FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1999-07-28
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1999-07-28
Next: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1999-07-28



                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C.  20549

                                    FORM 8-K

                                 CURRENT REPORT

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

Date of Report :  July l9, 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 July 19, 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 July 19, 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

 July  26, 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 July 19,
     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: 07/19/99
Record Date:  06/30/99

                              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 - 33
Specially Serviced Loan Detail                                     34 - 35
Modified Loan Detail                                               36
Liquidated Loan Detail                                             37




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


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

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

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

Copyright 1997, Norwest Bank Minnesota, N. A.



                      Certificate Distribution Detail

Class/              CUSIP                     Pass- Through          Original               Beginning              Principal
Component                                         Rate               Balance                  Balance               Distribution
<S>               <C>                          <C>              <C>                          <C>                   <C>

A-1               337367AA4                      6.280000%        760,000,000.00             717,742,051.74          3,566,702.24
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           3,365,790,290.74          3,566,702.24
</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                   3,756,183.40           0.00             0.00           7,322,885.64
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                     171,949.18           0.00             0.00             171,949.18
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                                       18,309,300.78           0.00             0.00          21,876,003.02


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

<S>              <C>                       <C>                       <C>
A-1               337367AA4                   714,175,349.50           28.38%
A-2               337367AB2                 1,693,794,000.00           28.38%
B                 337367AC0                   170,403,000.00           23.31%
C                 337367AD8                   170,402,000.00           18.25%
D                 337367AE6                   204,483,000.00           12.16%
E                 337367AF3                    68,161,000.00           10.14%
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            2.53%
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                                      3,362,223,588.50

</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO       337367AG1    0.617444%          3,408,048,239.00    3,365,790,290.74



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

 IO        337367AG1  1,731,822.27     0.00             1,731,822.27      3,362,223,588.50





<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                         944.397437              4.693029              4.942347
A-2               337367AB2                        1000.000000              0.000000              5.466667
B                 337367AC0                        1000.000000              0.000000              5.533333
C                 337367AD8                        1000.000000              0.000000              5.608333
D                 337367AE6                        1000.000000              0.000000              5.648333
E                 337367AF3                        1000.000000              0.000000              5.648333
F                 337367AH9                        1000.000000              0.000000              5.648333
G                 337367AJ5                        1000.000000              0.000000              5.833333
H                 337367AK2                        1000.000000              0.000000              5.833334
J                 337367AL0                        1000.000000              0.000000              5.125000
K                 337367AM8                        1000.000000              0.000000              5.125000
L                 337367AN6                        1000.000000              0.000000              5.125000
M                 337367AP1                        1000.000000              0.000000              5.125000
N                 337367AQ9                        1000.000000              0.000000              5.045385
R-I                  N/A                              0.000000              0.000000              0.000000
R-II                 N/A                              0.000000              0.000000              0.000000
R-III                N/A                              0.000000              0.000000              0.000000

</TABLE>
<TABLE>
<CAPTION>
                                                    Prepayment        Realized Loss/              Ending
Class             CUSIP                              Premium          Additional Trust           Balance
                                                                      Fund Expenses
<S>              <C>                                <C>                   <C>                  <C>
A-1               337367AA4                           0.000000              0.000000            939.704407
A-2               337367AB2                           0.000000              0.000000           1000.000000
B                 337367AC0                           0.000000              0.000000           1000.000000
C                 337367AD8                           0.000000              0.000000           1000.000000
D                 337367AE6                           0.000000              0.000000           1000.000000
E                 337367AF3                           0.000000              0.000000           1000.000000
F                 337367AH9                           0.000000              0.000000           1000.000000
G                 337367AJ5                           0.000000              0.000000           1000.000000
H                 337367AK2                           0.000000              0.000000           1000.000000
J                 337367AL0                           0.000000              0.000000           1000.000000
K                 337367AM8                           0.000000              0.000000           1000.000000
L                 337367AN6                           0.000000              0.000000           1000.000000
M                 337367AP1                           0.000000              0.000000           1000.000000
N                 337367AQ9                           0.000000              0.000000           1000.000000
R-I                  N/A                              0.000000              0.000000              0.000000
R-II                 N/A                              0.000000              0.000000              0.000000
R-III                N/A                              0.000000              0.000000              0.000000


</TABLE>
<TABLE>
<CAPTION>




                                Beginnning                                            Ending
                                 Notional         Interest          Prepayment       Notional
Class          CUSIP             Amount         Distribution        Premium           Amount
<S>           <C>              <C>               <C>               <C>              <C>
IO            337367AG1        987.60054280       0.50815662       0.00000000       986.55399006



</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         4,593,723.62
Servicing Advances Outstanding                                      12,412.62

Reimbursement for Interest on P&I                                      449.19
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                      252,779.12
Less Master Servicing Fees on Delinquent Payments                  30,507.86
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        20,423.24
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             242,694.50

</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               3,756,183.40               0.00             3,756,183.40            0.00
A-2               9,259,407.20               0.00             9,259,407.20            0.00
IO                1,731,822.27               0.00             1,731,822.27            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           20,043,836.37               0.00            20,043,836.37            0.00

</TABLE>
<TABLE>
<CAPTION>


              Additional       Interest            Remaining Unpaid
              Trust Fund     Distribution          Distributable
Class          Expenses         (REMIC)          Certificate Interest
<S>           <C>           <C>                       <C>
A-1              0.00           3,756,183.40            0.00
A-2              0.00           9,259,407.20            0.00
IO               0.00           1,731,822.27            0.00
B                0.00             942,896.60            0.00
C                0.00             955,671.22            0.00
D                0.00           1,154,988.15            0.00
E                0.00             384,996.05            0.00
F                0.00             288,748.45            0.00
G                0.00             596,409.23            0.00
H                0.00              99,401.41            0.00
J                0.00             174,662.47            0.00
K                0.00             261,993.71            0.00
L                0.00             174,662.47            0.00
M                0.00              87,331.24            0.00
N            2,713.32             171,949.18       25,112.09
Totals       2,713.32          20,041,123.05       25,112.09


</TABLE>
<TABLE>
<CAPTION>


             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>
A-1              0.00            3,756,183.40
A-2              0.00            9,259,407.20
IO               0.00            1,731,822.27
B                0.00              942,896.60
C                0.00              955,671.22
D                0.00            1,154,988.15
E                0.00              384,996.05
F                0.00              288,748.45
G                0.00              596,409.23
H                0.00               99,401.41
J                0.00              174,662.47
K                0.00              261,993.71
L                0.00              174,662.47
M                0.00               87,331.24
N                0.00              171,949.18
Totals           0.00           20,041,123.05


</TABLE>
<TABLE>
<CAPTION>



Other Required Information
<S>                                                <C>

Available Distribution Amount                      23,607,825.29

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,363,007,020.06
Aggregate Stated Principal Balance of Loans     3,362,234,540.36


Aggregate Amount of Service Fee                       242,694.50
Aggregate Amount of Special Servicing Fee               2,329.35
Aggregate Amount of Additional Servicing Fee           14,023.98
Aggregate Amount of Trustee Fee                         3,365.80
Aggregate Trust Fund Expenses                             449.19
Deposit into the Interest Reserve Account                   0.00
Wuthdrawal from the Interest Reserve Account                0.00


Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                            2
        Aggregate Unpaid Principal Balance          9,639,153.59

</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        204          284,795,017.97      8.47    140              7.4145           1.472802
 2,000,001 to 4,000,000    230          643,576,437.13     19.14    134              7.3778           1.496552
 4,000,001 to 6,000,000     86          420,518,268.43     12.51    127              7.3432           1.517684
 6,000,001 to 8,000,000     63          427,192,537.31     12.71    127              7.2907           1.340993
8,000,001 to 10,000,000     23          210,225,855.60      6.25    146              7.3176           1.627534
10,000,001 to 12,000,000    13          143,568,625.53      4.27    165              7.4203           1.219926
12,000,001 to 14,000,000    17          217,100,988.40      6.46    130              7.1794           1.543082
14,000,001 to 16,000,000     7          102,676,780.33      3.05    156              7.1751           1.329012
16,000,001 to 18,000,000     6          101,667,414.57      3.02    105              7.3327           1.372831
18,000,001 to 20,000,000     1           19,778,470.21      0.59    106              6.8500           1.380000
20,000,001 to 25,000,000     7          151,147,898.57      4.50    101              7.2181           1.337366
25,000,001 to 50,000,000     1           25,041,889.98      0.74    105              6.7900           1.340000
50,000,001 to 75,000,000     2          127,115,465.33      3.78    253              7.0529           1.545870
75,000,001 to 100,000,000    2          163,391,526.00      4.86     99              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          324,437,365.00      9.65    157              6.9297           1.336640
Totals                     664        3,362,234,540.36    100.00    138              7.2425           1.476153


</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           11,050,474.40      0.33    157              7.3565           1.474840
        Arizona             30           85,531,357.35      2.54    117              7.4823           1.462891
        Arkansas             4           29,539,939.32      0.88    214              7.4704           1.862429
       California          114          404,321,906.61     12.03    109              7.3104           1.451633
        Colorado             8           18,820,344.39      0.56    127              7.1927           1.569057
      Connecticut           10           48,284,422.83      1.44    214              7.3339           1.583223
        Delaware             1            2,902,061.17      0.09    101              8.0000           1.790000
        Florida             57          237,625,455.59      7.07    133              7.2694           1.451333
        Georgia             31          213,190,074.09      6.34    142              7.1456           1.581635
         Idaho               4            7,540,725.70      0.22    122              7.3440           1.432157
        Illinois            22          271,151,685.70      8.06    113              6.9636           1.805452
        Indiana             13           44,798,806.68      1.33    179              7.1399           1.257113
         Kansas              2            4,156,336.49      0.12    102              7.8083           1.691197
        Kentucky            11           63,196,752.10      1.88    102              7.4837           1.824198
       Louisiana            11           48,722,741.58      1.45    143              7.5505           1.292370
         Maine               1            1,130,124.53      0.03    219              7.4200             NAP
        Maryland            29          177,982,072.19      5.29    129              7.1185           1.351275
     Massachusetts          11           26,776,507.58      0.80    124              7.4646           1.569909
        Michigan            11           54,762,430.22      1.63    168              7.3315           2.065990
       Minnesota             6           10,667,286.76      0.32    171              7.0492           1.427318
      Mississippi            1              716,887.38      0.02    101              8.2500           1.580000
        Missouri             7           41,513,026.01      1.23    144              7.2636           1.632169
        Nebraska             6           18,286,090.43      0.54    104              7.0145           1.472061
         Nevada             13           70,476,656.55      2.10    109              7.1848           1.352558
     New Hampshire           1            4,542,406.73      0.14    103              7.3800           1.310000
       New Jersey           27          161,097,850.38      4.79    245              7.3166           1.380125
       New Mexico            1            1,868,536.03      0.06    105              7.5000           1.270000
        New York            30          306,818,808.17      9.13    143              7.0865           1.311849
     North Carolina         24          117,070,590.54      3.48    146              7.3156           1.285313
          Ohio              14           72,930,258.05      2.17     95              7.2694           1.531005
        Oklahoma             5            9,004,706.26      0.27    120              7.4463           1.950201
         Oregon              6           18,597,694.98      0.55    131              7.3987           1.119540
      Pennsylvania          21           86,814,161.61      2.58    174              7.3236           1.438955
     South Carolina         12           33,319,792.01      0.99    168              7.2788           1.240720
      South Dakota           1            3,441,387.26      0.10    106              7.4300           1.030000
       Tennessee            15           65,322,420.35      1.94    138              7.3757           1.422323
         Texas              38          338,240,440.67     10.06    132              7.2147           1.413851
          Utah              11           38,705,390.57      1.15     92              7.5549           1.435411
        Virginia            21          130,826,313.98      3.89    141              7.2566           1.351138
       Washington            7           18,812,149.09      0.56    117              7.5907           1.807389
     Washington, DC          4           15,642,561.05      0.47    105              7.2819           1.768475
     West Virginia           2            5,179,494.65      0.15    155              7.4747           1.677075
       Wisconsin            15           36,115,576.25      1.07    146              7.4574           1.713874
        Wyoming              1            4,739,836.08      0.14    103              7.3750           1.110000
Totals                     664        3,362,234,540.36    100.00    138              7.2425           1.476153

</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             4,074,580.55       0.12     225            6.7100        2.080000
       6.75% to 6.999%           64           699,847,063.12      20.81     132            6.8218        1.508306
      7.000% to 7.249%          204         1,145,808,271.02      34.08     134            7.1114        1.433229
      7.250% to 7.499%          197           848,998,621.94      25.25     151            7.3557        1.423251
      7.500% to 7.749%          113           375,935,737.39      11.18     125            7.5850        1.592842
      7.750% to 7.999%           55           178,903,858.66       5.32     149            7.8726        1.707434
      8.000% to 8.249%           19            78,808,528.53       2.34     107            8.1091        1.224260
      8.250% to 8.499%            4            14,413,365.95       0.43     216            8.3420        1.702145
      8.500% to 8.749%            3             5,872,261.73       0.17     235            8.6471        1.804861
      8.750% to 8.999%            1             2,340,838.64       0.07     100            8.8750        1.410000
      9.000% or greater           3             7,231,412.83       0.22     232            9.0483        1.166690
Totals                          664         3,362,234,540.36     100.00     138            7.2425        1.476153


</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          664         3,362,234,540.36     100.00     138            7.2425        1.476153
       25 to 36 months            0                     0.00       0.00       0            0.0000        0.000000
       37 to 48 months            0                     0.00       0.00       0            0.0000        0.000000
       49 and greater             0                     0.00       0.00       0            0.0000        0.000000
Totals                          664         3,362,234,540.36     100.00     138            7.2425        1.476153

</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           227,422,590.12       6.76     225            7.2952         NAP
         Less than 0              1             2,134,051.36       0.06     224            7.1800       -0.249999
         0.0 to 0.99             22            75,689,955.72       2.25     146            7.4379        0.766998
         1.0 to 1.09             19           111,096,026.63       3.30     105            7.4802        1.063736
         1.1 to 1.24            120           744,516,503.62      22.14     140            7.2125        1.169116
        1.25 to 1.49            219           993,959,779.98      29.56     134            7.2622        1.368292
         1.5 to 1.74            111           673,373,496.92      20.03     131            7.1736        1.578605
        1.75 to 1.99             48           139,526,637.60       4.15     119            7.4041        1.856587
         2.0 to 2.24             22           262,779,094.63       7.82     112            7.0279        2.060396
       2.5 and greater           29           131,736,403.78       3.92     122            7.4704        2.716390
Totals                          664         3,362,234,540.36     100.00     138            7.2425        1.476153


</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            64,151,503.13       1.91     156            7.8025        2.192801
         Industrial              44           127,706,682.17       3.80     118            7.3603        1.653296
           Lodging               45           227,400,988.45       6.76     122            7.6082        1.795415
          Mixed Use               8            21,787,257.88       0.65     129            7.6256        1.513550
      Mobile Home Park            5            13,351,322.96       0.40     111            7.1107        1.674789
        Multi-Family            228         1,068,985,417.09      31.79     139            7.2440        1.294792
           Office                71           669,162,575.30      19.90     135            7.0846        1.414806
            Other                73           227,422,590.12       6.76     225            7.2952          NAP
           Retail               168           921,087,230.57      27.40     122            7.1838        1.569777
        Self Storage             10            21,178,972.69       0.63     148            7.4987        1.666149
Totals                          664         3,362,234,540.36     100.00     138            7.2425        1.476153

</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              41,855,866.79      1.24        44              7.4903           1.237868
       61 to 84 months             21             122,219,314.37      3.64        67              7.2419           1.470632
      85 to 108 months            422           1,830,894,498.86     54.45       102              7.2752           1.484565
      109 to 120 months             3              90,891,121.02      2.70       112              6.8153           2.042990
      121 to 154 months             5             200,205,990.43      5.95       139              7.0425           1.455561
      155 to 192 months            48             322,866,460.25      9.60       164              7.1946           1.496191
      193 to 240 months            27             136,648,514.83      4.06       221              7.2765           1.310543
    241 months or greater           3               4,621,802.50      0.14       283              8.7652           1.231885
Totals                            534           2,750,203,569.05     81.80       116              7.2379           1.495287


</TABLE>
<TABLE>
<CAPTION>
                 Remaining Stated Term (Fully Amortizing Loans)



  Remaining Stated                # of            Scheduled       % of                                        Weighted
    Term                          Loans           Balance         Agg.      WAM              WAC              Avg DSCR(1)
                                                                  Bal.      (2)
    <S>                         <C>           <C>                <C>        <C>              <C>             <C>
     120 months or less            1              1,549,668.87    0.05       101              7.5625             NAP
      121 to 154 months            4              8,302,359.54    0.25       130              7.2447           1.133898
      155 to 192 months           22            210,333,253.35    6.26       170              6.9744           1.282444
      193 to 216 months           14             24,612,316.86    0.73       211              7.3076           1.190000
      217 to 240 months           61            171,358,421.93    5.10       223              7.4766           1.660099
      241 to 264 months            0                      0.00    0.00         0              0.0000           0.000000
      265 to 300 months           17             78,964,009.20    2.35       282              7.4300           1.410511
    301 months or greater         11            116,910,941.56    3.48       342              7.3443           1.304876
Totals                           130            612,030,971.31   18.20       233              7.2630           1.370520
</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        99              6.7500           2.047655
     180 months or less            1            154,000,000.00    4.58       141              7.0400           1.510000
      181 to 228 months           10             56,473,864.89    1.68        77              7.6172           1.890405
      229 to 252 months            6             12,488,807.73    0.37       171              7.6597           1.345754
      253 to 276 months            7             23,899,154.27    0.71       190              7.2586           1.450000
      277 to 300 months          119            452,779,772.60   13.47       129              7.4566           1.718215
      301 to 324 months            9             42,704,226.77    1.27       107              7.5630           1.452759
    325 months or greater        380          1,844,466,216.79   54.86       113              7.2218           1.388722
Totals                           534          2,750,203,569.05   81.80       116              7.2379           1.495287

</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      19           66,134,678.64           1.97         155        7.4985    1.323929
   1 year or less             448        2,407,238,852.03          71.60         130        7.2044    1.472453
   1 to 2 years               189          852,688,501.42          25.36         158        7.3276    1.508854
2 years or greater              8           36,172,508.27           1.08         126        7.3069    1.361091
Totals                        664        3,362,234,540.36         100.00         138        7.2425    1.476153

