520%
  240000272    272     OF    Portland           OR            22,730.49         2,123.23        7.513%
  440000273    273     RT    Mesa               AZ            22,532.95         3,559.83        7.600%
  240000274    274     RT    San Jose           CA            22,737.53         3,526.88        7.675%
  245114380    275     MF    Metairie           LA            20,461.99         2,480.58        6.910%
  440000276    276     RT    Sioux Falls        SD            22,018.19         2,113.17        7.430%
  240000277    277     HC    Snohomish          WA            23,317.32         3,241.81        7.970%
  245114296    278     HC    St Louis           MO            22,949.43         3,393.18        7.875%
  180000316    279     MF    Toms River         NJ            20,960.67         2,319.82        7.170%
  245114223    280     MF    Baltimore          MD            20,349.07         2,990.56        7.210%
  245114200    281     LO    Metroplois         IL            21,876.98         6,180.27        7.625%
  180000188    282     OT    Las Vegas          NV            19,796.42         7,254.93        7.200%
  245114353    283     RT    Silver Spring      MD            19,977.41         2,437.74        6.910%
  440000284    284     OF    North Hollywood    CA            21,542.76         3,560.83        7.490%
  440000285    285     RT    Pinetop-Lakeside   AZ            19,567.28         2,552.90        6.780%
  245114285    286     MF    Dallas             TX            21,825.31         2,064.50        7.550%
  180000293    287     RT    Shepardsville      KY            21,243.41         2,188.59        7.353%
  245114280    288     MF    Columbus           NE            20,546.13         2,333.35        7.125%
  440000289    289     OF    Menands            NY            20,863.87         6,235.98        7.360%
  815114087    290     OT    West Hazelton      PA            20,724.74         6,712.95        7.600%
  245999559    291     MF    Blommingdale       NJ            20,703.10         2,149.81        7.250%
  245114291    292     MF    Estero             FL            20,488.74         2,273.07        7.180%
  440000293    293     RT    Rockville          MD            20,129.49         6,206.21        7.180%
  245114365    294     IN    Fond Du Lac        WI            20,395.05        10,541.00        7.438%
  180000324    295     OT    Chicago Heights    IL            20,046.82         4,465.18        7.430%
  240000296    296     SS    Everett            WA            20,392.18         2,142.02        7.260%
  245114346    297     MF    Roanoke            VA            20,005.45         2,227.26        7.125%
  440000298    298     RT    Williamsburg       VA            21,052.68         2,021.40        7.500%
  128878897    299     MF    Atlanta            GA            24,524.42         3,310.43        9.063%
  240000300    300     OF    Chicago            IL            20,627.21         2,122.35        7.356%
  240000301    301     RT    Portage            MI            20,489.77         3,588.68        7.356%
  180000322    302     MF    Franklin           TN            19,245.28         2,367.70        6.920%
  180000192    303     MF    San Bernadino      CA            20,573.24         6,558.80        7.770%
  240000304    304     MF    Sparks             NV            19,834.73         2,220.26        7.159%
  245999531    305     MU    Boston             MA            20,290.31         3,463.28        7.375%
  180000309    306     RT    Manchester         KY            20,306.20         2,092.03        7.353%
  240000307    307     MF    Reno               NV            18,938.50         2,365.48        6.884%
  245114216    308     MF    Nashville          TN            20,072.75         2,102.70        7.330%
  240000309    309     MF    Phoenix            AZ            19,977.26         2,113.44        7.307%
  180000411    310     MF    Los Angeles        CA            19,453.78         2,137.62        7.140%
  245114319    311     MF    Ft. Myers          FL            19,553.81         2,145.75        7.190%
  440000312    312     OF    Smithtown          NY            19,526.05         2,151.86        7.180%
  245114156    313     SS    Wayne Township     NJ            20,267.67         3,380.05        7.500%
  240000314    314     OF    West Hartford      CT            20,778.23         1,926.23        7.650%
  815114272    315     OT    Morganton          NC            17,840.61         7,158.68        7.000%
  180000409    316     MF    Los Angeles        CA            19,149.82         2,104.21        7.140%
  240000317    317     RT    Capitola           CA            20,351.70         1,855.03        7.584%
  245114279    318     MF    Kearny             NE            19,082.00         2,167.08        7.125%
  440000319    319     OF    Salt Lake City     UT            18,758.86         3,621.09        7.070%
  815114128    320     OT    Union Township     NJ            18,986.91         3,697.61        7.410%
  195114177    321     RT    Columbia           MD            20,610.79         5,492.55        7.875%
  180000081    322     MF    Chamblee           GA            21,227.00         5,440.99        8.120%
  180000398    323     RT    Memphis            TN            18,845.85         2,070.82        7.140%
  240000325    325     IN    San Leandro        CA            19,086.18         3,386.78        7.283%
  440000326    326     RT    Indianapolis       IN            19,091.71         2,055.75        7.250%
  240000327    327     IN    Westlake Village   CA            19,906.04         1,903.50        7.563%
  440000328    328     MF    Boulder            CO            17,752.34         2,306.44        6.790%
  240000329    329     RT    Newport News       VA            19,061.69         3,338.57        7.356%
  240000330    330     IN    Goleta             CA            18,949.76         1,985.92        7.329%
  180000318    331     MF    Jackson            NJ            18,523.38         2,050.08        7.170%
  815114255    332     OT    Milton Freewater   OR            17,800.09         5,678.49        7.250%
  815999526    333     OT    Portage            MI            17,471.45         5,071.24        7.125%
  180000379    334     MF    Houston            TX            18,498.15         1,946.80        7.240%
  440000335    335     IN    Boulder            CO            18,263.94         1,998.26        7.150%
  240000336    336     MF    Santa Rosa         CA            17,634.44         2,139.62        6.908%
  240000337    337     RT    Sunnyvale          CA            19,074.93         3,110.42        7.508%
  240000338    338     RT    Scottsdale         AZ            19,003.53         1,884.64        7.457%
  240000339    339     MF    Sierra Vista       AZ            17,740.63         2,643.33        7.210%
  815114356    340     OT    St. John           IN            16,768.37         6,409.47        7.000%
  440000341    341     MF    Tampa              FL            17,392.10         2,122.27        6.910%
  245114268    342     HC    Delmar             DE            19,991.98         2,853.02        8.000%
  240000343    343     OF    Chicago            IL            18,439.47         1,897.26        7.356%
  440000344    344     RT    Houston            TX            22,624.18         1,133.42        9.010%
  815114358    345     OT    Lafayette          IN            16,261.27         6,265.29        6.875%
  245114213    346     MF    Murfreesboro       TN            18,099.71         1,896.01        7.330%
  180000310    347     RT    Fairlea            WV            18,119.38         1,866.74        7.353%
  245999539    348     MF    Summerville        MA            16,932.62         3,773.02        7.190%
  245999550    349     RT    Margate            FL            17,727.01         7,031.21        7.500%
  240000350    350     MF    Los Angeles        CA            18,443.56         1,728.56        7.625%
  245114289    351     MF    State College      PA            20,938.46         1,161.53        8.700%
  240000352    352     RT    Walled Lake        MI            17,449.71         1,803.39        7.330%
  245114312    354     RT    Fredericksburg     VA            16,885.40         5,245.13        7.250%
  440000355    355     OF    Annapolis          MD            16,301.34         1,939.11        6.970%
  815114167    356     OT    Miami              FL            16,473.95         6,153.15        7.500%
  180000404    357     RT    Phoenix            AZ            17,210.63         1,631.20        7.480%
  440000358    358     OF    Pacheco            CA            17,294.19         1,621.59        7.520%
  240000359    359     MF    Orange             CA            16,896.02         1,752.21        7.375%
  245114369    360     IN    Stevens Point      WI            16,437.80         8,495.74        7.438%
  440000361    361     RT    Vestavia Hills     AL            16,285.35         1,781.78        7.150%
  245114244    362     MF    Ayer               MA            18,033.21         2,574.28        8.000%
  180000327    363     MF    Pensacola          FL            15,723.52         1,902.13        6.960%
  245114301    364     SS    Citrus Heights     CA            15,935.94         3,014.05        7.130%
  245114318    365     OF    Altomonta Springs  FL            15,924.49         3,017.00        7.125%
  240000366    366     MF    Peoria             IL            15,538.50         1,804.79        7.026%
  440000367    367     MF    Washington         DC            15,299.40         1,859.00        6.920%
  440000368    368     MF    Sylmar             CA            15,661.95         1,793.35        7.090%
  440000369    369     LO    Saratoga           CA            16,562.69         2,735.72        7.550%
  240000370    370     MF    Stockton           CA            16,694.39         1,604.62        7.567%
  440000371    371     RT    Littleton          CO            16,350.60         2,609.94        7.570%
  240000372    372     OF    Santa Barbara      CA            16,180.55         1,563.94        7.451%
  245114185    373     MF    Granda Hills       CA            16,745.75         1,469.93        7.720%
  245114361    374     OF    Plymouth Meeting   PA            16,150.80         2,693.48        7.500%
  245114181    375     HC    Gig Harbor         WA            16,962.62         2,508.01        7.875%
  240000376    376     MF    Los Angeles        CA            15,376.65         1,782.52        7.113%
  245999508    377     RT    Medford            OR            15,450.07         1,604.34        7.250%
  440000378    378     RT    Galveston          TX            14,974.52         2,838.75        7.090%
  180000269    379     IN    Bethpage           NY            14,962.51         1,754.09        7.050%
  245114202    381     LO    Hammond            IN            15,613.05         4,526.78        7.500%
  245114083    382     LO    Albany             GA            16,660.22         4,250.78        8.000%
  180000400    383     MF    Bowling Green      KY            14,874.57         1,691.52        7.060%
  440000384    384     RT    Memphis            TN            15,500.65         4,787.11        7.500%
  440000385    385     HC    Topeka             KS            16,195.42         2,498.97        7.750%
  805114012    386     OT    Houston            TX            14,482.59         5,173.41        7.270%
  245114219    387     MU    New York           NY            15,117.36         1,630.82        7.230%
  440000388    388     RT    San Diego          CA            14,788.06         1,660.20        7.090%
  245114183    389     SS    Boise              ID            16,347.89         2,435.54        7.875%
  240000390    390     OF    South Bend         IN            15,182.19         1,581.01        7.280%
  245114115    391     LO    Dunn               NC            17,219.63         7,086.34        8.625%
  240000392    392     MF    Oxnard             CA            14,707.74         1,584.80        7.201%
  180000378    393     OF    Coral Gables       FL            14,518.17         1,626.78        7.110%
  245114228    394     MU    Edgewood           MD            14,841.23         1,972.80        7.520%
  245114297    395     MF    Tallahassee        FL            15,041.21         1,534.99        7.375%
  245114217    396     MF    Clarksvile         TN            14,937.86         1,564.80        7.330%
  240000397    397     RT    Peoria             AZ            15,792.73         1,401.16        7.750%
  195114158    398     LO    Forest Park        GA            17,889.53         2,820.86        8.875%
  245114258    399     IN    Phoenixville       PA            14,988.53         4,345.71        7.500%
  245114151    400     LO    Parkersburg        WV            15,218.77         4,299.32        7.625%
  245114246    401     LO    Gaffney            SC            15,860.53         4,046.74        8.000%
  245999506    402     RT    Kennewick          WA            14,154.29         1,589.05        7.090%
  180000313    403     OT    Lexington          SC            14,536.87         2,737.22        7.570%
  245114276    404     SS    Santa Clarita      CA            15,112.66         2,437.48        7.620%
  245114171    405     MF    Sanger             CA            15,379.57         1,341.49        7.750%
  180000367    406     OF    Orlando            FL            15,235.66         1,324.63        7.690%
  195113941    407     MF    Shreveport         LA            15,750.90         3,038.83        8.140%
  815114250    408     OT    Coral Springs      FL            13,365.38         5,156.41        7.125%
  245114226    409     MF    Baltimore          MD            13,403.37         2,096.16        7.020%
  245114229    410     RT    Abingdon           MD            13,697.66         3,001.06        7.300%
  240000411    411     RT    Pico Rivera        CA            14,994.09         1,324.34        7.706%
  815114251    412     OT    Chicago            IL            12,813.41         4,858.56        7.000%
  245114362    413     IN    Menasha            WI            13,850.37         7,158.44        7.438%
  180000320    414     MF    Wannamassa         NJ            13,770.67         1,524.07        7.170%
  245999523    415     LO    Payson             AZ            14,465.98         2,293.26        7.590%
  440000416    416     MF    Austin             TX            13,630.32         1,520.75        7.120%
  245999520    417     MF    Metairie           LA            13,250.38         1,545.95        7.000%
  440000418    418     OF    Santa Barbara      CA            13,884.51         1,414.83        7.330%
  240000419    419     MF    Denver             CO            13,210.77         1,592.21        7.000%
  180000371    420     RT    Houston            TX            13,639.13         2,406.17        7.300%
  195113936    421     MF    Dallas             TX            14,923.33         2,879.17        8.140%
  440000422    422     RT    Vestiva Hills      AL            14,072.45         1,325.34        7.510%
  180000353    423     MF    New York           NY            13,843.13         1,374.22        7.390%
  245114378    424     LO    Franklin           TN            14,606.56         2,954.01        7.875%
  440000425    425     LO    Winter Park        FL            14,606.94         2,140.50        7.840%
  815114333    426     OT    Aurora             CO            13,441.62         5,920.00        7.625%
  180000363    427     MF    Jonesboro          GA            12,164.76         3,077.00        6.780%
  180000251    428     RT    Deptford           NJ            13,491.65         1,471.49        7.220%
  440000429    429     MF    Dallas             TX            13,194.37         4,100.72        7.180%
  440000430    430     MU    New York           NY            15,097.69         2,064.84        8.125%
  180000390    431     OF    Newport Beach      CA            14,022.70         1,300.05        7.530%
  180000334    432     OT    Miami              FL            13,161.38         3,760.96        7.450%
  815096383    433     OT    Ventnor City       NJ            12,993.39         2,572.10        7.310%
  240000434    434     IN    Windsor            WI            12,614.58        10,337.77        7.501%
  240000435    435     MF    Osseo              MN            12,915.93         1,511.22        7.039%
  240000436    436     OF    Murray             UT            14,588.32         1,169.24        7.939%
  815999513    437     OT    Virginia Beach     VA            12,468.70         4,718.23        7.170%
  815999512    438     OT    Roanoke            VA            12,459.35         4,526.06        7.170%
  245114227    439     IN    Belcamp            MD            13,367.37         1,754.17        7.560%
  245114195    440     MF    Palm Springs       FL            13,933.32         1,284.25        7.625%
  240000441    441     OF    Van Buren Township MI            11,662.40        11,889.60        7.060%
  815114326    442     OT    Houma              LA            12,355.11         2,675.81        7.090%
  245999502    443     RT    Palmdale           CA            12,850.36         3,893.67        7.210%
  245114359    444     MF    Hastings           NE            12,412.47         1,514.42        6.875%
  240000445    445     MF    Glendale           CA            12,798.80         1,483.69        7.113%
  240000446    446     RT    Lancaster          CA            12,903.01         1,436.18        7.188%
  805114122    447     OT    Winslow Township   NJ            13,307.66         2,269.62        7.690%
  180000073    448     OT    Richmond           VA            13,200.73         4,626.59        7.770%
  440000449    449     RT    Stoughton          MA            13,331.37         1,280.30        7.450%
  440000450    450     RT    Plainfield         IN            13,240.24         1,299.74        7.400%
  440000451    451     RT    Placentia          CA            13,076.24         1,335.02        7.310%
  245999521    452     MF    Metairie           LA            12,347.75         1,496.90        6.910%
  245999552    453     RT    Wallkill           NY            13,157.70         1,718.13        7.375%
  440000454    454     RT    Pasadena           CA            12,594.06         1,447.88        7.050%
  240000455    455     MF    Peoria             IL            12,062.17         1,569.56        6.758%
  245999522    456     LO    St. Augustine      FL            14,327.17         3,401.79        8.125%
  245114394    457     SS    Tacoma             WA            13,051.17         2,263.33        7.350%
  240000458    458     MF    Van Nuys           CA            12,892.98         1,401.40        7.228%
  240000459    459     MF    St Louis           MO            12,867.45         1,407.01        7.214%
  240000460    460     MF    St Louis           MO            12,867.45         1,407.01        7.214%
  245114290    461     LO    Kingsland          GA            13,850.74         3,551.49        7.875%
  245114196    462     MF    Washington         DC            13,152.77         1,351.41        7.375%
  240000463    463     MF    Chatsworth         CA            12,663.13         1,467.95        7.113%
  180000373    464     OT    Liberty            NY            11,929.59         3,085.01        7.020%
  245999507    465     MF    Fayetteville       AR            12,843.43         1,345.84        7.250%
  180000338    466     OT    Philadelphia       PA            11,819.62         2,923.38        6.970%
  815114123    467     OT    Wildwood           NJ            13,019.89         3,075.08        7.690%
  240000468    468     RT    Salt Lake City     UT            14,095.82         1,091.66        7.999%
  240000469    469     MF    Fresno             CA            12,534.74         1,380.03        7.151%
  245114179    470     LO    Statesville        NC            14,177.36         6,153.10        8.375%
  180000330    471     OT    Martinsville       IN            12,086.17         4,264.17        7.320%
  240000472    472     MH    Idaho Falls        ID            12,158.33         1,393.02        7.058%
  440000473    473     RT    Lauderhill         FL            12,772.04         2,059.86        7.540%
  440000474    474     RT    Chesapeake         VA            12,306.80         1,309.61        7.230%
