FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1999-01-05
ASSET-BACKED SECURITIES
Previous: TOUCAN GOLD CORP, 8-K, 1999-01-05
Next: FINET HOLDINGS CORP, 8-K, 1999-01-05



                       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 :  December 18, 1998

(Date of earliest event reported)

Commission File No.:  333-48943

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


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


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


ITEM 7.  Financial Statements and Exhibits

(c)  Exhibits

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

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


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

                  First Union-Lehman Brothers-Bank of America
                            Commercial Mortgage Trust
                 Commercial Mortgage Pass- Through Certificates
                                 Series 1998-C2

January 4, 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 December 18,
     1998 distribution



<TABLE>
<CAPTION>

Norwest Bank Minnesota, N. A.
Corporate Trust Services
3 New York Plaza, 15th Floor
New York, NY 10004

First Union-Lehman Brothers-Bank Of America
Commercial Mortgage Trust
Commercial Mortgage Pass- Through Certificates
Series 1998-C2


For Additional Information, please contact
Leslie Gaskill
(212) 515-5254

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

Payment Date: 12/18/98
Record Date:  11/30/98

                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)


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




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


Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact:  Timothy S. Ryan
Phone Number: (704) 374-2217

Special Servicer
CRIIMI MAE Services
Limited Partnership
11200 Rockville Pike
Rockville, MD 20852
Contact:  Brian Hanson
Phone Number: (301) 816-2300

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

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

Copyright 1997, Norwest Bank Minnesota, N. A.






                      Certificate Distribution Detail

Class/      CUSIP    Pass- Through      Original       Beginning              Principal
Component                Rate            Balance        Balance               Distribution
<S>         <C>            <C>        <C>                 <C>              <C>
 A-1       337367AA4       6.280000%   760,000,000.00       741,707,209.38     3,424,701.81
 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     3,389,755,448.38     3,424,701.81

</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    3,881,601.06    0.00         0.00            7,306,302.87
 A-2     337367AB2    9,259,407.20    0.00         0.00            9,259,407.20
  B      337367AC0      942,896.60    0.00         0.00              942,896.60
  C      337367AD8      955,671.22    0.00         0.00              955,671.22
  D      337367AE6    1,154,988.15    0.00         0.00            1,154,988.15
  E      337367AF3      384,996.05    0.00         0.00              384,996.05
  F      337367AH9      288,748.45    0.00         0.00              288,748.45
  G      337367AJ5      596,409.23    0.00         0.00              596,409.23
  H      337367AK2       99,401.41    0.00         0.00               99,401.41
  J      337367AL0      174,662.47    0.00         0.00              174,662.47
  K      337367AM8      261,993.71    0.00         0.00              261,993.71
  L      337367AN6      174,662.47    0.00         0.00              174,662.47
  M      337367AP1       87,331.24    0.00         0.00               87,331.24
  N      337367AQ9      173,027.93    0.00         0.00              173,027.93
 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               18,435,797.19    0.00         0.00           21,860,499.00



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

<S>     <C>            <C>                   <C>
 A-1     337367AA4        738,282,507.57    28.18%
 A-2     337367AB2      1,693,794,000.00    28.18%
  B      337367AC0        170,403,000.00    23.15%
  C      337367AD8        170,402,000.00    18.12%
  D      337367AE6        204,483,000.00    12.08%
  E      337367AF3         68,161,000.00    10.06%
  F      337367AH9         51,121,000.00     8.55%
  G      337367AJ5        102,241,582.00     5.54%
  H      337367AK2         17,040,241.00     4.03%
  J      337367AL0         34,080,482.00     2.52%
  K      337367AM8         51,120,723.00     1.51%
  L      337367AN6         34,080,482.00     1.01%
  M      337367AP1         17,040,241.00     0.00%
  N      337367AQ9         34,080,488.00     0.00%
 R-I        N/A                     0.00     0.00%
R-II        N/A                     0.00     0.00%
R-III       N/A                     0.00     0.00%
Totals                  3,386,330,746.57


</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO       337367AG1    0.619252%          3,408,048,239.00    3,389,755,448.38



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

 IO        337367AG1  1,749,261.28     0.00             1,749,261.28      3,386,330,746.57





<FN>
(1)  Calculated by taking (A) the sum of the ending  certificate  balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the  ending  certificate  balance  of all  classes  which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>






                        Certificate Factor Detail

                             Beginning         Principal            Interest
Class          CUSIP         Balance           Distribution        Dsitribution

<S>          <C>           <C>                   <C>               <C>
 A-1           337367AA4       975.93053866       4.50618659         5.10736982
 A-2           337367AB2     1,000.00000000       0.00000000         5.46666667
  B            337367AC0     1,000.00000000       0.00000000         5.53333333
  C            337367AD8     1,000.00000000       0.00000000         5.60833335
  D            337367AE6     1,000.00000000       0.00000000         5.64833336
  E            337367AF3     1,000.00000000       0.00000000         5.64833336
  F            337367AH9     1,000.00000000       0.00000000         5.64833337
  G            337367AJ5     1,000.00000000       0.00000000         5.83333335
  H            337367AK2     1,000.00000000       0.00000000         5.83333358
  J            337367AL0     1,000.00000000       0.00000000         5.12499999
  K            337367AM8     1,000.00000000       0.00000000         5.12500009
  L            337367AN6     1,000.00000000       0.00000000         5.12499999
  M            337367AP1     1,000.00000000       0.00000000         5.12500029
  N            337367AQ9     1,000.00000000       0.00000000         5.07703792
 R-I              N/A            0.00000000       0.00000000         0.00000000
R-II              N/A            0.00000000       0.00000000         0.00000000
R-III             N/A            0.00000000       0.00000000         0.00000000


</TABLE>
<TABLE>
<CAPTION>
                             Prepayment        Realized Loss/       Ending
Class          CUSIP         Premium          Additional Trust      Balance
                                               Fund Expenses
<S>           <C>              <C>               <C>                 <C>
 A-1          337367AA4      0.00000000           0.00000000          971.42435207
 A-2          337367AB2      0.00000000           0.00000000        1,000.00000000
  B           337367AC0      0.00000000           0.00000000        1,000.00000000
  C           337367AD8      0.00000000           0.00000000        1,000.00000000
  D           337367AE6      0.00000000           0.00000000        1,000.00000000
  E           337367AF3      0.00000000           0.00000000        1,000.00000000
  F           337367AH9      0.00000000           0.00000000        1,000.00000000
  G           337367AJ5      0.00000000           0.00000000        1,000.00000000
  H           337367AK2      0.00000000           0.00000000        1,000.00000000
  J           337367AL0      0.00000000           0.00000000        1,000.00000000
  K           337367AM8      0.00000000           0.00000000        1,000.00000000
  L           337367AN6      0.00000000           0.00000000        1,000.00000000
  M           337367AP1      0.00000000           0.00000000        1,000.00000000
  N           337367AQ9      0.00000000           0.00000000        1,000.00000000
 R-I             N/A         0.00000000           0.00000000            0.00000000
R-II             N/A         0.00000000           0.00000000            0.00000000
R-III            N/A         0.00000000           0.00000000            0.00000000



</TABLE>
<TABLE>
<CAPTION>




                                Beginnning                                            Ending
                                 Notional         Interest          Prepayment       Notional
Class          CUSIP             Amount         Distribution        Premium           Amount
<S>           <C>              <C>               <C>               <C>              <C>
IO            337367AG1        994.63247309       0.51327363       0.00000000       993.62758655



</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                          1168,153.22
Servicing Advances Outstanding                                      41,784.82

Reimbursement for Interest on P&I                                     1149.61
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                      254,533.96
Less Master Servicing Fees on Delinquent Payments                  13,165.32
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received         8,319.60
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             249,688.24

</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      3,881,601.06    0.00                  3,881,601.06      0.00
A-2      9,259,407.20    0.00                  9,259,407.20      0.00
 IO      1,749,261.28    0.00                  1,749,261.28      0.00
 B         942,896.60    0.00                    942,896.60      0.00
 C         955,671.22    0.00                    955,671.22      0.00
 D       1,154,988.15    0.00                  1,154,988.15      0.00
 E         384,996.05    0.00                    384,996.05      0.00
 F         288,748.45    0.00                    288,748.45      0.00
 G         596,409.23    0.00                    596,409.23      0.00
 H          99,401.41    0.00                     99,401.41      0.00
 J         174,662.47    0.00                    174,662.47      0.00
 K         261,993.71    0.00                    261,993.71      0.00
 L         174,662.47    0.00                    174,662.47      0.00
 M          87,331.24    0.00                     87,331.24      0.00
 N         174,662.50    0.00                    174,662.50      0.00
Total   20,186,693.04    0.00                 20,186,693.04      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          3,881,601.06             0.00
  A-2        0.00          9,259,407.20             0.00
   IO        0.00          1,749,261.28             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      1634.57            173,027.93         5,648.99
   Total  1634.57         20,185,058.47         5,648.99


</TABLE>
<TABLE>
<CAPTION>


             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>
A-1              0.00              3,881,601.06
A-2              0.00              9,259,407.20
 IO              0.00              1,749,261.28
 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                173,027.93
Total            0.00             20,185,058.47                                  


</TABLE>
<TABLE>
<CAPTION>



Other Required Information
<S>                                                <C>

Available Distribution Amount                      23,609,760.28

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,386,451,296.45
Aggregate Stated Principal Balance of Loans     3,386,341,698.41


Aggregate Amount of Service Fee                       249,688.24
Aggregate Amount of Special Servicing Fee                 550.18
Aggregate Amount of Additional Servicing Fee           13,844.05
Aggregate Amount of Trustee Fee                         3,389.77
Aggregate Trust Fund Expenses                            1149.61



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

</TABLE>
<TABLE>
<CAPTION>

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


</TABLE>
<TABLE>
<CAPTION>


Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction                 Reduction
Number                        Amount                     Effected

<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>






                           Ratings Detail

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

</TABLE>
<TABLE>
<CAPTION>

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

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


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


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


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

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

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

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

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






         Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                          % of
Scheduled                        # of              Scheduled              Agg         WAM                       Weighted
Balance                          Loans             Balance                Bal.        (2)        WAC            Avg DSCR(1)
<S>                               <C>             <C>                      <C>        <C>        <C>            <C>
       Below 2,000,000            201             281,395,323.07            8.31       147       7.4108         1.520599
   2,000,001 to 4,000,000         232             650,824,011.84           19.22       141       7.3791         1.508523
   4,000,001 to 6,000,000          86             421,439,837.51           12.45       136       7.3367         1.469909
   6,000,001 to 8,000,000          64             435,825,193.19           12.87       134       7.2991         1.410716
   8,000,001 to 10,000,000         22             201,525,198.80            5.95       154       7.3273         1.775347
  10,000,001 to 12,000,000         13             142,542,290.47            4.21       158       7.3517         1.362518
  12,000,001 to 14,000,000         18             230,634,338.38            6.81       145       7.2219         1.546984
  14,000,001 to 16,000,000          7             103,321,430.09            3.05       163       7.1750         1.313557
  16,000,001 to 18,000,000          6             102,142,465.24            3.02       112       7.3319         1.437119
  18,000,001 to 20,000,000          1              19,895,261.29            0.59       113       6.8500         1.220000
  20,000,001 to 25,000,000          7             152,264,269.00            4.50       108       7.2186         1.490325
  25,000,001 to 50,000,000          1              25,192,740.83            0.74       112       6.7900         1.290000
  50,000,001 to 75,000,000          2             127,460,857.70            3.76       260       7.0537         1.404937
  75,000,001 to 100,000,000         2             163,391,526.00            4.83       106       6.7500         1.994765
 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             328,486,955.20            9.70       164       6.9285         1.404387
 Totals                           664           3,386,341,698.41          100.00       145       7.2425         1.505109