<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           973,421.70      588,409.41          6.830%
    240000002      2      OF Austin               TX           903,466.67            0.00          7.040%
    240000003      3      RT Aurora               IL           481,093.03            0.00          6.750%
    240000004      4      RT Vernon Hills         IL           437,984.31            0.00          6.750%
    355132459      5      OF Atlanta              GA           360,000.00            0.00          6.750%
    245114125      6      MF Mount Olive          NJ           387,439.01       53,939.00          7.360%
    245114400      7      RT Charlotte            NC           141,827.01       23,267.20          6.790%
    240000009      9      LO Various              KY           150,598.35       29,453.30          7.672%
    440000010     10      OF Akron                OH           131,266.27       19,637.61          7.080%
    245114220     11      MF Baltimore            MD           129,887.54       19,722.36          7.110%
    180000281     12      LO New York             NY           134,153.13       43,750.59          7.550%
    245114267     13      MF Falls Church         VA           128,934.53       17,488.60          7.375%
    180000314     14      MF Miramar              FL           118,829.45       19,195.77          6.880%
    245114329     15      MF Gaithersburg         MD           116,523.79       19,467.80          6.800%
    245999549     16      MF Chicago              IL           113,005.12       18,046.72          6.850%
    440000017     17      RT Memphis              TN           105,175.68       15,790.07          7.100%
    195113931     18      MF Houston              TX           120,044.65            0.00          8.140%
    180000242     19      RT New York             NY           102,185.60       15,217.64          7.140%
    180000285     20      MF Marin City           CA           101,889.66       14,270.59          7.326%
    355132446     21      RT Burke                VA            96,068.82       14,594.03          7.080%
    440000022     22      OF St. Louis            MO            96,326.90       13,984.74          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            92,334.15       12,524.15          7.375%
    180000315     26      MF Bristol              PA            85,930.71       12,605.33          7.170%
    240000027     27      RT Chester              NY            86,840.71       12,173.22          7.260%
    245114288     28      MF Atlanta              GA            83,450.22       13,018.64          7.000%
    180000389     29      RT Statesboro           GA            83,722.92       12,377.65          7.100%
    180000351     30      LO Savannah             GA            82,989.99       17,558.93          7.340%
    815114262     31      OT Orange               CT            80,633.94       14,418.26          7.125%
    180000402     32      RT Sandy                UT            79,233.98       12,152.79          6.990%
    245114261     33      HC Various              AR            84,569.58       26,258.48          7.750%
    245114331     34      MF Germantown           MD            74,852.29       12,505.69          6.800%
    440000035     35      RT Temple City          CA            80,425.86       10,979.23          7.340%
    245114391     36      RT Alexandria           VA            75,021.37       12,021.70          6.875%
    245114330     37      MF Largo                MD            73,958.54       12,356.36          6.800%
    245114401     38      RT Sandy Springs (Atl)  GA            76,867.42       11,507.18          7.063%
    245114063     39      MF Lafayette            LA            79,421.17       10,078.16          7.540%
    440000040     40      RT Patton Township      PA            71,927.16       16,739.46          7.040%
    355132439     41      OF Baltimore            MD            77,874.27       13,049.97          7.600%
    180000438     42      OF Dallas               TX            72,974.66       10,608.29          7.130%
    440000043     43      MF Fullerton            CA            71,038.62       11,042.92          6.950%
    440000044     44      IN Westmont             IL            73,325.66       10,407.18          7.270%
    180000326     45      LO Costa Mesa           CA            73,538.96       15,716.42          7.340%
    180000304     46      RT Fort Worth           TX            71,592.85       10,641.99          7.130%
    180000282     47      RT Hodgkins             IL            79,549.04       14,244.94          7.990%
    245114375     48      MF Alexandria           VA            70,358.88       10,487.34          7.125%
    180000289     49      RT Niles                IL            72,984.76        9,814.72          7.450%
    440000050     50      RT Indianapolis         IN            68,363.93       10,061.64          7.160%
    180000287     51      MF Sacramanto           CA            70,150.52        9,754.45          7.348%
    180000396     52      OT West Monroe          LA            76,885.61       17,848.46          8.340%
    245114265     53      MF Gaithersburg         MD            66,863.50        9,069.33          7.375%
    440000054     54      RT Memphis              TN            69,540.52        8,859.88          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            62,241.50        9,172.66          7.125%
    815114232     58      OT Various              AR            62,200.63            0.00          7.156%
    440000059     59      OF Aventura             FL            63,554.95        8,644.19          7.330%
    240000060     60      MF Reno                 NV            59,333.91        8,880.09          7.125%
    245114309     61      MF Lexington            KY            59,231.27        8,647.55          7.200%
    245114303     62      MF Orlando              FL            61,026.81        8,101.94          7.440%
    180000240     63      RT Manassas Park        VA            59,512.12        8,145.81          7.396%
    245114114     64      HC Various              GA            62,916.85       18,749.59          7.950%
    245114304     65      MF Jacksonville         FL            59,767.92        7,856.74          7.470%
    180000368     66      MF Lauderhill           FL            56,248.75        8,331.06          7.110%
    245114107     67      RT Stockton             CA            58,236.95        8,067.86          7.375%
    195113942     68      MF Salt Lake City       UT            64,645.17            0.00          8.140%
    245114320     69      LO Allen Park           MI            55,829.58       11,931.65          7.340%
    440000070     70      LO Pensacola Beach      FL            53,590.98       12,140.57          7.060%
    245114390     71      RT Tustin               CA            54,622.11        7,915.52          7.160%
    245114371     72      MF Atlanta              GA            54,314.51        8,004.45          7.125%
    440000073     73      RT Washington Township  IN            53,234.80        8,234.62          7.010%
    180000369     74      MF Miami                FL            53,827.80        7,999.14          7.100%
    180000306     75      MF Frenso               CA            56,227.68        7,596.83          7.420%
    440000076     76      MF Bergenfield          NJ            53,151.16        8,031.58          7.050%
    245114305     77      MF St. Louis            MO            52,336.25        8,025.30          7.080%
    245114360     78      HC Bronx                NY            57,528.67       17,135.97          7.890%
    180000297     80      MF Wheaton              IL            49,942.80        8,014.01          6.900%
    180000376     81      LO Daytona Beach Shores FL            49,149.44       10,736.62          7.230%
    245114298     82      MF Edison               NJ            48,914.03        7,024.43          7.250%
    440000083     83      RT Northwoods           MO            49,632.93        6,588.04          7.425%
    355132436     84      OF Charlotte            NC            47,498.73       10,787.95          7.200%
    195113938     85      MF Tuscon               AZ            54,151.35            0.00          8.140%
    240000086     86      MF Sparks               NV            46,815.10        6,928.09          7.159%
    440000087     87      OF Philadelphia         PA            47,827.42        6,337.93          7.430%
    240000088     88      MF Las Vegas            NV            45,931.80        6,797.36          7.159%
    440000089     89      LO Louisville           KY            47,869.89        9,771.42          7.500%
    245114323     90      LO Pineville            NC            50,272.86        9,284.35          7.875%
    240000091     91      MF Las Vegas            NV            47,152.07        6,619.62          7.356%
    440000092     92      RT Ocean City           MD            46,284.77        6,531.34          7.240%
    245114395     93      HC Columbus             OH            45,104.63        6,483.27          7.200%
    245114207     94      MF Augusta              GA            43,769.88        6,793.11          7.000%
    355112450     95      IN Charlotte            NC            42,718.32       15,098.83          7.100%
    245114157     96      MF Portland             OR            45,323.29        6,114.89          7.440%
    180000331     97      RT New York             NY            43,580.91        6,064.59          7.330%
    440000098     98      OF West Hills           CA            42,734.92        6,186.58          7.210%
    245114274     99      MF Winston-Salem        NC            42,645.58        6,300.30          7.215%
    180000343    100      MF Houston              TX            41,898.11        6,248.64          7.120%
    240000101    101      OF Westlake Village     CA            46,112.22        5,489.64          7.863%
    180000385    102      RT LaGrange             GA            41,568.72        6,145.55          7.100%
    180000300    103      RT Collyville           TX            41,664.69        6,193.29          7.130%
    180000381    104      RT Sedona               AZ            43,769.48        5,678.41          7.510%
    245999535    105      RT Glen Allen           VA            42,487.45        5,740.60          7.350%
    180000374    106      RT Glen Cove            NY            42,072.88        5,869.52          7.290%
    180000342    107      RT Fort Worth           TX            40,573.85       11,045.32          7.120%
    240000108    108      RT Las Vegas            NV            41,619.26        6,024.05          7.263%
    245114338    109      MF Jersey City          NJ            40,201.75        5,982.50          7.060%
    240000110    110      RT Boston               MA            42,579.76        8,500.43          7.520%
    180000358    111      MF Rancho Cucamonga     CA            39,273.27        6,116.08          6.960%
    240000112    112      MF Encino               CA            39,787.75        6,010.25          7.051%
    245999547    113      MF Middletown           OH            39,535.20        5,979.71          7.060%
    440000114    114      MF Azusa                CA            38,953.30        5,954.62          7.000%
    240000115    115      MF Las Vegas            NV            39,639.12        5,882.45          7.135%
    180000386    116      RT Houston              TX            40,269.75        5,617.98          7.290%
    240000117    117      MF Phoenix              AZ            42,113.29        5,318.11          7.627%
    240000118    118      MF San Diego            CA            41,714.47        5,459.07          7.571%
    440000119    119      OF Tallahassee          FL            38,106.68        6,033.61          6.940%
    180000384    120      RT Dublin               GA            38,641.35        5,712.76          7.100%
    245999551    121      RT Bradenton            FL            39,926.82        8,311.24          7.375%
    240000122    122      RT Columbus             OH            39,298.81        5,680.07          7.240%
    180000329    123      MF Lubbock              TX            39,672.28        5,575.40          7.300%
    180000296    124      MF San Diego            CA            38,121.42        5,877.23          7.020%
    180000214    125      RT Battle Creek         MI            40,391.96        5,530.44          7.450%
    355132437    126      OF Charlotte            NC            40,367.34        8,406.08          7.500%
    245114376    127      MF Carrboro             NC            39,955.00        5,365.04          7.390%
    245114396    128      LO Lynchburg            VA            42,045.73        7,585.28          7.875%
    245114182    129      RT Oceanside            CA            37,552.16        8,679.15          7.070%
    240000130    130      MF Los Angeles          CA            37,679.88        5,741.15          7.071%
    440000131    131      OF Greenville           SC            38,583.66        5,402.61          7.300%
    245114377    132      RT Louisburg            NC            38,275.98        5,383.30          7.250%
    245114131    133      MF Millville            NJ            40,193.80        5,105.00          7.625%
    245114193    134      RT Silver Spring        MD            37,252.81        5,632.22          7.110%
    245114398    135      MF Alexandria           VA            37,264.45        5,509.06          7.150%
    180000437    136      RT Madison              WI            36,981.49        5,448.32          7.090%
    240000137    137      OF Montebello           NY            37,730.79        5,289.06          7.260%
    245999548    138      MF Keyport              NJ            37,017.07        5,427.20          7.125%
    245114132    139      MF Summit               NJ            37,714.75        5,390.62          7.280%
    245999504    141      RT Olney                MD            34,810.02        5,768.91          6.760%
    245114218    142      OF Sunrise              FL            37,716.67            0.00          7.300%
    180000357    143      MF Rialto               CA            35,546.61        5,535.72          6.960%
    440000144    144      MF Daly City            CA            37,376.75        5,255.12          7.330%
    180000275    145      OT Stonington           CT            37,484.22        8,116.72          7.420%
    245114247    146      OF Brooklyn             NY            40,283.51        7,183.19          8.000%
    245114209    147      RT Chardon              OH            36,363.61        5,249.14          7.250%
    240000148    148      LO Columbus             OH            39,443.94        7,233.47          7.900%
    440000149    149      IN Sunrise              FL            36,322.23        7,549.97          7.380%
    245114393    150      IN Menominee            MI            37,185.79       11,609.43          7.625%
    180000319    151      MF Toms River           NJ            35,411.01        5,194.50          7.170%
    440000152    152      RT Cabin John           MD            34,555.17        5,362.98          7.000%
    245114173    153      MF Vernon               CT            37,681.69        4,785.94          7.625%
    180000283    154      RT Mount Holly          NJ            37,318.50        4,852.34          7.553%
    180000407    155      OF Washington           DC            34,492.90        4,916.09          7.210%
    440000156    156      OF Darien               CT            35,396.37        4,761.66          7.400%
    180000312    157      RT Chino Hills          CA            34,571.40        4,955.49          7.240%
    245114208    158      MF South River          NJ            33,208.72        5,223.14          6.960%
    815114269    159      OT LaGrange             GA            34,903.33        7,654.53          7.375%
    240000160    160      MF Encino               CA            33,321.30        5,033.44          7.051%
    180000372    161      RT Plano                TX            33,965.49        4,865.96          7.210%
    440000162    162      RT Richmond             VA            34,405.98        4,787.85          7.330%
    245114321    163      LO Romulus              MI            34,218.13        7,312.94          7.340%
    440000164    164      IN Wellington           FL            32,580.36        4,940.22          7.070%
    240000165    165      MF La Grange Park       IL            34,502.94        4,630.07          7.494%
    245114315    166      MF Winston-Salem        NC            32,076.45        4,926.71          7.075%
    245999501    167      LO Bethlehem            PA            34,424.33        6,668.43          7.625%
    195113933    168      MF Longview             TX            37,213.37            0.00          8.140%
    245114372    169      IN Clayton              WI            32,517.53       18,273.01          7.438%
    245114211    170      RT Austin               TX            32,764.57        5,593.82          7.375%
    245999500    171      LO Newburgh             NY            34,930.30        6,301.61          7.875%
    180000268    172      OF New York             NY            31,576.73        4,749.41          7.110%
    195114118    173      MF Beacon Falls         CT            33,866.06        4,354.80          7.625%
    440000174    174      MF Tampa                FL            32,461.04        4,431.38          7.340%
    245114385    175      MF Metairie             LA            30,527.21        4,809.62          6.910%
    245999511    176      LO Washington           DC            32,966.48        6,569.55          7.500%
    355132443    177      RT Greer                SC            31,746.76       11,017.95          7.300%
    440000178    178      RT San Diego            CA            32,315.69        4,411.54          7.340%
    440000179    179      OF Whitpain Township    PA            30,698.03        4,669.85          7.030%
    245114324    180      LO Matthews             NC            34,159.76        6,308.60          7.875%
    245114345    181      HC Bristol              TN            33,811.73       10,108.17          7.875%
    240000182    182      MF Los Angeles          CA            30,934.73        4,597.71          7.146%
    240000183    183      IN Fremont              CA            30,774.05        4,501.82          7.194%
    245999556    184      MF Ralston              NE            29,036.62        4,598.14          6.875%
    245114322    185      LO Concord              NC            32,870.72        6,070.53          7.875%
    245114273    186      MF Charlotte            NC            29,851.91        4,410.21          7.215%
    440000187    187      LO Ocala                FL            31,399.61        6,039.17          7.650%
    440000188    188      RT Smithtown            NY            28,260.12        6,760.52          6.900%
    815114270    189      OT Huntsville           AL            30,140.06        6,659.51          7.375%
    440000191    191      RT Various              CA            28,798.72        4,366.73          7.070%
    245114292    192      MF Charleston           SC            27,845.70        4,498.21          6.880%
    180000337    193      RT Glendale             AZ            28,798.57        4,293.24          7.116%
    180000391    194      MF Conroe               TX            28,852.73        4,209.11          7.140%
    245114286    195      LO Gatlinburg           TN            30,481.78        5,941.34          7.625%
    195114175    197      MU Agoura Hills         CA            31,490.83        4,678.66          7.875%
    245114302    198      MF Casper               WY            29,154.81        3,997.60          7.375%
    180000288    200      RT Houston              TX            28,573.77        4,023.14          7.310%
    180000321    201      MF Wilkes-Barre         PA            27,591.08        4,047.38          7.170%
    180000424    202      MH Austin               TX            27,804.52        3,794.29          7.320%
    245114392    203      IN Marinette            WI            28,509.10        8,900.57          7.625%
    240000204    204      RT Salem                NH            27,959.34        3,827.39          7.380%
    240000205    205      MF Glendale             CA            26,974.73        4,016.32          7.125%
    245114180    206      OF Richmond             VA            28,608.51        5,759.98          7.625%
    240000207    207      IN Berkeley             CA            26,612.21        3,857.14          7.175%
    180000303    208      RT Laguna Beach         CA            28,220.78        3,583.52          7.610%
    180000333    209      OF Lakeland             FL            27,502.67        3,715.84          7.420%
    440000210    210      MF Orlando              FL            26,843.07        3,854.86          7.250%
    245114325    211      LO Shreveport           LA            27,466.48        5,671.13          7.460%
    240000212    212      RT Santa Ana            CA            27,183.33        3,782.33          7.346%
    195096351    213      RT Falls Township       PA            30,036.59        4,172.51          8.130%
    440000214    214      RT Battle Creek         MI            27,423.06        4,620.02          7.490%
    180000362    215      RT Plantation           FL            26,187.11        3,739.17          7.220%
    440000216    216      RT Onley                VA            25,669.85        3,840.24          7.080%
    440000217    217      RT Logan Township       PA            25,942.75        5,747.45          7.210%
    245999529    218      MF Oklahoma City        OK            26,532.98        3,580.46          7.375%
    240000219    219      OF Scottsdale           AZ            26,356.01        3,398.45          7.513%
    180000397    220      OF Palm Beach           FL            24,449.00        3,663.15          7.060%
    240000221    221      MF Santa Rosa           CA            24,360.92        3,680.58          7.035%
    245999503    222      RT Silver Spring        MD            22,834.03        9,001.46          6.710%
    245114343    223      MF Vernon               CT            23,836.34        3,824.87          6.900%
    180000263    224      MF Wilton Manors        FL            25,573.05        5,328.11          7.450%
    180000355    225      RT Blendon Township     OH            25,228.86        3,484.84          7.320%
    180000348    226      RT Costa Mesa           CA            25,308.63        3,449.91          7.360%
    240000227    227      MF Tarzana              CA            24,147.48        3,647.66          7.051%
    245999517    228      LO Mesa                 AZ            25,852.99        5,058.50          7.590%
    240000229    229      IN South Gate           CA            23,213.12       21,482.27          7.228%
    180000292    230      OT Chicago              IL            24,809.16        5,975.84          7.360%
    180000354    231      RT Columbus             OH            24,866.72        3,434.82          7.320%
    440000232    232      MF Anaheim              CA            26,421.63        3,217.88          7.777%
    440000233    233      RT Sanford              NC            24,332.76        3,497.56          7.200%
    240000234    234      MH Mesa                 AZ            22,963.04        3,771.36          6.802%
    440000235    235      RT Little Rock          AR            24,916.07        8,088.19          7.490%
    440000236    236      MF Virginia             MN            23,970.58        5,427.19          7.160%
    240000237    237      IN Moorpark             CA            25,602.68        3,326.66          7.593%
    245114384    238      MF Longview             TX            23,237.13        3,661.05          6.910%
    245999540    239      MU Morristown           NJ            24,229.07        5,006.12          7.375%
    245114349    240      MF Lake View Terrace    CA            24,056.78        3,338.88          7.290%
    440000241    241      MF Oakland Park         FL            24,413.23        3,309.26          7.410%
    240000242    242      OF Chicago              IL            24,216.72        3,358.51          7.356%
    440000243    243      OF Brentwood            TN            23,796.69        3,463.24          7.240%
    440000244    244      MF Williamsport         MD            24,369.63        5,005.27          7.500%
    180000141    245      RT Orlando              FL            25,706.64        3,029.62          7.910%
    245114194    246      IN Naples               FL            23,767.98        5,028.68          7.375%
    245114198    247      MF Lakeside Park        KY            24,116.05        3,180.03          7.510%
    240000248    248      RT Berkeley             CA            23,295.52        5,049.92          7.312%
    240000249    249      MF Los Angeles          CA            23,585.34        3,192.20          7.446%
    245114212    250      RT Mesa                 AZ            22,958.33            0.00          7.250%
    440000251    251      RT Philadelphia         PA            22,169.38        4,057.52          7.100%
    440000252    252      RT Jacksonville         FL            22,714.02        3,234.46          7.260%
    180000274    253      MF Augusta              GA            22,638.70        3,284.00          7.250%
    245114278    254      MF Norfolk              NE            22,268.53        3,332.77          7.125%
    245114284    255      RT Salem                VA            20,901.74        8,105.16          6.800%
    815114283    256      OT Eustis               FL            21,545.14        8,306.15          7.030%
    180000294    257      MF Rockford             IL            21,938.48        3,304.57          7.090%
    240000258    258      HC Lynnwood             WA            24,555.98        4,312.64          7.970%
    180000308    259      RT Corbin               KY            22,391.14        3,108.39          7.353%
    180000341    260      LO Bethesda             MD            21,972.72        4,668.95          7.360%
    805114053    261      OT Orangeburg           SC            21,485.87        5,068.18          7.260%
    440000262    262      OF Roswell              GA            22,537.45        2,933.30          7.550%
    440000263    263      OF Englewood            CO            21,409.39        3,051.36          7.210%
    440000264    264      IN Delray Beach/River B FL            21,093.28        3,124.15          7.110%
    440000265    265      OF Annapolis            MD            20,821.27        3,177.99          7.020%
    440000266    266      RT Gainesville          GA            21,586.66        4,620.22          7.330%
    240000267    267      MF Grand Prairie        TX            20,874.96        3,206.63          7.054%
    180000295    268      MF Victoria             TX            22,062.60        2,961.38          7.440%
    440000269    269      RT Miami                FL            22,002.14        2,972.67          7.420%
    245114386    270      MF Clear Lake City      TX            20,389.44        3,212.40          6.910%
    440000271    271      IN Ft. Lauderdale       FL            22,035.88        2,834.87          7.520%
    240000272    272      OF Portland             OR            22,015.02        2,838.70          7.513%
    440000273    273      RT Mesa                 AZ            21,833.06        4,259.72          7.600%
    240000274    274      RT San Jose             CA            22,031.13        4,233.28          7.675%
    245114380    275      MF Metairie             LA            19,819.90        3,122.67          6.910%
    440000276    276      RT Sioux Falls          SD            21,325.30        2,806.06          7.430%
    240000277    277      HC Snohomish            WA            22,591.50        3,967.63          7.970%
    245114296    278      HC St Louis             MO            22,236.07        4,106.54          7.875%
    180000316    279      MF Toms River           NJ            20,302.31        2,978.18          7.170%
    245114223    280      MF Baltimore            MD            20,366.93        2,972.70          7.210%
    245114200    281      LO Metroplois           IL            21,214.75        6,842.50          7.625%
    180000188    282      OT Las Vegas            NV            19,839.69        7,211.66          7.200%
    245114353    283      RT Silver Spring        MD            19,350.63        3,064.52          6.910%
    440000284    284      OF North Hollywood      CA            20,874.23        4,229.36          7.490%
    440000285    285      RT Pinetop-Lakeside     AZ            18,953.97        3,166.21          6.780%
    245114285    286      MF Dallas               TX            21,138.57        2,751.24          7.550%
    180000293    287      RT Shepardsville        KY            20,575.64        2,856.36          7.353%
    245114280    288      MF Columbus             NE            19,901.03        2,978.45          7.125%
    440000289    289      OF Menands              NY            20,232.96        6,866.89          7.360%
    815114087    290      OT West Hazelton        PA            20,766.98        6,670.71          7.600%
    245999559    291      MF Blommingdale         NJ            20,052.18        2,800.73          7.250%
    245114291    292      MF Estero               FL            19,845.27        2,916.54          7.180%
    440000293    293      RT Rockville            MD            19,520.93        6,814.77          7.180%
    245114365    294      IN Fond Du Lac          WI            19,806.13       11,129.92          7.438%
    180000324    295      OT Chicago Heights      IL            20,074.29        4,437.71          7.430%
    240000296    296      SS Everett              WA            19,751.20        2,783.00          7.260%
    245114346    297      MF Roanoke              VA            19,377.07        2,855.64          7.125%
    440000298    298      RT Williamsburg         VA            20,390.33        2,683.75          7.500%
    128878897    299      MF Atlanta              GA            24,549.23        3,285.62          9.063%
    240000300    300      OF Chicago              IL            19,978.80        2,770.76          7.356%
    240000301    301      RT Portage              MI            19,854.70        4,223.75          7.356%
    180000322    302      MF Franklin             TN            18,641.60        2,971.38          6.920%
    180000192    303      MF San Bernadino        CA            20,615.43        6,516.61          7.770%
    240000304    304      MF Sparks               NV            19,211.86        2,843.13          7.159%
    245999531    305      MU Boston               MA            19,660.93        4,092.66          7.375%
    180000309    306      RT Manchester           KY            19,667.89        2,730.34          7.353%
    240000307    307      MF Reno                 NV            18,344.56        2,959.42          6.884%
    245114216    308      MF Nashville            TN            19,441.94        2,733.51          7.330%
    240000309    309      MF Phoenix              AZ            19,349.53        2,741.17          7.307%
    180000411    310      MF Los Angeles          CA            18,842.60        2,748.80          7.140%
    245114319    311      MF Ft. Myers            FL            18,939.58        2,759.98          7.190%
    440000312    312      OF Smithtown            NY            18,912.73        2,765.18          7.180%
    245114156    313      SS Wayne Township       NJ            19,638.93        4,008.79          7.500%
    240000314    314      OF West Hartford        CT            20,124.41        2,580.05          7.650%
    815114272    315      OT Morganton            NC            17,882.13        7,117.16          7.000%
    180000409    316      MF Los Angeles          CA            18,548.18        2,705.85          7.140%
    240000317    317      RT Capitola             CA            19,710.97        2,495.76          7.584%
    245114279    318      MF Kearny               NE            18,482.88        2,766.20          7.125%
    440000319    319      OF Salt Lake City       UT            18,178.48        4,201.47          7.070%
    815114128    320      OT Union Township       NJ            19,009.60        3,674.92          7.410%
    195114177    321      RT Columbia             MD            19,986.07        6,117.27          7.875%
    180000081    322      MF Chamblee             GA            20,583.43        6,084.56          8.120%
    180000398    323      RT Memphis              TN            18,253.77        2,662.90          7.140%
    240000325    325      IN San Leandro          CA            18,494.64        3,978.32          7.283%
    440000326    326      RT Indianapolis         IN            18,491.89        2,655.57          7.250%
    240000327    327      IN Westlake Village     CA            19,279.85        2,529.69          7.563%
    440000328    328      MF Boulder              CO            17,195.89        2,862.89          6.790%
    240000329    329      RT Newport News         VA            18,470.89        3,929.37          7.356%
    240000330    330      IN Goleta               CA            18,354.25        2,581.43          7.329%
    180000318    331      MF Jackson              NJ            17,941.58        2,631.88          7.170%
    815114255    332      OT Milton Freewater     OR            17,834.19        5,644.39          7.250%
    815999526    333      OT Portage              MI            17,501.38        5,041.31          7.125%
    180000379    334      MF Houston              TX            17,916.69        2,528.26          7.240%
    440000335    335      IN Boulder              CO            17,690.11        2,572.09          7.150%
    240000336    336      MF Santa Rosa           CA            17,081.09        2,692.97          6.908%
    240000337    337      RT Sunnyvale            CA            18,482.78        3,702.57          7.508%
    240000338    338      RT Scottsdale           AZ            18,405.94        2,482.23          7.457%
    240000339    339      MF Sierra Vista         AZ            17,756.42        2,627.54          7.210%
    815114356    340      OT St. John             IN            16,805.54        6,372.30          7.000%
    440000341    341      MF Tampa                FL            16,846.43        2,667.94          6.910%