  180000377    475     RT    Alpharetta         GA            11,685.59         2,348.09        6.920%
  240000476    476     OF    Chicago            IL            12,501.34         1,286.27        7.356%
  245114231    477     MU    Brighton           MA            12,872.59         2,398.49        7.875%
  815114263    478     OT    Oveido             FL            11,550.03         4,132.23        7.160%
  240000479    479     LO    Mt. Sterling       KY            12,951.98         2,052.32        7.672%
  240000480    480     LO    Elizabethtown      KY            12,951.98         2,052.32        7.672%
  240000481    481     RT    Half Moon Bay      CA            13,096.57         2,027.08        7.763%
  180000187    482     OT    Vernon             CT            11,563.01         4,185.23        7.250%
  440000483    483     RT    Castle Shannon     PA            12,541.07         1,160.44        7.550%
  240000484    484     MF    Truckee            CA            12,204.00         1,232.28        7.351%
  240000485    485     RT    Pleasant Hill      CA            12,668.05         1,964.98        7.675%
  245114078    486     MF    Newton             NJ            13,066.85         1,065.24        7.870%
  815999524    487     OT    Gaylord            MI            11,312.43         2,888.88        7.125%
  240000488    488     RT    Midvale            UT            13,203.96         1,048.75        7.959%
  245114281    489     HC    Santa Monica       CA            13,394.46         1,817.78        8.125%
  245114203    490     LO    Macomb             IL            12,365.25         3,493.20        7.625%
  245114154    491     LO    Lancaster          OH            12,365.25         3,493.20        7.625%
  245114150    492     LO    Logan              OH            12,206.72         3,448.41        7.625%
  245114153    493     LO    Octa               OH            12,206.72         3,448.41        7.625%
  240000494    494     RT    Jacksonville       FL            11,751.14         2,124.27        7.280%
  815114337    495     OT    Brazil             IN            10,664.46         4,174.80        6.938%
  180000394    496     RT    Gardner            MA            11,748.46         1,225.78        7.260%
  245114287    497     RT    Grants             NM            12,067.63         1,973.20        7.500%
  180000406    498     RT    Stroud Township    PA            11,722.26         2,060.07        7.290%
  245114339    499     MF    Miramar            FL            11,399.96         1,320.64        7.063%
  440000500    500     RT    Peoria             AZ            13,320.50           940.21        8.240%
  440000501    501     RT    Montgomery         TX            12,321.00         1,570.55        7.656%
  180000346    502     OT    Ft. Myers Shores   FL            10,584.91         4,229.47        6.920%
  245114277    503     SS    Van Nuys           CA            12,301.08         1,950.52        7.670%
  440000504    504     LO    Brigham City       UT            11,873.11         2,056.68        7.410%
  245114275    505     RT    Plymouth Meeting   PA            11,815.53         2,071.18        7.375%
  240000506    506     RT    Stanton            CA            11,070.24         6,401.85        7.369%
  245114205    507     LO    Sycamore           IL            12,048.19         3,403.63        7.625%
  815114110    509     OT    Shreveport         LA            11,916.59         1,951.07        7.780%
  240000510    510     MF    San Francisco      CA            12,387.02         1,069.38        7.796%
  240000511    511     MF    Oxnard             CA            11,337.22         1,221.61        7.201%
  180000445    512     OT    Decatur            GA            10,579.11         3,911.23        7.100%
  240000513    513     MF    Los Angeles        CA            10,958.42         1,259.30        7.051%
  245114197    514     MF    Boise              ID            10,867.47         1,265.49        7.020%
  180000423    515     RT    New York           NY            11,451.96         1,084.64        7.460%
  440000516    516     RT    Payson             AZ            11,294.93         1,131.09        7.370%
  240000517    517     MF    Burlingame         CA            10,844.87         1,246.85        7.096%
  240000518    518     RT    Ogden              NY            12,028.26         1,757.29        7.910%
  240000519    519     LO    Prescott           AZ            11,538.75         3,445.56        7.936%
  240000520    520     IN    Livermoore         CA            10,467.07         6,123.15        7.406%
  180000441    521     OT    Lancaster          PA             9,977.89         2,215.15        6.900%
  245114364    522     IN    Menasha            WI            10,806.33         5,585.16        7.438%
  240000523    523     MF    St. Paul           MN            10,556.55         1,213.12        7.051%
  240000524    524     OF    Tempe              AZ            11,205.17         1,046.67        7.513%
  440000525    525     RT    Salina             KS            11,750.86           956.08        7.890%
  180000311    526     RT    Crestwood          KY            10,934.11         1,126.48        7.353%
  440000527    527     MF    Orchard Park       NY            10,897.64         1,898.42        7.380%
  245114310    528     MF    East Palo Alto     CA            10,759.94         1,150.86        7.250%
  440000529    529     RT    Mesa               AZ            11,004.11         1,045.53        7.490%
  440000530    530     RT    Phoenix            AZ            10,480.93         4,646.16        7.640%
  440000531    531     OF    Greenville         SC            10,641.94         1,104.63        7.320%
  180000350    532     OF    Hialeah            FL            11,215.29           956.37        7.740%
  240000533    533     OF    Billerica          MA            10,355.98         1,877.03        7.200%
  245114347    534     MF    Philadelphia       PA            10,245.70         1,905.45        7.125%
  240000535    535     MF    Los Angeles        CA            10,664.49         1,068.88        7.368%
  440000536    536     MF    Spartanburg        SC            10,283.71         1,152.30        7.110%
  440000537    537     RT    Wellesley          MA            10,254.20         1,158.89        7.090%
  815114334    538     OT    Tipton             IN             9,794.33         3,545.06        7.250%
  805113988    539     OT    Cranford           NJ             9,766.14         8,780.72        7.563%
  180000255    540     MF    Goodyear           AZ            10,301.49         1,815.00        7.360%
  815114089    541     OT    York               PA             9,122.56         3,565.59        6.850%
  180000393    542     IN    Okmulgee           OK            10,107.98         5,385.29        7.710%
  240000543    543     MF    Los Angeles        CA             9,928.86         1,120.12        7.125%
  240000544    544     OT    Camden             SC             9,892.88         2,359.33        7.420%
  240000545    545     OT    Mableton           GA             9,149.19         2,285.01        6.970%
  815114336    546     OT    Rockville          IN             9,001.12         3,523.65        6.938%
  815114335    547     OT    Edinburgh          IN             9,390.61         3,398.93        7.250%
  440000548    548     RT    Mesa               AZ            10,039.94         1,005.41        7.370%
  240000549    549     RT    Victorville        CA             9,737.37         1,777.08        7.201%
  815114350    550     OT    Greece             NY             9,138.17         2,178.55        7.000%
  180000291    551     RT    Amenia             NY            10,187.32           989.16        7.490%
  245114260    552     MF    Everett            WA             9,742.65         1,085.49        7.170%
  440000553    553     RT    Oxford             NC            10,164.13         1,696.04        7.520%
  440000554    554     RT    Arvada             CO             9,845.40         1,022.78        7.270%
  805114176    555     OT    Oldsmar            FL             9,397.20         3,198.26        7.300%
  245999516    556     RT    Henderson          NV             9,548.11         2,599.76        7.210%
  245114300    557     SS    Glendora           CA             9,600.61         1,705.35        7.280%
  180000410    558     MF    Los Angeles        CA             9,355.71         1,050.33        7.090%
  180000347    559     IN    Ft. Worth          TX             9,346.85         1,986.80        7.380%
  240000560    560     OF    Murray             UT            10,495.46           833.62        7.959%
  245114363    561     IN    Neenah             WI             9,436.52         4,877.18        7.438%
  180000259    562     OF    Port Jefferson Stn NY            10,107.43           860.04        7.790%
  440000563    563     IN    Houston            TX             9,691.16           936.90        7.500%
  440000564    564     OF    Sarasota           FL             9,548.44           908.98        7.470%
  245999515    565     MF    Los Angeles        CA             9,314.14           959.23        7.290%
  180000340    566     MF    South Miami        FL             9,061.76         1,028.84        7.110%
  245114184    567     MF    Charlotte          NC             9,665.88         1,551.04        7.635%
  240000569    569     MH    Oceano             CA             8,579.10         5,124.84        7.263%
  240000570    570     MF    North Hollywood    CA             9,155.68           962.51        7.306%
  240000571    571     RT    Mountain View      CA             9,502.61         1,492.85        7.638%
  240000572    572     IN    Oakland            CA             9,390.00         2,631.78        7.654%
  815114252    573     OT    Kannapolis         NC             9,492.63           857.37        7.875%
  240000574    574     MF    Los Angeles        CA             8,733.14         1,003.59        7.051%
  240000575    575     OF    Brookfield         WI             9,294.48           878.90        7.535%
  815999553    576     OT    Aiken              SC             8,286.75         3,019.99        7.125%
  180000267    577     MF    Oklahoma City      OK             8,780.89           974.18        7.180%
  180000399    578     OT    Sandy Township     OH             8,396.51         2,456.47        7.230%
  245114225    579     MF    Baltimore          MD             8,441.75         1,240.63        7.210%
  245114311    580     RT    Charlotte          NC             8,930.04           905.17        7.375%
  180000233    581     OT    Hogansville        GA             8,620.81         3,135.36        7.540%
  180000444    582     OT    Oak Ridge          TN             8,480.10         2,160.07        7.340%
  240000583    583     OF    West Carrollton    OH             8,863.28           858.71        7.430%
  240000584    584     OF    Warrensville Ht    OH             8,753.93           882.15        7.340%
  240000585    585     OF    Cupertino          CA             9,042.83         1,423.55        7.632%
  240000586    586     IN    Lake Forest        CA             8,324.09           990.14        7.000%
  245114190    587     MF    Keizer             OR             8,920.66           868.34        7.500%
  245114381    588     MF    Metairie           LA             8,184.79           992.24        6.910%
  180000332    589     RT    New York           NY             8,719.99           863.11        7.430%
  240000590    590     OF    Santa Barbara      CA             8,806.45           821.88        7.515%
  240000591    591     OF    Panorama City      CA             9,301.68           731.80        7.980%
  815114253    592     OT    Gastonia           NC             8,869.91           805.09        7.875%
  245114221    593     MF    Baltimore          MD             7,873.05         1,199.38        7.100%
  180000364    594     MF    Jonesboro          GA             7,521.02         1,874.60        6.830%
  245114293    595     MH    Chubbuck           ID             8,314.13           895.25        7.250%
  440000596    596     RT    Pembroke Pines     FL             8,838.13           745.36        7.810%
  440000597    597     RT    Miami Beach        FL             8,168.74           814.47        7.380%
  240000598    598     MF    Los Angeles        CA             8,155.19           817.39        7.368%
  240000599    599     IN    Santa Clarita      CA             8,249.33         1,358.40        7.501%
  440000600    600     RT    Fairfield          CT             7,873.83         1,464.11        7.180%
  245114366    601     IN    Neenah             WI             7,914.50         4,090.54        7.438%
  245114370    602     IN    Fond Du Lac        WI             7,914.50         4,090.54        7.438%
  815114254    604     OT    Wilmington         NC             8,220.49           854.51        7.875%
  815999546    605     OT    Kernersville       NC             7,288.06         2,331.19        7.125%
  815114271    606     OT    Easley             SC             6,932.24         2,364.60        6.790%
  440000607    607     RT    Tucson             AZ             7,875.08           788.62        7.370%
  240000608    608     OT    Mt. Holly          NC             7,583.41         2,640.31        7.580%
  240000609    609     MF    Minneapolis        MN             7,057.61         1,501.68        6.784%
  240000610    610     IN    Las Vegas          NV             7,960.46           736.94        7.615%
  240000611    611     OT    Florence           SC             7,351.74         2,742.33        7.470%
  440000612    612     RT    Fairfield          CT             7,389.29         1,374.01        7.180%
  240000613    613     MF    Oxnard             CA             7,353.87           792.40        7.201%
  440000614    614     IN    Marietta           GA             7,447.42         1,295.96        7.340%
  245114348    615     MF    Orange Park        FL             7,525.31           762.79        7.375%
  180000298    616     OT    Williamsport       PA             6,796.47         2,776.53        7.060%
  180000184    617     OT    Westbrook          ME             6,987.94         2,445.60        7.420%
  240000618    618     OF    Salt Lake City     UT             7,887.79           621.97        7.975%
  180000401    619     MF    Clarksville        TN             6,911.42           785.95        7.060%
  240000620    620     IN    Simi Valley        CA             7,052.09           765.66        7.215%
  240000621    621     OF    Thousand Oaks      CA             7,584.53           635.56        7.863%
  245114314    622     RT    Brockton           MA             7,247.12         1,158.22        7.625%
  240000623    623     MF    Tucson             AZ             6,701.56           758.17        7.134%
  245114367    624     IN    Neenah             WI             6,696.88         3,461.23        7.438%
  245114368    625     IN    Combined Locks     WI             6,696.88         3,461.23        7.438%
  240000626    626     SS    Phoenix            AZ             6,782.64         3,642.72        7.863%
  245114344    627     MF    McFarland          WI             8,378.42           372.74        9.110%
  245114294    628     MF    Kearny             NJ             7,041.37           609.91        7.750%
  245999558    629     MF    DeKalb             IL             6,550.83           680.24        7.250%
  245114215    630     MF    Murfreesboro       TN             6,616.23           693.07        7.330%
  440000631    631     OF    Austin             TX             6,670.79           642.23        7.460%
  180000328    632     OF    Houston            TX             6,142.94           765.34        6.890%
  240000633    633     MF    Houston            TX             6,491.57         1,159.57        7.341%
  440000634    634     MF    Gladstone          MO             6,039.05           884.97        7.240%
  180000345    635     OF    Norman             OK             6,370.76         1,038.68        7.530%
  180000361    636     IN    Opa Locka          FL             6,362.10         1,040.83        7.520%
  180000365    637     MF    Atlanta            GA             5,612.83         1,378.60        6.880%
  240000638    638     MF    Canoga Park        CA             5,849.55           729.10        6.889%
  240000639    639     MF    Tucson             AZ             5,796.68           741.23        6.828%
  240000640    640     MF    Monmouth           OR             5,997.70         1,301.39        7.360%
  240000641    641     MF    Longview           TX             6,311.91         1,078.00        7.500%
  240000642    642     SS    Salt Lake City     UT             6,739.24           978.92        8.000%
  245999510    643     MF    Allston            MA             6,112.98           640.57        7.250%
  440000644    644     RT    Chandler           AZ             6,220.11           597.23        7.500%
  240000645    645     MF    Pacific Palisades  CA             6,260.40           601.73        7.567%
  245114399    646     MU    Redbank            NJ             6,409.23           920.89        7.875%
  180000317    647     MF    Garfield           NJ             5,849.49           647.39        7.170%
  245114222    648     MF    Baltimore          MD             5,557.79           846.67        7.100%
  245114295    649     RT    Coral Springs      FL             6,137.90           947.08        7.750%
  245999555    650     MF    Omaha              NE             5,445.09           664.35        6.875%
  180000344    651     OT    Vestal             NY             5,497.26           993.27        7.290%
  180000383    652     RT    Tuscaloosa         AL             5,643.15           563.73        7.360%
  805114038    653     OT    Newport News       VA             5,917.10         1,330.00        8.125%
  240000654    654     MF    Salt Lake City     UT             5,556.74           561.33        7.350%
  180000415    655     MF    Denver             CO             5,151.41           632.50        6.880%
  240000656    656     MF    Minneapolis        MN             5,257.29           578.81        7.151%
  240000657    657     IN    Martinez           CA             5,407.55           497.00        7.600%
  815114178    658     OT    Fallon             NV             5,273.35         1,692.27        7.850%
  240000659    659     MF    Yuma               AZ             4,992.40           556.47        7.169%
  245114224    660     MF    Baltimore          MD             4,668.15           686.04        7.210%
  245114387    661     MF    Long Branch        NJ             4,624.31           544.11        6.960%
  240000662    662     MF    Glendale           CA             4,703.63           521.87        7.133%
  245114230    663     OF    Pikesville         MD             4,727.30           972.95        7.520%
  245999541    664     MF    Thomson            GA             5,567.58           325.46        8.520%
  240000665    665     RT    Milpitas           CA             4,781.20           804.52        7.438%
  180000392    666     IN    Tulsa              OK             4,594.53         2,447.86        7.710%
  245114340    667     RT    La Grange          GA             4,831.41           772.15        7.625%
  240000668    668     MF    Minneapolis        MN             4,228.85           899.79        6.784%
  245114108    669     MF    Tunica             MS             5,092.89           353.79        8.250%
  240000670    670     RT    Plano              TX             4,945.82           631.93        8.375%
  245114120    671     MF    Harford            NY             3,955.72           358.13        7.650%
  180000335    672     OT    Tustin             CA             2,763.02         1,882.25        7.060%
  245113961    673     MF    Atlanta            GA             3,116.12           504.94        7.500%
  245114341    674     RT    Huntsville         AL             2,898.85           463.28        7.625%
  195114186    675     MF    Bronx              NY             2,896.97           255.24        7.750%
  240000676    676     MF    Arleta             CA             2,544.97           267.54        7.306%
Totals                                                    20,816,309.66     3,185,649.13