</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        11,130,596.08                 0.33         164         7.3566       1.329984                
    Arizona              30        86,018,496.19                 2.54         124         7.4821       1.424970                
   Arkansas               4        29,864,262.73                 0.88         221         7.4711       1.883412               
  California            114       407,009,314.96                12.02         116         7.3104       1.479967                
   Colorado               8        18,962,458.25                 0.56         134         7.1935       1.457016                
  Connecticut            10        48,619,440.56                 1.44         221         7.3338       1.290729                    
   Delaware               1         2,924,630.80                 0.09         108         8.0000       1.640000                
    Florida              57       239,263,424.85                 7.07         140         7.2694       1.506273                
    Georgia              31       214,340,997.22                 6.33         149         7.1469       1.388890                
     Idaho                4         7,589,119.32                 0.22         129         7.3444       1.336024                
   Illinois              22       271,898,626.09                 8.03         120         6.9646       1.781117                
    Indiana              13        45,207,188.02                 1.33         186         7.1398       1.602040                
    Kansas                2         4,184,285.45                 0.12         109         7.8081       1.691720                
   Kentucky              11        63,640,096.27                 1.88         109         7.4839       1.724384                
   Louisiana             11        49,062,144.40                 1.45         150         7.5512       1.186037                
     Maine                1         1,146,828.07                 0.03         226         7.4200        NAP                       
   Maryland              29       179,176,445.61                 5.29         136         7.1185       1.372493             
 Massachusetts           11        26,980,909.49                 0.80         131         7.4647       1.631181                
   Michigan              11        55,297,177.51                 1.63         175         7.3312       1.894632                
   Minnesota              6        10,749,920.16                 0.32         178         7.0492       1.424391            
  Mississippi             1           720,094.58                 0.02         108         8.2500       1.580000            
   Missouri               7        41,756,171.76                 1.23         151         7.2636       1.554724            
   Nebraska               6        18,392,002.74                 0.54         111         7.0145       1.459415            
    Nevada               13        70,924,259.65                 2.09         116         7.1849       1.379584            
 New Hampshire            1         4,566,883.30                 0.13         110         7.3800       1.450000            
  New Jersey             27       162,087,360.72                 4.79         252         7.3167       1.406544            
  New Mexico              1         1,883,901.92                 0.06         112         7.5000       0.930000            
   New York              30       311,965,377.27                 9.21         150         7.0844       1.579114            
 orth Carolina           24       118,019,498.97                 3.49         153         7.3163       1.322030            
     Ohio                14        73,411,728.22                 2.17         102         7.2697       1.547483            
   Oklahoma               5         9,097,157.91                 0.27         127         7.4475       1.764596            
    Oregon                6        18,723,232.48                 0.55         138         7.3985       1.316760            
 Pennsylvania            21        87,488,036.54                 2.58         181         7.3233       1.498879            
 outh Carolina           12        33,631,170.74                 0.99         175         7.2791       1.075435            
 South Dakota             1         3,459,276.21                 0.10         113         7.4300       1.380000            
   Tennessee             15        65,776,831.32                 1.94         145         7.3761       1.575379            
     Texas               38       339,305,516.14                10.02         139         7.2147       1.446297            
     Utah                11        38,881,791.70                 1.15          99         7.5538       1.487585            
   Virginia              21       131,721,909.28                 3.89         148         7.2566       1.479201            
  Washington              7        18,943,045.36                 0.56         124         7.5910       1.763890            
 ashington, DC            4        15,743,505.85                 0.46         112         7.2821       1.592373            
 West Virginia            2         5,226,819.04                 0.15         162         7.4753       1.377067            
   Wisconsin             15        36,784,360.08                 1.09         153         7.4574       1.738709                    
    Wyoming               1         4,765,404.60                 0.14         110         7.3750       1.210000                  
   Totals               664     3,386,341,698.41               100.00         145         7.2425       1.505109                 
 

</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            4,135,045.73        0.12   232     6.7100       2.080000
 6.75% to 6.999%      64          705,913,475.88       20.85   139     6.8220       1.516561
7.000% to 7.249%     204        1,152,607,179.08       34.04   141     7.1115       1.446797
7.250% to 7.499%     197          854,845,269.69       25.24   158     7.3557       1.456498
7.500% to 7.749%     113          379,111,703.80       11.20   132     7.5850       1.607238
7.750% to 7.999%      55          180,463,246.49        5.33   156     7.8725       1.878117
8.000% to 8.249%      19           79,108,454.60        2.34   114     8.1089       1.307449
8.250% to 8.499%       4           14,588,133.18        0.43   223     8.3420       1.703756
8.500% to 8.749%       3            5,937,409.76        0.18   241     8.6470       1.914755
8.750% to 8.999%       1            2,362,804.46        0.07   107     8.8750       2.290000
9.000% or greater      3            7,268,975.74        0.21   239     9.0484       1.308749
Totals               664        3,386,341,698.41      100.00   145     7.2425       1.505109



</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        614        3,039,498,315.02       86.76   148      7.2369     1.487480
13 to 24 months           50          346,843,383.39       10.24   120      7.2921     1.655101
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        3,386,341,698.41      100.00   145      7.2425     1.505109
                                                                       
</TABLE>                                                                 
<TABLE>
<CAPTION>






                     Debt Service Coverage Ratio

Debt Service           # of          Scheduled             % of                           Weighted
Coverage Ratio         Loans         Balance               Agg.   WAM        WAC          Avg DSCR(1)
                                                           Bal.   (2)
<S>                      <C>         <C>                    <C>    <C>       <C>          <C>
 Credit Lease             73          229,902,507.54        6.79   232       7.2951      NAP
  Less than 0              4            8,487,658.45        0.25   152       7.2963       -0.371354
  0.0 to 0.99             41          129,157,331.99        3.81   118       7.3681        0.786614
  1.0 to 1.09             20          100,534,302.09        2.97   109       7.2750        1.052754
  1.1 to 1.24             65          311,683,002.18        9.20   138       7.3077        1.178966
 1.25 to 1.49            216        1,265,341,651.57       37.37   153       7.2020        1.357387
  1.5 to 1.74            116          691,392,817.72       20.42   134       7.2429        1.574815
 1.75 to 1.99             72          339,412,786.28       10.02   117       7.1965        1.894164
  2.0 to 2.24             26          209,094,705.70        6.17   126       7.1834        2.069176
2.5 and greater           31          101,334,934.89        2.99   129       7.5067        2.932268
Totals                   664        3,386,341,698.41      100.00   145       7.2425        1.505109



</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           64,830,356.78        1.91   163      7.8028         2.499125
  Industrial              44          129,272,811.41        3.82   126      7.3606         1.628965
    Lodging               45          229,607,331.36        6.78   129      7.6085         1.876767
   Mixed Use               8           21,944,042.35        0.65   136      7.6256         1.640764
Mobil Home Park            5           13,453,919.31        0.40   118      7.1109         1.579986
 Multi-Family            228        1,074,972,477.64       31.74   146      7.2438         1.322012
    Office                71          674,954,713.92       19.93   142      7.0837         1.461602
     Other                73          229,902,507.54        6.79   232      7.2951         NAP
    Retail               168          926,040,702.69       27.35   129.     7.1843         1.568010
 Self Storage             10           21,362,835.41        0.63   155      7.4990         1.419336
Totals                   664        3,386,341,698.41      100.00   145      7.2425         1.505109


</TABLE>
<TABLE>
<CAPTION>




               Anticipated Remaining Term (ARD and Balloon Loans)

Anticipated                 # of          Scheduled               % of                               Weighted
Remaining Term(2)           Loans         Balance                 Agg.         WAM       WAC         Avg DSCR(1)
                                                                  Bal.         (2)
<S>                          <C>          <C>                      <C>          <C>      <C>          <C>
  60 months or less           4            35,342,306.03           1.04          49      7.5304       1.692266
   61 to 84 months           22           129,906,958.33           3.84          74      7.2446       1.538278
  85 to 108 months           67           349,615,582.60          10.32         102      7.4461       1.501604
  109 to 120 months         356         1,569,834,001.46          46.36         111      7.2112       1.497220
  121 to 154 months           7           213,582,723.50           6.31         145      7.0525       1.515576
  155 to 192 months          48           324,393,612.98           9.58         171      7.1952       1.457898
  193 to 240 months          27           137,746,311.52           4.07         228      7.2764       1.491360
241 months or greater         3             4,639,901.81           0.14         290      8.7652       1.376493
Totals                      534         2,765,061,398.23          81.65         123      7.2383       1.498766




</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       1,609,613.30           0.05         108        7.5625      NAP
  121 to 154 months         3       8,132,317.62           0.24         136        7.2555        1.268683
  155 to 192 months        21     211,985,145.07           6.24         177        6.9622        1.442699
  193 to 216 months         6      12,586,198.24           0.37         207        7.4922        1.513738
  217 to 240 months        69     177,564,564.67           5.24         228        7.4047        2.053538
  241 to 264 months         2      12,917,651.64           0.38         246        8.1449      NAP
  265 to 300 months        17      79,620,848.61           2.35         289        7.4297        1.434487
301 months or greater      11     117,547,957.70           3.47         349        7.3443        1.371971
Totals                    130     621,280,300.18          18.35         240        7.2616        1.539763

</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           4.83         106        6.7500    1.994765
 180 months or less          0                   0.00           0.00           0        0.0000    0.000000
  181 to 228 months          6         192,046,190.07           5.67         132        7.1703    1.560062
  229 to 252 months          8          25,258,073.22           0.75         121        7.5738    1.954072
  253 to 276 months          7          21,792,715.85           0.64         187        7.2965    1.608249
  277 to 300 months        117         402,870,482.05          11.90         124        7.4990    1.699286
  301 to 324 months         14         105,500,663.46           3.12         181        7.3218    1.407921
325 months or greater      380       1,854,201,747.58          54.76         120        7.2216    1.403153
Totals                     534       2,765,061,398.23          81.65         123        7.2383    1.498766

</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      44          587,396,642.32          17.35         151        7.0303    1.453222
   1 year or less             620        2,798,945,056.09          82.65         143        7.2871    1.516973
   1 to 2 years                 0                    0.00           0.00           0        0.0000    0.000000
2 years or greater              0                    0.00           0.00           0        0.0000    0.000000
Totals                        664        3,386,341,698.41         100.00         145        7.2425    1.505109





<FN>
(1) Debt Service Coverage Ratios are calculated as described in the  prospectus,  values
are updated  periodically as new NOI figures become  available from borrowers on
an asset level. The Trustee makes no  representations  as to the accuracy of the
data provided by the borrower for this  calculation.  "NAP" means not applicable
and relates to the ommission of credit lease loans in the calculation of DSCR.