    245114268    342      HC Delmar               DE            19,370.24        3,474.76          8.000%
    240000343    343      OF Chicago              IL            17,859.83        2,476.90          7.356%
    440000344    344      RT Houston              TX            21,908.25        1,849.35          9.010%
    815114358    345      OT Lafayette            IN            16,296.96        6,229.60          6.875%
    245114213    346      MF Murfreesboro         TN            17,530.90        2,464.82          7.330%
    180000310    347      RT Fairlea              WV            17,549.81        2,436.31          7.353%
    245999539    348      MF Summerville          MA            16,955.09        3,750.55          7.190%
    245999550    349      RT Margate              FL            17,202.40        7,555.82          7.500%
    240000350    350      MF Los Angeles          CA            17,863.28        2,308.84          7.625%
    245114289    351      MF State College        PA            20,276.25        1,823.74          8.700%
    240000352    352      RT Walled Lake          MI            16,901.19        2,351.91          7.330%
    245114312    354      RT Fredericksburg       VA            16,375.48        5,755.05          7.250%
    440000355    355      OF Annapolis            MD            15,789.72        2,450.73          6.970%
    815114167    356      OT Miami                FL            16,512.17        6,114.93          7.500%
    180000404    357      RT Phoenix              AZ            16,669.00        2,172.83          7.480%
    440000358    358      OF Pacheco              CA            16,749.88        2,165.90          7.520%
    240000359    359      MF Orange               CA            16,365.02        2,283.21          7.375%
    245114369    360      IN Stevens Point        WI            15,963.15        8,970.39          7.438%
    440000361    361      RT Vestavia Hills       AL            15,773.68        2,293.45          7.150%
    245114244    362      MF Ayer                 MA            17,472.39        3,135.10          8.000%
    180000327    363      MF Pensacola            FL            15,230.21        2,395.44          6.960%
    245114301    364      SS Citrus Heights       CA            15,442.72        3,507.27          7.130%
    245114318    365      OF Altomonta Springs    FL            15,431.64        3,509.85          7.125%
    240000366    366      MF Peoria               IL            15,050.68        2,292.61          7.026%
    440000367    367      MF Washington           DC            14,819.36        2,339.04          6.920%
    440000368    368      MF Sylmar               CA            15,170.23        2,285.07          7.090%
    440000369    369      LO Saratoga             CA            16,048.86        3,249.55          7.550%
    240000370    370      MF Stockton             CA            16,169.29        2,129.72          7.567%
    440000371    371      RT Littleton            CO            15,842.83        3,117.71          7.570%
    240000372    372      OF Santa Barbara        CA            15,671.47        2,073.02          7.451%
    245114185    373      MF Granda Hills         CA            16,218.42        1,997.26          7.720%
    245114361    374      OF Plymouth Meeting     PA            15,649.77        3,194.51          7.500%
    245114181    375      HC Gig Harbor           WA            16,435.36        3,035.27          7.875%
    240000376    376      MF Los Angeles          CA            14,894.06        2,265.11          7.113%
    245999508    377      RT Medford              OR            14,964.31        2,090.10          7.250%
    440000378    378      RT Galveston            TX            14,510.98        3,302.29          7.090%
    180000269    379      IN Bethpage             NY            14,492.91        2,223.69          7.050%
    245114202    381      LO Hammond              IN            15,140.65        4,999.18          7.500%
    245114083    382      LO Albany               GA            16,154.51        4,756.49          8.000%
    180000400    383      MF Bowling Green        KY            14,407.45        2,158.64          7.060%
    440000384    384      RT Memphis              TN            15,033.47        5,254.29          7.500%
    440000385    385      HC Topeka               KS            15,692.38        3,002.01          7.750%
    805114012    386      OT Houston              TX            14,513.75        5,142.25          7.270%
    245114219    387      MU New York             NY            14,642.39        2,105.79          7.230%
    440000388    388      RT San Diego            CA            14,323.58        2,124.68          7.090%
    245114183    389      SS Boise                ID            15,839.85        2,943.58          7.875%
    240000390    390      OF South Bend           IN            14,704.93        2,058.27          7.280%
    245114115    391      LO Dunn                 NC            16,718.69        7,587.28          8.625%
    240000392    392      MF Oxnard               CA            14,245.58        2,046.96          7.201%
    180000378    393      OF Coral Gables         FL            14,062.19        2,082.76          7.110%
    245114228    394      MU Edgewood             MD            14,853.52        1,960.51          7.520%
    245114297    395      MF Tallahassee          FL            14,568.35        2,007.85          7.375%
    245114217    396      MF Clarksvile           TN            14,468.42        2,034.24          7.330%
    240000397    397      RT Peoria               AZ            15,295.55        1,898.34          7.750%
    195114158    398      LO Forest Park          GA            17,337.40        3,372.99          8.875%
    245114258    399      IN Phoenixville         PA            14,535.03        4,799.21          7.500%
    245114151    400      LO Parkersburg          WV            14,758.09        4,760.00          7.625%
    245114246    401      LO Gaffney              SC            15,379.09        4,528.18          8.000%
    245999506    402      RT Kennewick            WA            13,709.71        2,033.63          7.090%
    180000313    403      OT Lexington            SC            14,554.03        2,720.06          7.570%
    245114276    404      SS Santa Clarita        CA            14,643.61        2,906.53          7.620%
    245114171    405      MF Sanger               CA            14,895.25        1,825.81          7.750%
    180000367    406      OF Orlando              FL            14,755.75        1,804.54          7.690%
    195113941    407      MF Shreveport           LA            15,750.90            0.00          8.140%
    815114250    408      OT Coral Springs        FL            13,395.81        5,125.98          7.125%
    245114226    409      MF Baltimore            MD            13,415.56        2,083.97          7.020%
    245114229    410      RT Abingdon             MD            13,715.81        2,982.91          7.300%
    240000411    411      RT Pico Rivera          CA            14,521.94        1,796.49          7.706%
    815114251    412      OT Chicago              IL            12,841.59        4,830.38          7.000%
    245114362    413      IN Menasha              WI            13,450.43        7,558.38          7.438%
    180000320    414      MF Wannamassa           NJ            13,338.15        1,956.59          7.170%
    245999523    415      LO Payson               AZ            14,016.68        2,742.56          7.590%
    440000416    416      MF Austin               TX            13,202.19        1,948.88          7.120%
    245999520    417      MF Metairie             LA            12,834.39        1,961.94          7.000%
    440000418    418      OF Santa Barbara        CA            13,447.93        1,851.41          7.330%
    240000419    419      MF Denver               CO            12,796.32        2,006.66          7.000%
    180000371    420      RT Houston              TX            13,216.36        2,828.94          7.300%
    195113936    421      MF Dallas               TX            14,923.33            0.00          8.140%
    440000422    422      RT Vestiva Hills        AL            13,629.56        1,768.23          7.510%
    180000353    423      MF New York             NY            13,407.72        1,809.63          7.390%
    245114378    424      LO Franklin             TN            14,157.71        3,402.86          7.875%
    440000425    425      LO Winter Park          FL            14,152.70        2,594.74          7.840%
    815114333    426      OT Aurora               CO            13,479.00        5,882.62          7.625%
    180000363    427      MF Jonesboro            GA            12,182.04        3,059.72          6.780%
    180000251    428      RT Deptford             NJ            13,067.84        1,895.30          7.220%
    440000429    429      MF Dallas               TX            12,795.66        4,499.43          7.180%
    440000430    430      MU New York             NY            14,627.83        2,534.70          8.125%
    180000390    431      OF Newport Beach        CA            13,581.28        1,741.47          7.530%
    180000334    432      OT Miami                FL            13,184.59        3,737.75          7.450%
    815096383    433      OT Ventnor City         NJ            13,008.96        2,556.53          7.310%
    240000434    434      IN Windsor              WI            12,678.80       10,273.55          7.501%
    240000435    435      MF Osseo                MN            12,510.53        1,916.62          7.039%
    240000436    436      OF Murray               UT            14,128.51        1,629.05          7.939%
    815999513    437      OT Virginia Beach       VA            12,496.73        4,690.20          7.170%
    815999512    438      OT Roanoke              VA            12,486.24        4,499.17          7.170%
    245114227    439      IN Belcamp              MD            13,378.35        1,743.19          7.560%
    245114195    440      MF Palm Springs         FL            13,494.81        1,722.76          7.625%
    240000441    441      OF Van Buren Township   MI            11,731.94       11,820.06          7.060%
    815114326    442      OT Houma                LA            12,370.82        2,660.10          7.090%
    245999502    443      RT Palmdale             CA            12,461.56        4,282.47          7.210%
    245114359    444      MF Hastings             NE            12,022.97        1,903.92          6.875%
    240000445    445      MF Glendale             CA            12,397.11        1,885.38          7.113%
    240000446    446      RT Lancaster            CA            12,497.81        1,841.38          7.188%
    805114122    447      OT Winslow Township     NJ            13,322.11        2,255.17          7.690%
    180000073    448      OT Richmond             VA            13,230.49        4,596.83          7.770%
    440000449    449      RT Stoughton            MA            12,911.88        1,699.79          7.450%
    440000450    450      RT Plainfield           IN            12,823.72        1,716.26          7.400%
    440000451    451      RT Placentia            CA            12,665.06        1,746.20          7.310%
    245999521    452      MF Metairie             LA            11,960.29        1,884.36          6.910%
    245999552    453      RT Wallkill             NY            12,746.34        2,129.49          7.375%
    440000454    454      RT Pasadena             CA            12,198.63        1,843.31          7.050%
    240000455    455      MF Peoria               IL            11,684.04        1,947.69          6.758%
    245999522    456      LO St. Augustine        FL            13,890.99        3,837.97          8.125%
    245114394    457      SS Tacoma               WA            12,646.51        2,667.99          7.350%
    240000458    458      MF Van Nuys             CA            12,487.96        1,806.42          7.228%
    240000459    459      MF St Louis             MO            12,463.26        1,811.20          7.214%
    240000460    460      MF St Louis             MO            12,463.26        1,811.20          7.214%
    245114290    461      LO Kingsland            GA            13,430.01        3,972.22          7.875%
    245114196    462      MF Washington           DC            12,739.33        1,764.85          7.375%
    240000463    463      MF Chatsworth           CA            12,265.70        1,865.38          7.113%
    180000373    464      OT Liberty              NY            11,947.53        3,067.07          7.020%
    245999507    465      MF Fayetteville         AR            12,439.69        1,749.58          7.250%
    180000338    466      OT Philadelphia         PA            11,836.50        2,906.50          6.970%
    815114123    467      OT Wildwood             NJ            13,039.47        3,055.50          7.690%
    240000468    468      RT Salt Lake City       UT            13,651.36        1,536.12          7.999%
    240000469    469      MF Fresno               CA            12,140.96        1,773.81          7.151%
    245114179    470      LO Statesville          NC            13,765.85        6,564.61          8.375%
    180000330    471      OT Martinsville         IN            12,112.03        4,238.31          7.320%
    240000472    472      MH Idaho Falls          ID            11,776.56        1,774.79          7.058%
    440000473    473      RT Lauderhill           FL            12,375.47        2,456.43          7.540%
    440000474    474      RT Chesapeake           VA            11,920.03        1,696.38          7.230%
    180000377    475      RT Alpharetta           GA            11,324.26        2,709.42          6.920%
    240000476    476      OF Chicago              IL            12,108.36        1,679.25          7.356%
    245114231    477      MU Brighton             MA            12,888.22        2,382.86          7.875%
    815114263    478      OT Oveido               FL            11,574.54        4,107.72          7.160%
    240000479    479      LO Mt. Sterling         KY            12,549.86        2,454.44          7.672%
    240000480    480      LO Elizabethtown        KY            12,549.86        2,454.44          7.672%
    240000481    481      RT Half Moon Bay        CA            12,689.84        2,433.81          7.763%
    180000187    482      OT Vernon               CT            11,588.15        4,160.09          7.250%
    440000483    483      RT Castle Shannon       PA            12,146.30        1,555.21          7.550%
    240000484    484      MF Truckee              CA            11,820.23        1,616.05          7.351%
    240000485    485      RT Pleasant Hill        CA            12,274.49        2,358.54          7.675%
    245114078    486      MF Newton               NJ            12,655.02        1,477.07          7.870%
    815999524    487      OT Gaylord              MI            11,329.48        2,871.83          7.125%
    240000488    488      RT Midvale              UT            12,787.75        1,464.96          7.959%
    245114281    489      HC Santa Monica         CA            12,977.51        2,234.73          8.125%
    245114203    490      LO Macomb               IL            11,990.95        3,867.50          7.625%
    245114154    491      LO Lancaster            OH            11,990.95        3,867.50          7.625%
    245114150    492      LO Logan                OH            11,837.22        3,817.91          7.625%
    245114153    493      LO Octa                 OH            11,837.22        3,817.91          7.625%
    240000494    494      RT Jacksonville         FL            11,387.16        2,488.25          7.280%
    815114337    495      OT Brazil               IN            10,688.46        4,150.80          6.938%
    180000394    496      RT Gardner              MA            11,379.13        1,595.11          7.260%
    245114287    497      RT Grants               NM            11,693.02        2,347.81          7.500%
    180000406    498      RT Stroud Township      PA            11,358.85        2,423.48          7.290%
    245114339    499      MF Miramar              FL            11,042.09        1,678.51          7.063%
    440000500    500      RT Peoria               AZ            12,900.15        1,360.56          8.240%
    440000501    501      RT Montgomery           TX            11,936.02        1,955.53          7.656%
    180000346    502      OT Ft. Myers Shores     FL            10,609.16        4,205.22          6.920%
    245114277    503      SS Van Nuys             CA            11,919.18        2,332.42          7.670%
    440000504    504      LO Brigham City         UT            11,505.08        2,424.71          7.410%
    245114275    505      RT Plymouth Meeting     PA            11,449.37        2,437.34          7.375%
    240000506    506      RT Stanton              CA            11,109.31        6,362.78          7.369%
    245114205    507      LO Sycamore             IL            11,683.49        3,768.33          7.625%
    815114110    509      OT Shreveport           LA            11,929.16        1,938.50          7.780%
    240000510    510      MF San Francisco        CA            11,996.92        1,459.48          7.796%
    240000511    511      MF Oxnard               CA            10,980.97        1,577.86          7.201%
    180000445    512      OT Decatur              GA            10,602.11        3,888.23          7.100%
    240000513    513      MF Los Angeles          CA            10,614.34        1,603.38          7.051%
    245114197    514      MF Boise                ID            10,526.31        1,606.65          7.020%
    180000423    515      RT New York             NY            11,091.52        1,445.08          7.460%
    440000516    516      RT Payson               AZ            10,939.71        1,486.31          7.370%
    240000517    517      MF Burlingame           CA            10,504.42        1,587.30          7.096%
    240000518    518      RT Ogden                NY            11,654.30        2,131.25          7.910%
    240000519    519      LO Prescott             AZ            11,561.39        3,422.92          7.936%
    240000520    520      IN Livermoore           CA            10,504.63        6,085.59          7.406%
    180000441    521      OT Lancaster            PA             9,990.55        2,202.49          6.900%
    245114364    522      IN Menasha              WI            10,494.29        5,897.20          7.438%
    240000523    523      MF St. Paul             MN            10,225.09        1,544.58          7.051%
    240000524    524      OF Tempe                AZ            10,852.47        1,399.37          7.513%
    440000525    525      RT Salina               KS            11,380.52        1,326.42          7.890%
    180000311    526      RT Crestwood            KY            10,590.40        1,470.19          7.353%
    440000527    527      MF Orchard Park         NY            10,559.86        2,236.20          7.380%
    245114310    528      MF East Palo Alto       CA            10,421.84        1,488.96          7.250%
    440000529    529      RT Mesa                 AZ            10,657.82        1,391.82          7.490%
    440000530    530      RT Phoenix              AZ            10,510.33        4,616.76          7.640%
    440000531    531      OF Greenville           SC            10,307.43        1,439.14          7.320%
    180000350    532      OF Hialeah              FL            10,861.95        1,309.71          7.740%
    240000533    533      OF Billerica            MA            10,035.10        2,197.91          7.200%
    245114347    534      MF Philadelphia         PA             9,928.39        2,222.76          7.125%
    240000535    535      MF Los Angeles          CA            10,329.09        1,404.28          7.368%
    440000536    536      MF Spartanburg          SC             9,960.72        1,475.29          7.110%
    440000537    537      RT Wellesley            MA             9,932.17        1,480.92          7.090%
    815114334    538      OT Tipton               IN             9,815.62        3,523.77          7.250%
    805113988    539      OT Cranford             NJ             9,821.13        8,725.73          7.563%
    180000255    540      MF Goodyear             AZ             9,982.27        2,134.22          7.360%
    815114089    541      OT York                 PA             9,142.80        3,545.35          6.850%
    180000393    542      IN Okmulgee             OK            10,142.36        5,350.91          7.710%
    240000543    543      MF Los Angeles          CA             9,617.08        1,431.90          7.125%
    240000544    544      OT Camden               SC             9,907.38        2,344.83          7.420%
    240000545    545      OT Mableton             GA             9,162.39        2,271.81          6.970%
    815114336    546      OT Rockville            IN             9,021.38        3,503.39          6.938%
    815114335    547      OT Edinburgh            IN             9,411.02        3,378.52          7.250%
    440000548    548      RT Mesa                 AZ             9,724.19        1,321.16          7.370%
    240000549    549      RT Victorville          CA             9,435.73        2,078.72          7.201%
    815114350    550      OT Greece               NY             9,150.80        2,165.92          7.000%
    180000291    551      RT Amenia               NY             9,866.87        1,309.61          7.490%
    245114260    552      MF Everett              WA             9,436.69        1,391.45          7.170%
    440000553    553      RT Oxford               NC             9,848.86        2,011.31          7.520%
    440000554    554      RT Arvada               CO             9,535.88        1,332.30          7.270%
    805114176    555      OT Oldsmar              FL             9,416.54        3,178.92          7.300%
    245999516    556      RT Henderson            NV             9,257.48        2,890.39          7.210%
    245114300    557      SS Glendora             CA             9,303.06        2,002.90          7.280%
    180000410    558      MF Los Angeles          CA             9,061.86        1,344.18          7.090%
    180000347    559      IN Ft. Worth            TX             9,359.00        1,974.65          7.380%
    240000560    560      OF Murray               UT            10,164.62        1,164.46          7.959%
    245114363    561      IN Neenah               WI             9,164.03        5,149.67          7.438%
    180000259    562      OF Port Jefferson St    NY             9,789.03        1,178.44          7.790%
    440000563    563      IN Houston              TX             9,386.30        1,241.76          7.500%
    440000564    564      OF Sarasota             FL             9,247.96        1,209.46          7.470%
    245999515    565      MF Los Angeles          CA             9,021.29        1,252.08          7.290%
    180000340    566      MF South Miami          FL             8,777.23        1,313.37          7.110%
    245114184    567      MF Charlotte            NC             9,365.85        1,851.07          7.635%
    240000569    569      MH Oceano               CA             8,609.93        5,094.01          7.263%
    240000570    570      MF North Hollywood      CA             8,867.95        1,250.24          7.306%
    240000571    571      RT Mountain View        CA             9,207.46        1,788.00          7.638%
    240000572    572      IN Oakland              CA             9,105.70        2,916.08          7.654%
    815114252    573      OT Kannapolis           NC             9,498.22          851.78          7.875%
    240000574    574      MF Los Angeles          CA             8,458.94        1,277.79          7.051%
    240000575    575      OF Brookfield           WI             9,002.01        1,171.37          7.535%
    815999553    576      OT Aiken                SC             8,304.58        3,002.16          7.125%
    180000267    577      MF Oklahoma City        OK             8,505.11        1,249.96          7.180%
    180000399    578      OT Sandy Township       OH             8,411.22        2,441.76          7.230%
    245114225    579      MF Baltimore            MD             8,449.16        1,233.22          7.210%
    245114311    580      RT Charlotte            NC             8,649.26        1,185.95          7.375%
    180000233    581      OT Hogansville          GA             8,640.39        3,115.78          7.540%
    180000444    582      OT Oak Ridge            TN             8,493.23        2,146.94          7.340%
    240000583    583      OF West Carrollton      OH             8,584.41        1,137.58          7.430%
    240000584    584      OF Warrensville Heights OH             8,478.63        1,157.45          7.340%
    240000585    585      OF Cupertino            CA             8,761.96        1,704.42          7.632%
    240000586    586      IN Lake Forest          CA             8,062.87        1,251.36          7.000%
    245114190    587      MF Keizer               OR             8,640.08        1,148.92          7.500%
    245114381    588      MF Metairie             LA             7,927.96        1,249.07          6.910%
    180000332    589      RT New York             NY             8,445.74        1,137.36          7.430%
    240000590    590      OF Santa Barbara        CA             8,529.25        1,099.08          7.515%
    240000591    591      OF Panorama City        CA             9,008.44        1,025.04          7.980%
    815114253    592      OT Gastonia             NC             8,875.16          799.84          7.875%
    245114221    593      MF Baltimore            MD             7,880.11        1,192.32          7.100%
    180000364    594      MF Jonesboro            GA             7,531.63        1,863.99          6.830%
    245114293    595      MH Chubbuck             ID             8,052.92        1,156.46          7.250%
    440000596    596      RT Pembroke Pines       FL             8,559.69        1,023.80          7.810%
    440000597    597      RT Miami Beach          FL             7,911.82        1,071.39          7.380%
    240000598    598      MF Los Angeles          CA             7,898.72        1,073.86          7.368%
    240000599    599      IN Santa Clarita        CA             7,993.31        1,614.42          7.501%
    440000600    600      RT Fairfield            CT             7,630.05        1,707.89          7.180%
    245114366    601      IN Neenah               WI             7,685.96        4,319.08          7.438%
    245114370    602      IN Fond Du Lac          WI             7,685.96        4,319.08          7.438%
    815114254    604      OT Wilmington           NC             8,226.06          848.94          7.875%
    815999546    605      OT Kernersville         NC             7,301.82        2,317.43          7.125%
    815114271    606      OT Easley               SC             6,945.55        2,351.29          6.790%
    440000607    607      RT Tucson               AZ             7,627.41        1,036.29          7.370%
    240000608    608      OT Mt. Holly            NC             7,599.98        2,623.74          7.580%
    240000609    609      MF Minneapolis          MN             6,839.67        1,719.62          6.784%
    240000610    610      IN Las Vegas            NV             7,709.93          987.47          7.615%
    240000611    611      OT Florence             SC             7,368.71        2,725.36          7.470%
    440000612    612      RT Fairfield            CT             7,160.51        1,602.79          7.180%
    240000613    613      MF Oxnard               CA             7,122.79        1,023.48          7.201%
    440000614    614      IN Marietta             GA             7,216.52        1,526.86          7.340%
    245114348    615      MF Orange Park          FL             7,288.70          999.40          7.375%
    180000298    616      OT Williamsport         PA             6,812.71        2,760.29          7.060%
    180000184    617      OT Westbrook            ME             7,002.97        2,430.57          7.420%
    240000618    618      OF Salt Lake City       UT             7,639.13          870.63          7.975%
    180000401    619      MF Clarksville          TN             6,694.37        1,003.00          7.060%
    240000620    620      IN Simi Valley          CA             6,830.54          987.21          7.215%
    240000621    621      OF Thousand Oaks        CA             7,345.60          874.49          7.863%
    245114314    622      RT Brockton             MA             7,022.13        1,383.21          7.625%
    240000623    623      MF Tucson               AZ             6,491.14          968.59          7.134%
    245114367    624      IN Neenah               WI             6,503.51        3,654.60          7.438%
    245114368    625      IN Combined Locks       WI             6,503.51        3,654.60          7.438%
    240000626    626      SS Phoenix              AZ             6,806.36        3,619.00          7.863%
    245114344    627      MF McFarland            WI             8,112.99          638.17          9.110%
    245114294    628      MF Kearny               NJ             6,819.60          831.68          7.750%
    245999558    629      MF DeKalb               IL             6,344.87          886.20          7.250%
    245114215    630      MF Murfreesboro         TN             6,408.30          901.00          7.330%
    440000631    631      OF Austin               TX             6,460.90          852.12          7.460%
    180000328    632      OF Houston              TX             5,950.28          958.00          6.890%
    240000633    633      MF Houston              TX             6,290.49        1,360.65          7.341%
    440000634    634      MF Gladstone            MO             6,044.36          879.66          7.240%
    180000345    635      OF Norman               OK             6,173.01        1,236.43          7.530%
    180000361    636      IN Opa Locka            FL             6,164.63        1,238.30          7.520%
    180000365    637      MF Atlanta              GA             5,620.68        1,370.75          6.880%
    240000638    638      MF Canoga Park          CA             5,666.09          912.56          6.889%
    240000639    639      MF Tucson               AZ             5,614.94          922.97          6.828%
    240000640    640      MF Monmouth             OR             6,005.63        1,293.46          7.360%
    240000641    641      MF Longview             TX             6,116.26        1,273.65          7.500%
    240000642    642      SS Salt Lake City       UT             6,529.77        1,188.39          8.000%
    245999510    643      MF Allston              MA             5,920.81          832.74          7.250%
    440000644    644      RT Chandler             AZ             6,024.42          792.92          7.500%
    240000645    645      MF Pacific Palisades    CA             6,063.48          798.65          7.567%
    245114399    646      MU Redbank              NJ             6,209.83        1,120.29          7.875%
    180000317    647      MF Garfield             NJ             5,665.76          831.12          7.170%
    245114222    648      MF Baltimore            MD             5,562.77          841.69          7.100%
    245114295    649      RT Coral Springs        FL             5,947.25        1,137.73          7.750%
    245999555    650      MF Omaha                NE             5,274.23          835.21          6.875%
    180000344    651      OT Vestal               NY             5,503.26          987.27          7.290%
    180000383    652      RT Tuscaloosa           AL             5,465.66          741.22          7.360%
    805114038    653      OT Newport News         VA             5,926.04        1,321.06          8.125%
    240000654    654      MF Salt Lake City       UT             5,382.00          736.07          7.350%
    180000415    655      MF Denver               CO             4,989.79          794.12          6.880%
    240000656    656      MF Minneapolis          MN             5,092.13          743.97          7.151%
    240000657    657      IN Martinez             CA             5,237.34          667.21          7.600%
    815114178    658      OT Fallon               NV             5,284.35        1,681.27          7.850%
    240000659    659      MF Yuma                 AZ             4,835.61          713.26          7.169%
    245114224    660      MF Baltimore            MD             4,672.24          681.95          7.210%
    245114387    661      MF Long Branch          NJ             4,479.13          689.29          6.960%
    240000662    662      MF Glendale             CA             4,555.88          669.62          7.133%
    245114230    663      OF Pikesville           MD             4,733.36          966.89          7.520%
    245999541    664      MF Thomson              GA             5,391.54          501.50          8.520%
    240000665    665      RT Milpitas             CA             4,632.88          952.84          7.438%
    180000392    666      IN Tulsa                OK             4,610.16        2,432.23          7.710%
    245114340    667      RT La Grange            GA             4,681.42          922.14          7.625%
    240000668    668      MF Minneapolis          MN             4,098.26        1,030.38          6.784%
    245114108    669      MF Tunica               MS             4,932.14          514.54          8.250%
    240000670    670      RT Plano                TX             4,791.76          785.99          8.375%
    245114120    671      MF Harford              NY             3,831.19          482.66          7.650%
    180000335    672      OT Tustin               CA             2,774.03        1,871.24          7.060%
    245113961    673      MF Atlanta              GA             3,019.36          601.70          7.500%
    245114341    674      RT Huntsville           AL             2,808.85          553.28          7.625%
    195114186    675      MF Bronx                NY             2,805.76          346.45          7.750%
    240000676    676      MF Arleta               CA             2,464.99          347.52          7.306%
       Totals                                               20,314,070.71    3,566,702.21