</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         170,437,365.00      169,845,606.60           08/10/1999
     240000002   04/10/2011     04/10/2023          N         154,000,000.00      154,000,000.00           07/10/1999
     240000003   11/10/2006     11/10/2031          N          85,527,649.00       85,527,649.00           08/10/1999
     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           08/01/1999
     245114125       N/A        12/01/2027          N          63,115,465.33       63,074,099.11           08/01/1999
     245114400       N/A        04/01/2008          N          25,041,889.98       25,023,214.31           08/01/1999
     240000009       N/A        01/01/2008          N          23,526,075.36       23,501,447.42           08/01/1999
     440000010   03/01/2005     03/01/2028          N          22,228,883.04       22,213,501.25           08/01/1999
     245114220       N/A        01/01/2010          N          21,902,224.78       21,882,385.56           08/01/1999
     180000281       N/A        01/01/2003          N          21,278,601.19       21,239,037.93           08/01/1999
     245114267       N/A        03/01/2013          N          20,961,689.13       20,948,387.28           08/01/1999
     180000314       N/A        02/01/2008          N          20,706,871.90       20,691,523.39           08/01/1999
     245114329       N/A        02/01/2008          N          20,543,553.17       20,523,975.05           08/01/1999
     245999549       N/A        05/01/2008          N          19,778,470.21       19,764,083.87           08/01/1999
     440000017   02/01/2008     02/01/2028          N          17,760,380.40       17,747,999.64           08/01/1999
     195113931   07/01/2007     07/01/2027          N          17,697,000.00       17,673,839.77           08/01/1999
     180000242       N/A        01/01/2008          N          17,158,832.79       17,146,927.77           08/01/1999
     180000285       N/A        01/01/2005          N          16,675,272.33       16,664,308.04           08/01/1999
     355132446       N/A        01/01/2013          N          16,268,256.12       16,256,775.40           08/01/1999
     440000022   03/01/2008     03/01/2028          N          16,107,672.93       16,096,812.75           08/01/1999
     815114236       N/A        11/01/2017          N          15,269,203.57       15,269,203.57           08/01/1999
     815114235       N/A        11/01/2017          N          15,254,763.33       15,254,763.33           08/01/1999
     245114266       N/A        03/01/2013          N          15,011,337.94       15,001,812.06           08/01/1999
     180000315   02/01/2013     02/01/2028          N          14,369,103.28       14,359,284.48           08/01/1999
     240000027       N/A        04/01/2008          N          14,341,662.63       14,332,307.99           08/01/1999
     245114288       N/A        01/01/2008          N          14,292,734.09       14,282,418.65           08/01/1999
     180000389       N/A        04/01/2008          N          14,137,975.49       14,128,312.93           08/01/1999
     180000351       N/A        03/01/2008          N          13,550,286.34       13,535,382.76           08/01/1999
     815114262       N/A        02/01/2023          N          13,566,035.16       13,551,531.29           08/01/1999
     180000402       N/A        04/01/2005          N          13,590,247.03       13,580,662.22           08/01/1999
     245114261       N/A        01/01/2018          N          13,068,386.36       13,044,771.63           07/01/1999
     245114331       N/A        02/01/2008          N          13,196,722.73       13,184,146.18           08/01/1999
     440000035       N/A        04/01/2008          N          13,137,662.35       13,129,294.58           08/01/1999
     245114391       N/A        03/01/2011          N          13,082,617.96       13,073,025.81           08/01/1999
     245114330       N/A        02/01/2008          N          13,039,149.98       13,026,723.60           08/01/1999
     245114401       N/A        04/01/2008          N          13,049,151.36       13,040,136.44           08/01/1999
     245114063       N/A        11/01/2007          N          12,629,895.48       12,622,399.25           08/01/1999
     440000040       N/A        03/01/2023          N          12,243,571.53       12,226,733.86           08/01/1999
     355132439       N/A        12/01/2007          N          12,282,887.89       12,272,348.33           08/01/1999
     180000438       N/A        05/01/2008          N          12,271,242.70       12,263,001.77           08/01/1999
     440000043   04/01/2008     04/01/2028          N          12,254,618.71       12,245,877.66           08/01/1999
     440000044       N/A        02/01/2005          N          12,092,864.69       12,084,836.54           08/01/1999
     180000326       N/A        02/01/2008          N          12,007,002.00       11,993,637.54           08/01/1999
     180000304   02/01/2008     02/01/2028          N          12,038,646.13       12,030,325.23           08/01/1999
     180000282       N/A        02/01/2023          N          11,933,045.83       11,918,706.05           08/01/1999
     245114375       N/A        03/01/2008          N          11,839,429.55       11,828,879.94           08/01/1999
     180000289   01/01/2005     01/01/2028          N          11,746,120.49       11,738,675.64           08/01/1999
     440000050   02/01/2013     02/01/2028          N          11,447,580.12       11,439,735.24           08/01/1999
     180000287       N/A        01/01/2008          N          11,446,509.11       11,439,031.29           08/01/1999
     180000396       N/A        07/01/2019          N          11,044,829.13       11,026,856.62           08/01/1999
     245114265       N/A        03/01/2013          N          10,870,415.48       10,863,517.34           08/01/1999
     440000054       N/A        10/01/2012          N          10,853,310.89       10,846,710.42           08/01/1999
     815114233       N/A        11/01/2017          N          10,586,724.07       10,586,724.07           08/01/1999
     815114234       N/A        11/01/2017          N          10,500,556.70       10,500,556.70           08/01/1999
     245114374       N/A        03/01/2008          N          10,473,605.57       10,466,451.34           08/01/1999
     815114232       N/A        11/01/2017          N          10,430,513.15       10,430,513.15           08/01/1999
     440000059       N/A        05/01/2008          N          10,395,985.44       10,389,405.18           08/01/1999
     240000060       N/A        01/01/2008          N           9,984,199.20        9,977,242.42           08/01/1999
     245114309       N/A        01/01/2008          N           9,863,230.57        9,856,503.78           08/01/1999
     245114303       N/A        03/01/2028          N           9,834,932.36        9,828,812.74           08/01/1999
     180000240   01/01/2008     01/01/2028          N           9,647,686.81        9,641,472.85           08/01/1999
     245114114       N/A        12/01/2007          N           9,478,133.76        9,461,353.04           07/01/1999
     245114304       N/A        03/01/2028          N           9,593,414.89        9,587,499.87           08/01/1999
     180000368       N/A        03/01/2008          N           9,485,128.40        9,478,621.29           08/01/1999
     245114107       N/A        12/01/2007          N           9,467,774.36        9,461,596.49           08/01/1999
     195113942   07/01/2007     07/01/2027          N           9,530,000.00        9,517,528.02           08/01/1999
     245114320       N/A        02/01/2013          N           9,115,519.83        9,105,373.75           08/01/1999
     440000070       N/A        05/01/2008          N           9,096,807.80        9,086,379.79           08/01/1999
     245114390       N/A        04/01/2011          N           9,146,628.79        9,140,485.21           08/01/1999
     245114371       N/A        03/01/2008          N           9,139,702.96        9,133,459.89           08/01/1999
     440000073   02/01/2013     02/01/2028          N           9,104,712.03        9,098,202.19           08/01/1999
     180000369       N/A        03/01/2008          N           9,089,657.93        9,083,404.15           08/01/1999
     180000306       N/A        01/01/2008          N           9,085,828.90        9,080,057.79           08/01/1999
     440000076       N/A        03/01/2008          N           9,038,975.21        9,032,666.58           08/01/1999
     245114305       N/A        01/01/2013          N           8,862,525.82        8,854,453.17           08/01/1999
     245114360       N/A        02/01/2018          N           8,732,471.09        8,717,136.31           08/01/1999
     180000297   02/01/2008     02/01/2028          N           8,677,690.26        8,671,293.39           08/01/1999
     180000376   02/29/2008     02/28/2023          N           8,146,847.50        8,137,682.35           08/01/1999
     245114298       N/A        01/01/2013          N           8,089,090.77        8,083,652.95           08/01/1999
     440000083   04/01/2018     04/01/2028          N           8,014,896.36        8,009,920.63           08/01/1999
     355132436       N/A        12/01/2007          N           7,905,667.75        7,894,815.08           08/01/1999
     195113938   07/01/2007     07/01/2027          N           7,983,000.00        7,972,552.59           08/01/1999
     240000086       N/A        01/01/2008          N           7,840,274.18        7,834,863.88           08/01/1999
     440000087       N/A        04/01/2008          N           7,718,144.69        7,713,360.46           08/01/1999
     240000088       N/A        01/01/2008          N           7,692,344.64        7,687,036.43           08/01/1999
     440000089       N/A        02/01/2008          N           7,649,410.49        7,641,171.62           08/01/1999
     245114323       N/A        01/01/2008          N           7,651,342.00        7,643,670.45           08/01/1999
     240000091       N/A        11/01/2007          N           7,685,398.09        7,680,308.27           08/01/1999
     440000092       N/A        04/01/2008          N           7,664,977.77        7,659,948.54           08/01/1999
     245114395       N/A        03/01/2008          N           7,510,954.89        7,505,934.91           08/01/1999
     245114207       N/A        02/01/2008          N           7,496,614.88        7,491,239.82           08/01/1999
     355112450       N/A        05/01/2018          N           7,204,899.38        7,191,132.18           08/01/1999
     245114157       N/A        01/01/2008          N           7,304,093.52        7,299,450.23           08/01/1999
     180000331   02/01/2008     02/01/2028          N           7,128,600.44        7,123,950.27           08/01/1999
     440000098   02/01/2008     02/01/2028          N           7,106,421.23        7,101,620.74           08/01/1999
     245114274       N/A        12/01/2007          N           7,086,519.70        7,080,181.52           08/01/1999
     180000343       N/A        02/01/2008          N           7,055,230.20        7,050,339.85           08/01/1999
     240000101       N/A        11/01/2007          N           7,031,858.37        7,027,868.64           08/01/1999
     180000385       N/A        04/01/2008          N           7,019,554.25        7,014,756.75           08/01/1999
     180000300   02/01/2008     02/01/2028          N           7,006,097.28        7,001,254.79           08/01/1999
     180000381   03/01/2008     03/01/2028          N           6,988,113.59        6,983,857.44           08/01/1999
     245999535       N/A        05/01/2013          N           6,930,985.71        6,926,625.02           08/01/1999
     180000374       N/A        03/01/2004          N           6,919,706.96        6,915,203.02           07/01/1999
     180000342   02/01/2009     02/01/2021          N           6,827,244.02        6,817,483.44           08/01/1999
     240000108       N/A        11/01/2007          N           6,870,351.51        6,865,677.10           08/01/1999
     245114338       N/A        05/01/2028          N           6,827,176.19        6,822,497.38           08/01/1999
     240000110       N/A        04/01/2008          N           6,786,142.05        6,779,005.90           08/01/1999
     180000358   03/01/2008     03/01/2028          N           6,765,137.06        6,760,293.43           08/01/1999
     240000112       N/A        03/01/2008          N           6,765,412.61        6,760,692.13           08/01/1999
     245999547       N/A        04/01/2008          N           6,713,885.00        6,707,870.11           08/01/1999
     440000114   04/01/2008     04/01/2028          N           6,671,753.87        6,667,061.80           08/01/1999
     240000115       N/A        02/01/2008          N           6,660,823.33        6,656,226.04           08/01/1999
     180000386       N/A        03/01/2008          N           6,623,148.02        6,618,837.10           08/01/1999
     240000117       N/A        02/01/2008          N           6,620,608.94        6,616,659.68           08/01/1999
     240000118       N/A        11/01/2007          N           6,606,264.38        6,602,160.20           08/01/1999
     440000119   02/01/2008     02/01/2028          N           6,583,017.97        6,578,218.53           07/01/1999
     180000384       N/A        04/01/2008          N           6,525,219.46        6,520,759.82           08/01/1999
     245999551       N/A        04/01/2008          N           6,488,255.59        6,481,222.46           07/01/1999
     240000122   02/01/2003     02/01/2028          N           6,507,935.56        6,502,221.22           08/01/1999
     180000329       N/A        02/01/2008          N           6,515,895.52        6,511,607.48           08/01/1999
     180000296   02/01/2008     02/01/2028          N           6,510,604.79        6,505,962.75           08/01/1999
     180000214   12/01/2017     12/01/2027          N           6,500,557.66        6,494,992.89           08/01/1999
     355132437       N/A        11/01/2007          N           6,450,367.72        6,443,252.92           08/01/1999
     245114376       N/A        04/01/2028          N           6,482,591.89        6,478,524.54           08/01/1999
     245114396       N/A        04/01/2008          N           6,399,382.75        6,393,147.55           08/01/1999
     245114182       N/A        02/01/2023          N           6,365,095.71        6,357,615.46           08/01/1999
     240000130       N/A        01/01/2008          N           6,388,807.25        6,384,287.13           08/01/1999
     440000131   02/01/2008     02/01/2028          N           6,337,116.96        6,332,966.51           08/01/1999
     245114377       N/A        04/01/2018          N           6,329,950.83        6,325,809.78           08/01/1999
     245114131       N/A        01/01/2008          N           6,320,476.70        6,316,677.97           08/01/1999
     245114193       N/A        12/01/2012          N           6,281,761.80        6,277,336.86           08/01/1999
     245114398       N/A        03/01/2008          N           6,248,664.52        6,243,122.64           08/01/1999
     180000437       N/A        05/01/2008          N           6,253,760.92        6,249,512.06           08/01/1999