(2)Anticipated  Remaining Term and WAM are each  calculated  based upon the term
from the current  month to the earlier of the  Anticipated  Repayment  Date,  if
applicable, and the maturity date.


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



                         Mortgage Loan Detail



Loan                      Property                                                          Interest         Principal      Gross
Number              ODCR    Type(1)   City                                   State          Payment          Payment        Coupon
<S>                 <C>    <C>       <C>                                     <C>              <C>              <C>           <C>
240000001            1     OF         Somers                                  NY              996,340.17    565,490.94      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              389,544.51     51,833.50      7.360% 
245114400            7     RT         Charlotte                               NC              142,675.78     22,418.43      6.790% 
240000009            9     LO         Various                                 KY              151,820.79     28,230.86      7.672% 
440000010           10     OF         Akron                                   OH              132,008.09     18,895.79      7.080% 
245114220           11     MF         Baltimore                               MD              130,686.48     18,923.42      7.110% 
180000281           12     LO         New York                                NY              135,977.32     41,926.40      7.550% 
245114267           13     MF         Falls Church                            VA              129,617.23     16,805.90      7.375% 
180000314           14     MF         Miramar                                 FL              119,538.09     18,487.13      6.880% 
245114329           15     MF         Gaithersburg                            MD              117,278.80     18,712.79      6.800% 
245999549           16     MF         Chicago                                 IL              113,668.02     17,383.82      6.850% 
440000017           17     RT         Memphis                                 TN              105,773.94     15,191.81      7.100% 
195113931           18     MF         Houston                                 TX              120,044.65          0.00      8.140% 
180000242           19     RT         New York                                NY              102,765.03     14,638.21      7.140% 
180000285           20     MF         Marin City                              CA              102,444.44     13,715.81      7.326% 
355132446           21     RT         Burke                                   VA               96,620.68     14,042.17      7.080% 
440000022           22     OF         St. Louis                               MO               96,860.63     13,451.01      7.170% 
815114236           23     OT         Various                                 TX               91,787.23          0.00      7.156% 
815114235           24     OT         Dallas                                  TX               91,679.34          0.00      7.156% 
245114266           25     MF         Gaithersburg                            MD               92,823.06     12,035.24      7.375% 
180000315           26     MF         Bristol                                 PA               86,412.14     12,123.90      7.170% 
240000027           27     RT         Chester                                 NY               87,309.82     11,704.11      7.260% 
245114288           28     MF         Atlanta                                 GA               83,937.93     12,530.93      7.000% 
180000389           29     RT         Statesboro                              GA               84,191.40     11,909.17      7.100% 
180000351           30     LO         Savannah                                GA               83,690.68     16,858.24      7.340% 
815114262           31     OT         Orange                                  CT               81,219.22     13,832.98      7.125% 
180000402           32     RT         Sandy                                   UT               79,688.11     11,698.66      6.990% 
245114261           33     HC         Various                                 AR               85,691.00     25,137.06      7.750% 
245114331           34     MF         Germantown                              MD               75,337.30     12,020.68      6.800% 
440000035           35     RT         Temple City                             CA               80,852.67     10,552.42      7.340% 
245114391           36     RT         Alexandria                              VA               75,464.63     11,578.44      6.875% 
245114330           37     MF         Largo                                   MD               74,437.75     11,877.15      6.800% 
245114401           38     RT         Sandy Springs (Atlanta)                 GA               77,301.07     11,073.62      7.063% 
245114063           39     MF         Lafayette                               LA               79,821.09      9,678.24      7.540% 
440000040           40     RT         Patton Township                         PA               72,598.74     16,067.88      7.040% 
355132439           41     OF         Baltimore                               MD               78,406.38     12,517.86      7.600% 
180000438           42     OF         Dallas                                  TX               73,377.36     10,205.59      7.130% 
440000043           43     MF         Fullerton                               CA               71,449.33     10,632.21      6.950% 
440000044           44     IN         Westmont                                IL               73,727.61     10,005.23      7.270% 
180000326           45     LO         Costa Mesa                              CA               74,166.42     15,088.96      7.340% 
180000304           46     RT         Fort Worth                              TX               71,997.45     10,237.39      7.130% 
180000282           47     RT         Hodgkins                                IL               80,195.64     13,598.34      7.990% 
245114375           48     MF         Alexandria                              VA               70,784.59     10,061.63      7.125% 
180000289           49     RT         Niles                                   IL               73,371.45      9,428.03      7.450% 
440000050           50     RT         Indianapolis                            IN               68,747.77      9,677.80      7.160% 
180000287           51     MF         Sacramanto                              CA               70,530.64      9,374.33      7.348% 
180000396           52     OT         West Monroe                             LA               77,730.29     17,003.78      8.340% 
245114265           53     MF         Gaithersburg                            MD               67,217.54      8,715.29      7.375% 
440000054           54     RT         Memphis                                 TN               69,898.69      8,501.71      7.682% 
815114233           55     OT         Various                                 GA               63,639.47          0.00      7.156% 
815114234           56     OT         Various                                 MI               63,122.81          0.00      7.156% 
245114374           57     MF         Reno                                    NV               62,589.79      8,824.37      7.125% 
815114232           58     OT         Various                                 AR               62,694.24          0.00      7.156% 
440000059           59     OF         Aventura                                FL               63,890.45      8,308.69      7.330% 
240000060           60     MF         Reno                                    NV               59,671.45      8,542.55      7.125% 
245114309           61     MF         Lexington                               KY               59,562.78      8,316.04      7.200% 
245114303           62     MF         Orlando                                 FL               61,345.29      7,783.46      7.440% 
180000240           63     RT         Manassas Park                           VA               59,831.20      7,826.73      7.396% 
245114114           64     HC         Various                                 GA               63,736.63     17,929.81      7.950% 
245114304           65     MF         Jacksonville                            FL               60,077.73      7,546.93      7.470% 
180000368           66     MF         Lauderhill                              FL               56,564.54      8,015.27      7.110% 
245114107           67     RT         Stockton                                CA               58,552.39      7,752.42      7.375% 
195113942           68     MF         Salt Lake City                          UT               64,645.17          0.00      8.140% 
245114320           69     LO         Allen Park                              MI               56,305.94     11,455.29      7.340% 
440000070           70     LO         Pensacola Beach                         FL               54,058.85     11,672.70      7.060% 
245114390           71     RT         Tustin                                  CA               54,923.76      7,613.87      7.160% 
245114371           72     MF         Atlanta                                 GA               54,618.45      7,700.51      7.125% 
440000073           73     RT         Washington Township                     IN               53,543.54      7,925.88      7.010% 
180000369           74     MF         Miami                                   FL               54,130.67      7,696.27      7.100% 
180000306           75     MF         Frenso                                  CA               56,525.92      7,298.59      7.420% 
440000076           76     MF         Bergenfield                             NJ               53,453.51      7,729.23      7.050% 
245114305           77     MF         St. Louis                               MO               52,660.01      7,701.54      7.080% 
245114360           78     HC         Bronx                                   NY               58,272.37     16,392.27      7.890% 
180000297           80     MF         Wheaton                                 IL               50,239.36      7,717.45      6.900% 
180000376           81     LO         Daytona Beach Shores                    FL               49,572.25     10,313.81      7.230% 
245114298           82     MF         Edison                                  NJ               49,184.83      6,753.63      7.250% 
440000083           83     RT         Northwoods                              MO               49,891.39      6,329.58      7.425% 
355132436           84     OF         Charlotte                               NC               47,941.15     10,345.53      7.200% 
195113938           85     MF         Tuscon                                  AZ               54,151.35          0.00      8.140% 
240000086           86     MF         Sparks                                  NV               47,079.47      6,663.72      7.159% 
440000087           87     OF         Philadelphia                            PA               48,076.19      6,089.16      7.430% 
240000088           88     MF         Las Vegas                               NV               46,191.18      6,537.98      7.159% 
440000089           89     LO         Louisville                              KY               48,267.43      9,373.88      7.500% 
245114323           90     LO         Pineville                               NC               50,666.95      8,890.26      7.875% 
240000091           91     MF         Las Vegas                               NV               47,410.48      6,361.21      7.356% 
440000092           92     RT         Ocean City                              MD               46,535.91      6,280.20      7.240% 
245114395           93     HC         Columbus                                OH               45,352.90      6,235.00      7.200% 
245114207           94     MF         Augusta                                 GA               44,024.28      6,538.71      7.000% 
355112450           95     IN         Charlotte                               NC               43,312.60     14,504.55      7.100% 
245114157           96     MF         Portland                                OR               45,563.95      5,874.23      7.440% 
180000331           97     RT         New York                                NY               43,816.69      5,828.81      7.330% 
440000098           98     OF         West Hills                              CA               42,972.27      5,949.23      7.210% 
245114274           99     MF         Winston-Salem                           NC               42,904.48      6,041.40      7.215% 
180000343           100    MF         Houston                                 TX               42,135.40      6,011.35      7.120% 
240000101           101    OF         Westlake Village                        CA               46,337.94      5,263.92      7.863% 
180000385           102    RT         LaGrange                                GA               41,801.33      5,912.94      7.100% 
180000300           103    RT         Collyville                              TX               41,900.16      5,957.82      7.130% 
180000381           104    RT         Sedona                                  AZ               43,994.33      5,453.56      7.510% 
245999535           105    RT         Glen Allen                              VA               42,710.74      5,517.31      7.350% 
180000374           106    RT         Glen Cove                               NY               42,299.90      5,642.50      7.290% 
180000342           107    RT         Fort Worth                              TX               41,006.19     10,612.98      7.120% 
240000108           108    RT         Las Vegas                               NV               41,852.03      5,791.28      7.263% 
245114338           109    MF         Jersey City                             NJ               40,427.04      5,757.21      7.060% 
240000110           110    RT         Boston                                  MA               42,926.11      8,154.08      7.520% 
180000358           111    MF         Rancho Cucamonga                        CA               39,501.08      5,888.27      6.960% 
240000112           112    MF         Encino                                  CA               40,014.03      5,783.97      7.051% 
245999547           113    MF         Middletown                              OH               39,775.77      5,739.14      7.060% 
440000114           114    MF         Azusa                                   CA               39,176.07      5,731.85      7.000% 
240000115           115    MF         Las Vegas                               NV               39,862.89      5,658.68      7.135% 
180000386           116    RT         Houston                                 TX               40,487.05      5,400.68      7.290% 
240000117           117    MF         Phoenix                                 AZ               42,326.61      5,104.79      7.627% 
240000118           118    MF         San Diego                               CA               41,932.49      5,241.05      7.571% 
440000119           119    OF         Tallahassee                             FL               38,331.03      5,809.26      6.940% 
180000384           120    RT         Dublin                                  GA               38,857.57      5,496.54      7.100% 
245999551           121    RT         Bradenton                               FL               40,259.77      7,978.29      7.375% 
240000122           122    RT         Columbus                                OH               39,533.02      5,445.86      7.240% 
180000329           123    MF         Lubbock                                 TX               39,888.33      5,359.35      7.300% 
180000296           124    MF         San Diego                               CA               38,342.04      5,656.61      7.020% 
180000214           125    RT         Battle Creek                            MI               40,626.45      5,295.95      7.450% 
355132437           126    OF         Charlotte                               NC               40,709.66      8,063.76      7.500% 
245114376           127    MF         Carrboro                                NC               40,164.69      5,155.35      7.390% 
245114396           128    LO         Lynchburg                               VA               42,367.28      7,263.73      7.875% 
245114182           129    RT         Oceanside                               CA               37,887.38      8,343.93      7.070% 
240000130           130    MF         Los Angeles                             CA               37,896.75      5,524.28      7.071% 
440000131           131    OF         Greenville                              SC               38,792.96      5,193.31      7.300% 
245114377           132    RT         Louisburg                               NC               38,483.20      5,176.08      7.250% 
245114131           133    MF         Millville                               NJ               40,398.62      4,900.18      7.625% 
245114193           134    RT         Silver Spring                           MD               37,466.60      5,418.43      7.110% 