</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       171,025,774.40     170,437,365.00         06/10/1999
    240000002  04/10/2011   04/10/2023              N       154,000,000.00     154,000,000.00         06/10/1999
    240000003  11/10/2006   11/10/2031              N        85,527,649.00      85,527,649.00         06/10/1999
    240000004  11/10/2008   11/10/2033              N        77,863,877.00      77,863,877.00         06/10/1999
    355132459     N/A       05/01/2013              N        64,000,000.00      64,000,000.00         07/01/1999
    245114125     N/A       12/01/2027              N        63,169,404.33      63,115,465.33         07/01/1999
    245114400     N/A       04/01/2008              N        25,065,157.18      25,041,889.98         06/01/1999
    240000009     N/A       01/01/2008              N        23,555,528.66      23,526,075.36         07/01/1999
    440000010  03/01/2005   03/01/2028              N        22,248,520.65      22,228,883.04         07/01/1999
    245114220     N/A       01/01/2010              N        21,921,947.14      21,902,224.78         07/01/1999
    180000281     N/A       01/01/2003              N        21,322,351.78      21,278,601.19         07/01/1999
    245114267     N/A       03/01/2013              N        20,979,177.73      20,961,689.13         07/01/1999
    180000314     N/A       02/01/2008              N        20,726,067.67      20,706,871.90         07/01/1999
    245114329     N/A       02/01/2008              N        20,563,020.97      20,543,553.17         07/01/1999
    245999549     N/A       05/01/2008              N        19,796,516.93      19,778,470.21         07/01/1999
    440000017  02/01/2008   02/01/2028              N        17,776,170.47      17,760,380.40         07/01/1999
    195113931  07/01/2007   07/01/2027              N        17,697,000.00      17,697,000.00         07/01/1999
    180000242     N/A       01/01/2008              N        17,174,050.43      17,158,832.79         07/01/1999
    180000285     N/A       01/01/2005              N        16,689,542.92      16,675,272.33         07/01/1999
    355132446     N/A       01/01/2013              N        16,282,850.15      16,268,256.12         07/01/1999
    440000022  03/01/2008   03/01/2028              N        16,121,657.67      16,107,672.93         07/01/1999
    815114236     N/A       11/01/2017              N        15,269,203.57      15,269,203.57         07/01/1999
    815114235     N/A       11/01/2017              N        15,254,763.33      15,254,763.33         07/01/1999
    245114266     N/A       03/01/2013              N        15,023,862.09      15,011,337.94         07/01/1999
    180000315  02/01/2013   02/01/2028              N        14,381,708.61      14,369,103.28         07/01/1999
    240000027     N/A       04/01/2008              N        14,353,835.85      14,341,662.63         07/01/1999
    245114288     N/A       01/01/2008              N        14,305,752.73      14,292,734.09         07/01/1999
    180000389     N/A       04/01/2008              N        14,150,353.14      14,137,975.49         07/01/1999
    180000351     N/A       03/01/2008              N        13,567,845.27      13,550,286.34         07/01/1999
    815114262     N/A       02/01/2023              N        13,580,453.42      13,566,035.16         07/01/1999
    180000402     N/A       04/01/2005              N        13,602,399.82      13,590,247.03         07/01/1999
    245114261     N/A       01/01/2018              N        13,094,644.84      13,068,386.36         07/01/1999
    245114331     N/A       02/01/2008              N        13,209,228.42      13,196,722.73         07/01/1999
    440000035     N/A       04/01/2008              N        13,148,641.58      13,137,662.35         07/01/1999
    245114391     N/A       03/01/2011              N        13,094,639.66      13,082,617.96         07/01/1999
    245114330     N/A       02/01/2008              N        13,051,506.34      13,039,149.98         07/01/1999
    245114401     N/A       04/01/2008              N        13,060,658.54      13,049,151.36         07/01/1999
    245114063     N/A       11/01/2007              N        12,639,973.64      12,629,895.48         07/01/1999
    440000040     N/A       03/01/2023              N        12,260,310.99      12,243,571.53         07/01/1999
    355132439     N/A       12/01/2007              N        12,295,937.86      12,282,887.89         07/01/1999
    180000438     N/A       05/01/2008              N        12,281,850.99      12,271,242.70         07/01/1999
    440000043  04/01/2008   04/01/2028              N        12,265,661.63      12,254,618.71         07/01/1999
    440000044     N/A       02/01/2005              N        12,103,271.87      12,092,864.69         07/01/1999
    180000326     N/A       02/01/2008              N        12,022,718.42      12,007,002.00         07/01/1999
    180000304  02/01/2008   02/01/2028              N        12,049,288.12      12,038,646.13         07/01/1999
    180000282     N/A       02/01/2023              N        11,947,290.77      11,933,045.83         07/01/1999
    245114375     N/A       03/01/2008              N        11,849,916.89      11,839,429.55         07/01/1999
    180000289  01/01/2005   01/01/2028              N        11,755,935.21      11,746,120.49         07/01/1999
    440000050  02/01/2013   02/01/2028              N        11,457,641.76      11,447,580.12         07/01/1999
    180000287     N/A       01/01/2008              N        11,456,263.56      11,446,509.11         07/01/1999
    180000396     N/A       07/01/2019              N        11,062,677.59      11,044,829.13         07/01/1999
    245114265     N/A       03/01/2013              N        10,879,484.81      10,870,415.48         07/01/1999
    440000054     N/A       10/01/2012              N        10,862,170.77      10,853,310.89         07/01/1999
    815114233     N/A       11/01/2017              N        10,586,724.07      10,586,724.07         07/01/1999
    815114234     N/A       11/01/2017              N        10,500,556.70      10,500,556.70         07/01/1999
    245114374     N/A       03/01/2008              N        10,482,778.23      10,473,605.57         07/01/1999
    815114232     N/A       11/01/2017              N        10,430,513.15      10,430,513.15         07/01/1999
    440000059     N/A       05/01/2008              N        10,404,629.63      10,395,985.44         07/01/1999
    240000060     N/A       01/01/2008              N         9,993,079.29       9,984,199.20         07/01/1999
    245114309     N/A       01/01/2008              N         9,871,878.12       9,863,230.57         07/01/1999
    245114303     N/A       03/01/2028              N         9,843,034.30       9,834,932.36         07/01/1999
    180000240  01/01/2008   01/01/2028              N         9,655,832.62       9,647,686.81         07/01/1999
    245114114     N/A       12/01/2007              N         9,496,883.35       9,478,133.76         07/01/1999
    245114304     N/A       03/01/2028              N         9,601,271.63       9,593,414.89         07/01/1999
    180000368     N/A       03/01/2008              N         9,493,459.46       9,485,128.40         07/01/1999
    245114107     N/A       12/01/2007              N         9,475,842.22       9,467,774.36         07/01/1999
    195113942  07/01/2007   07/01/2027              N         9,530,000.00       9,530,000.00         07/01/1999
    245114320     N/A       02/01/2013              N         9,127,451.48       9,115,519.83         07/01/1999
    440000070     N/A       05/01/2008              N         9,108,948.37       9,096,807.80         07/01/1999
    245114390     N/A       04/01/2011              N         9,154,544.31       9,146,628.79         07/01/1999
    245114371     N/A       03/01/2008              N         9,147,707.41       9,139,702.96         07/01/1999
    440000073  02/01/2013   02/01/2028              N         9,112,946.65       9,104,712.03         07/01/1999
    180000369     N/A       03/01/2008              N         9,097,657.07       9,089,657.93         07/01/1999
    180000306     N/A       01/01/2008              N         9,093,425.73       9,085,828.90         07/01/1999
    440000076     N/A       03/01/2008              N         9,047,006.79       9,038,975.21         07/01/1999
    245114305     N/A       01/01/2013              N         8,870,551.12       8,862,525.82         07/01/1999
    245114360     N/A       02/01/2018              N         8,749,607.06       8,732,471.09         07/01/1999
    180000297  02/01/2008   02/01/2028              N         8,685,704.27       8,677,690.26         07/01/1999
    180000376  02/29/2008   02/28/2023              N         8,157,584.12       8,146,847.50         07/01/1999
    245114298     N/A       01/01/2013              N         8,096,115.20       8,089,090.77         07/01/1999
    440000083  04/01/2018   04/01/2028              N         8,021,484.40       8,014,896.36         07/01/1999
    355132436     N/A       12/01/2007              N         7,916,455.70       7,905,667.75         07/01/1999
    195113938  07/01/2007   07/01/2027              N         7,983,000.00       7,983,000.00         07/01/1999
    240000086     N/A       01/01/2008              N         7,847,202.27       7,840,274.18         07/01/1999
    440000087     N/A       04/01/2008              N         7,724,482.62       7,718,144.69         07/01/1999
    240000088     N/A       01/01/2008              N         7,699,142.00       7,692,344.64         07/01/1999
    440000089     N/A       02/01/2008              N         7,659,181.91       7,649,410.49         07/01/1999
    245114323     N/A       01/01/2008              N         7,660,626.35       7,651,342.00         07/01/1999
    240000091     N/A       11/01/2007              N         7,692,017.71       7,685,398.09         06/01/1999
    440000092     N/A       04/01/2008              N         7,671,509.11       7,664,977.77         07/01/1999
    245114395     N/A       03/01/2008              N         7,517,438.16       7,510,954.89         07/01/1999
    245114207     N/A       02/01/2008              N         7,503,407.99       7,496,614.88         07/01/1999
    355112450     N/A       05/01/2018              N         7,219,998.21       7,204,899.38         07/01/1999
    245114157     N/A       01/01/2008              N         7,310,208.41       7,304,093.52         07/01/1999
    180000331  02/01/2008   02/01/2028              N         7,134,665.03       7,128,600.44         07/01/1999
    440000098  02/01/2008   02/01/2028              N         7,112,607.81       7,106,421.23         07/01/1999
    245114274     N/A       12/01/2007              N         7,092,820.00       7,086,519.70         07/01/1999
    180000343     N/A       02/01/2008              N         7,061,478.84       7,055,230.20         07/01/1999
    240000101     N/A       11/01/2007              N         7,037,348.01       7,031,858.37         07/01/1999
    180000385     N/A       04/01/2008              N         7,025,699.80       7,019,554.25         07/01/1999
    180000300  02/01/2008   02/01/2028              N         7,012,290.57       7,006,097.28         07/01/1999
    180000381  03/01/2008   03/01/2028              N         6,993,792.00       6,988,113.59         07/01/1999
    245999535     N/A       05/01/2013              N         6,936,726.31       6,930,985.71         07/01/1999
    180000374     N/A       03/01/2004              N         6,925,576.48       6,919,706.96         06/01/1999
    180000342  02/01/2009   02/01/2021              N         6,838,289.34       6,827,244.02         07/01/1999
    240000108     N/A       11/01/2007              N         6,876,375.56       6,870,351.51         07/01/1999
    245114338     N/A       05/01/2028              N         6,833,158.69       6,827,176.19         07/01/1999
    240000110     N/A       04/01/2008              N         6,794,642.48       6,786,142.05         07/01/1999
    180000358  03/01/2008   03/01/2028              N         6,771,253.14       6,765,137.06         07/01/1999
    240000112     N/A       03/01/2008              N         6,771,422.86       6,765,412.61         07/01/1999
    245999547     N/A       04/01/2008              N         6,719,864.71       6,713,885.00         07/01/1999
    440000114  04/01/2008   04/01/2028              N         6,677,708.49       6,671,753.87         07/01/1999
    240000115     N/A       02/01/2008              N         6,666,705.78       6,660,823.33         07/01/1999
    180000386     N/A       03/01/2008              N         6,628,766.00       6,623,148.02         07/01/1999
    240000117     N/A       02/01/2008              N         6,625,927.05       6,620,608.94         07/01/1999
    240000118     N/A       11/01/2007              N         6,611,723.45       6,606,264.38         07/01/1999
    440000119  02/01/2008   02/01/2028              N         6,589,051.58       6,583,017.97         06/01/1999
    180000384     N/A       04/01/2008              N         6,530,932.22       6,525,219.46         07/01/1999
    245999551     N/A       04/01/2008              N         6,496,566.83       6,488,255.59         07/01/1999
    240000122  02/01/2003   02/01/2028              N         6,513,615.63       6,507,935.56         07/01/1999
    180000329     N/A       02/01/2008              N         6,521,470.92       6,515,895.52         07/01/1999
    180000296  02/01/2008   02/01/2028              N         6,516,482.02       6,510,604.79         07/01/1999
    180000214  12/01/2017   12/01/2027              N         6,506,088.10       6,500,557.66         07/01/1999
    355132437     N/A       11/01/2007              N         6,458,773.80       6,450,367.72         06/01/1999
    245114376     N/A       04/01/2028              N         6,487,956.93       6,482,591.89         07/01/1999
    245114396     N/A       04/01/2008              N         6,406,968.03       6,399,382.75         07/01/1999
    245114182     N/A       02/01/2023              N         6,373,774.86       6,365,095.71         07/01/1999
    240000130     N/A       01/01/2008              N         6,394,548.40       6,388,807.25         07/01/1999
    440000131  02/01/2008   02/01/2028              N         6,342,519.57       6,337,116.96         07/01/1999
    245114377     N/A       04/01/2018              N         6,335,334.13       6,329,950.83         07/01/1999
    245114131     N/A       01/01/2008              N         6,325,581.70       6,320,476.70         07/01/1999
    245114193     N/A       12/01/2012              N         6,287,394.02       6,281,761.80         07/01/1999
    245114398     N/A       03/01/2008              N         6,254,173.58       6,248,664.52         07/01/1999
    180000437     N/A       05/01/2008              N         6,259,209.24       6,253,760.92         07/01/1999
    240000137     N/A       04/01/2008              N         6,236,494.14       6,231,205.08         07/01/1999
    245999548     N/A       04/01/2013              N         6,234,453.97       6,229,026.77         07/01/1999
    245114132     N/A       12/01/2027              N         6,216,717.42       6,211,326.80         07/01/1999
    245999504     N/A       04/01/2014              N         6,179,294.03       6,173,525.12         07/01/1999
    245114218     N/A       01/01/2009              N         6,200,000.00       6,200,000.00         07/01/1999
    180000357  03/01/2008   03/01/2028              N         6,128,725.47       6,123,189.75         07/01/1999
    440000144     N/A       12/01/2007              N         6,118,976.94       6,113,721.82         06/01/1999
    180000275     N/A       10/01/2022              N         6,062,138.73       6,054,022.01         07/01/1999
    245114247     N/A       01/01/2008              N         6,042,527.17       6,035,343.98         07/01/1999
    245114209     N/A       12/01/2007              N         6,018,804.53       6,013,555.39         07/01/1999
    240000148     N/A       01/01/2005              N         5,991,485.26       5,984,251.79         07/01/1999
    440000149     N/A       04/01/2008              N         5,906,053.87       5,898,503.90         07/01/1999
    245114393     N/A       04/01/2008              N         5,852,189.14       5,840,579.71         07/01/1999
    180000319  02/01/2013   02/01/2028              N         5,926,528.30       5,921,333.80         07/01/1999
    440000152     N/A       02/01/2008              N         5,923,743.16       5,918,380.18         07/01/1999
    245114173     N/A       01/01/2008              N         5,930,232.77       5,925,446.83         07/01/1999
    180000283     N/A       01/01/2008              N         5,929,061.05       5,924,208.71         07/01/1999
    180000407     N/A       04/01/2008              N         5,740,843.07       5,735,926.98         07/01/1999
    440000156     N/A       03/01/2008              N         5,739,951.45       5,735,189.79         06/01/1999
    180000312  02/01/2013   02/01/2028              N         5,730,065.83       5,725,110.34         07/01/1999
    245114208     N/A       02/01/2028              N         5,725,641.42       5,720,418.28         07/01/1999
    815114269     N/A       01/01/2018              N         5,679,186.25       5,671,531.72         07/01/1999
    240000160     N/A       03/01/2008              N         5,670,906.43       5,665,872.99         07/01/1999
    180000372     N/A       03/01/2008              N         5,653,063.36       5,648,197.40         07/01/1999
    440000162  02/01/2008   02/01/2028              N         5,632,630.09       5,627,842.24         07/01/1999
    245114321     N/A       02/01/2013              N         5,594,244.58       5,586,931.64         07/01/1999
    440000164  02/01/2008   02/01/2028              N         5,529,905.37       5,524,965.15         07/01/1999
    240000165     N/A       11/01/2007              N         5,524,890.16       5,520,260.09         07/01/1999
    245114315     N/A       01/01/2008              N         5,440,529.29       5,435,602.58         06/01/1999
    245999501     N/A       04/01/2013              N         5,417,598.74       5,410,930.31         07/01/1999
    195113933  07/01/2007   07/01/2027              N         5,486,000.00       5,486,000.00         07/01/1999
    245114372     N/A       03/01/2013              N         5,246,525.63       5,228,252.62         07/01/1999
    245114211     N/A       01/01/2008              N         5,331,184.02       5,325,590.20         07/01/1999
    245999500     N/A       04/01/2008              N         5,322,711.99       5,316,410.38         07/01/1999
    180000268  01/01/2008   01/01/2028              N         5,329,406.43       5,324,657.02         07/01/1999
    195114118     N/A       11/01/2027              N         5,329,740.01       5,325,385.21         07/01/1999
    440000174     N/A       04/01/2008              N         5,306,981.78       5,302,550.40         07/01/1999
    245114385     N/A       04/01/2008              N         5,301,396.31       5,296,586.69         07/01/1999
    245999511     N/A       05/01/2008              N         5,274,636.19       5,268,066.64         06/01/1999
    355132443     N/A       01/01/2018              N         5,218,645.36       5,207,627.41         07/01/1999
    440000178     N/A       04/01/2008              N         5,283,219.17       5,278,807.63         07/01/1999
    440000179  03/01/2008   03/01/2028              N         5,240,061.74       5,235,391.89         07/01/1999
    245114324     N/A       01/01/2008              N         5,205,297.40       5,198,988.80         07/01/1999
    245114345     N/A       02/01/2018              N         5,152,263.75       5,142,155.58         07/01/1999
    240000182     N/A       01/01/2008              N         5,194,748.32       5,190,150.61         07/01/1999
    240000183     N/A       01/01/2008              N         5,133,286.77       5,128,784.95         07/01/1999
    245999556     N/A       05/01/2008              N         5,068,209.18       5,063,611.04         07/01/1999
    245114322     N/A       01/01/2008              N         5,008,871.13       5,002,800.60         07/01/1999
    245114273     N/A       12/01/2007              N         4,964,974.58       4,960,564.37         06/01/1999
    440000187     N/A       04/01/2008              N         4,925,429.01       4,919,389.84         07/01/1999
    440000188     N/A       04/01/2008              N         4,914,804.18       4,908,043.66         07/01/1999
    815114270     N/A       01/01/2018              N         4,904,144.61       4,897,485.10         07/01/1999
    440000191     N/A       02/01/2008              N         4,888,042.38       4,883,675.65         07/01/1999
    245114292     N/A       02/01/2008              N         4,856,808.53       4,852,310.32         07/01/1999
    180000337     N/A       02/01/2005              N         4,856,351.82       4,852,058.58         07/01/1999
    180000391     N/A       04/01/2008              N         4,849,197.57       4,844,988.46         07/01/1999
    245114286     N/A       03/01/2008              N         4,797,133.24       4,791,191.90         07/01/1999
    195114175     N/A       11/01/2007              N         4,798,602.92       4,793,924.26         07/01/1999
    245114302     N/A       02/01/2008              N         4,743,833.68       4,739,836.08         07/01/1999
    180000288  01/01/2005   01/01/2028              N         4,690,633.00       4,686,609.86         07/01/1999
    180000321  02/01/2013   02/01/2028              N         4,617,753.29       4,613,705.91         07/01/1999
    180000424     N/A       05/01/2008              N         4,558,117.72       4,554,323.43         06/01/1999
    245114392     N/A       04/01/2008              N         4,486,678.33       4,477,777.76         07/01/1999
    240000204     N/A       02/01/2008              N         4,546,234.12       4,542,406.73         07/01/1999
    240000205     N/A       02/01/2008              N         4,543,111.83       4,539,095.51         07/01/1999
    245114180     N/A       12/01/2012              N         4,502,322.37       4,496,562.39         07/01/1999
    240000207     N/A       03/01/2008              N         4,450,822.85       4,446,965.71         07/01/1999
    180000303  02/01/2013   02/01/2028              N         4,450,057.03       4,446,473.51         07/01/1999
    180000333     N/A       02/01/2008              N         4,447,871.28       4,444,155.44         06/01/1999
    440000210  01/01/2008   01/01/2028              N         4,442,990.15       4,439,135.29         07/01/1999
    245114325     N/A       02/01/2008              N         4,418,200.30       4,412,529.17         07/01/1999
    240000212     N/A       01/01/2008              N         4,440,511.40       4,436,729.07         06/01/1999
    195096351     N/A       11/01/2007              N         4,433,444.43       4,429,271.92         07/01/1999
    440000214     N/A       04/01/2008              N         4,393,547.03       4,388,927.01         07/01/1999
    180000362     N/A       03/01/2008              N         4,352,428.47       4,348,689.30         07/01/1999
    440000216  03/01/2008   03/01/2028              N         4,350,821.84       4,346,981.60         07/01/1999
    440000217     N/A       03/01/2023              N         4,317,794.82       4,312,047.37         07/01/1999
    245999529     N/A       04/01/2008              N         4,317,230.32       4,313,649.86         07/01/1999
    240000219     N/A       04/01/2008              N         4,209,664.12       4,206,265.67         07/01/1999
    180000397     N/A       04/01/2008              N         4,155,637.98       4,151,974.83         07/01/1999
    240000221     N/A       04/01/2005              N         4,155,380.56       4,151,699.98         07/01/1999
    245999503     N/A       04/01/2018              N         4,083,582.01       4,074,580.55         07/01/1999
    245114343     N/A       02/01/2013              N         4,145,449.68       4,141,624.81         07/01/1999
    180000263  01/01/2003   01/01/2023              N         4,119,149.58       4,113,821.47         07/01/1999
    180000355  03/01/2008   03/01/2028              N         4,135,878.15       4,132,393.31         07/01/1999
    180000348     N/A       03/01/2008              N         4,126,406.63       4,122,956.72         07/01/1999
    240000227     N/A       03/01/2008              N         4,109,626.20       4,105,978.54         07/01/1999
    245999517     N/A       04/01/2018              N         4,087,428.98       4,082,370.48         06/01/1999