     240000137       N/A        04/01/2008          N           6,231,205.08        6,227,140.65           08/01/1999
     245999548       N/A        04/01/2013          N           6,229,026.77        6,224,800.17           08/01/1999
     245114132       N/A        12/01/2027          N           6,211,326.80        6,207,159.55           08/01/1999
     245999504       N/A        04/01/2014          N           6,173,525.12        6,168,882.97           08/01/1999
     245114218       N/A        01/01/2009          N           6,200,000.00        6,200,000.00           08/01/1999
     180000357   03/01/2008     03/01/2028          N           6,123,189.75        6,118,805.74           08/01/1999
     440000144       N/A        12/01/2007          N           6,113,721.82        6,109,679.42           08/01/1999
     180000275       N/A        10/01/2022          N           6,054,022.01        6,045,855.11           08/01/1999
     245114247       N/A        01/01/2008          N           6,035,343.98        6,029,454.09           08/01/1999
     245114209       N/A        12/01/2007          N           6,013,555.39        6,009,485.60           08/01/1999
     240000148       N/A        01/01/2005          N           5,984,251.79        5,978,283.92           08/01/1999
     440000149       N/A        04/01/2008          N           5,898,503.90        5,892,116.69           08/01/1999
     245114393       N/A        04/01/2008          N           5,840,579.71        5,830,133.57           08/01/1999
     180000319   02/01/2013     02/01/2028          N           5,921,333.80        5,917,287.59           08/01/1999
     440000152       N/A        02/01/2008          N           5,918,380.18        5,914,136.71           08/01/1999
     245114173       N/A        01/01/2008          N           5,925,446.83        5,921,885.52           08/01/1999
     180000283       N/A        01/01/2008          N           5,924,208.71        5,920,568.76           08/01/1999
     180000407       N/A        04/01/2008          N           5,735,926.98        5,732,130.13           08/01/1999
     440000156       N/A        03/01/2008          N           5,735,189.79        5,731,577.66           08/01/1999
     180000312   02/01/2013     02/01/2028          N           5,725,110.34        5,721,276.33           08/01/1999
     245114208       N/A        02/01/2028          N           5,720,418.28        5,716,270.79           08/01/1999
     815114269       N/A        01/01/2018          N           5,671,531.72        5,663,830.15           08/01/1999
     240000160       N/A        03/01/2008          N           5,665,872.99        5,661,919.70           08/01/1999
     180000372       N/A        03/01/2008          N           5,648,197.40        5,644,433.41           08/01/1999
     440000162   02/01/2008     02/01/2028          N           5,627,842.24        5,624,171.04           08/01/1999
     245114321       N/A        02/01/2013          N           5,586,931.64        5,580,713.08           08/01/1999
     440000164   02/01/2008     02/01/2028          N           5,524,965.15        5,521,080.86           08/01/1999
     240000165       N/A        11/01/2007          N           5,520,260.09        5,516,750.24           08/01/1999
     245114315       N/A        01/01/2008          N           5,435,602.58        5,430,646.83           08/01/1999
     245999501       N/A        04/01/2013          N           5,410,930.31        5,405,365.57           08/01/1999
     195113933   07/01/2007     07/01/2027          N           5,486,000.00        5,478,820.43           08/01/1999
     245114372       N/A        03/01/2013          N           5,228,252.62        5,210,946.50           08/01/1999
     245114211       N/A        01/01/2008          N           5,325,590.20        5,321,053.01           08/01/1999
     245999500       N/A        04/01/2008          N           5,316,410.38        5,311,230.38           08/01/1999
     180000268   01/01/2008     01/01/2028          N           5,324,657.02        5,320,931.09           08/01/1999
     195114118       N/A        11/01/2027          N           5,325,385.21        5,322,130.68           08/01/1999
     440000174       N/A        04/01/2008          N           5,302,550.40        5,299,173.04           08/01/1999
     245114385       N/A        04/01/2008          N           5,296,586.69        5,292,766.02           08/01/1999
     245999511       N/A        05/01/2008          N           5,268,066.64        5,262,553.54           08/01/1999
     355132443       N/A        01/01/2018          N           5,207,627.41        5,197,598.42           08/01/1999
     440000178       N/A        04/01/2008          N           5,278,807.63        5,275,445.40           08/01/1999
     440000179   03/01/2008     03/01/2028          N           5,235,391.89        5,231,717.04           08/01/1999
     245114324       N/A        01/01/2008          N           5,198,988.80        5,193,776.08           08/01/1999
     245114345       N/A        02/01/2018          N           5,142,155.58        5,133,105.92           08/01/1999
     240000182       N/A        01/01/2008          N           5,190,150.61        5,186,555.76           08/01/1999
     240000183       N/A        01/01/2008          N           5,128,784.95        5,125,281.05           08/01/1999
     245999556       N/A        05/01/2008          N           5,063,611.04        5,059,953.56           08/01/1999
     245114322       N/A        01/01/2008          N           5,002,800.60        4,997,784.59           08/01/1999
     245114273       N/A        12/01/2007          N           4,960,564.37        4,956,127.64           07/01/1999
     440000187       N/A        04/01/2008          N           4,919,389.84        4,914,357.54           08/01/1999
     440000188       N/A        04/01/2008          N           4,908,043.66        4,902,184.98           08/01/1999
     815114270       N/A        01/01/2018          N           4,897,485.10        4,890,784.66           08/01/1999
     440000191       N/A        02/01/2008          N           4,883,675.65        4,880,242.29           08/01/1999
     245114292       N/A        02/01/2008          N           4,852,310.32        4,848,713.65           08/01/1999
     180000337       N/A        02/01/2005          N           4,852,058.58        4,848,698.99           08/01/1999
     180000391       N/A        04/01/2008          N           4,844,988.46        4,841,715.22           08/01/1999
     245114286       N/A        03/01/2008          N           4,791,191.90        4,786,227.61           08/01/1999
     195114175       N/A        11/01/2007          N           4,793,924.26        4,790,263.57           08/01/1999
     245114302       N/A        02/01/2008          N           4,739,836.08        4,736,784.92           08/01/1999
     180000288   01/01/2005     01/01/2028          N           4,686,609.86        4,683,513.86           08/01/1999
     180000321   02/01/2013     02/01/2028          N           4,613,705.91        4,610,553.24           08/01/1999
     180000424       N/A        05/01/2008          N           4,554,323.43        4,551,432.04           08/01/1999
     245114392       N/A        04/01/2008          N           4,477,777.76        4,469,769.05           08/01/1999
     240000204       N/A        02/01/2008          N           4,542,406.73        4,539,486.99           08/01/1999
     240000205       N/A        02/01/2008          N           4,539,095.51        4,535,953.70           08/01/1999
     245114180       N/A        12/01/2012          N           4,496,562.39        4,490,765.81           08/01/1999
     240000207       N/A        03/01/2008          N           4,446,965.71        4,443,971.81           08/01/1999
     180000303   02/01/2013     02/01/2028          N           4,446,473.51        4,443,807.20           08/01/1999
     180000333       N/A        02/01/2008          N           4,444,155.44        4,441,332.61           08/01/1999
     440000210   01/01/2008     01/01/2028          N           4,439,135.29        4,436,151.13           08/01/1999
     245114325       N/A        02/01/2008          N           4,412,529.17        4,407,737.16           08/01/1999
     240000212       N/A        01/01/2008          N           4,436,729.07        4,433,828.93           07/01/1999
     195096351       N/A        11/01/2007          N           4,429,271.92        4,426,071.41           08/01/1999
     440000214       N/A        04/01/2008          N           4,388,927.01        4,385,191.29           08/01/1999
     180000362       N/A        03/01/2008          N           4,348,689.30        4,345,799.79           08/01/1999
     440000216   03/01/2008     03/01/2028          N           4,346,981.60        4,343,973.61           08/01/1999
     440000217       N/A        03/01/2023          N           4,312,047.37        4,306,265.39           08/01/1999
     245999529       N/A        04/01/2008          N           4,313,649.86        4,310,931.09           08/01/1999
     240000219       N/A        04/01/2008          N           4,206,265.67        4,203,723.76           08/01/1999
     180000397       N/A        04/01/2008          N           4,151,974.83        4,149,104.38           08/01/1999
     240000221       N/A        04/01/2005          N           4,151,699.98        4,148,809.13           08/01/1999
     245999503       N/A        04/01/2018          N           4,074,580.55        4,066,288.21           08/01/1999
     245114343       N/A        02/01/2013          N           4,141,624.81        4,138,571.75           08/01/1999
     180000263   01/01/2003     01/01/2023          N           4,113,821.47        4,109,311.62           07/01/1999
     180000355   03/01/2008     03/01/2028          N           4,132,393.31        4,129,727.46           08/01/1999
     180000348       N/A        03/01/2008          N           4,122,956.72        4,120,328.56           08/01/1999
     240000227       N/A        03/01/2008          N           4,105,978.54        4,103,113.65           08/01/1999
     245999517       N/A        04/01/2018          N           4,082,370.48        4,078,140.68           07/01/1999
     240000229       N/A        08/01/2009          N           3,832,383.48        3,810,771.81           07/01/1999
     180000292       N/A        01/01/2018          N           4,038,996.35        4,032,983.86           08/01/1999
     180000354   03/01/2008     03/01/2028          N           4,073,076.68        4,070,449.10           08/01/1999
     440000232   12/01/2007     12/01/2027          N           4,073,774.29        4,071,415.58           08/01/1999
     440000233       N/A        03/01/2008          N           4,051,962.43        4,049,254.28           08/01/1999
     240000234       N/A        03/01/2008          N           4,047,337.66        4,044,309.64           08/01/1999
     440000235       N/A        04/01/2018          N           3,983,805.86        3,975,667.19           08/01/1999
     440000236       N/A        02/01/2023          N           4,011,988.45        4,006,528.88           08/01/1999
     240000237       N/A        11/01/2007          N           4,042,928.84        4,040,433.85           08/01/1999
     245114384       N/A        04/01/2008          N           4,031,730.21        4,028,821.94           08/01/1999
     245999540       N/A        05/01/2008          N           3,937,350.77        3,933,120.49           08/01/1999
     245114349       N/A        04/01/2008          N           3,956,624.29        3,954,066.34           08/01/1999
     440000241   02/01/2013     02/01/2028          N           3,950,250.15        3,947,733.55           08/01/1999
     240000242       N/A        01/01/2008          N           3,947,167.15        3,944,594.59           08/01/1999
     440000243   01/01/2008     01/01/2028          N           3,940,740.09        3,937,255.96           08/01/1999
     440000244       N/A        01/01/2023          N           3,894,136.22        3,889,910.95           08/01/1999
     180000141       N/A        10/01/2007          N           3,896,840.62        3,894,647.26           08/01/1999
     245114194       N/A        02/01/2008          N           3,862,304.26        3,858,035.91           08/01/1999
     245114198       N/A        01/01/2008          N           3,850,250.73        3,847,854.01           08/01/1999
     240000248       N/A        01/01/2005          N           3,818,065.58        3,813,760.38           07/01/1999
     240000249       N/A        12/01/2007          N           3,797,829.15        3,795,402.66           08/01/1999
     245114212       N/A        02/01/2013          N           3,800,000.00        3,800,000.00           08/01/1999
     440000251       N/A        03/01/2008          N           3,742,879.58        3,739,536.23           08/01/1999
     440000252       N/A        02/01/2008          N           3,751,148.91        3,748,651.36           08/01/1999
     180000274       N/A        01/01/2008          N           3,743,810.89        3,740,507.05           08/01/1999
     245114278       N/A        01/01/2008          N           3,747,156.32        3,744,545.39           08/01/1999
     245114284       N/A        03/01/2018          N           3,680,437.83        3,672,981.94           08/01/1999
     815114283       N/A        09/01/2017          N           3,669,384.97        3,661,030.16           08/01/1999
     180000294   02/01/2008     02/01/2028          N           3,709,837.46        3,707,244.00           08/01/1999
     240000258       N/A        04/01/2008          N           3,692,949.49        3,689,425.79           08/01/1999
     180000308   01/01/2008     01/01/2028          N           3,651,096.63        3,648,714.93           08/01/1999
     180000341       N/A        02/01/2008          N           3,577,840.49        3,573,874.38           08/01/1999
     805114053       N/A        05/01/2017          N           3,546,315.54        3,541,216.70           08/01/1999
     440000262   01/01/2008     01/01/2028          N           3,579,178.17        3,576,977.05           08/01/1999
     440000263   04/01/2018     04/01/2028          N           3,560,230.59        3,557,873.93           08/01/1999
     440000264   03/01/2008     03/01/2028          N           3,556,923.13        3,554,482.96           08/01/1999
     440000265   03/01/2008     03/01/2028          N           3,556,013.63        3,553,510.47           08/01/1999
     440000266       N/A        03/01/2023          N           3,529,349.05        3,524,700.61           08/01/1999
     240000267       N/A        02/01/2008          N           3,547,962.86        3,544,737.38           08/01/1999
     180000295       N/A        02/01/2008          N           3,555,522.14        3,553,277.21           08/01/1999
     440000269       N/A        02/01/2008          N           3,555,324.31        3,553,066.05           08/01/1999
     245114386       N/A        04/01/2008          N           3,537,645.54        3,535,093.67           08/01/1999
     440000271       N/A        04/01/2008          N           3,513,529.42        3,511,410.72           08/01/1999
     240000272       N/A        04/01/2008          N           3,513,469.04        3,511,345.81           08/01/1999
     440000273       N/A        04/01/2005          N           3,443,064.99        3,439,505.16           08/01/1999