245114398           135    MF         Alexandria                              VA               37,488.84      5,284.67      7.150% 
180000437           136    RT         Madison                                 WI               37,187.37      5,242.44      7.090% 
240000137           137    OF         Montebello                              NY               37,934.61      5,085.24      7.260% 
245999548           138    MF         Keyport                                 NJ               37,223.07      5,221.20      7.125% 
245114132           139    MF         Summit                                  NJ               37,923.34      5,182.03      7.280% 
245999504           141    RT         Olney                                   MD               35,019.69      5,559.24      6.760% 
245114218           142    OF         Sunrise                                 FL               37,716.67          0.00      7.300% 
180000357           143    MF         Rialto                                  CA               35,752.81      5,329.52      6.960% 
440000144           144    MF         Daly City                               CA               37,581.21      5,050.66      7.330% 
180000275           145    OT         Stonington                              CT               37,827.01      7,773.93      7.420% 
245114247           146    OF         Brooklyn                                NY               40,592.53      6,874.17      8.000% 
245114209           147    RT         Chardon                                 OH               36,566.05      5,046.70      7.250% 
240000148           148    LO         Columbus                                OH               39,751.81      6,925.60      7.900% 
440000149           149    IN         Sunrise                                 FL               36,624.86      7,247.34      7.380% 
245114393           150    IN         Menominee                               MI               37,673.88     11,121.34      7.625% 
180000319           151    MF         Toms River                              NJ               35,609.40      4,996.11      7.170% 
440000152           152    RT         Cabin John                              MD               34,756.01      5,162.14      7.000% 
245114173           153    MF         Vernon                                  CT               37,873.70      4,593.93      7.625% 
180000283           154    RT         Mount Holly                             NJ               37,511.75      4,659.09      7.553% 
180000407           155    OF         Washington                              DC               34,681.30      4,727.69      7.210% 
440000156           156    OF         Darien                                  CT               35,582.75      4,575.28      7.400% 
180000312           157    RT         Chino Hills                             CA               34,762.16      4,764.73      7.240% 
245114208           158    MF         South River                             NJ               33,403.40      5,028.46      6.960% 
815114269           159    OT         LaGrange                                GA               35,224.69      7,333.17      7.375% 
240000160           160    MF         Encino                                  CA               33,510.80      4,843.94      7.051% 
180000372           161    RT         Plano                                   TX               34,152.04      4,679.41      7.210% 
440000162           162    RT         Richmond                                VA               34,592.12      4,601.71      7.330% 
245114321           163    LO         Romulus                                 MI               34,510.09      7,020.98      7.340% 
440000164           164    IN         Wellington                              FL               32,766.89      4,753.69      7.070% 
240000165           165    MF         La Grange Park                          IL               34,686.38      4,446.63      7.494% 
245114315           166    MF         Winston-Salem                           NC               32,275.07      4,728.09      7.075% 
245999501           167    LO         Bethlehem                               PA               34,699.31      6,393.45      7.625% 
195113933           168    MF         Longview                                TX               37,213.37          0.00      8.140% 
245114372           169    IN         Clayton                                 WI               33,277.80     17,512.74      7.438% 
245114211           170    RT         Austin                                  TX               32,986.31      5,372.08      7.375% 
245999500           171    LO         Newburgh                                NY               35,197.43      6,034.48      7.875% 
180000268           172    OF         New York                                NY               31,756.95      4,569.19      7.110% 
195114118           173    MF         Beacon Falls                            CT               34,040.95      4,179.91      7.625% 
440000174           174    MF         Tampa                                   FL               32,633.31      4,259.11      7.340% 
245114385           175    MF         Metairie                                LA               30,705.23      4,631.60      6.910% 
245999511           176    LO         Washington                              DC               33,233.43      6,302.60      7.500% 
355132443           177    RT         Greer                                   SC               32,192.11     10,572.60      7.300% 
440000178           178    RT         San Diego                               CA               32,487.19      4,240.04      7.340% 
440000179           179    OF         Whitpain Township                       PA               30,873.41      4,494.47      7.030% 
245114324           180    LO         Matthews                                NC               34,427.54      6,040.82      7.875% 
245114345           181    HC         Bristol                                 TN               34,249.67      9,670.23      7.875% 
240000182           182    MF         Los Angeles                             CA               31,109.91      4,422.53      7.146% 
240000183           183    IN         Fremont                                 CA               30,946.52      4,329.35      7.194% 
245999556           184    MF         Ralston                                 NE               29,206.03      4,428.73      6.875% 
245114322           185    LO         Concord                                 NC               33,128.39      5,812.86      7.875% 
245114273           186    MF         Charlotte                               NC               30,033.14      4,228.98      7.215% 
440000187           187    LO         Ocala                                   FL               31,649.35      5,789.43      7.650% 
440000188           188    RT         Smithtown                               NY               28,515.48      6,505.16      6.900% 
815114270           189    OT         Huntsville                              AL               30,419.64      6,379.93      7.375% 
440000191           191    RT         Various                                 CA               28,963.59      4,201.86      7.070% 
245114292           192    MF         Charleston                              SC               28,011.76      4,332.15      6.880% 
180000337           193    RT         Glendale                                AZ               28,961.52      4,130.29      7.116% 
180000391           194    MF         Conroe                                  TX               29,012.76      4,049.08      7.140% 
245114286           195    LO         Gatlinburg                              TN               30,726.86      5,696.26      7.625% 
195114175           197    MU         Agoura Hills                            CA               31,686.81      4,482.68      7.875% 
245114302           198    MF         Casper                                  WY               29,310.99      3,841.42      7.375% 
180000288           200    RT         Houston                                 TX               28,729.90      3,867.01      7.310% 
180000321           201    MF         Wilkes-Barre                            PA               27,745.66      3,892.80      7.170% 
180000424           202    MH         Austin                                  TX               27,951.62      3,647.19      7.320% 
245114392           203    IN         Marinette                               WI               28,883.31      8,526.36      7.625% 
240000204           204    RT         Salem                                   NH               28,108.95      3,677.78      7.380% 
240000205           205    MF         Glendale                                CA               27,127.34      3,863.71      7.125% 
245114180           206    OF         Richmond                                VA               28,858.32      5,510.17      7.625% 
240000207           207    IN         Berkeley                                CA               26,759.50      3,709.85      7.175% 
180000303           208    RT         Laguna Beach                            CA               28,364.27      3,440.03      7.610% 
180000333           209    OF         Lakeland                                FL               27,648.55      3,569.96      7.420% 
440000210           210    MF         Orlando                                 FL               26,991.68      3,706.25      7.250% 
245114325           211    LO         Shreveport                              LA               27,696.13      5,441.48      7.460% 
240000212           212    RT         Santa Ana                               CA               27,330.69      3,634.97      7.346% 
195096351           213    RT         Falls Township                          PA               30,216.02      3,993.08      8.130% 
440000214           214    RT         Battle Creek                            MI               27,608.83      4,434.25      7.490% 
180000362           215    RT         Plantation                              FL               26,330.62      3,595.66      7.220% 
440000216           216    RT         Onley                                   VA               25,814.91      3,695.18      7.080% 
440000217           217    RT         Logan Township                          PA               26,178.77      5,511.43      7.210% 
245999529           218    MF         Oklahoma City                           OK               26,672.69      3,440.75      7.375% 
240000219           219    OF         Scottsdale                              AZ               26,490.56      3,263.90      7.513% 
180000397           220    OF         Palm Beach                              FL               24,587.01      3,525.14      7.060% 
240000221           221    MF         Santa Rosa                              CA               24,499.18      3,542.32      7.035% 
245999503           222    RT         Silver Spring                           MD               23,170.25      8,665.24      6.710% 
245114343           223    MF         Vernon                                  CT               23,977.88      3,683.33      6.900% 
180000263           224    MF         Wilton Manors                           FL               25,788.62      5,112.54      7.450% 
180000355           225    RT         Blendon Township                        OH               25,364.09      3,349.61      7.320% 
180000348           226    RT         Costa Mesa                              CA               25,443.08      3,315.46      7.360% 
240000227           227    MF         Tarzana                                 CA               24,284.81      3,510.33      7.051% 
245999517           228    LO         Mesa                                    AZ               26,060.76      4,850.73      7.590% 
240000229           229    IN         South Gate                              CA               24,097.45     20,597.94      7.228% 
180000292           230    OT         Chicago                                 IL               25,059.55      5,725.45      7.360% 
180000354           231    RT         Columbus                                OH               25,000.01      3,301.53      7.320% 
440000232           232    MF         Anaheim                                 CA               26,552.78      3,086.73      7.777% 
440000233           233    RT         Sanford                                 NC               24,466.70      3,363.62      7.200% 
240000234           234    MH         Mesa                                    AZ               23,100.86      3,633.54      6.802% 
440000235           235    RT         Little Rock                             AR               25,260.80      7,743.46      7.490% 
440000236           236    MF         Virginia                                MN               24,191.94      5,205.83      7.160% 
240000237           237    IN         Moorpark                                CA               25,735.85      3,193.49      7.593% 
245114384           238    MF         Longview                                TX               23,372.64      3,525.54      6.910% 
245999540           239    MU         Morristown                              NJ               24,429.54      4,805.65      7.375% 
245114349           240    MF         Lake View Terrace                       CA               24,185.87      3,209.79      7.290% 
440000241           241    MF         Oakland Park                            FL               24,543.00      3,179.49      7.410% 
240000242           242    OF         Chicago                                 IL               24,347.71      3,227.52      7.356% 
440000243           243    OF         Brentwood                               TN               23,939.49      3,320.44      7.240% 
440000244           244    MF         Williamsport                            MD               24,573.33      4,801.57      7.500% 
180000141           245    RT         Orlando                                 FL               25,831.83      2,904.43      7.910% 
245114194           246    IN         Naples                                  FL               23,969.59      4,827.07      7.375% 
245114198           247    MF         Lakeside Park                           KY               24,242.14      3,053.94      7.510% 
240000248           248    RT         Berkeley                                CA               23,496.51      4,848.93      7.312% 
240000249           249    MF         Los Angeles                             CA               23,711.10      3,066.44      7.446% 
245114212           250    RT         Mesa                                    AZ               22,958.33          0.00      7.250% 
440000251           251    RT         Philadelphia                            PA               22,324.98      3,901.92      7.100% 
440000252           252    RT         Jacksonville                            FL               22,838.80      3,109.68      7.260% 
180000274           253    MF         Augusta                                 GA               22,774.29      3,148.41      7.250% 
245114278           254    MF         Norfolk                                 NE               22,395.21      3,206.09      7.125% 
245114284           255    RT         Salem                                   VA               21,208.33      7,798.57      6.800% 
815114283           256    OT         Eustis                                  FL               21,877.92      7,973.37      7.030% 
180000294           257    MF         Rockford                                IL               22,063.54      3,179.51      7.090% 
240000258           258    HC         Lynnwood                                WA               24,740.67      4,127.95      7.970% 
180000308           259    RT         Corbin                                  KY               22,512.34      2,987.19      7.353% 
180000341           260    LO         Bethesda                                MD               22,159.57      4,482.10      7.360% 
805114053           261    OT         Orangeburg                              SC               21,695.41      4,858.64      7.260% 
440000262           262    OF         Roswell                                 GA               22,654.24      2,816.51      7.550% 
440000263           263    OF         Englewood                               CO               21,526.32      2,934.43      7.210% 
440000264           264    IN         Delray Beach & Riviera Beach            FL               21,211.70      3,005.73      7.110% 
440000265           265    OF         Annapolis                               MD               20,940.49      3,058.77      7.020% 
440000266           266    RT         Gainesville                             GA               21,779.48      4,427.40      7.330% 
240000267           267    MF         Grand Prairie                           TX               21,003.86      3,077.73      7.054% 
180000295           268    MF         Victoria                                TX               22,179.10      2,844.88      7.440% 
440000269           269    RT         Miami                                   FL               22,118.84      2,855.97      7.420% 
245114386           270    MF         Clear Lake City                         TX               20,508.35      3,093.49      6.910% 
440000271           271    IN         Ft. Lauderdale                          FL               22,148.21      2,722.54      7.520% 
240000272           272    OF         Portland                                OR               22,127.41      2,726.31      7.513% 