    240000229     N/A       08/01/2009              N         3,853,865.75       3,832,383.48         07/01/1999
    180000292     N/A       01/01/2018              N         4,044,972.19       4,038,996.35         07/01/1999
    180000354  03/01/2008   03/01/2028              N         4,076,511.50       4,073,076.68         07/01/1999
    440000232  12/01/2007   12/01/2027              N         4,076,992.17       4,073,774.29         07/01/1999
    440000233     N/A       03/01/2008              N         4,055,459.99       4,051,962.43         07/01/1999
    240000234     N/A       03/01/2008              N         4,051,109.02       4,047,337.66         07/01/1999
    440000235     N/A       04/01/2018              N         3,991,894.05       3,983,805.86         06/01/1999
    440000236     N/A       02/01/2023              N         4,017,415.64       4,011,988.45         07/01/1999
    240000237     N/A       11/01/2007              N         4,046,255.50       4,042,928.84         07/01/1999
    245114384     N/A       04/01/2008              N         4,035,391.26       4,031,730.21         07/01/1999
    245999540     N/A       05/01/2008              N         3,942,356.89       3,937,350.77         07/01/1999
    245114349     N/A       04/01/2008              N         3,959,963.17       3,956,624.29         07/01/1999
    440000241  02/01/2013   02/01/2028              N         3,953,559.41       3,950,250.15         07/01/1999
    240000242     N/A       01/01/2008              N         3,950,525.66       3,947,167.15         07/01/1999
    440000243  01/01/2008   01/01/2028              N         3,944,203.33       3,940,740.09         07/01/1999
    440000244     N/A       01/01/2023              N         3,899,141.49       3,894,136.22         07/01/1999
    180000141     N/A       10/01/2007              N         3,899,870.24       3,896,840.62         07/01/1999
    245114194     N/A       02/01/2008              N         3,867,332.94       3,862,304.26         07/01/1999
    245114198     N/A       01/01/2008              N         3,853,430.76       3,850,250.73         07/01/1999
    240000248     N/A       01/01/2005              N         3,823,115.50       3,818,065.58         07/01/1999
    240000249     N/A       12/01/2007              N         3,801,021.35       3,797,829.15         07/01/1999
    245114212     N/A       02/01/2013              N         3,800,000.00       3,800,000.00         07/01/1999
    440000251     N/A       03/01/2008              N         3,746,937.10       3,742,879.58         07/01/1999
    440000252     N/A       02/01/2008              N         3,754,383.37       3,751,148.91         06/01/1999
    180000274     N/A       01/01/2008              N         3,747,094.89       3,743,810.89         07/01/1999
    245114278     N/A       01/01/2008              N         3,750,489.09       3,747,156.32         07/01/1999
    245114284     N/A       03/01/2018              N         3,688,542.99       3,680,437.83         07/01/1999
    815114283     N/A       09/01/2017              N         3,677,691.12       3,669,384.97         07/01/1999
    180000294  02/01/2008   02/01/2028              N         3,713,142.03       3,709,837.46         07/01/1999
    240000258     N/A       04/01/2008              N         3,697,262.13       3,692,949.49         07/01/1999
    180000308  01/01/2008   01/01/2028              N         3,654,205.02       3,651,096.63         07/01/1999
    180000341     N/A       02/01/2008              N         3,582,509.44       3,577,840.49         07/01/1999
    805114053     N/A       05/01/2017              N         3,551,383.72       3,546,315.54         07/01/1999
    440000262  01/01/2008   01/01/2028              N         3,582,111.47       3,579,178.17         07/01/1999
    440000263  04/01/2018   04/01/2028              N         3,563,281.95       3,560,230.59         07/01/1999
    440000264  03/01/2008   03/01/2028              N         3,560,047.28       3,556,923.13         07/01/1999
    440000265  03/01/2008   03/01/2028              N         3,559,191.62       3,556,013.63         07/01/1999
    440000266     N/A       03/01/2023              N         3,533,969.27       3,529,349.05         07/01/1999
    240000267     N/A       02/01/2008              N         3,551,169.49       3,547,962.86         07/01/1999
    180000295     N/A       02/01/2008              N         3,558,483.52       3,555,522.14         07/01/1999
    440000269     N/A       02/01/2008              N         3,558,296.98       3,555,324.31         07/01/1999
    245114386     N/A       04/01/2008              N         3,540,857.94       3,537,645.54         07/01/1999
    440000271     N/A       04/01/2008              N         3,516,364.29       3,513,529.42         07/01/1999
    240000272     N/A       04/01/2008              N         3,516,307.74       3,513,469.04         07/01/1999
    440000273     N/A       04/01/2005              N         3,447,324.71       3,443,064.99         07/01/1999
    240000274     N/A       03/01/2008              N         3,444,607.38       3,440,374.10         07/01/1999
    245114380     N/A       04/01/2008              N         3,441,951.32       3,438,828.65         07/01/1999
    440000276     N/A       05/01/2008              N         3,444,193.32       3,441,387.26         07/01/1999
    240000277     N/A       04/01/2008              N         3,401,481.19       3,397,513.56         07/01/1999
    245114296     N/A       01/01/2013              N         3,388,354.00       3,384,247.46         07/01/1999
    180000316  02/01/2013   02/01/2028              N         3,397,876.26       3,394,898.08         07/01/1999
    245114223     N/A       02/01/2008              N         3,389,780.34       3,386,807.64         07/01/1999
    245114200     N/A       12/01/2017              N         3,338,715.07       3,331,872.57         07/01/1999
    180000188     N/A       11/01/2017              N         3,306,615.62       3,299,403.96         07/01/1999
    245114353     N/A       03/01/2013              N         3,360,456.31       3,357,391.79         07/01/1999
    440000284     N/A       03/01/2008              N         3,344,335.72       3,340,106.36         07/01/1999
    440000285  02/01/2008   02/01/2028              N         3,354,684.28       3,351,518.07         07/01/1999
    245114285     N/A       01/01/2008              N         3,359,773.45       3,357,022.21         07/01/1999
    180000293  01/01/2008   01/01/2028              N         3,357,918.13       3,355,061.77         07/01/1999
    245114280     N/A       01/01/2008              N         3,351,752.85       3,348,774.40         07/01/1999
    440000289     N/A       02/01/2008              N         3,298,851.78       3,291,984.89         07/01/1999
    815114087     N/A       02/01/2018              N         3,278,997.49       3,272,326.78         07/01/1999
    245999559     N/A       05/01/2013              N         3,318,980.95       3,316,180.22         07/01/1999
    245114291     N/A       01/01/2005              N         3,316,757.41       3,313,840.87         07/01/1999
    440000293     N/A       04/01/2008              N         3,262,550.17       3,255,735.40         07/01/1999
    245114365     N/A       03/01/2013              N         3,195,611.16       3,184,481.24         07/01/1999
    180000324     N/A       01/01/2018              N         3,242,147.06       3,237,709.35         07/01/1999
    240000296     N/A       03/01/2008              N         3,264,661.19       3,261,878.19         07/01/1999
    245114346     N/A       03/01/2008              N         3,263,506.43       3,260,650.79         07/01/1999
    440000298  02/01/2008   02/01/2028              N         3,262,452.90       3,259,769.15         07/01/1999
    128878897     N/A       02/01/2023              N         3,250,657.15       3,247,371.53         06/01/1999
    240000300     N/A       01/01/2008              N         3,259,183.74       3,256,412.98         07/01/1999
    240000301     N/A       02/01/2008              N         3,238,939.57       3,234,715.82         07/01/1999
    180000322     N/A       02/01/2008              N         3,232,647.50       3,229,676.12         07/01/1999
    180000192     N/A       11/01/2017              N         3,183,850.72       3,177,334.11         07/01/1999
    240000304     N/A       01/01/2008              N         3,220,314.13       3,217,471.00         07/01/1999
    245999531     N/A       04/01/2008              N         3,199,067.01       3,194,974.35         07/01/1999
    180000309  01/01/2008   01/01/2028              N         3,209,774.76       3,207,044.42         07/01/1999
    240000307     N/A       02/01/2008              N         3,197,772.66       3,194,813.24         07/01/1999
    245114216     N/A       12/01/2012              N         3,182,854.91       3,180,121.40         07/01/1999
    240000309     N/A       12/01/2007              N         3,177,696.78       3,174,955.61         06/01/1999
    180000411     N/A       04/01/2008              N         3,166,822.97       3,164,074.17         07/01/1999
    245114319     N/A       02/01/2008              N         3,160,987.38       3,158,227.40         07/01/1999
    440000312     N/A       02/01/2008              N         3,160,901.34       3,158,136.16         07/01/1999
    245114156     N/A       02/01/2008              N         3,142,228.45       3,138,219.66         07/01/1999
    240000314     N/A       10/01/2007              N         3,156,770.95       3,154,190.90         07/01/1999
    815114272     N/A       06/01/2017              N         3,065,507.41       3,058,390.25         07/01/1999
    180000409     N/A       04/01/2008              N         3,117,341.43       3,114,635.58         07/01/1999
    240000317     N/A       03/01/2008              N         3,118,824.27       3,116,328.51         07/01/1999
    245114279     N/A       01/01/2008              N         3,112,905.93       3,110,139.73         07/01/1999
    440000319     N/A       02/01/2008              N         3,085,457.14       3,081,255.67         07/01/1999
    815114128     N/A       11/01/2017              N         3,078,477.65       3,074,802.73         07/01/1999
    195114177     N/A       11/01/2017              N         3,045,496.57       3,039,379.30         07/01/1999
    180000081     N/A       08/01/2002              N         3,041,886.17       3,035,801.61         07/01/1999
    180000398     N/A       04/01/2008              N         3,067,859.74       3,065,196.84         07/01/1999
    240000325     N/A       03/01/2008              N         3,047,311.69       3,043,333.37         07/01/1999
    440000326  01/01/2013   01/01/2028              N         3,060,726.59       3,058,071.02         07/01/1999
    240000327     N/A       11/01/2007              N         3,059,079.72       3,056,550.03         07/01/1999
    440000328  02/01/2008   02/01/2028              N         3,039,037.35       3,036,174.46         07/01/1999
    240000329     N/A       02/01/2008              N         3,013,195.22       3,009,265.85         07/01/1999
    240000330     N/A       12/01/2007              N         3,005,198.00       3,002,616.57         06/01/1999
    180000318  02/01/2013   02/01/2028              N         3,002,774.31       3,000,142.43         07/01/1999
    815114255     N/A       08/01/2017              N         2,951,865.96       2,946,221.57         07/01/1999
    815999526     N/A       01/01/2018              N         2,947,600.86       2,942,559.55         07/01/1999
    180000379     N/A       04/01/2008              N         2,969,616.38       2,967,088.12         07/01/1999
    440000335     N/A       04/01/2008              N         2,968,969.06       2,966,396.97         07/01/1999
    240000336     N/A       04/01/2008              N         2,967,184.43       2,964,491.46         07/01/1999
    240000337     N/A       04/01/2008              N         2,954,093.24       2,950,390.67         07/01/1999
    240000338     N/A       12/01/2007              N         2,961,932.49       2,959,450.26         07/01/1999
    240000339     N/A       12/01/2007              N         2,955,299.08       2,952,671.54         07/01/1999
    815114356     N/A       12/01/2017              N         2,880,950.37       2,874,578.07         07/01/1999
    440000341  03/01/2008   03/01/2028              N         2,925,573.67       2,922,905.73         07/01/1999
    245114268     N/A       12/01/2007              N         2,905,535.93       2,902,061.17         07/01/1999
    240000343     N/A       01/01/2008              N         2,913,512.71       2,911,035.81         07/01/1999
    440000344     N/A       07/01/2012              N         2,917,858.31       2,916,008.96         07/01/1999
    815114358     N/A       03/01/2018              N         2,844,561.14       2,838,331.54         07/01/1999
    245114213     N/A       12/01/2012              N         2,869,997.61       2,867,532.79         07/01/1999
    180000310  01/01/2008   01/01/2028              N         2,864,106.61       2,861,670.30         07/01/1999
    245999539     N/A       04/01/2023              N         2,829,778.43       2,826,027.88         07/01/1999
    245999550     N/A       04/01/2015              N         2,752,383.61       2,744,827.79         07/01/1999
    240000350     N/A       10/01/2007              N         2,811,270.23       2,808,961.39         07/01/1999
    245114289     N/A       01/01/2023              N         2,796,724.05       2,794,900.31         07/01/1999
    240000352  02/01/2008   02/01/2018              N         2,766,906.14       2,764,554.23         07/01/1999
    245114312     N/A       01/01/2018              N         2,710,423.54       2,704,668.49         07/01/1999
    440000355  03/01/2008   03/01/2028              N         2,718,459.92       2,716,009.19         07/01/1999
    815114167     N/A       12/01/2016              N         2,641,946.97       2,635,832.04         07/01/1999
    180000404     N/A       04/01/2008              N         2,674,170.67       2,671,997.84         07/01/1999
    440000358  03/01/2008   03/01/2028              N         2,672,853.48       2,670,687.58         06/01/1999
    240000359     N/A       11/01/2007              N         2,662,783.27       2,660,500.06         07/01/1999
    245114369     N/A       03/01/2013              N         2,575,567.09       2,566,596.70         07/01/1999
    440000361     N/A       04/01/2008              N         2,647,330.72       2,645,037.27         07/01/1999
    245114244     N/A       12/01/2007              N         2,620,858.91       2,617,723.81         07/01/1999
    180000327     N/A       02/01/2005              N         2,625,897.56       2,623,502.12         07/01/1999
    245114301     N/A       02/01/2008              N         2,599,055.04       2,595,547.77         07/01/1999
    245114318     N/A       02/01/2008              N         2,599,012.24       2,595,502.39         07/01/1999
    240000366     N/A       03/01/2008              N         2,570,568.67       2,568,276.06         07/01/1999
    440000367  03/01/2008   03/01/2028              N         2,569,830.89       2,567,491.85         07/01/1999
    440000368  02/01/2008   02/01/2028              N         2,567,598.24       2,565,313.17         07/01/1999
    440000369  01/01/2008   01/01/2023              N         2,550,811.43       2,547,561.88         07/01/1999
    240000370     N/A       10/01/2007              N         2,564,179.86       2,562,050.14         07/01/1999
    440000371     N/A       04/01/2008              N         2,511,413.31       2,508,295.60         07/01/1999
    240000372     N/A       03/01/2008              N         2,523,924.96       2,521,851.94         07/01/1999
    245114185     N/A       01/01/2008              N         2,520,997.63       2,519,000.37         07/01/1999
    245114361     N/A       02/01/2008              N         2,503,963.22       2,500,768.71         06/01/1999
    245114181     N/A       01/01/2008              N         2,504,435.47       2,501,400.20         07/01/1999
    240000376     N/A       11/01/2007              N         2,512,704.86       2,510,439.75         07/01/1999
    245999508     N/A       05/01/2008              N         2,476,851.47       2,474,761.37         07/01/1999
    440000378  03/01/2008   03/01/2023              N         2,456,019.84       2,452,717.55         07/01/1999
    180000269  01/01/2005   01/01/2028              N         2,466,878.22       2,464,654.53         06/01/1999
    245114202     N/A       01/01/2018              N         2,422,504.28       2,417,505.10         07/01/1999
    245114083     N/A       12/01/2017              N         2,423,176.21       2,418,419.72         07/01/1999
    180000400     N/A       04/01/2008              N         2,448,858.07       2,446,699.43         07/01/1999
    440000384     N/A       07/01/2017              N         2,405,354.61       2,400,100.32         07/01/1999
    440000385     N/A       01/01/2008              N         2,429,787.80       2,426,785.79         07/01/1999
    805114012     N/A       12/01/2017              N         2,395,666.71       2,390,524.46         07/01/1999
    245114219     N/A       02/01/2028              N         2,430,272.58       2,428,166.79         07/01/1999
    440000388     N/A       04/01/2008              N         2,424,301.67       2,422,176.99         07/01/1999
    245114183     N/A       12/01/2012              N         2,413,691.86       2,410,748.28         07/01/1999
    240000390     N/A       03/01/2008              N         2,423,889.14       2,421,830.87         06/01/1999
    245114115     N/A       12/01/2012              N         2,326,078.85       2,318,491.57         07/01/1999
    240000392     N/A       03/01/2008              N         2,373,934.06       2,371,887.10         07/01/1999
    180000378     N/A       03/01/2008              N         2,373,364.91       2,371,282.15         07/01/1999
    245114228     N/A       02/01/2008              N         2,370,241.87       2,368,281.36         07/01/1999
    245114297     N/A       01/01/2008              N         2,370,443.45       2,368,435.60         07/01/1999
    245114217     N/A       12/01/2012              N         2,368,636.21       2,366,601.97         07/01/1999
    240000397     N/A       10/01/2007              N         2,368,342.48       2,366,444.14         07/01/1999
    195114158     N/A       11/01/2007              N         2,344,211.63       2,340,838.64         07/01/1999
    245114258     N/A       01/01/2008              N         2,325,604.04       2,320,804.83         07/01/1999
    245114151     N/A       12/01/2017              N         2,322,584.35       2,317,824.35         07/01/1999
    245114246     N/A       12/01/2017              N         2,306,863.81       2,302,335.63         07/01/1999
    245999506     N/A       04/01/2008              N         2,320,402.92       2,318,369.29         07/01/1999
    180000313     N/A       09/01/2017              N         2,307,111.95       2,304,391.89         07/01/1999
    245114276     N/A       01/01/2018              N         2,306,080.75       2,303,174.22         07/01/1999
    245114171     N/A       12/01/2012              N         2,306,361.23       2,304,535.42         07/01/1999
    180000367     N/A       03/01/2008              N         2,302,587.24       2,300,782.70         07/01/1999
    195113941  07/01/2007   07/01/2027              N         2,322,000.00       2,322,000.00         07/01/1999
    815114250     N/A       07/01/2017              N         2,256,137.02       2,251,011.04         07/01/1999
    245114226     N/A       02/01/2008              N         2,293,258.68       2,291,174.71         07/01/1999
    245114229     N/A       02/01/2008              N         2,254,653.77       2,251,670.86         07/01/1999
    240000411     N/A       01/01/2008              N         2,261,398.06       2,259,601.57         07/01/1999
    815114251     N/A       01/01/2018              N         2,201,415.53       2,196,585.15         07/01/1999
    245114362     N/A       03/01/2013              N         2,170,153.84       2,162,595.46         07/01/1999
    180000320  02/01/2013   02/01/2028              N         2,232,325.70       2,230,369.11         07/01/1999
    245999523     N/A       04/01/2018              N         2,216,075.98       2,213,333.42         06/01/1999
    440000416     N/A       03/01/2008              N         2,225,088.60       2,223,139.72         07/01/1999
    245999520     N/A       04/01/2008              N         2,200,181.26       2,198,219.32         07/01/1999
    440000418     N/A       03/01/2008              N         2,201,570.66       2,199,719.25         06/01/1999
    240000419     N/A       12/05/2004              N         2,193,655.56       2,191,648.90         06/01/1999
    180000371  03/01/2008   03/01/2023              N         2,172,552.77       2,169,723.83         07/01/1999
    195113936  07/01/2007   07/01/2027              N         2,200,000.00       2,200,000.00         07/01/1999
    440000422  03/01/2008   03/01/2028              N         2,177,826.19       2,176,057.96         07/01/1999
    180000353  03/01/2008   03/01/2028              N         2,177,167.65       2,175,358.02         07/01/1999
    245114378     N/A       04/01/2013              N         2,157,365.31       2,153,962.45         07/01/1999
    440000425     N/A       03/01/2008              N         2,166,230.10       2,163,635.36         04/01/1999
    815114333     N/A       10/01/2012              N         2,121,284.47       2,115,401.85         07/01/1999
    180000363     N/A       03/01/2008              N         2,156,113.98       2,153,054.26         07/01/1999
    180000251  01/01/2008   01/01/2028              N         2,171,939.54       2,170,044.24         07/01/1999
    440000429     N/A       03/01/2018              N         2,138,550.79       2,134,051.36         07/01/1999
    440000430     N/A       12/01/2007              N         2,160,418.45       2,157,883.75         05/01/1999
    180000390     N/A       04/01/2008              N         2,164,347.39       2,162,605.92         07/01/1999
    180000334     N/A       07/01/2017              N         2,123,691.68       2,119,953.93         07/01/1999
    815096383     N/A       10/01/2017              N         2,135,534.35       2,132,977.82         07/01/1999
    240000434     N/A       03/01/2010              N         2,028,337.48       2,018,063.93         06/01/1999
    240000435     N/A       02/01/2008              N         2,132,779.89       2,130,863.27         07/01/1999
    240000436     N/A       12/01/2007              N         2,135,559.88       2,133,930.83         07/01/1999
    815999513     N/A       08/01/2017              N         2,091,502.22       2,086,812.02         07/01/1999
    815999512     N/A       01/01/2018              N         2,089,746.51       2,085,247.34         07/01/1999
    245114227     N/A       02/01/2008              N         2,123,547.19       2,121,804.00         07/01/1999
    245114195     N/A       12/01/2007              N         2,123,772.63       2,122,049.87         07/01/1999
    240000441     N/A       08/01/2011              N         1,994,097.50       1,982,277.44         07/01/1999
    815114326     N/A       10/01/2017              N         2,093,792.29       2,091,132.19         07/01/1999
    245999502     N/A       05/01/2008              N         2,074,045.87       2,069,763.40         07/01/1999
    245114359     N/A       05/01/2008              N         2,098,555.40       2,096,651.48         07/01/1999
    240000445     N/A       11/01/2007              N         2,091,457.18       2,089,571.80         07/01/1999
    240000446     N/A       12/01/2007              N         2,086,446.14       2,084,604.76         07/01/1999
    805114122     N/A       11/01/2017              N         2,078,873.47       2,076,618.30         07/01/1999
    180000073     N/A       12/01/2016              N         2,043,319.40       2,038,722.57         07/01/1999
    440000449     N/A       04/01/2008              N         2,079,765.53       2,078,065.74         07/01/1999
    440000450     N/A       04/01/2008              N         2,079,522.21       2,077,805.95         07/01/1999
    440000451     N/A       04/01/2008              N         2,079,079.86       2,077,333.66         06/01/1999
    245999521     N/A       04/01/2008              N         2,077,039.64       2,075,155.28         07/01/1999