     240000274       N/A        03/01/2008          N           3,440,374.10        3,436,847.22           07/01/1999
     245114380       N/A        04/01/2008          N           3,438,828.65        3,436,348.07           08/01/1999
     440000276       N/A        05/01/2008          N           3,441,387.26        3,439,274.09           08/01/1999
     240000277       N/A        04/01/2008          N           3,397,513.56        3,394,271.75           08/01/1999
     245114296       N/A        01/01/2013          N           3,384,247.46        3,380,854.28           08/01/1999
     180000316   02/01/2013     02/01/2028          N           3,394,898.08        3,392,578.26           08/01/1999
     245114223       N/A        02/01/2008          N           3,386,807.64        3,383,817.08           08/01/1999
     245114200       N/A        12/01/2017          N           3,331,872.57        3,325,692.30           08/01/1999
     180000188       N/A        11/01/2017          N           3,299,403.96        3,292,149.03           08/01/1999
     245114353       N/A        03/01/2013          N           3,357,391.79        3,354,954.05           08/01/1999
     440000284       N/A        03/01/2008          N           3,340,106.36        3,336,545.53           08/01/1999
     440000285   02/01/2008     02/01/2028          N           3,351,518.07        3,348,965.17           08/01/1999
     245114285       N/A        01/01/2008          N           3,357,022.21        3,354,957.71           08/01/1999
     180000293   01/01/2008     01/01/2028          N           3,355,061.77        3,352,873.18           08/01/1999
     245114280       N/A        01/01/2008          N           3,348,774.40        3,346,441.05           08/01/1999
     440000289       N/A        02/01/2008          N           3,291,984.89        3,285,748.91           08/01/1999
     815114087       N/A        02/01/2018          N           3,272,326.78        3,265,613.83           08/01/1999
     245999559       N/A        05/01/2013          N           3,316,180.22        3,314,030.41           08/01/1999
     245114291       N/A        01/01/2005          N           3,313,840.87        3,311,567.80           08/01/1999
     440000293       N/A        04/01/2008          N           3,255,735.40        3,249,529.19           08/01/1999
     245114365       N/A        03/01/2013          N           3,184,481.24        3,173,940.24           08/01/1999
     180000324       N/A        01/01/2018          N           3,237,709.35        3,233,244.17           08/01/1999
     240000296       N/A        03/01/2008          N           3,261,878.19        3,259,736.17           08/01/1999
     245114346       N/A        03/01/2008          N           3,260,650.79        3,258,423.53           08/01/1999
     440000298   02/01/2008     02/01/2028          N           3,259,769.15        3,257,747.75           08/01/1999
     128878897       N/A        02/01/2023          N           3,247,371.53        3,244,061.10           08/01/1999
     240000300       N/A        01/01/2008          N           3,256,412.98        3,254,290.63           08/01/1999
     240000301       N/A        02/01/2008          N           3,234,715.82        3,231,127.14           08/01/1999
     180000322       N/A        02/01/2008          N           3,229,676.12        3,227,308.42           08/01/1999
     180000192       N/A        11/01/2017          N           3,177,334.11        3,170,775.31           08/01/1999
     240000304       N/A        01/01/2008          N           3,217,471.00        3,215,250.74           08/01/1999
     245999531       N/A        04/01/2008          N           3,194,974.35        3,191,511.07           08/01/1999
     180000309   01/01/2008     01/01/2028          N           3,207,044.42        3,204,952.39           08/01/1999
     240000307       N/A        02/01/2008          N           3,194,813.24        3,192,447.76           08/01/1999
     245114216       N/A        12/01/2012          N           3,180,121.40        3,178,018.70           08/01/1999
     240000309       N/A        12/01/2007          N           3,174,955.61        3,172,842.17           08/01/1999
     180000411       N/A        04/01/2008          N           3,164,074.17        3,161,936.55           08/01/1999
     245114319       N/A        02/01/2008          N           3,158,227.40        3,156,081.65           08/01/1999
     440000312       N/A        02/01/2008          N           3,158,136.16        3,155,984.30           08/01/1999
     245114156       N/A        02/01/2008          N           3,138,219.66        3,134,839.61           08/01/1999
     240000314       N/A        10/01/2007          N           3,154,190.90        3,152,264.67           08/01/1999
     815114272       N/A        06/01/2017          N           3,058,390.25        3,051,231.57           08/01/1999
     180000409       N/A        04/01/2008          N           3,114,635.58        3,112,531.37           08/01/1999
     240000317       N/A        03/01/2008          N           3,116,328.51        3,114,473.48           08/01/1999
     245114279       N/A        01/01/2008          N           3,110,139.73        3,107,972.65           08/01/1999
     440000319       N/A        02/01/2008          N           3,081,255.67        3,077,634.58           07/01/1999
     815114128       N/A        11/01/2017          N           3,074,802.73        3,071,105.12           07/01/1999
     195114177       N/A        11/01/2017          N           3,039,379.30        3,033,886.75           08/01/1999
     180000081       N/A        08/01/2002          N           3,035,801.61        3,030,360.62           08/01/1999
     180000398       N/A        04/01/2008          N           3,065,196.84        3,063,126.02           08/01/1999
     240000325       N/A        03/01/2008          N           3,043,333.37        3,039,946.59           08/01/1999
     440000326   01/01/2013     01/01/2028          N           3,058,071.02        3,056,015.27           08/01/1999
     240000327       N/A        11/01/2007          N           3,056,550.03        3,054,646.53           08/01/1999
     440000328   02/01/2008     02/01/2028          N           3,036,174.46        3,033,868.02           08/01/1999
     240000329       N/A        02/01/2008          N           3,009,265.85        3,005,927.28           08/01/1999
     240000330       N/A        12/01/2007          N           3,002,616.57        3,000,630.65           08/01/1999
     180000318   02/01/2013     02/01/2028          N           3,000,142.43        2,998,092.35           08/01/1999
     815114255       N/A        08/01/2017          N           2,946,221.57        2,940,543.08           08/01/1999
     815999526       N/A        01/01/2018          N           2,942,559.55        2,937,488.31           08/01/1999
     180000379       N/A        04/01/2008          N           2,967,088.12        2,965,141.32           08/01/1999
     440000335       N/A        04/01/2008          N           2,966,396.97        2,964,398.71           08/01/1999
     240000336       N/A        04/01/2008          N           2,964,491.46        2,962,351.84           08/01/1999
     240000337       N/A        04/01/2008          N           2,950,390.67        2,947,280.25           08/01/1999
     240000338       N/A        12/01/2007          N           2,959,450.26        2,957,565.62           08/01/1999
     240000339       N/A        12/01/2007          N           2,952,671.54        2,950,028.21           08/01/1999
     815114356       N/A        12/01/2017          N           2,874,578.07        2,868,168.60           08/01/1999
     440000341   03/01/2008     03/01/2028          N           2,922,905.73        2,920,783.46           08/01/1999
     245114268       N/A        12/01/2007          N           2,902,061.17        2,899,208.15           08/01/1999
     240000343       N/A        01/01/2008          N           2,911,035.81        2,909,138.55           08/01/1999
     440000344       N/A        07/01/2012          N           2,916,008.96        2,914,875.54           08/01/1999
     815114358       N/A        03/01/2018          N           2,838,331.54        2,832,066.25           08/01/1999
     245114213       N/A        12/01/2012          N           2,867,532.79        2,865,636.78           08/01/1999
     180000310   01/01/2008     01/01/2028          N           2,861,670.30        2,859,803.56           08/01/1999
     245999539       N/A        04/01/2023          N           2,826,027.88        2,822,254.86           08/01/1999
     245999550       N/A        04/01/2015          N           2,744,827.79        2,737,796.58           08/01/1999
     240000350       N/A        10/01/2007          N           2,808,961.39        2,807,232.83           08/01/1999
     245114289       N/A        01/01/2023          N           2,794,900.31        2,793,738.78           08/01/1999
     240000352   02/01/2008     02/01/2018          N           2,764,554.23        2,762,750.84           08/01/1999
     245114312       N/A        01/01/2018          N           2,704,668.49        2,699,423.36           08/01/1999
     440000355   03/01/2008     03/01/2028          N           2,716,009.19        2,714,070.08           08/01/1999
     815114167       N/A        12/01/2016          N           2,635,832.04        2,629,678.89           08/01/1999
     180000404       N/A        04/01/2008          N           2,671,997.84        2,670,366.64           08/01/1999
     440000358   03/01/2008     03/01/2028          N           2,670,687.58        2,669,065.99           07/01/1999
     240000359       N/A        11/01/2007          N           2,660,500.06        2,658,747.85           08/01/1999
     245114369       N/A        03/01/2013          N           2,566,596.70        2,558,100.96           08/01/1999
     440000361       N/A        04/01/2008          N           2,645,037.27        2,643,255.49           08/01/1999
     245114244       N/A        12/01/2007          N           2,617,723.81        2,615,149.53           08/01/1999
     180000327       N/A        02/01/2005          N           2,623,502.12        2,621,599.99           08/01/1999
     245114301       N/A        02/01/2008          N           2,595,547.77        2,592,533.72           08/01/1999
     245114318       N/A        02/01/2008          N           2,595,502.39        2,592,485.39           08/01/1999
     240000366       N/A        03/01/2008          N           2,568,276.06        2,566,471.27           08/01/1999
     440000367   03/01/2008     03/01/2028          N           2,567,491.85        2,565,632.85           08/01/1999
     440000368   02/01/2008     02/01/2028          N           2,565,313.17        2,563,519.82           08/01/1999
     440000369   01/01/2008     01/01/2023          N           2,547,561.88        2,544,826.16           08/01/1999
     240000370       N/A        10/01/2007          N           2,562,050.14        2,560,445.52           08/01/1999
     440000371       N/A        04/01/2008          N           2,508,295.60        2,505,685.66           08/01/1999
     240000372       N/A        03/01/2008          N           2,521,851.94        2,520,288.00           08/01/1999
     245114185       N/A        01/01/2008          N           2,519,000.37        2,517,530.44           08/01/1999
     245114361       N/A        02/01/2008          N           2,500,768.71        2,498,075.23           08/01/1999
     245114181       N/A        01/01/2008          N           2,501,400.20        2,498,892.19           08/01/1999
     240000376       N/A        11/01/2007          N           2,510,439.75        2,508,657.23           08/01/1999
     245999508       N/A        05/01/2008          N           2,474,761.37        2,473,157.03           08/01/1999
     440000378   03/01/2008     03/01/2023          N           2,452,717.55        2,449,878.80           08/01/1999
     180000269   01/01/2005     01/01/2028          N           2,464,654.53        2,462,900.44           07/01/1999
     245114202       N/A        01/01/2018          N           2,417,505.10        2,412,978.32           08/01/1999
     245114083       N/A        12/01/2017          N           2,418,419.72        2,414,168.94           08/01/1999
     180000400       N/A        04/01/2008          N           2,446,699.43        2,445,007.91           08/01/1999
     440000384       N/A        07/01/2017          N           2,400,100.32        2,395,313.21           08/01/1999
     440000385       N/A        01/01/2008          N           2,426,785.79        2,424,286.82           08/01/1999
     805114012       N/A        12/01/2017          N           2,390,524.46        2,385,351.05           08/01/1999
     245114219       N/A        02/01/2028          N           2,428,166.79        2,426,535.97           08/01/1999
     440000388       N/A        04/01/2008          N           2,422,176.99        2,420,516.79           08/01/1999
     245114183       N/A        12/01/2012          N           2,410,748.28        2,408,312.74           08/01/1999
     240000390       N/A        03/01/2008          N           2,421,830.87        2,420,249.86           08/01/1999
     245114115       N/A        12/01/2012          N           2,318,491.57        2,311,405.23           08/01/1999
     240000392       N/A        03/01/2008          N           2,371,887.10        2,370,302.30           08/01/1999
     180000378       N/A        03/01/2008          N           2,371,282.15        2,369,655.37           08/01/1999
     245114228       N/A        02/01/2008          N           2,368,281.36        2,366,308.56           08/01/1999
     245114297       N/A        01/01/2008          N           2,368,435.60        2,366,900.61           08/01/1999
     245114217       N/A        12/01/2012          N           2,366,601.97        2,365,037.17           08/01/1999
     240000397       N/A        10/01/2007          N           2,366,444.14        2,365,042.98           08/01/1999
     195114158       N/A        11/01/2007          N           2,340,838.64        2,338,017.78           08/01/1999
     245114258       N/A        01/01/2008          N           2,320,804.83        2,316,459.12           08/01/1999
     245114151       N/A        12/01/2017          N           2,317,824.35        2,313,525.03           08/01/1999
     245114246       N/A        12/01/2017          N           2,302,335.63        2,298,288.89           08/01/1999
     245999506       N/A        04/01/2008          N           2,318,369.29        2,316,780.24           08/01/1999
     180000313       N/A        09/01/2017          N           2,304,391.89        2,301,654.67           08/01/1999
     245114276       N/A        01/01/2018          N           2,303,174.22        2,300,736.74           08/01/1999
     245114171       N/A        12/01/2012          N           2,304,535.42        2,303,193.93           08/01/1999
     180000367       N/A        03/01/2008          N           2,300,782.70        2,299,458.07           08/01/1999
     195113941   07/01/2007     07/01/2027          N           2,322,000.00        2,318,961.17           08/01/1999
     815114250       N/A        07/01/2017          N           2,251,011.04        2,245,854.63           08/01/1999