440000273           273    RT         Mesa                                    AZ               22,008.22      4,084.56      7.600% 
240000274           274    RT         San Jose                                CA               22,206.74      4,057.67      7.675% 
245114380           275    MF         Metairie                                LA               19,935.49      3,007.08      6.910% 
440000276           276    RT         Sioux Falls                             SD               21,435.38      2,695.98      7.430% 
240000277           277    HC         Snohomish                               WA               22,761.42      3,797.71      7.970% 
245114296           278    HC         St Louis                                MO               22,410.38      3,932.23      7.875% 
180000316           279    MF         Toms River                              NJ               20,416.06      2,864.43      7.170% 
245114223           280    MF         Baltimore                               MD               20,489.01      2,850.62      7.210% 
245114200           281    LO         Metroplois                              IL               21,502.72      6,554.53      7.625% 
180000188           282    OT         Las Vegas                               NV               20,135.44      6,915.91      7.200% 
245114353           283    RT         Silver Spring                           MD               19,464.10      2,951.05      6.910% 
440000284           284    OF         North Hollywood                         CA               21,046.01      4,057.58      7.490% 
440000285           285    RT         Pinetop-Lakeside                        AZ               19,069.43      3,050.75      6.780% 
245114285           286    MF         Dallas                                  TX               21,248.11      2,641.70      7.550% 
180000293           287    RT         Shepardsville                           KY               20,687.01      2,744.99      7.353% 
245114280           288    MF         Columbus                                NE               20,014.25      2,865.23      7.125% 
440000289           289    OF         Menands                                 NY               20,512.57      6,587.28      7.360% 
815114087           290    OT         West Hazelton                           PA               21,055.37      6,382.32      7.600% 
245999559           291    MF         Blommingdale                            NJ               20,159.93      2,692.98      7.250% 
245114291           292    MF         Estero                                  FL               19,956.82      2,804.99      7.180% 
440000293           293    RT         Rockville                               MD               19,792.01      6,543.69      7.180% 
245114365           294    IN         Fond Du Lac                             WI               20,269.20     10,666.85      7.438% 
180000324           295    OT         Chicago Heights                         IL               20,261.96      4,250.04      7.430% 
240000296           296    SS         Everett                                 WA               19,858.49      2,675.71      7.260% 
245114346           297    MF         Roanoke                                 VA               19,485.50      2,747.21      7.125% 
440000298           298    RT         Williamsburg                            VA               20,496.58      2,577.50      7.500% 
128878897           299    MF         Atlanta                                 GA               24,717.80      3,117.05      9.063% 
240000300           300    OF         Chicago                                 IL               20,086.86      2,662.70      7.356% 
240000301           301    RT         Portage                                 MI               20,023.65      4,054.80      7.356% 
180000322           302    MF         Franklin                                TN               18,751.82      2,861.16      6.920% 
180000192           303    MF         San Bernadino                           CA               20,903.29      6,228.75      7.770% 
240000304           304    MF         Sparks                                  NV               19,320.35      2,734.64      7.159% 
245999531           305    MU         Boston                                  MA               19,824.88      3,928.71      7.375% 
180000309           306    RT         Manchester                              KY               19,774.35      2,623.88      7.353% 
240000307           307    MF         Reno                                    NV               18,453.86      2,850.12      6.884% 
245114216           308    MF         Nashville                               TN               19,548.29      2,627.16      7.330% 
240000309           309    MF         Phoenix                                 AZ               19,455.91      2,634.79      7.307% 
180000411           310    MF         Los Angeles                             CA               18,947.11      2,644.29      7.140% 
245114319           311    MF         Ft. Myers                               FL               19,045.23      2,654.33      7.190% 
440000312           312    OF         Smithtown                               NY               19,018.46      2,659.45      7.180% 
245114156           313    SS         Wayne Township                          NJ               19,802.02      3,845.70      7.500% 
240000314           314    OF         West Hartford                           CT               20,228.34      2,476.12      7.650% 
815114272           315    OT         Morganton                               NC               18,166.08      6,833.21      7.000% 
180000409           316    MF         Los Angeles                             CA               18,651.06      2,602.97      7.140% 
240000317           317    RT         Capitola                                CA               19,810.55      2,396.18      7.584% 
245114279           318    MF         Kearny                                  NE               18,588.02      2,661.06      7.125% 
440000319           319    OF         Salt Lake City                          UT               18,340.76      4,039.19      7.070% 
815114128           320    OT         Union Township                          NJ               19,164.60      3,519.92      7.410% 
195114177           321    RT         Columbia                                MD               20,251.30      5,852.04      7.875% 
180000081           322    MF         Chamblee                                GA               20,854.92      5,813.07      8.120% 
180000398           323    RT         Memphis                                 TN               18,355.01      2,561.66      7.140% 
240000325           325    IN         San Leandro                             CA               18,652.32      3,820.64      7.283% 
440000326           326    RT         Indianapolis                            IN               18,594.27      2,553.19      7.250% 
240000327           327    IN         Westlake Village                        CA               19,380.80      2,428.74      7.563% 
440000328           328    MF         Boulder                                 CO               17,300.42      2,758.36      6.790% 
240000329           329    RT         Newport News                            VA               18,628.06      3,772.20      7.356% 
240000330           330    IN         Goleta                                  CA               18,454.67      2,481.01      7.329% 
180000318           331    MF         Jackson                                 NJ               18,042.09      2,531.37      7.170% 
815114255           332    OT         Milton Freewater                        OR               18,067.23      5,411.35      7.250% 
815999526           333    OT         Portage                                 MI               17,706.02      4,836.67      7.125% 
180000379           334    MF         Houston                                 TX               18,013.90      2,431.05      7.240% 
440000335           335    IN         Boulder                                 CO               17,788.01      2,474.19      7.150% 
240000336           336    MF         Santa Rosa                              CA               17,180.75      2,593.31      6.908% 
240000337           337    RT         Sunnyvale                               CA               18,633.43      3,551.92      7.508% 
240000338           338    RT         Scottsdale                              AZ               18,503.85      2,384.32      7.457% 
240000339           339    MF         Sierra Vista                            AZ               17,864.32      2,519.64      7.210% 
815114356           340    OT         St. John                                IN               17,059.78      6,118.06      7.000% 
440000341           341    MF         Tampa                                   FL               16,945.21      2,569.16      6.910% 
245114268           342    HC         Delmar                                  DE               19,519.71      3,326.05      8.000% 
240000343           343    OF         Chicago                                 IL               17,956.44      2,380.29      7.356% 
440000344           344    RT         Houston                                 TX               21,991.98      1,765.62      9.010% 
815114358           345    OT         Lafayette                               IN               16,541.17      5,985.39      6.875% 
245114213           346    MF         Murfreesboro                            TN               17,626.80      2,368.92      7.330% 
180000310           347    RT         Fairlea                                 WV               17,644.81      2,341.31      7.353% 
245999539           348    MF         Summerville                             MA               17,108.69      3,596.95      7.190% 
245999550           349    RT         Margate                                 FL               17,517.82      7,240.40      7.500% 
240000350           350    MF         Los Angeles                             CA               17,956.04      2,216.08      7.625% 
245114289           351    MF         State College                           PA               20,356.67      1,743.32      8.700% 
240000352           352    RT         Walled Lake                             MI               16,992.62      2,260.48      7.330% 
245114312           354    RT         Fredericksburg                          VA               16,606.63      5,523.90      7.250% 
440000355           355    OF         Annapolis                               MD               15,881.12      2,359.33      6.970% 
815114167           356    OT         Miami                                   FL               16,773.13      5,853.97      7.500% 
180000404           357    RT         Phoenix                                 AZ               16,754.73      2,087.10      7.480% 
440000358           358    OF         Pacheco                                 CA               16,835.74      2,080.04      7.520% 
240000359           359    MF         Orange                                  CA               16,454.34      2,193.89      7.375% 
245114369           360    IN         Stevens Point                           WI               16,336.37      8,597.17      7.438% 
440000361           361    RT         Vestavia Hills                          AL               15,860.98      2,206.15      7.150% 
245114244           362    MF         Ayer                                    MA               17,607.31      3,000.18      8.000% 
180000327           363    MF         Pensacola                               FL               15,319.49      2,306.16      6.960% 
245114301           364    SS         Citrus Heights                          CA               15,579.20      3,370.79      7.130% 
245114318           365    OF         Altomonta Springs/Longwood              FL               15,568.14      3,373.35      7.125% 
240000366           366    MF         Peoria                                  IL               15,136.74      2,206.55      7.026% 
440000367           367    MF         Washington                              DC               14,906.07      2,252.33      6.920% 
440000368           368    MF         Sylmar                                  CA               15,256.70      2,198.60      7.090% 
440000369           369    LO         Saratoga                                CA               16,181.87      3,116.54      7.550% 
240000370           370    MF         Stockton                                CA               16,254.35      2,044.66      7.567% 
440000371           371    RT         Littleton                               CO               15,970.59      2,989.95      7.570% 
240000372           372    OF         Santa Barbara                           CA               15,753.05      1,991.44      7.451% 
245114185           373    MF         Granda Hills                            CA               16,299.32      1,916.36      7.720% 
245114361           374    OF         Plymouth Meeting                        PA               15,779.73      3,064.55      7.500% 
245114181           375    HC         Gig Harbor                              WA               16,564.19      2,906.44      7.875% 
240000376           376    MF         Los Angeles                             CA               14,980.11      2,179.06      7.113% 
245999508           377    RT         Medford                                 OR               15,044.73      2,009.68      7.250% 
440000378           378    RT         Galveston                               TX               14,638.80      3,174.47      7.090% 
180000269           379    IN         Bethpage                                NY               14,576.70      2,139.90      7.050% 
245114202           381    LO         Hammond                                 IN               15,347.82      4,792.01      7.500% 
245114083           382    LO         Albany                                  GA               16,363.66      4,547.34      8.000% 
180000400           383    MF         Bowling Green                           KY               14,488.77      2,077.32      7.060% 
440000384           384    RT         Memphis                                 TN               15,251.57      5,036.19      7.500% 
440000385           385    HC         Topeka                                  KS               15,818.07      2,876.32      7.750% 
805114012           386    OT         Houston                                 TX               14,726.63      4,929.37      7.270% 
245114219           387    MU         New York                                NY               14,723.36      2,024.82      7.230% 
440000388           388    RT         San Diego                               CA               14,403.91      2,044.35      7.090% 
245114183           389    SS         Boise                                   ID               15,964.84      2,818.59      7.875% 
240000390           390    OF         South Bend                              IN               14,784.45      1,978.75      7.280% 
245114115           391    LO         Dunn                                    NC               17,081.84      7,224.13      8.625% 
240000392           392    MF         Oxnard                                  CA               14,323.98      1,968.56      7.201% 
180000378           393    OF         Coral Gables                            FL               14,141.14      2,003.81      7.110% 
245114228           394    MU         Edgewood                                MD               14,937.40      1,876.63      7.520% 
245114297           395    MF         Tallahassee                             FL               14,646.82      1,929.38      7.375% 
245114217           396    MF         Clarksvile                              TN               14,547.57      1,955.09      7.330% 
240000397           397    RT         Peoria                                  AZ               15,372.78      1,821.11      7.750% 
195114158           398    LO         Forest Park                             GA               17,498.66      3,211.73      8.875% 
245114258           399    IN         Phoenixville                            PA               14,733.91      4,600.33      7.500% 
245114151           400    LO         Parkersburg                             WV               14,958.41      4,559.68      7.625% 
245114246           401    LO         Gaffney                                 SC               15,578.21      4,329.06      8.000% 
245999506           402    RT         Kennewick                               WA               13,786.60      1,956.74      7.090% 
180000313           403    OT         Lexington                               SC               14,671.17      2,602.92      7.570% 
245114276           404    SS         Santa Clarita                           CA               14,763.54      2,786.60      7.620% 
245114171           405    MF         Sanger                                  CA               14,969.46      1,751.60      7.750% 
180000367           406    OF         Orlando                                 FL               14,828.52      1,731.77      7.690% 
195113941           407    MF         Shreveport                              LA               15,750.90          0.00      8.140% 
815114250           408    OT         Coral Springs                           FL               13,603.89      4,917.90      7.125% 