    245999552     N/A       04/01/2008              N         2,073,980.98       2,071,851.49         07/01/1999
    440000454  03/01/2010   03/01/2028              N         2,076,362.21       2,074,518.90         07/01/1999
    240000455     N/A       03/01/2008              N         2,074,703.87       2,072,756.18         07/01/1999
    245999522     N/A       04/01/2018              N         2,051,592.33       2,047,754.36         07/01/1999
    245114394     N/A       03/01/2018              N         2,064,735.79       2,062,067.80         06/01/1999
    240000458     N/A       01/01/2008              N         2,073,263.21       2,071,456.79         07/01/1999
    240000459     N/A       01/15/2008              N         2,073,178.90       2,071,367.70         06/15/1999
    240000460     N/A       01/15/2008              N         2,073,178.90       2,071,367.70         06/15/1999
    245114290     N/A       03/01/2018              N         2,046,478.27       2,042,506.05         07/01/1999
    245114196     N/A       12/01/2007              N         2,072,840.43       2,071,075.58         07/01/1999
    240000463     N/A       11/01/2007              N         2,069,286.39       2,067,421.01         07/01/1999
    180000373     N/A       01/01/2018              N         2,042,313.56       2,039,246.49         07/01/1999
    245999507     N/A       04/01/2008              N         2,058,983.53       2,057,233.95         07/01/1999
    180000338     N/A       02/01/2018              N         2,037,848.39       2,034,941.89         07/01/1999
    815114123     N/A       01/01/2018              N         2,034,767.63       2,031,712.13         07/01/1999
    240000468     N/A       01/01/2008              N         2,047,959.86       2,046,423.74         07/01/1999
    240000469     N/A       03/01/2008              N         2,037,359.11       2,035,585.30         07/01/1999
    245114179     N/A       12/01/2012              N         1,972,419.70       1,965,855.09         07/01/1999
    180000330     N/A       12/01/2017              N         1,985,578.01       1,981,339.70         07/01/1999
    240000472     N/A       03/01/2008              N         2,002,249.20       2,000,474.41         07/01/1999
    440000473     N/A       04/01/2008              N         1,969,571.54       1,967,115.11         07/01/1999
    440000474     N/A       03/01/2008              N         1,978,428.11       1,976,731.73         07/01/1999
    180000377  03/01/2008   03/01/2023              N         1,963,744.00       1,961,034.58         07/01/1999
    240000476     N/A       01/01/2008              N         1,975,262.91       1,973,583.66         07/01/1999
    245114231     N/A       02/01/2005              N         1,963,919.89       1,961,537.03         07/01/1999
    815114263     N/A       12/01/2016              N         1,939,867.10       1,935,759.38         07/01/1999
    240000479     N/A       01/01/2008              N         1,962,960.79       1,960,506.35         07/01/1999
    240000480     N/A       01/01/2008              N         1,962,960.79       1,960,506.35         07/01/1999
    240000481     N/A       12/01/2007              N         1,961,588.71       1,959,154.90         07/01/1999
    180000187     N/A       11/01/2017              N         1,918,038.24       1,913,878.15         07/01/1999
    440000483  03/01/2008   03/01/2028              N         1,930,538.23       1,928,983.02         07/01/1999
    240000484     N/A       03/01/2008              N         1,929,570.31       1,927,954.26         06/01/1999
    240000485     N/A       03/01/2008              N         1,919,138.38       1,916,779.84         07/01/1999
    245114078     N/A       02/01/2008              N         1,929,609.67       1,928,132.60         06/01/1999
    815999524     N/A       01/01/2018              N         1,908,122.46       1,905,250.63         07/01/1999
    240000488     N/A       12/01/2007              N         1,928,043.13       1,926,578.17         07/01/1999
    245114281     N/A       01/01/2008              N         1,916,678.51       1,914,443.78         07/01/1999
    245114203     N/A       12/01/2017              N         1,887,099.76       1,883,232.26         07/01/1999
    245114154     N/A       12/01/2017              N         1,887,099.76       1,883,232.26         07/01/1999
    245114150     N/A       12/01/2017              N         1,862,906.30       1,859,088.39         07/01/1999
    245114153     N/A       12/01/2017              N         1,862,906.30       1,859,088.39         06/01/1999
    240000494     N/A       01/01/2018              N         1,877,004.99       1,874,516.74         07/01/1999
    815114337     N/A       11/01/2017              N         1,848,814.61       1,844,663.81         07/01/1999
    180000394     N/A       04/01/2008              N         1,880,847.45       1,879,252.34         07/01/1999
    245114287     N/A       04/01/2008              N         1,870,883.84       1,868,536.03         07/01/1999
    180000406     N/A       04/01/2008              N         1,869,769.44       1,867,345.96         07/01/1999
    245114339     N/A       02/01/2008              N         1,876,178.90       1,874,500.39         07/01/1999
    440000500     N/A       11/01/2007              N         1,878,662.44       1,877,301.88         07/01/1999
    440000501  01/01/2008   01/01/2025              N         1,870,849.95       1,868,894.42         07/01/1999
    180000346     N/A       09/01/2017              N         1,839,739.06       1,835,533.84         07/01/1999
    245114277     N/A       01/01/2018              N         1,864,800.38       1,862,467.96         07/01/1999
    440000504  12/31/2012   01/01/2023              N         1,863,170.86       1,860,746.15         07/01/1999
    245114275     N/A       01/01/2008              N         1,862,947.64       1,860,510.30         07/01/1999
    240000506     N/A       03/01/2013              N         1,809,088.27       1,802,725.49         07/01/1999
    245114205     N/A       12/01/2017              N         1,838,712.65       1,834,944.32         07/01/1999
    815114110     N/A       09/01/2017              N         1,839,972.74       1,838,034.24         07/01/1999
    240000510     N/A       11/01/2007              N         1,846,626.76       1,845,167.28         07/01/1999
    240000511     N/A       03/01/2008              N         1,829,907.56       1,828,329.70         07/01/1999
    180000445     N/A       01/01/2018              N         1,791,906.01       1,788,017.78         06/01/1999
    240000513     N/A       03/01/2008              N         1,806,439.91       1,804,836.53         07/01/1999
    245114197     N/A       03/01/2008              N         1,799,369.09       1,797,762.44         07/01/1999
    180000423     N/A       05/01/2008              N         1,784,158.96       1,782,713.88         07/01/1999
    440000516     N/A       03/01/2008              N         1,781,228.21       1,779,741.90         07/01/1999
    240000517     N/A       01/01/2008              N         1,776,395.22       1,774,807.92         07/01/1999
    240000518  01/01/2008   01/01/2023              N         1,768,036.03       1,765,904.78         07/01/1999
    240000519     N/A       02/01/2018              N         1,748,193.41       1,744,770.49         07/01/1999
    240000520     N/A       01/01/2013              N         1,702,073.52       1,695,987.93         07/01/1999
    180000441     N/A       02/01/2019              N         1,737,487.75       1,735,285.26         07/01/1999
    245114364     N/A       03/01/2013              N         1,693,196.95       1,687,299.75         07/01/1999
    240000523     N/A       03/01/2008              N         1,740,193.91       1,738,649.33         07/01/1999
    240000524     N/A       04/01/2008              N         1,733,391.06       1,731,991.69         07/01/1999
    440000525  01/01/2008   01/01/2028              N         1,730,877.12       1,729,550.70         07/01/1999
    180000311  01/01/2008   01/01/2028              N         1,728,340.19       1,726,870.00         07/01/1999
    440000527     N/A       01/01/2008              N         1,717,050.21       1,714,814.01         06/01/1999
    245114310     N/A       02/01/2008              N         1,724,993.89       1,723,504.93         07/01/1999
    440000529  03/01/2018   03/01/2028              N         1,707,528.33       1,706,136.51         07/01/1999
    440000530     N/A       01/01/2015              N         1,650,836.47       1,646,219.71         07/01/1999
    440000531  02/01/2008   02/01/2028              N         1,689,743.11       1,688,303.97         07/01/1999
    180000350     N/A       03/01/2008              N         1,684,023.47       1,682,713.76         07/01/1999
    240000533     N/A       04/01/2008              N         1,672,516.60       1,670,318.69         07/01/1999
    245114347     N/A       04/01/2008              N         1,672,150.61       1,669,927.85         06/01/1999
    240000535     N/A       03/01/2008              N         1,682,262.51       1,680,858.23         07/01/1999
    440000536     N/A       03/01/2008              N         1,681,133.43       1,679,658.14         07/01/1999
    440000537  03/01/2013   03/01/2028              N         1,681,043.99       1,679,563.07         07/01/1999
    815114334     N/A       11/01/2017              N         1,624,654.00       1,621,130.23         07/01/1999
    805113988     N/A       12/01/2007              N         1,558,394.60       1,549,668.87         07/01/1999
    180000255     N/A       01/01/2005              N         1,627,544.01       1,625,409.79         07/01/1999
    815114089     N/A       02/01/2018              N         1,601,657.68       1,598,112.33         07/01/1999
    180000393     N/A       04/01/2013              N         1,578,576.66       1,573,225.75         07/01/1999
    240000543     N/A       02/01/2008              N         1,619,718.18       1,618,286.28         07/01/1999
    240000544     N/A       11/01/2017              N         1,602,271.98       1,599,927.15         07/01/1999
    240000545     N/A       01/01/2018              N         1,577,455.49       1,575,183.68         07/01/1999
    815114336     N/A       11/01/2017              N         1,560,454.27       1,556,950.88         07/01/1999
    815114335     N/A       11/01/2017              N         1,557,685.88       1,554,307.36         07/01/1999
    440000548     N/A       03/01/2008              N         1,583,313.96       1,581,992.80         07/01/1999
    240000549     N/A       03/01/2008              N         1,572,403.52       1,570,324.80         07/01/1999
    815114350     N/A       01/01/2018              N         1,568,708.61       1,566,542.69         07/01/1999
    180000291     N/A       01/01/2008              N         1,580,806.71       1,579,497.10         07/01/1999
    245114260     N/A       01/01/2008              N         1,579,362.01       1,577,970.56         07/01/1999
    440000553  01/01/2008   01/01/2023              N         1,571,626.23       1,569,614.92         07/01/1999
    440000554     N/A       04/01/2008              N         1,574,010.08       1,572,677.78         07/01/1999
    805114176     N/A       01/01/2017              N         1,547,924.47       1,544,745.55         07/01/1999
    245999516     N/A       05/01/2008              N         1,540,772.66       1,537,882.27         07/01/1999
    245114300     N/A       03/01/2008              N         1,533,471.51       1,531,468.61         07/01/1999
    180000410     N/A       04/01/2008              N         1,533,741.91       1,532,397.73         07/01/1999
    180000347     N/A       03/01/2008              N         1,521,788.09       1,519,813.44         07/01/1999
    240000560     N/A       12/01/2007              N         1,532,547.05       1,531,382.59         07/01/1999
    245114363     N/A       03/01/2013              N         1,478,566.29       1,473,416.62         07/01/1999
    180000259  01/01/2008   01/01/2028              N         1,507,937.76       1,506,759.32         07/01/1999
    440000563  01/01/2008   01/01/2028              N         1,501,808.23       1,500,566.47         07/01/1999
    440000564     N/A       04/01/2008              N         1,485,615.90       1,484,406.44         07/01/1999
    245999515     N/A       04/01/2005              N         1,484,986.22       1,483,734.14         07/01/1999
    180000340     N/A       02/01/2008              N         1,481,388.29       1,480,074.92         07/01/1999
    245114184     N/A       01/01/2023              N         1,472,039.94       1,470,188.87         07/01/1999
    240000569     N/A       02/01/2013              N         1,422,540.90       1,417,446.89         07/01/1999
    240000570     N/A       01/01/2008              N         1,456,548.24       1,455,298.00         07/01/1999
    240000571     N/A       03/01/2008              N         1,446,576.23       1,444,788.23         07/01/1999
    240000572     N/A       12/01/2007              N         1,427,598.42       1,424,682.34         07/01/1999
    815114252     N/A       09/01/2022              N         1,447,348.04       1,446,496.26         07/01/1999
    240000574     N/A       03/01/2008              N         1,439,614.91       1,438,337.12         07/01/1999
    240000575     N/A       02/01/2008              N         1,433,631.80       1,432,460.43         07/01/1999
    815999553     N/A       02/01/2018              N         1,398,665.57       1,395,663.41         07/01/1999
    180000267  01/01/2008   01/01/2028              N         1,421,467.31       1,420,217.35         07/01/1999
    180000399     N/A       12/01/2015              N         1,396,052.65       1,393,610.89         07/01/1999
    245114225     N/A       02/01/2008              N         1,406,240.86       1,405,007.64         07/01/1999
    245114311     N/A       02/01/2008              N         1,407,337.41       1,406,151.46         07/01/1999
    180000233     N/A       02/01/2017              N         1,375,127.93       1,372,012.15         07/01/1999
    180000444     N/A       08/01/2015              N         1,388,538.69       1,386,391.75         07/01/1999
    240000583  04/01/2008   04/01/2028              N         1,386,445.54       1,385,307.96         07/01/1999
    240000584     N/A       04/01/2008              N         1,386,151.95       1,384,994.50         07/01/1999
    240000585     N/A       03/01/2008              N         1,377,666.97       1,375,962.55         07/01/1999
    240000586     N/A       02/01/2005              N         1,382,206.82       1,380,955.46         07/01/1999
    245114190     N/A       12/01/2007              N         1,382,412.61       1,381,263.69         07/01/1999
    245114381     N/A       04/01/2008              N         1,376,780.50       1,375,531.43         07/01/1999
    180000332  02/01/2008   02/01/2028              N         1,364,049.64       1,362,912.28         07/01/1999
    240000590     N/A       04/01/2008              N         1,361,956.40       1,360,857.32         07/01/1999
    240000591     N/A       12/01/2007              N         1,354,652.56       1,353,627.52         07/01/1999
    815114253     N/A       12/01/2021              N         1,352,405.64       1,351,605.80         07/01/1999
    245114221     N/A       02/01/2008              N         1,331,848.89       1,330,656.57         07/01/1999
    180000364     N/A       03/01/2008              N         1,323,273.23       1,321,409.24         07/01/1999
    245114293     N/A       01/01/2008              N         1,332,897.03       1,331,740.57         06/01/1999
    440000596  01/01/2013   01/01/2028              N         1,315,189.28       1,314,165.48         07/01/1999
    440000597     N/A       03/01/2008              N         1,286,475.36       1,285,403.97         06/01/1999
    240000598     N/A       03/01/2008              N         1,286,435.98       1,285,362.12         07/01/1999
    240000599     N/A       03/01/2008              N         1,278,759.20       1,277,144.78         07/01/1999
    440000600     N/A       02/01/2013              N         1,275,217.82       1,273,509.93         07/01/1999
    245114366     N/A       03/01/2013              N         1,240,087.82       1,235,768.74         07/01/1999
    245114370     N/A       03/01/2013              N         1,240,087.82       1,235,768.74         07/01/1999
    815114254     N/A       09/01/2021              N         1,253,494.90       1,252,645.96         07/01/1999
    815999546     N/A       06/01/2017              N         1,229,780.13       1,227,462.70         07/01/1999
    815114271     N/A       02/01/2017              N         1,227,490.25       1,225,138.96         07/01/1999
    440000607     N/A       03/01/2008              N         1,241,911.86       1,240,875.57         07/01/1999
    240000608     N/A       06/01/2017              N         1,203,163.37       1,200,539.63         07/01/1999
    240000609     N/A       02/01/2008              N         1,209,847.05       1,208,127.43         07/01/1999
    240000610     N/A       12/01/2007              N         1,214,960.12       1,213,972.65         06/01/1999
    240000611     N/A       01/01/2017              N         1,183,727.99       1,181,002.63         07/01/1999
    440000612     N/A       02/01/2013              N         1,196,742.83       1,195,140.04         07/01/1999
    240000613     N/A       03/01/2008              N         1,186,967.04       1,185,943.56         07/01/1999
    440000614     N/A       03/01/2008              N         1,179,812.70       1,178,285.84         07/01/1999
    245114348     N/A       02/01/2008              N         1,185,958.46       1,184,959.06         07/01/1999
    180000298     N/A       02/01/2017              N         1,157,968.18       1,155,207.89         07/01/1999
    180000184     N/A       10/01/2017              N         1,132,555.10       1,130,124.53         07/01/1999
    240000618     N/A       12/01/2007              N         1,149,461.22       1,148,590.59         07/01/1999
    180000401     N/A       04/01/2008              N         1,137,853.32       1,136,850.32         07/01/1999
    240000620     N/A       02/01/2008              N         1,136,056.85       1,135,069.64         06/01/1999
    240000621     N/A       11/01/2007              N         1,121,037.12       1,120,162.63         07/01/1999
    245114314     N/A       02/01/2008              N         1,105,121.64       1,103,738.43         07/01/1999
    240000623     N/A       01/01/2008              N         1,091,865.43       1,090,896.84         07/01/1999
    245114367     N/A       03/01/2013              N         1,049,305.10       1,045,650.50         07/01/1999
    245114368     N/A       03/01/2013              N         1,049,305.10       1,045,650.50         07/01/1999
    240000626     N/A       12/01/2012              N         1,038,741.71       1,035,122.71         07/01/1999
    245114344     N/A       02/01/2023              N         1,068,670.51       1,068,032.34         07/01/1999
    245114294     N/A       01/01/2008              N         1,055,938.19       1,055,106.51         07/01/1999
    245999558     N/A       05/01/2008              N         1,050,185.03       1,049,298.83         07/01/1999
    245114215     N/A       12/01/2012              N         1,049,108.53       1,048,207.53         07/01/1999
    440000631     N/A       03/01/2008              N         1,039,286.69       1,038,434.57         07/01/1999
    180000328  02/01/2005   02/01/2028              N         1,036,332.93       1,035,374.93         07/01/1999
    240000633     N/A       12/01/2007              N         1,028,277.59       1,026,916.94         07/01/1999
    440000634     N/A       01/01/2008              N         1,001,827.70       1,000,948.04         07/01/1999
    180000345     N/A       03/01/2008              N           983,747.03         982,510.60         07/01/1999
    180000361     N/A       03/01/2008              N           983,717.35         982,479.05         07/01/1999
    180000365     N/A       03/01/2008              N           980,352.03         978,981.28         07/01/1999
    240000638     N/A       02/01/2008              N           986,980.86         986,068.30         07/01/1999
    240000639     N/A       02/01/2008              N           986,808.64         985,885.67         07/01/1999
    240000640     N/A       01/01/2023              N           979,179.25         977,885.79         07/01/1999
    240000641     N/A       11/01/2007              N           978,602.12         977,328.47         06/01/1999
    240000642     N/A       10/01/2007              N           979,465.88         978,277.49         07/01/1999
    245999510     N/A       04/01/2008              N           979,996.93         979,164.19         07/01/1999
    440000644  02/01/2008   02/01/2028              N           963,906.57         963,113.65         07/01/1999
    240000645     N/A       10/01/2007              N           961,567.41         960,768.76         07/01/1999
    245114399     N/A       04/01/2013              N           946,259.86         945,139.57         07/01/1999
    180000317  02/01/2013   02/01/2028              N           948,244.55         947,413.43         07/01/1999
    245114222     N/A       02/01/2008              N           940,186.15         939,344.46         07/01/1999
    245114295     N/A       01/01/2008              N           920,865.11         919,727.38         05/01/1999
    245999555     N/A       05/01/2008              N           920,592.67         919,757.46         07/01/1999
    180000344     N/A       01/01/2018              N           905,886.56         904,899.29         07/01/1999
    180000383  04/01/2008   04/01/2028              N           891,139.83         890,398.61         07/01/1999
    805114038     N/A       11/01/2017              N           875,230.49         873,909.43         07/01/1999
    240000654     N/A       03/01/2008              N           878,694.38         877,958.31         07/01/1999
    180000415     N/A       04/01/2005              N           870,312.36         869,518.24         06/01/1999
    240000656     N/A       03/01/2008              N           854,503.98         853,760.01         07/01/1999
    240000657     N/A       02/01/2008              N           826,947.85         826,280.64         07/01/1999
    815114178     N/A       08/01/2017              N           807,798.18         806,116.91         06/01/1999
    240000659     N/A       01/01/2008              N           809,420.61         808,707.35         07/01/1999
    245114224     N/A       02/01/2008              N           777,627.08         776,945.13         07/01/1999
    245114387     N/A       05/01/2028              N           772,264.64         771,575.35         07/01/1999
    240000662     N/A       03/01/2008              N           766,445.82         765,776.20         07/01/1999
    245114230     N/A       02/01/2008              N           755,323.30         754,356.41         07/01/1999
    245999541     N/A       04/01/2023              N           759,371.35         758,869.85         07/01/1999
    240000665     N/A       03/01/2008              N           747,439.25         746,486.41         07/01/1999
    180000392     N/A       04/01/2013              N           717,534.93         715,102.70         07/01/1999
    245114340     N/A       02/01/2008              N           736,747.75         735,825.61         07/01/1999
    240000668     N/A       02/01/2008              N           724,928.65         723,898.27         07/01/1999
    245114108     N/A       12/01/2007              N           717,401.92         716,887.38         07/01/1999
    240000670     N/A       10/01/2007              N           686,580.34         685,794.35         07/01/1999
    245114120     N/A       01/01/2028              N           600,971.13         600,488.47         07/01/1999
    180000335     N/A       05/01/2012              N           471,505.93         469,634.69         07/01/1999
    245113961     N/A       05/01/2023              N           483,097.48         482,495.78         07/01/1999
    245114341     N/A       02/01/2008              N           442,048.74         441,495.46         07/01/1999
    195114186     N/A       11/01/2007              N           434,440.46         434,094.01         07/01/1999
    240000676     N/A       01/01/2008              N           404,871.10         404,523.58         07/01/1999
       Totals                                             3,365,801,242.56   3,362,234,540.36