     245114226       N/A        02/01/2008          N           2,291,174.71        2,289,078.55           08/01/1999
     245114229       N/A        02/01/2008          N           2,251,670.86        2,248,669.80           08/01/1999
     240000411       N/A        01/01/2008          N           2,259,601.57        2,258,277.23           08/01/1999
     815114251       N/A        01/01/2018          N           2,196,585.15        2,191,726.59           08/01/1999
     245114362       N/A        03/01/2013          N           2,162,595.46        2,155,437.02           08/01/1999
     180000320   02/01/2013     02/01/2028          N           2,230,369.11        2,228,845.04           08/01/1999
     245999523       N/A        04/01/2018          N           2,213,333.42        2,211,040.16           07/01/1999
     440000416       N/A        03/01/2008          N           2,223,139.72        2,221,618.97           08/01/1999
     245999520       N/A        04/01/2008          N           2,198,219.32        2,196,673.37           08/01/1999
     440000418       N/A        03/01/2008          N           2,199,719.25        2,198,304.42           08/01/1999
     240000419       N/A        12/05/2004          N           2,191,648.90        2,190,056.69           08/01/1999
     180000371   03/01/2008     03/01/2023          N           2,169,723.83        2,167,317.66           08/01/1999
     195113936   07/01/2007     07/01/2027          N           2,200,000.00        2,197,120.83           08/01/1999
     440000422   03/01/2008     03/01/2028          N           2,176,057.96        2,174,732.62           08/01/1999
     180000353   03/01/2008     03/01/2028          N           2,175,358.02        2,173,983.80           08/01/1999
     245114378       N/A        04/01/2013          N           2,153,962.45        2,151,008.44           08/01/1999
     440000425       N/A        03/01/2008          N           2,163,635.36        2,161,494.86           04/01/1999
     815114333       N/A        10/01/2012          N           2,115,401.85        2,109,481.85           08/01/1999
     180000363       N/A        03/01/2008          N           2,153,054.26        2,149,977.26           08/01/1999
     180000251   01/01/2008     01/01/2028          N           2,170,044.24        2,168,572.75           08/01/1999
     440000429       N/A        03/01/2018          N           2,134,051.36        2,129,950.64           08/01/1999
     440000430       N/A        12/01/2007          N           2,157,883.75        2,155,818.91           07/01/1999
     180000390       N/A        04/01/2008          N           2,162,605.92        2,161,305.87           08/01/1999
     180000334       N/A        07/01/2017          N           2,119,953.93        2,116,192.97           08/01/1999
     815096383       N/A        10/01/2017          N           2,132,977.82        2,130,405.72           08/01/1999
     240000434       N/A        03/01/2010          N           2,018,063.93        2,007,726.16           08/01/1999
     240000435       N/A        02/01/2008          N           2,130,863.27        2,129,352.05           08/01/1999
     240000436       N/A        12/01/2007          N           2,133,930.83        2,132,761.59           08/01/1999
     815999513       N/A        08/01/2017          N           2,086,812.02        2,082,093.79           08/01/1999
     815999512       N/A        01/01/2018          N           2,085,247.34        2,080,721.28           08/01/1999
     245114227       N/A        02/01/2008          N           2,121,804.00        2,120,049.83           08/01/1999
     245114195       N/A        12/01/2007          N           2,122,049.87        2,120,765.62           08/01/1999
     240000441       N/A        08/01/2011          N           1,982,277.44        1,970,387.84           08/01/1999
     815114326       N/A        10/01/2017          N           2,091,132.19        2,088,456.38           08/01/1999
     245999502       N/A        05/01/2008          N           2,069,763.40        2,065,869.73           08/01/1999
     245114359       N/A        05/01/2008          N           2,096,651.48        2,095,137.06           08/01/1999
     240000445       N/A        11/01/2007          N           2,089,571.80        2,088,088.11           08/01/1999
     240000446       N/A        12/01/2007          N           2,084,604.76        2,083,168.58           08/01/1999
     805114122       N/A        11/01/2017          N           2,076,618.30        2,074,348.68           08/01/1999
     180000073       N/A        12/01/2016          N           2,038,722.57        2,034,095.98           08/01/1999
     440000449       N/A        04/01/2008          N           2,078,065.74        2,076,785.44           08/01/1999
     440000450       N/A        04/01/2008          N           2,077,805.95        2,076,506.21           08/01/1999
     440000451       N/A        04/01/2008          N           2,077,333.66        2,075,998.64           08/01/1999
     245999521       N/A        04/01/2008          N           2,075,155.28        2,073,658.38           08/01/1999
     245999552       N/A        04/01/2008          N           2,071,851.49        2,070,133.36           08/01/1999
     440000454   03/01/2010     03/01/2028          N           2,074,518.90        2,073,071.02           08/01/1999
     240000455       N/A        03/01/2008          N           2,072,756.18        2,071,186.62           08/01/1999
     245999522       N/A        04/01/2018          N           2,047,754.36        2,044,352.57           08/01/1999
     245114394       N/A        03/01/2018          N           2,062,067.80        2,059,804.47           08/01/1999
     240000458       N/A        01/01/2008          N           2,071,456.79        2,070,055.39           08/01/1999
     240000459       N/A        01/15/2008          N           2,071,367.70        2,069,960.69           08/15/1999
     240000460       N/A        01/15/2008          N           2,071,367.70        2,069,960.69           07/15/1999
     245114290       N/A        03/01/2018          N           2,042,506.05        2,038,954.56           06/01/1999
     245114196       N/A        12/01/2007          N           2,071,075.58        2,069,724.17           08/01/1999
     240000463       N/A        11/01/2007          N           2,067,421.01        2,065,953.06           08/01/1999
     180000373       N/A        01/01/2018          N           2,039,246.49        2,036,161.48           08/01/1999
     245999507       N/A        04/01/2008          N           2,057,233.95        2,055,888.11           08/01/1999
     180000338       N/A        02/01/2018          N           2,034,941.89        2,032,018.51           08/01/1999
     815114123       N/A        01/01/2018          N           2,031,712.13        2,028,637.05           08/01/1999
     240000468       N/A        01/01/2008          N           2,046,423.74        2,045,332.08           08/01/1999
     240000469       N/A        03/01/2008          N           2,035,585.30        2,034,205.27           08/01/1999
     245114179       N/A        12/01/2012          N           1,965,855.09        1,959,701.99           08/01/1999
     180000330       N/A        12/01/2017          N           1,981,339.70        1,977,075.53           08/01/1999
     240000472       N/A        03/01/2008          N           2,000,474.41        1,999,081.39           08/01/1999
     440000473       N/A        04/01/2008          N           1,967,115.11        1,965,055.25           08/01/1999
     440000474       N/A        03/01/2008          N           1,976,731.73        1,975,422.12           08/01/1999
     180000377   03/01/2008     03/01/2023          N           1,961,034.58        1,958,686.49           08/01/1999
     240000476       N/A        01/01/2008          N           1,973,583.66        1,972,297.39           08/01/1999
     245114231       N/A        02/01/2005          N           1,961,537.03        1,959,138.54           08/01/1999
     815114263       N/A        12/01/2016          N           1,935,759.38        1,931,627.15           08/01/1999
     240000479       N/A        01/01/2008          N           1,960,506.35        1,958,454.03           08/01/1999
     240000480       N/A        01/01/2008          N           1,960,506.35        1,958,454.03           08/01/1999
     240000481       N/A        12/01/2007          N           1,959,154.90        1,957,127.82           08/01/1999
     180000187       N/A        11/01/2017          N           1,913,878.15        1,909,692.92           08/01/1999
     440000483   03/01/2008     03/01/2028          N           1,928,983.02        1,927,822.58           08/01/1999
     240000484       N/A        03/01/2008          N           1,927,954.26        1,926,721.98           08/01/1999
     240000485       N/A        03/01/2008          N           1,916,779.84        1,914,814.86           08/01/1999
     245114078       N/A        02/01/2008          N           1,928,132.60        1,927,067.36           08/01/1999
     815999524       N/A        01/01/2018          N           1,905,250.63        1,902,361.75           08/01/1999
     240000488       N/A        12/01/2007          N           1,926,578.17        1,925,529.42           08/01/1999
     245114281       N/A        01/01/2008          N           1,914,443.78        1,912,626.00           08/01/1999
     245114203       N/A        12/01/2017          N           1,883,232.26        1,879,739.06           08/01/1999
     245114154       N/A        12/01/2017          N           1,883,232.26        1,879,739.06           08/01/1999
     245114150       N/A        12/01/2017          N           1,859,088.39        1,855,639.98           08/01/1999
     245114153       N/A        12/01/2017          N           1,859,088.39        1,855,639.98           08/01/1999
     240000494       N/A        01/01/2018          N           1,874,516.74        1,872,392.47           08/01/1999
     815114337       N/A        11/01/2017          N           1,844,663.81        1,840,489.01           08/01/1999
     180000394       N/A        04/01/2008          N           1,879,252.34        1,878,026.56           08/01/1999
     245114287       N/A        04/01/2008          N           1,868,536.03        1,866,562.83           08/01/1999
     180000406       N/A        04/01/2008          N           1,867,345.96        1,865,285.89           08/01/1999
     245114339       N/A        02/01/2008          N           1,874,500.39        1,873,179.75           08/01/1999
     440000500       N/A        11/01/2007          N           1,877,301.88        1,876,361.67           08/01/1999
     440000501   01/01/2008     01/01/2025          N           1,868,894.42        1,867,323.87           08/01/1999
     180000346       N/A        09/01/2017          N           1,835,533.84        1,831,304.37           08/01/1999
     245114277       N/A        01/01/2018          N           1,862,467.96        1,860,517.44           08/01/1999
     440000504   12/31/2012     01/01/2023          N           1,860,746.15        1,858,689.47           08/01/1999
     245114275       N/A        01/01/2008          N           1,860,510.30        1,858,439.12           08/01/1999
     240000506       N/A        03/01/2013          N           1,802,725.49        1,796,323.64           08/01/1999
     245114205       N/A        12/01/2017          N           1,834,944.32        1,831,540.69           08/01/1999
     815114110       N/A        09/01/2017          N           1,838,034.24        1,836,083.17           08/01/1999
     240000510       N/A        11/01/2007          N           1,845,167.28        1,844,097.90           08/01/1999
     240000511       N/A        03/01/2008          N           1,828,329.70        1,827,108.09           08/01/1999
     180000445       N/A        01/01/2018          N           1,788,017.78        1,784,106.55           08/01/1999
     240000513       N/A        03/01/2008          N           1,804,836.53        1,803,577.23           08/01/1999
     245114197       N/A        03/01/2008          N           1,797,762.44        1,796,496.95           08/01/1999
     180000423       N/A        05/01/2008          N           1,782,713.88        1,781,629.24           08/01/1999
     440000516       N/A        03/01/2008          N           1,779,741.90        1,778,610.81           08/01/1999
     240000517       N/A        01/01/2008          N           1,774,807.92        1,773,561.07           08/01/1999
     240000518   01/01/2008     01/01/2023          N           1,765,904.78        1,764,147.49           08/01/1999
     240000519       N/A        02/01/2018          N           1,744,770.49        1,741,324.93           08/01/1999
     240000520       N/A        01/01/2013          N           1,695,987.93        1,689,864.78           08/01/1999
     180000441       N/A        02/01/2019          N           1,735,285.26        1,733,070.11           08/01/1999
     245114364       N/A        03/01/2013          N           1,687,299.75        1,681,714.59           08/01/1999
     240000523       N/A        03/01/2008          N           1,738,649.33        1,737,436.21           08/01/1999
     240000524       N/A        04/01/2008          N           1,731,991.69        1,730,945.02           08/01/1999
     440000525   01/01/2008     01/01/2028          N           1,729,550.70        1,728,594.62           08/01/1999
     180000311   01/01/2008     01/01/2028          N           1,726,870.00        1,725,743.52           08/01/1999
     440000527       N/A        01/01/2008          N           1,714,814.01        1,712,915.59           07/01/1999
     245114310       N/A        02/01/2008          N           1,723,504.93        1,722,354.07           08/01/1999
     440000529   03/01/2018     03/01/2028          N           1,706,136.51        1,705,090.98           08/01/1999
     440000530       N/A        01/01/2015          N           1,646,219.71        1,641,573.55           08/01/1999
     440000531   02/01/2008     02/01/2028          N           1,688,303.97        1,687,199.34           08/01/1999
     180000350       N/A        03/01/2008          N           1,682,713.76        1,681,757.39           08/01/1999
     240000533       N/A        04/01/2008          N           1,670,318.69        1,668,441.66           08/01/1999
     245114347       N/A        04/01/2008          N           1,669,927.85        1,668,022.40           08/01/1999
     240000535       N/A        03/01/2008          N           1,680,858.23        1,679,789.35           08/01/1999
     440000536       N/A        03/01/2008          N           1,679,658.14        1,678,505.84           08/01/1999
     440000537   03/01/2013     03/01/2028          N           1,679,563.07        1,678,404.18           08/01/1999
     815114334       N/A        11/01/2017          N           1,621,130.23        1,617,585.17           08/01/1999
     805113988       N/A        12/01/2007          N           1,549,668.87        1,540,888.15           08/01/1999
     180000255       N/A        01/01/2005          N           1,625,409.79        1,623,594.79           08/01/1999
     815114089       N/A        02/01/2018          N           1,598,112.33        1,594,546.74           08/01/1999
     180000393       N/A        04/01/2013          N           1,573,225.75        1,567,840.46           08/01/1999