245114226           409    MF         Baltimore                               MD               13,498.94      2,000.59      7.020% 
245114229           410    RT         Abingdon                                MD               13,839.80      2,858.92      7.300% 
240000411           411    RT         Pico Rivera                             CA               14,594.61      1,723.82      7.706% 
815114251           412    OT         Chicago                                 IL               13,034.31      4,637.66      7.000% 
245114362           413    IN         Menasha                                 WI               13,764.91      7,243.90      7.438% 
180000320           414    MF         Wannamassa                              NJ               13,412.87      1,881.87      7.170% 
245999523           415    LO         Payson                                  AZ               14,129.33      2,629.91      7.590% 
440000416           416    MF         Austin                                  TX               13,276.15      1,874.92      7.120% 
245999520           417    MF         Metairie                                LA               12,907.79      1,888.54      7.000% 
440000418           418    OF         Santa Barbara                           CA               13,519.85      1,779.49      7.330% 
240000419           419    MF         Denver                                  CO               12,871.52      1,931.46      7.000% 
180000371           420    RT         Houston                                 TX               13,328.71      2,716.59      7.300% 
195113936           421    MF         Dallas                                  TX               14,923.33          0.00      8.140% 
440000422           422    RT         Vestiva Hills                           AL               13,699.58      1,698.21      7.510% 
180000353           423    MF         New York                                NY               13,478.48      1,738.87      7.390% 
245114378           424    LO         Franklin                                TN               14,303.96      3,256.61      7.875% 
440000425           425    LO         Winter Park                             FL               14,262.32      2,485.12      7.840% 
815114333           426    OT         Aurora                                  CO               13,734.12      5,627.50      7.625% 
180000363           427    MF         Jonesboro                               GA               12,300.37      2,941.39      6.780% 
180000251           428    RT         Deptford                                NJ               13,140.66      1,822.48      7.220% 
440000429           429    MF         Dallas                                  TX               12,974.68      4,320.41      7.180% 
440000430           430    MU         New York                                NY               14,738.35      2,424.18      8.125% 
180000390           431    OF         Newport Beach                           CA               13,650.35      1,672.40      7.530% 
180000334           432    OT         Miami                                   FL               13,343.06      3,579.28      7.450% 
815096383           433    OT         Ventnor City                            NJ               13,115.37      2,450.12      7.310% 
240000434           434    IN         Windsor                                 WI               13,117.30      9,835.05      7.501% 
240000435           435    MF         Osseo                                   MN               12,582.64      1,844.51      7.039% 
240000436           436    OF         Murray                                  UT               14,195.93      1,561.63      7.939% 
815999513           437    OT         Virginia Beach                          VA               12,688.29      4,498.64      7.170% 
815999512           438    OT         Roanoke                                 VA               12,670.00      4,315.41      7.170% 
245114227           439    IN         Belcamp                                 MD               13,453.32      1,668.22      7.560% 
245114195           440    MF         Palm Springs                            FL               13,563.95      1,653.62      7.625% 
240000441           441    OF         Van Buren Township                      MI               12,207.47     11,344.53      7.060% 
815114326           442    OT         Houma                                   LA               12,478.29      2,552.63      7.090% 
245999502           443    RT         Palmdale                                CA               12,632.53      4,111.50      7.210% 
245114359           444    MF         Hastings                                NE               12,093.12      1,833.77      6.875% 
240000445           445    MF         Glendale                                CA               12,468.74      1,813.75      7.113% 
240000446           446    RT         Lancaster                               CA               12,568.33      1,770.86      7.188% 
805114122           447    OT         Winslow Township                        NJ               13,420.73      2,156.55      7.690% 
180000073           448    OT         Richmond                                VA               13,433.55      4,393.77      7.770% 
440000449           449    RT         Stoughton                               MA               12,978.74      1,632.93      7.450% 
440000450           450    RT         Plainfield                              IN               12,890.87      1,649.11      7.400% 
440000451           451    RT         Placentia                               CA               12,732.72      1,678.54      7.310% 
245999521           452    MF         Metairie                                LA               12,030.04      1,814.61      6.910% 
245999552           453    RT         Wallkill                                NY               12,830.65      2,045.18      7.375% 
440000454           454    RT         Pasadena                                CA               12,268.02      1,773.92      7.050% 
240000455           455    MF         Peoria                                  IL               11,754.83      1,876.90      6.758% 
245999522           456    LO         St. Augustine                           FL               14,061.95      3,667.01      8.125% 
245114394           457    SS         Tacoma                                  WA               12,753.10      2,561.40      7.350% 
240000458           458    MF         Van Nuys                                CA               12,557.42      1,736.96      7.228% 
240000459           459    MF         St Louis                                MO               12,532.80      1,741.66      7.214% 
240000460           460    MF         St Louis                                MO               12,532.80      1,741.66      7.214% 
245114290           461    LO         Kingsland                               GA               13,602.05      3,800.18      7.875% 
245114196           462    MF         Washington                              DC               12,808.33      1,695.85      7.375% 
240000463           463    MF         Chatsworth                              CA               12,336.56      1,794.52      7.113% 
180000373           464    OT         Liberty                                 NY               12,070.24      2,944.36      7.020% 
245999507           465    MF         Fayetteville                            AR               12,507.04      1,682.23      7.250% 
180000338           466    OT         Philadelphia                            PA               11,951.98      2,791.02      6.970% 
815114123           467    OT         Wildwood                                NJ               13,173.09      2,921.88      7.690% 
240000468           468    RT         Salt Lake City                          UT               13,715.26      1,472.22      7.999% 
240000469           469    MF         Fresno                                  CA               12,208.51      1,706.26      7.151% 
245114179           470    LO         Statesville                             NC               14,071.51      6,258.95      8.375% 
180000330           471    OT         Martinsville                            IN               12,288.67      4,061.67      7.320% 
240000472           472    MH         Idaho Falls                             ID               11,843.43      1,707.92      7.058% 
440000473           473    RT         Lauderhill                              FL               12,475.79      2,356.11      7.540% 
440000474           474    RT         Chesapeake                              VA               11,985.21      1,631.20      7.230% 
180000377           475    RT         Alpharetta                              GA               11,426.89      2,606.79      6.920% 
240000476           476    OF         Chicago                                 IL               12,173.86      1,613.75      7.356% 
245114231           477    MU         Brighton                                MA               12,994.87      2,276.21      7.875% 
815114263           478    OT         Oveido                                  FL               11,742.08      3,940.18      7.160% 
240000479           479    LO         Mt. Sterling                            KY               12,651.73      2,352.57      7.672% 
240000480           480    LO         Elizabethtown                           KY               12,651.73      2,352.57      7.672% 
240000481           481    RT         Half Moon Bay                           CA               12,791.92      2,331.73      7.763% 
180000187           482    OT         Vernon                                  CT               11,759.91      3,988.33      7.250% 
440000483           483    RT         Castle Shannon                          PA               12,208.14      1,493.37      7.550% 
240000484           484    MF         Truckee                                 CA               11,883.15      1,553.13      7.351% 
240000485           485    RT         Pleasant Hill                           CA               12,372.33      2,260.70      7.675% 
245114078           486    MF         Newton                                  NJ               12,715.70      1,416.39      7.870% 
815999524           487    OT         Gaylord                                 MI               11,446.05      2,755.26      7.125% 
240000488           488    RT         Midvale                                 UT               12,848.49      1,404.22      7.959% 
245114281           489    HC         Santa Monica                            CA               13,074.91      2,137.33      8.125% 
245114203           490    LO         Macomb                                  IL               12,153.71      3,704.74      7.625% 
245114154           491    LO         Lancaster                               OH               12,153.71      3,704.74      7.625% 
245114150           492    LO         Logan                                   OH               11,997.89      3,657.24      7.625% 
245114153           493    LO         Octa                                    OH               11,997.89      3,657.24      7.625% 
240000494           494    RT         Jacksonville                            FL               11,485.81      2,389.60      7.280% 
815114337           495    OT         Brazil                                  IN               10,852.62      3,986.64      6.938% 
180000394           496    RT         Gardner                                 MA               11,440.60      1,533.64      7.260% 
245114287           497    RT         Grants                                  NM               11,788.46      2,252.37      7.500% 
180000406           498    RT         Stroud Township                         PA               11,454.95      2,327.38      7.290% 
245114339           499    MF         Miramar                                 FL               11,105.42      1,615.18      7.063% 
440000500           500    RT         Peoria                                  AZ               12,958.05      1,302.66      8.240% 
440000501           501    RT         Montgomery                              TX               12,016.22      1,875.33      7.656% 
180000346           502    OT         Ft. Myers Shores                        FL               10,775.06      4,039.32      6.920% 
245114277           503    SS         Van Nuys                                CA               12,015.97      2,235.63      7.670% 
440000504           504    LO         Brigham City                            UT               11,602.72      2,327.07      7.410% 
245114275           505    RT         Plymouth Meeting                        PA               11,547.11      2,339.60      7.375% 
240000506           506    RT         Stanton                                 CA               11,376.22      6,095.87      7.369% 
245114205           507    LO         Sycamore                                IL               11,842.08      3,609.74      7.625% 
815114110           509    OT         Shreveport                              LA               12,014.89      1,852.77      7.780% 
240000510           510    MF         San Francisco                           CA               12,056.54      1,399.86      7.796% 
240000511           511    MF         Oxnard                                  CA               11,041.40      1,517.43      7.201% 
180000445           512    OT         Decatur                                 GA               10,759.40      3,730.94      7.100% 
240000513           513    MF         Los Angeles                             CA               10,674.70      1,543.02      7.051% 
245114197           514    MF         Boise                                   ID               10,586.58      1,546.38      7.020% 
180000423           515    RT         New York                                NY               11,148.39      1,388.21      7.460% 
440000516           516    RT         Payson                                  AZ               10,997.70      1,428.32      7.370% 
240000517           517    MF         Burlingame                              CA               10,564.55      1,527.17      7.096% 
240000518           518    RT         Ogden                                   NY               11,745.11      2,040.44      7.910% 
240000519           519    LO         Prescott                                AZ               11,715.73      3,268.58      7.936% 
240000520           520    IN         Livermoore                              CA               10,761.17      5,829.05      7.406% 
180000441           521    OT         Lancaster                               PA               10,077.20      2,115.84      6.900% 
245114364           522    IN         Menasha                                 WI               10,739.65      5,651.84      7.438% 
240000523           523    MF         St. Paul                                MN               10,283.24      1,486.43      7.051% 
240000524           524    OF         Tempe                                   AZ               10,907.88      1,343.96      7.513% 
440000525           525    RT         Salina                                  KS               11,435.14      1,271.80      7.890% 
180000311           526    RT         Crestwood                               KY               10,647.73      1,412.86      7.353% 
440000527           527    MF         Orchard Park                            NY               10,649.57      2,146.49      7.380% 
245114310           528    MF         East Palo Alto                          CA               10,479.22      1,431.58      7.250% 
440000529           529    RT         Mesa                                    AZ               10,712.82      1,336.82      7.490% 
440000530           530    RT         Phoenix                                 AZ               10,710.94      4,416.15      7.640% 
440000531           531    OF         Greenville                              SC               10,363.32      1,383.25      7.320% 
180000350           532    OF         Hialeah                                 FL               10,915.04      1,256.62      7.740% 
240000533           533    OF         Billerica                               MA               10,121.31      2,111.70      7.200% 
245114347           534    MF         Philadelphia                            PA               10,014.78      2,136.37      7.125% 
240000535           535    MF         Los Angeles                             CA               10,383.87      1,349.50      7.368% 
440000536           536    MF         Spartanburg                             SC               10,016.64      1,419.37      7.110% 
440000537           537    RT         Wellesley                               MA                9,988.17      1,424.92      7.090% 
815114334           538    OT         Tipton                                  IN                9,961.11      3,378.28      7.250% 
805113988           539    OT         Cranford                                NJ               10,196.54      8,350.32      7.563% 
180000255           540    MF         Goodyear                                AZ               10,067.70      2,048.79      7.360% 
815114089           541    OT         York                                    PA                9,281.28      3,406.87      6.850% 
180000393           542    IN         Okmulgee                                OK               10,376.94      5,116.33      7.710% 
240000543           543    MF         Los Angeles                             CA                9,671.49      1,377.49      7.125% 