</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                                             8
    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                                             8
    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                                             9
    815114333
    180000363
    180000251
    440000429
    440000430                                             9
    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                   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>
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>
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>
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>
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>
240000001                  1           0       06/10/1999              1,555,417.64         1,555,417.64      A
240000002                  2           0       06/10/1999                897,691.67           897,691.67      A
240000003                  3           0       06/10/1999                477,885.74           477,885.74      A
240000004                  4           0       06/10/1999                435,064.42           435,064.42      A
245114400                  7           0       06/01/1999                163,109.88           163,109.88      B
240000091                 91           0       06/01/1999                 53,162.74            53,162.74      B
180000374                 106          0       06/01/1999                 47,394.12            47,394.12      B
440000119                 119          0       06/01/1999                 43,344.11            43,344.11      B
355132437                 126          0       06/01/1999                 48,262.10            48,262.10      B
440000144                 144          0       06/01/1999                 41,765.01            41,765.01      B
440000156                 156          0       06/01/1999                 39,464.45            39,464.45      B
245114315                 166          0       06/01/1999                 36,572.45            36,572.45      B
245999511                 176          0       06/01/1999                 39,118.45            39,118.45      B
245114273                 186          0       06/01/1999                 33,869.06            33,869.06      B
180000424                 202          0       06/01/1999                 31,237.96            31,237.96      B
180000333                 209          0       06/01/1999                 30,866.39            30,866.39      B
240000212                 212          0       06/01/1999                 30,614.12            30,614.12      B
245999517                 228          0       06/01/1999                 30,587.90            30,587.90      B
440000235                 235          0       06/01/1999                 32,521.91            32,521.91      B
440000252                 252          0       06/01/1999                 25,494.82            25,494.82      B
128878897                 299          0       06/01/1999                 27,577.51            27,577.51      B
240000309                 309          0       06/01/1999                 21,839.14            21,839.14      B
240000330                 330          0       06/01/1999                 20,697.77            20,697.77      B
440000358                 358          0       06/01/1999                 18,592.80            18,592.80      B
245114361                 374          0       06/01/1999                 18,646.05            18,646.05      B
180000269                 379          0       06/01/1999                 16,521.30            16,521.30      B
240000390                 390          0       06/01/1999                 16,470.31            16,470.31      B
245999523                 415          0       06/01/1999                 16,583.80            16,583.80      B
440000418                 418          0       06/01/1999                 15,033.32            15,033.32      B
240000419                 419          0       06/01/1999                 14,629.32            14,629.32      B
440000425                 425          2       04/01/1999                 16,485.68            49,456.24      2
440000430                 430          1       05/01/1999                 16,946.49            33,892.78      1
240000434                 434          0       06/01/1999                 22,791.78            22,791.78      B
440000451                 451          0       06/01/1999                 14,160.04            14,160.04      B
245114394                 457          0       06/01/1999                 15,151.05            15,151.05      B
240000459                 459          0       06/15/1999                 14,110.33            14,110.33      A
240000460                 460          0       06/15/1999                 14,110.33            14,110.33      A
240000484                 484          0       06/01/1999                 13,283.52            13,283.52      B
245114078                 486          0       06/01/1999                 13,979.33            13,979.33      B
245114153                 493          0       06/01/1999                 15,507.65            15,507.65      B
180000445                 512          0       06/01/1999                 14,423.14            14,423.14      B
440000527                 527          0       06/01/1999                 12,588.58            12,588.58      B
245114347                 534          0       06/01/1999                 12,018.77            12,018.77      B
245114293                 595          0       06/01/1999                  9,103.86             9,103.86      B
440000597                 597          0       06/01/1999                  8,827.76             8,827.76      B
240000610                 610          0       06/01/1999                  8,601.22             8,601.22      B
240000620                 620          0       06/01/1999                  7,727.81             7,727.81      B
240000641                 641          0       06/01/1999                  7,312.43             7,312.43      B
245114295                 649          1       05/01/1999                  7,012.07            14,024.07      1
180000415                 655          0       06/01/1999                  5,715.01             5,715.01      B
815114178                 658          0       06/01/1999                  6,901.66             6,901.66      B
Totals                     51                                          4,536,794.77         4,593,723.62