     240000543       N/A        02/01/2008          N           1,618,286.28        1,617,166.16           08/01/1999
     240000544       N/A        11/01/2017          N           1,599,927.15        1,597,567.82           08/01/1999
     240000545       N/A        01/01/2018          N           1,575,183.68        1,572,898.67           08/01/1999
     815114336       N/A        11/01/2017          N           1,556,950.88        1,553,427.23           08/01/1999
     815114335       N/A        11/01/2017          N           1,554,307.36        1,550,908.43           08/01/1999
     440000548       N/A        03/01/2008          N           1,581,992.80        1,580,987.39           08/01/1999
     240000549       N/A        03/01/2008          N           1,570,324.80        1,568,547.72           08/01/1999
     815114350       N/A        01/01/2018          N           1,566,542.69        1,564,364.14           08/01/1999
     180000291       N/A        01/01/2008          N           1,579,497.10        1,578,507.94           08/01/1999
     245114260       N/A        01/01/2008          N           1,577,970.56        1,576,885.07           08/01/1999
     440000553   01/01/2008     01/01/2023          N           1,569,614.92        1,567,918.88           08/01/1999
     440000554       N/A        04/01/2008          N           1,572,677.78        1,571,655.00           08/01/1999
     805114176       N/A        01/01/2017          N           1,544,745.55        1,541,547.29           08/01/1999
     245999516       N/A        05/01/2008          N           1,537,882.27        1,535,282.51           08/01/1999
     245114300       N/A        03/01/2008          N           1,531,468.61        1,529,763.26           08/01/1999
     180000410       N/A        04/01/2008          N           1,532,397.73        1,531,347.40           08/01/1999
     180000347       N/A        03/01/2008          N           1,519,813.44        1,517,826.64           08/01/1999
     240000560       N/A        12/01/2007          N           1,531,382.59        1,530,548.97           08/01/1999
     245114363       N/A        03/01/2013          N           1,473,416.62        1,468,539.44           08/01/1999
     180000259   01/01/2008     01/01/2028          N           1,506,759.32        1,505,899.28           08/01/1999
     440000563   01/01/2008     01/01/2028          N           1,500,566.47        1,499,629.57           07/01/1999
     440000564       N/A        04/01/2008          N           1,484,406.44        1,483,497.46           08/01/1999
     245999515       N/A        04/01/2005          N           1,483,734.14        1,482,774.91           08/01/1999
     180000340       N/A        02/01/2008          N           1,480,074.92        1,479,046.08           08/01/1999
     245114184       N/A        01/01/2023          N           1,470,188.87        1,468,637.83           08/01/1999
     240000569       N/A        02/01/2013          N           1,417,446.89        1,412,322.05           08/01/1999
     240000570       N/A        01/01/2008          N           1,455,298.00        1,454,335.49           08/01/1999
     240000571       N/A        03/01/2008          N           1,444,788.23        1,443,295.38           08/01/1999
     240000572       N/A        12/01/2007          N           1,424,682.34        1,422,050.56           08/01/1999
     815114252       N/A        09/01/2022          N           1,446,496.26        1,445,638.89           08/01/1999
     240000574       N/A        03/01/2008          N           1,438,337.12        1,437,333.53           08/01/1999
     240000575       N/A        02/01/2008          N           1,432,460.43        1,431,581.53           08/01/1999
     815999553       N/A        02/01/2018          N           1,395,663.41        1,392,643.42           08/01/1999
     180000267   01/01/2008     01/01/2028          N           1,420,217.35        1,419,243.17           08/01/1999
     180000399       N/A        12/01/2015          N           1,393,610.89        1,391,154.42           08/01/1999
     245114225       N/A        02/01/2008          N           1,405,007.64        1,403,767.01           08/01/1999
     245114311       N/A        02/01/2008          N           1,406,151.46        1,405,246.29           08/01/1999
     180000233       N/A        02/01/2017          N           1,372,012.15        1,368,876.79           08/01/1999
     180000444       N/A        08/01/2015          N           1,386,391.75        1,384,231.68           08/01/1999
     240000583   04/01/2008     04/01/2028          N           1,385,307.96        1,384,449.25           08/01/1999
     240000584       N/A        04/01/2008          N           1,384,994.50        1,384,112.35           08/01/1999
     240000585       N/A        03/01/2008          N           1,375,962.55        1,374,539.00           08/01/1999
     240000586       N/A        02/01/2005          N           1,380,955.46        1,379,965.32           08/01/1999
     245114190       N/A        12/01/2007          N           1,381,263.69        1,380,395.35           08/01/1999
     245114381       N/A        04/01/2008          N           1,375,531.43        1,374,539.19           08/01/1999
     180000332   02/01/2008     02/01/2028          N           1,362,912.28        1,362,049.17           08/01/1999
     240000590       N/A        04/01/2008          N           1,360,857.32        1,360,035.44           08/01/1999
     240000591       N/A        12/01/2007          N           1,353,627.52        1,352,895.72           08/01/1999
     815114253       N/A        12/01/2021          N           1,351,605.80        1,350,800.71           08/01/1999
     245114221       N/A        02/01/2008          N           1,330,656.57        1,329,457.19           08/01/1999
     180000364       N/A        03/01/2008          N           1,321,409.24        1,319,534.64           07/01/1999
     245114293       N/A        01/01/2008          N           1,331,740.57        1,330,845.32           08/01/1999
     440000596   01/01/2013     01/01/2028          N           1,314,165.48        1,313,420.12           08/01/1999
     440000597       N/A        03/01/2008          N           1,285,403.97        1,284,589.50           07/01/1999
     240000598       N/A        03/01/2008          N           1,285,362.12        1,284,544.73           08/01/1999
     240000599       N/A        03/01/2008          N           1,277,144.78        1,275,786.38           08/01/1999
     440000600       N/A        02/01/2013          N           1,273,509.93        1,272,045.82           08/01/1999
     245114366       N/A        03/01/2013          N           1,235,768.74        1,231,678.20           08/01/1999
     245114370       N/A        03/01/2013          N           1,235,768.74        1,231,678.20           08/01/1999
     815114254       N/A        09/01/2021          N           1,252,645.96        1,251,791.45           08/01/1999
     815999546       N/A        06/01/2017          N           1,227,462.70        1,225,131.51           08/01/1999
     815114271       N/A        02/01/2017          N           1,225,138.96        1,222,774.36           08/01/1999
     440000607       N/A        03/01/2008          N           1,240,875.57        1,240,086.95           08/01/1999
     240000608       N/A        06/01/2017          N           1,200,539.63        1,197,899.32           08/01/1999
     240000609       N/A        02/01/2008          N           1,208,127.43        1,206,625.75           08/01/1999
     240000610       N/A        12/01/2007          N           1,213,972.65        1,213,235.71           08/01/1999
     240000611       N/A        01/01/2017          N           1,181,002.63        1,178,260.30           08/01/1999
     440000612       N/A        02/01/2013          N           1,195,140.04        1,193,766.03           08/01/1999
     240000613       N/A        03/01/2008          N           1,185,943.56        1,185,151.16           08/01/1999
     440000614       N/A        03/01/2008          N           1,178,285.84        1,176,989.88           07/01/1999
     245114348       N/A        02/01/2008          N           1,184,959.06        1,184,196.27           08/01/1999
     180000298       N/A        02/01/2017          N           1,155,207.89        1,152,431.36           08/01/1999
     180000184       N/A        10/01/2017          N           1,130,124.53        1,127,678.93           08/01/1999
     240000618       N/A        12/01/2007          N           1,148,590.59        1,147,968.62           08/01/1999
     180000401       N/A        04/01/2008          N           1,136,850.32        1,136,064.37           08/01/1999
     240000620       N/A        02/01/2008          N           1,135,069.64        1,134,303.98           08/01/1999
     240000621       N/A        11/01/2007          N           1,120,162.63        1,119,527.07           08/01/1999
     245114314       N/A        02/01/2008          N           1,103,738.43        1,102,580.21           08/01/1999
     240000623       N/A        01/01/2008          N           1,090,896.84        1,090,138.67           08/01/1999
     245114367       N/A        03/01/2013          N           1,045,650.50        1,042,189.27           08/01/1999
     245114368       N/A        03/01/2013          N           1,045,650.50        1,042,189.27           08/01/1999
     240000626       N/A        12/01/2012          N           1,035,122.71        1,031,479.99           08/01/1999
     245114344       N/A        02/01/2023          N           1,068,032.34        1,067,659.60           08/01/1999
     245114294       N/A        01/01/2008          N           1,055,106.51        1,054,496.60           08/01/1999
     245999558       N/A        05/01/2008          N           1,049,298.83        1,048,618.59           08/01/1999
     245114215       N/A        12/01/2012          N           1,048,207.53        1,047,514.46           08/01/1999
     440000631       N/A        03/01/2008          N           1,038,434.57        1,037,792.34           08/01/1999
     180000328   02/01/2005     02/01/2028          N           1,035,374.93        1,034,609.59           08/01/1999
     240000633       N/A        12/01/2007          N           1,026,916.94        1,025,757.37           08/01/1999
     440000634       N/A        01/01/2008          N           1,000,948.04        1,000,063.07           08/01/1999
     180000345       N/A        03/01/2008          N             982,510.60          981,471.92           08/01/1999
     180000361       N/A        03/01/2008          N             982,479.05          981,438.22           08/01/1999
     180000365       N/A        03/01/2008          N             978,981.28          977,602.68           08/01/1999
     240000638       N/A        02/01/2008          N             986,068.30          985,339.20           08/01/1999
     240000639       N/A        02/01/2008          N             985,885.67          985,144.44           08/01/1999
     240000640       N/A        01/01/2023          N             977,885.79          976,584.40           08/01/1999
     240000641       N/A        11/01/2007          N             977,328.47          976,250.47           07/01/1999
     240000642       N/A        10/01/2007          N             978,277.49          977,298.57           08/01/1999
     245999510       N/A        04/01/2008          N             979,164.19          978,523.62           08/01/1999
     440000644   02/01/2008     02/01/2028          N             963,113.65          962,516.42           08/01/1999
     240000645       N/A        10/01/2007          N             960,768.76          960,167.03           08/01/1999
     245114399       N/A        04/01/2013          N             945,139.57          944,218.68           08/01/1999
     180000317   02/01/2013     02/01/2028          N             947,413.43          946,766.04           08/01/1999
     245114222       N/A        02/01/2008          N             939,344.46          938,497.79           08/01/1999
     245114295       N/A        01/01/2008          N             919,727.38          918,780.30           05/01/1999
     245999555       N/A        05/01/2008          N             919,757.46          919,093.11           08/01/1999
     180000344       N/A        01/01/2018          N             904,899.29          903,906.02           08/01/1999
     180000383   04/01/2008     04/01/2028          N             890,398.61          889,834.88           08/01/1999
     805114038       N/A        11/01/2017          N             873,909.43          872,579.43           08/01/1999
     240000654       N/A        03/01/2008          N             877,958.31          877,396.98           08/01/1999
     180000415       N/A        04/01/2005          N             869,518.24          868,885.74           08/01/1999
     240000656       N/A        03/01/2008          N             853,760.01          853,181.20           08/01/1999
     240000657       N/A        02/01/2008          N             826,280.64          825,783.64           08/01/1999
     815114178       N/A        08/01/2017          N             806,116.91          804,424.64           08/01/1999
     240000659       N/A        01/01/2008          N             808,707.35          808,150.88           08/01/1999
     245114224       N/A        02/01/2008          N             776,945.13          776,259.09           08/01/1999
     245114387       N/A        05/01/2028          N             771,575.35          771,031.24           08/01/1999
     240000662       N/A        03/01/2008          N             765,776.20          765,254.33           08/01/1999
     245114230       N/A        02/01/2008          N             754,356.41          753,383.46           08/01/1999
     245999541       N/A        04/01/2023          N             758,869.85          758,544.39           08/01/1999
     240000665       N/A        03/01/2008          N             746,486.41          745,681.89           08/01/1999
     180000392       N/A        04/01/2013          N             715,102.70          712,654.84           08/01/1999
     245114340       N/A        02/01/2008          N             735,825.61          735,053.46           08/01/1999
     240000668       N/A        02/01/2008          N             723,898.27          722,998.48           08/01/1999
     245114108       N/A        12/01/2007          N             716,887.38          716,533.59           08/01/1999
     240000670       N/A        10/01/2007          N             685,794.35          685,162.42           08/01/1999
     245114120       N/A        01/01/2028          N             600,488.47          600,130.34           08/01/1999
     180000335       N/A        05/01/2012          N             469,634.69          467,752.44           08/01/1999
     245113961       N/A        05/01/2023          N             482,495.78          481,990.84           08/01/1999
     245114341       N/A        02/01/2008          N             441,495.46          441,032.18           08/01/1999
     195114186       N/A        11/01/2007          N             434,094.01          433,838.77           08/01/1999
     240000676       N/A        01/01/2008          N             404,523.58          404,256.04           08/01/1999
        Totals                                              3,362,234,540.36    3,359,048,891.27