240000544           544    OT         Camden                                  SC               10,006.41      2,245.80      7.420% 
240000545           545    OT         Mableton                                GA                9,252.65      2,181.55      6.970% 
815114336           546    OT         Rockville                               IN                9,159.93      3,364.84      6.938% 
815114335           547    OT         Edinburgh                               IN                9,550.51      3,239.03      7.250% 
440000548           548    RT         Mesa                                    AZ                9,775.73      1,269.62      7.370% 
240000549           549    RT         Victorville                             CA                9,517.30      1,997.15      7.201% 
815114350           550    OT         Greece                                  NY                9,237.21      2,079.51      7.000% 
180000291           551    RT         Amenia                                  NY                9,918.68      1,257.80      7.490% 
245114260           552    MF         Everett                                 WA                9,489.85      1,338.29      7.170% 
440000553           553    RT         Oxford                                  NC                9,930.90      1,929.27      7.520% 
440000554           554    RT         Arvada                                  CO                9,587.28      1,280.90      7.270% 
805114176           555    OT         Oldsmar                                 FL                9,548.67      3,046.79      7.300% 
245999516           556    RT         Henderson                               NV                9,372.54      2,775.33      7.210% 
245114300           557    SS         Glendora                                CA                9,382.41      1,923.55      7.280% 
180000410           558    MF         Los Angeles                             CA                9,112.68      1,293.36      7.090% 
180000347           559    IN         Ft. Worth                               TX                9,441.95      1,891.70      7.380% 
240000560           560    OF         Murray                                  UT               10,212.90      1,116.18      7.959% 
245114363           561    IN         Neenah                                  WI                9,378.29      4,935.41      7.438% 
180000259           562    OF         Port Jefferson Station                  NY                9,837.09      1,130.38      7.790% 
440000563           563    IN         Houston                                 TX                9,435.48      1,192.58      7.500% 
440000564           564    OF         Sarasota                                FL                9,295.63      1,161.79      7.470% 
245999515           565    MF         Los Angeles                             CA                9,069.70      1,203.67      7.290% 
180000340           566    MF         South Miami                             FL                8,827.04      1,263.56      7.110% 
245114184           567    MF         Charlotte                               NC                9,442.36      1,774.56      7.635% 
240000569           569    MH         Oceano                                  CA                8,820.62      4,883.32      7.263% 
240000570           570    MF         North Hollywood                         CA                8,916.45      1,201.74      7.306% 
240000571           571    RT         Mountain View                           CA                9,281.32      1,714.14      7.638% 
240000572           572    IN         Oakland                                 CA                9,228.85      2,792.93      7.654% 
815114252           573    OT         Kannapolis                              NC                9,536.34        813.66      7.875% 
240000574           574    MF         Los Angeles                             CA                8,507.04      1,229.69      7.051% 
240000575           575    OF         Brookfield                              WI                9,048.56      1,124.82      7.535% 
815999553           576    OT         Aiken                                   SC                8,426.44      2,880.30      7.125% 
180000267           577    MF         Oklahoma City                           OK                8,552.92      1,202.15      7.180% 
180000399           578    OT         Sandy Township                          OH                8,511.76      2,341.22      7.230% 
245114225           579    MF         Baltimore                               MD                8,499.81      1,182.57      7.210% 
245114311           580    RT         Charlotte                               NC                8,695.59      1,139.62      7.375% 
180000233           581    OT         Hogansville                             GA                8,774.05      2,982.12      7.540% 
180000444           582    OT         Oak Ridge                               TN                8,577.81      1,849.21      7.340% 
240000583           583    OF         West Carrollton                         OH                8,629.06      1,092.93      7.430% 
240000584           584    OF         Warrensville Heights                    OH                8,523.63      1,112.45      7.340% 
240000585           585    OF         Cupertino                               CA                8,832.32      1,634.06      7.632% 
240000586           586    IN         Lake Forest                             CA                8,109.74      1,204.49      7.000% 
245114190           587    MF         Keizer                                  OR                8,685.60      1,103.40      7.500% 
245114381           588    MF         Metairie                                LA                7,974.20      1,202.83      6.910% 
180000332           589    RT         New York                                NY                8,490.44      1,092.66      7.430% 
240000590           590    OF         Santa Barbara                           CA                8,572.78      1,055.55      7.515% 
240000591           591    OF         Panorama City                           CA                9,051.03        982.45      7.980% 
815114253           592    OT         Gastonia                                NC                8,910.96        764.04      7.875% 
245114221           593    MF         Baltimore                               MD                7,928.34      1,144.09      7.100% 
180000364           594    MF         Jonesboro                               GA                7,604.23      1,791.39      6.830% 
245114293           595    MH         Chubbuck                                ID                8,097.50      1,111.88      7.250% 
440000596           596    RT         Pembroke Pines                          FL                8,601.53        981.96      7.810% 
440000597           597    RT         Miami Beach                             FL                7,953.67      1,029.54      7.380% 
240000598           598    MF         Los Angeles                             CA                7,940.61      1,031.97      7.368% 
240000599           599    IN         Santa Clarita                           CA                8,058.97      1,548.76      7.501% 
440000600           600    RT         Fairfield                               CT                7,696.93      1,641.01      7.180% 
245114366           601    IN         Neenah                                  WI                7,865.66      4,139.38      7.438% 
245114370           602    IN         Fond Du Lac                             WI                7,865.66      4,139.38      7.438% 
815114254           604    OT         Wilmington                              NC                8,264.05        810.95      7.875% 
815999546           605    OT         Kernersville                            NC                7,395.89      2,223.36      7.125% 
815114271           606    OT         Easley                                  SC                7,036.61      2,260.23      6.790% 
440000607           607    RT         Tucson                                  AZ                7,667.84        995.86      7.370% 
240000608           608    OT         Mt. Holly                               NC                7,713.12      2,510.60      7.580% 
240000609           609    MF         Minneapolis                             MN                6,903.68      1,655.61      6.784% 
240000610           610    IN         Las Vegas                               NV                7,749.53        947.87      7.615% 
240000611           611    OT         Florence                                SC                7,484.56      2,609.51      7.470% 
440000612           612    RT         Fairfield                               CT                7,223.27      1,540.03      7.180% 
240000613           613    MF         Oxnard                                  CA                7,161.99        984.28      7.201% 
440000614           614    IN         Marietta                                GA                7,277.45      1,465.93      7.340% 
245114348           615    MF         Orange Park                             FL                7,327.75        960.35      7.375% 
180000298           616    OT         Williamsport                            PA                6,923.76      2,649.24      7.060% 
180000184           617    OT         Westbrook                               ME                7,105.61      2,327.93      7.420% 
240000618           618    OF         Salt Lake City                          UT                7,675.28        834.48      7.975% 
180000401           619    MF         Clarksville                             TN                6,732.16        965.21      7.060% 
240000620           620    IN         Simi Valley                             CA                6,868.44        949.31      7.215% 
240000621           621    OF         Thousand Oaks                           CA                7,381.55        838.54      7.863% 
245114314           622    RT         Brockton                                MA                7,079.21      1,326.13      7.625% 
240000623           623    MF         Tucson                                  AZ                6,527.99        931.74      7.134% 
245114367           624    IN         Neenah                                  WI                6,655.56      3,502.55      7.438% 
245114368           625    IN         Combined Locks                          WI                6,655.56      3,502.55      7.438% 
240000626           626    SS         Phoenix                                 AZ                6,968.08      3,457.28      7.863% 
245114344           627    MF         McFarland                               WI                8,141.92        609.24      9.110% 
245114294           628    MF         Kearny                                  NJ                6,853.39        797.89      7.750% 
245999558           629    MF         DeKalb                                  IL                6,378.96        852.11      7.250% 
245114215           630    MF         Murfreesboro                            TN                6,443.36        865.94      7.330% 
440000631           631    OF         Austin                                  TX                6,494.47        818.55      7.460% 
180000328           632    OF         Houston                                 TX                5,985.69        922.59      6.890% 
240000633           633    MF         Houston                                 TX                6,344.85      1,306.29      7.341% 
440000634           634    MF         Gladstone                               MO                6,080.63        843.39      7.240% 
180000345           635    OF         Norman                                  OK                6,223.46      1,185.98      7.530% 
180000361           636    IN         Opa Locka                               FL                6,215.10      1,187.83      7.520% 
180000365           637    MF         Atlanta                                 GA                5,674.46      1,316.97      6.880% 
240000638           638    MF         Canoga Park                             CA                5,699.82        878.83      6.889% 
240000639           639    MF         Tucson                                  AZ                5,648.80        889.11      6.828% 
240000640           640    MF         Monmouth                                OR                6,059.83      1,239.26      7.360% 
240000641           641    MF         Longview                                TX                6,168.13      1,221.78      7.500% 
240000642           642    SS         Salt Lake City                          UT                6,580.95      1,137.21      8.000% 
245999510           643    MF         Allston                                 MA                5,952.87        800.68      7.250% 
440000644           644    RT         Chandler                                AZ                6,055.81        761.53      7.500% 
240000645           645    MF         Pacific Palisades                       CA                6,095.38        766.75      7.567% 
245114399           646    MU         Redbank                                 NJ                6,257.32      1,072.80      7.875% 
180000317           647    MF         Garfield                                NJ                5,697.50        799.38      7.170% 
245114222           648    MF         Baltimore                               MD                5,596.82        807.64      7.100% 
245114295           649    RT         Coral Springs                           FL                5,994.89      1,090.09      7.750% 
245999555           650    MF         Omaha                                   NE                5,305.00        804.44      6.875% 
180000344           651    OT         Vestal                                  NY                5,544.24        946.29      7.290% 
180000383           652    RT         Tuscaloosa                              AL                5,494.53        712.35      7.360% 
805114038           653    OT         Newport News                            VA                5,986.99      1,260.11      8.125% 
240000654           654    MF         Salt Lake City                          UT                5,410.66        707.41      7.350% 
180000415           655    MF         Denver                                  CO                5,019.08        764.83      6.880% 
240000656           656    MF         Minneapolis                             MN                5,120.46        715.64      7.151% 
240000657           657    IN         Martinez                                CA                5,264.03        640.52      7.600% 
815114178           658    OT         Fallon                                  NV                5,359.36      1,606.26      7.850% 
240000659           659    MF         Yuma                                    AZ                4,862.86        686.01      7.169% 
245114224           660    MF         Baltimore                               MD                4,700.25        653.94      7.210% 
245114387           661    MF         Long Branch                             NJ                4,504.79        663.63      6.960% 
240000662           662    MF         Glendale                                CA                4,581.33        644.17      7.133% 
245114230           663    OF         Pikesville                              MD                4,774.73        925.52      7.520% 
245999541           664    MF         Thomson                                 GA                5,413.29        479.75      8.520% 
240000665           665    RT         Milpitas                                CA                4,671.34        914.38      7.438% 
180000392           666    IN         Tulsa                                   OK                4,716.79      2,325.60      7.710% 
245114340           667    RT         La Grange                               GA                4,719.48        884.08      7.625% 
240000668           668    MF         Minneapolis                             MN                4,136.62        992.02      6.784% 
245114108           669    MF         Tunica                                  MS                4,954.04        492.64      8.250% 
240000670           670    RT         Plano                                   TX                4,826.94        750.81      8.375% 
245114120           671    MF         Harford                                 NY                3,850.60        463.25      7.650% 
180000335           672    OT         Tustin                                  CA                2,849.31      1,795.96      7.060% 
245113961           673    MF         Atlanta                                 GA                3,043.81        577.25      7.500% 
245114341           674    RT         Huntsville                              AL                2,831.69        530.44      7.625% 
195114186           675    MF         Bronx                                   NY                2,819.85        332.36      7.750% 
240000676           676    MF         Arleta                                  CA                2,478.47        334.04      7.306% 
Totals                                                                                     20,458,806.04  3,424,701.97             
                                                                                                                                  