</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>
240000001                                                        171,025,774.40               0.00
240000002                                                        154,000,000.00               0.00
240000003                                                         85,527,649.00               0.00
240000004                                                         77,863,877.00               0.00
245114400                                                         25,065,157.18               0.00
240000091                                                          7,692,017.71               0.00
180000374                                                          6,925,576.48               0.00
440000119                                                          6,589,051.58               0.00
355132437                                                          6,458,773.80               0.00
440000144                                                          6,118,976.94               0.00
440000156                                                          5,739,951.45               0.00
245114315                                                          5,440,529.29               0.00
245999511                                                          5,274,636.19               0.00
245114273                                                          4,964,974.58               0.00
180000424                                                          4,558,117.72               0.00
180000333                                                          4,447,871.28               0.00
240000212                                                          4,440,511.40               0.00
245999517                                                          4,087,428.98               0.00
440000235                                                          3,991,894.05               0.00
440000252                                                          3,754,383.37               0.00
128878897                                                          3,250,657.15               0.00
240000309                                                          3,177,696.78               0.00
240000330                                                          3,005,198.00               0.00
440000358                                                          2,672,853.48               0.00
245114361                                                          2,503,963.22               0.00
180000269                                                          2,466,878.22               0.00
240000390                                                          2,423,889.14               0.00
245999523                                                          2,216,075.98               0.00
440000418                                                          2,201,570.66               0.00
240000419                                                          2,193,655.56               0.00
440000425                9                          06/17/1999     2,170,903.05               0.00
440000430                9                          09/15/1998     2,162,451.33               0.00
240000434                                                          2,028,337.48               0.00
440000451                                                          2,079,079.86               0.00
245114394                                                          2,064,735.79               0.00
240000459                                                          2,073,178.90               0.00
240000460                                                          2,073,178.90               0.00
240000484                                                          1,929,570.31               0.00
245114078                                                          1,929,609.67               0.00
245114153                                                          1,862,906.30               0.00
180000445                                                          1,791,906.01               0.00
440000527                                                          1,717,050.21               0.00
245114347                                                          1,672,150.61               0.00
245114293                                                          1,332,897.03               0.00
440000597                                                          1,286,475.36               0.00
240000610                                                          1,214,960.12               0.00
240000620                                                          1,136,056.85               0.00
240000641                                                            978,602.12               0.00
245114295                2                          11/16/1998       921,798.37               0.00
180000415                                                            870,312.36               0.00
815114178                                                            807,798.18               0.00
Totals                                                           654,183,549.40               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 (2 Loans)                      23,958.56       47,916.85                3,084,249.70      0.00
Totals for Status Code= 2 (1 Loans)                      16,485.68       49,456.24                2,170,903.05      0.00
Totals for Status Code= A (6 Loans)                   3,394,280.13    3,394,280.13              492,563,658.20      0.00
Totals for Status Code= B (42 Loans)                  1,102,070.40    1,102,070.40              156,364,738.45      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>
 07/19/1999   245114193      134        01/14/1999      8            6,281,761.80      RT       MD      7.11%   6,281,761.80
 07/19/1999   245114353      283        01/14/1999      8            3,357,391.79      RT       MD      6.91%   3,357,391.79
 07/19/1999   440000425      425        06/17/1999      9            2,163,635.36      LO       FL      7.84%   2,170,903.05
 07/19/1999   440000430      430        09/15/1998      9            2,157,883.75      MU       NY      8.13%   2,162,451.33
 07/19/1999   245114295      649        11/16/1998      2              919,727.38      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>
  07/19/1999     245114193       888,359.69  12/31/1998       1.73                    12/01/2012       340
  07/19/1999     245114353       425,161.97  12/31/1998       1.58                    03/01/2013       343
  07/19/1999     440000425       164,312.09  09/30/1998       0.82                    03/01/2008       283
  07/19/1999     440000430       231,740.80  06/30/1998       1.13                    12/01/2007       280
  07/19/1999     245114295       124,329.71  06/30/1998       1.46                    01/01/2008       281
<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>
  07/19/1999     245114193        134            8                                     09/29/1997    8,500,000.00
  07/19/1999     245114353        283            8                                     01/02/1998    4,615,000.00
  07/19/1999     440000425        425            9                                     12/05/1997    3,100,000.00
  07/19/1999     440000430        430            9                                     07/22/1997    4,600,000.00
  07/19/1999     245114295        649            2                                     11/10/1997    1,250,000.00



<CAPTION>

Distribution   Loan
Date           Number    Comment
<S>           <C>        <C>
07/19/1999     245114193
07/19/1999     245114353
07/19/1999     440000425   Loan is delinquent for the May and June payments.  CMSLP has attempted to contact the borrower and left
                           a message.  CMSLP is awaiting a copy of the servicing file from the Master Servicer.
07/19/1999     440000430   6/1/99 payment received but not yet sent to the Master Servicer.  GMAC has been notified that check is in
                           process of being modified.
07/19/1999     245114295   Loan has been placed with attorney and third party reports were ordered.  Inspection has been completed
                           and property is in excellent condition. Payment due for 6/1/99.

<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