</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                                               13
     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                       0.00

<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
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



Distribution        30- 59 Days              60- 89 Days            90 Days or More
Date                #        Balance        #         Balance          #     Balance
<S>                 <C>    <C>              <C>        <C>           <C>   <C>
08/18/99             1    $2,038,954.56     0           $0.00          1   $918,780.30
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
 9/18/98             1    $2,181,055.44     0           $0.00          0         $0.00
 8/18/98             1    $2,182,945.00     0           $0.00          0         $0.00

</TABLE>
<TABLE>
<CAPTION>


Distribution        Foreclosure                REO             Modifications
Date                #     Balance         #     Balance        #     Balance
<S>                 <C>   <C>             <C>   <C>            <C>   <C>
08/18/99             0     $0.00           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
 9/18/98             0     $0.00           0     $0.00          0     $0.00
 8/18/98             0     $0.00           0     $0.00          0     $0.00


</TABLE>
<TABLE>
<CAPTION>

                             Prepayments

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


</TABLE>
<TABLE>
<CAPTION>

                    Rate and Maturities

Distribution        Next Weighted Avg.
Date                Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
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
 9/18/98             7.242561%     7.151259%      148
 8/18/98             7.242558%     7.151260%      149


</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>
  240000002          2          0          07/10/1999                     927,807.22           927,807.22         B
  245114261         33          0          07/01/1999                     109,793.48           109,793.48         B
  245114114         64          0          07/01/1999                      80,916.09            80,916.09         B
  180000374         106         0          07/01/1999                      47,394.59            47,394.59         B
  440000119         119         0          07/01/1999                      43,344.85            43,344.85         B
  245999551         121         0          07/01/1999                      47,724.41            47,724.41         B
  245114273         186         0          07/01/1999                      33,869.41            33,869.41         B
  240000212         212         0          07/01/1999                      30,614.42            30,614.42         B
  180000263         224         0          07/01/1999                      30,575.48            30,575.48         B
  245999517         228         0          07/01/1999                      30,588.30            30,588.30         B
  240000229         229         0          07/01/1999                      44,391.99            44,391.99         B
  240000248         248         0          07/01/1999                      28,043.17            28,043.17         B
  240000274         274         0          07/01/1999                      25,992.05            25,992.05         B
  440000319         319         0          07/01/1999                      22,007.63            22,007.63         B
  815114128         320         0          07/01/1999                      22,441.10            22,441.10         B
  440000358         358         0          07/01/1999                      18,593.07            18,593.07         B
  180000269         379         0          07/01/1999                      16,521.48            16,521.48         B
  245999523         415         0          07/01/1999                      16,584.02            16,584.02         B
  440000425         425         3          04/01/1999                      16,486.00            65,942.24         3
  440000430         430         0          07/01/1999                      16,946.74            16,946.74         B
  240000460         460         0          07/15/1999                      14,110.47            14,110.47         A
  245114290         461         1          06/01/1999                      34,480.75            34,480.75         1
  440000527         527         0          07/01/1999                      12,588.85            12,588.85         B
  440000563         563         0          07/01/1999                      10,446.74            10,446.74         B
  180000364         594         0          07/01/1999                       9,291.00             9,291.00         B
  440000597         597         0          07/01/1999                       8,827.88             8,827.88         B
  440000614         614         0          07/01/1999                       8,601.00             8,601.00         B
  240000641         641         0          07/01/1999                       7,312.54             7,312.54         B
  245114295         649         2          05/01/1999                       7,012.17            21,036.24         7
Totals               29                                                 1,723,306.90         1,786,787.21


</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>
  240000002                                                            154,000,000.00                0.00
  245114261                                                             13,068,386.36                0.00
  245114114                                                              9,478,133.76                0.00
  180000374                                                              6,919,706.96                0.00
  440000119                                                              6,583,017.97                0.00
  245999551                                                              6,488,255.59                0.00
  245114273                                                              4,960,564.37                0.00
  240000212                                                              4,436,729.07                0.00
  180000263                                                              4,113,821.47                0.00
  245999517                                                              4,082,370.48                0.00
  240000229                                                              3,832,383.48                0.00
  240000248                                                              3,818,065.58                0.00
  240000274                                                              3,440,374.10                0.00
  440000319                                                              3,081,255.67                0.00
  815114128                                                              3,074,802.73                0.00
  440000358                                                              2,670,687.58                0.00
  180000269                                                              2,464,654.53                0.00
  245999523                                                              2,213,333.42                0.00
  440000425         13                    06/17/1999                     2,170,903.05                0.00
  440000430         13                    09/15/1998                     2,157,883.75                0.00
  240000460                                                              2,071,367.70                0.00
  245114290                                                              2,046,478.27                0.00
  440000527                                                              1,714,814.01                0.00
  440000563                                                              1,500,566.47                0.00
  180000364                                                              1,321,409.24                0.00
  440000597                                                              1,285,403.97                0.00
  440000614                                                              1,178,285.84                0.00
  240000641                                                                977,328.47                0.00
  245114295          2                    11/16/1998                       921,798.37                0.00
Totals                                                                 256,072,782.26                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)                      34,480.75       34,480.75                2,046,478.27      0.00
Totals for Status Code= 3 (1 Loans)                      16,486.00       65,942.24                2,170,903.05      0.00
Totals for Status Code= 7 (1 Loans)                       7,012.17       21,036.24                  921,798.37      0.00
Totals for Status Code= A (1 Loans)                      14,110.47       14,110.47                2,071,367.70      0.00
Totals for Status Code= B (25 Loans)                  1,651,217.51    1,651,217.51              248,862,234.87      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>
 08/18/1999   440000425      425          06/17/1999      13        2,161,494.86      LO       FL       7.84%   2,170,903.05
 08/18/1999   440000430      430          09/15/1998      13        2,155,818.91      MU       NY       8.13%   2,157,883.75
 08/18/1999   245114295      649          11/16/1998       2          918,780.30      RT       FL       7.75%     921,798.37

</TABLE>
<TABLE>
<CAPTION>
                                    Net                                                              Remaining
Distribution        Loan          Operating    NOI                         Note       Maturity       Amortization
Date               Number          Income      Date         DSCR           Date        Date             Term
<S>             <C>             <C>         <C>             <C>           <C>         <C>            <C>
   08/18/1999    440000425       164,312.09  09/30/1998     0.82                   03/01/2008            282
   08/18/1999    440000430       231,740.80  06/30/1998     1.13                   12/01/2007            279
   08/18/1999    245114295       150,459.31  12/31/1998     1.77                   01/01/2008            280
<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>
  08/18/1999     440000425        425           13                                     12/05/1997  3,100,000.00
  08/18/1999     440000430        430           13                                     07/22/1997  4,600,000.00
  08/18/1999     245114295        649            2                                     11/10/1997  1,250,000.00


<CAPTION>

Distribution   Loan
Date           Number    Comment
<S>           <C>        <C>
08/18/1999     440000425   Loan is delinquent for the May, June, and July payments.  CMSLP has attempted to contact the borrower and
                           left a message. 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.

08/18/1999     440000430   Borrower has been continuously paying late, resulting in outstanding expense amounts.

08/18/1999     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