                                                                                                                             
</TABLE>
<TABLE>
<CAPTION>


Loan         Anticipated                               Neg                Beginning              Ending               Paid
Number        Repayment              Maturity          Amort              Scheduled              Scheduled            Thru
               Date                  Date              (Y/N)               Balance               Balance              Date
<S>          <C>                     <C>               <C>                 <C>                    <C>                 <C>
240000001       N/A                  10/1/2013          N                    175,052,446.10     174,486,955.20        12/10/1998  
240000002         4/10/2011           4/10/2023         N                    154,000,000.00     154,000,000.00        12/10/1998    
240000003        11/10/2006          11/10/2031         N                     85,527,649.00      85,527,649.00        12/10/1998    
240000004        11/10/2008          11/10/2033         N                     77,863,877.00      77,863,877.00        12/10/1998    
355132459       N/A                   5/1/2013          N                     64,000,000.00      64,000,000.00        12/01/1998    
245114125       N/A                  12/1/2027          N                     63,512,691.21      63,460,857.70        12/01/1998    
245114400       N/A                   4/1/2008          N                     25,215,159.26      25,192,740.83        12/01/1998    
240000009       N/A                   1/1/2008          N                     23,746,735.14      23,718,504.29        12/01/1998    
440000010         3/1/2005            3/1/2028          N                     22,374,251.70      22,355,355.90        12/01/1998    
245114220       N/A                   1/1/2010          N                     22,056,789.06      22,037,865.63        12/01/1998    
180000281       N/A                   1/1/2003          N                     21,612,289.33      21,570,362.94        12/01/1998    
245114267       N/A                   3/1/2013          N                     21,090,260.97      21,073,455.07        12/01/1998    
180000314       N/A                   2/1/2008          N                     20,849,666.60      20,831,179.47        12/01/1998    
245114329       N/A                   2/1/2008          N                     20,696,258.50      20,677,545.70        12/01/1998    
245999549       N/A                   5/1/2008          N                     19,912,645.12      19,895,261.29        12/01/1998    
440000017         2/1/2008            2/1/2028          N                     17,877,284.92      17,862,093.11        12/01/1998    
195113931         7/1/2007            7/1/2027          N                     17,697,000.00      17,697,000.00        12/01/1998    
180000242       N/A                   1/1/2008          N                     17,271,432.99      17,256,794.77        12/01/1998    
180000285       N/A                   1/1/2005          N                     16,780,416.02      16,766,700.21        12/01/1998    
355132446       N/A                   1/1/2013          N                     16,376,385.70      16,362,343.52        11/01/1998    
440000022         3/1/2008            3/1/2028          N                     16,210,984.63      16,197,533.63        12/01/1998    
815114236       N/A                  11/1/2017          N                     15,391,930.50      15,391,930.50        11/01/1998    
815114235       N/A                  11/1/2017          N                     15,373,841.14      15,373,841.14        11/01/1998    
245114266       N/A                   3/1/2013          N                     15,103,412.36      15,091,377.11        12/01/1998    
180000315         2/1/2013            2/1/2028          N                     14,462,282.73      14,450,158.83        12/01/1998    
240000027       N/A                   4/1/2008          N                     14,431,374.85      14,419,670.74        12/01/1998    
245114288       N/A                   1/1/2008          N                     14,389,359.20      14,376,828.27        12/01/1998    
180000389       N/A                   4/1/2008          N                     14,229,532.67      14,217,623.50        12/01/1998    
180000351       N/A                   3/1/2008          N                     13,682,400.34      13,665,542.11        12/01/1998    
815114262       N/A                   2/1/2023          N                     13,679,026.25      13,665,193.27        12/01/1998    
180000402       N/A                   4/1/2005          N                     13,680,361.77      13,668,663.11        12/01/1998    
245114261       N/A                   1/1/2018          N                     13,268,283.91      13,243,146.85        12/01/1998    
245114331       N/A                   2/1/2008          N                     13,294,817.24      13,282,796.56        12/01/1998    
440000035       N/A                   4/1/2008          N                     13,218,420.57      13,207,868.15        12/01/1998    
245114391       N/A                   3/1/2011          N                     13,172,007.90      13,160,429.46        12/01/1998    
245114330       N/A                   2/1/2008          N                     13,136,073.21      13,124,196.06        12/01/1998    
245114401       N/A                   4/1/2008          N                     13,134,340.94      13,123,267.32        12/01/1998    
245114063       N/A                  11/1/2007          N                     12,703,621.24      12,693,942.99        12/01/1998    
440000040       N/A                   3/1/2023          N                     12,374,785.19      12,358,717.31        12/01/1998    
355132439       N/A                  12/1/2007          N                     12,379,954.37      12,367,436.51        12/01/1998    
180000438       N/A                   5/1/2008          N                     12,349,626.11      12,339,420.52        12/01/1998    
440000043         4/1/2008            4/1/2028          N                     12,336,575.17      12,325,942.96        12/01/1998    
440000044       N/A                   2/1/2005          N                     12,169,619.09      12,159,613.86        12/01/1998    
180000326       N/A                   2/1/2008          N                     12,125,301.01      12,110,212.05        12/01/1998    
180000304         2/1/2008            2/1/2028          N                     12,117,383.24      12,107,145.85        12/01/1998    
180000282       N/A                   2/1/2023          N                     12,044,401.78      12,030,803.44        11/01/1998    
245114375       N/A                   3/1/2008          N                     11,921,615.34      11,911,553.72        12/01/1998    
180000289         1/1/2005            1/1/2028          N                     11,818,219.92      11,808,791.89        12/01/1998    
440000050         2/1/2013            2/1/2028          N                     11,521,973.23      11,512,295.44        12/01/1998    
180000287       N/A                   1/1/2008          N                     11,518,341.25      11,508,966.93        12/01/1998    
180000396       N/A                   7/1/2019          N                     11,184,214.68      11,167,210.90        12/01/1998    
245114265       N/A                   3/1/2013          N                     10,937,090.95      10,928,375.66        12/01/1998    
440000054       N/A                  10/1/2012          N                     10,918,116.40      10,909,614.69        12/01/1998    
815114233       N/A                  11/1/2017          N                     10,671,795.87      10,671,795.87        11/01/1998    
815114234       N/A                  11/1/2017          N                     10,585,153.28      10,585,153.28        11/01/1998    
245114374       N/A                   3/1/2008          N                     10,541,437.92      10,532,613.55        12/01/1998    
815114232       N/A                  11/1/2017          N                     10,513,286.94      10,513,286.94        11/01/1998    
440000059       N/A                   5/1/2008          N                     10,459,554.83      10,451,246.13        12/01/1998    
240000060       N/A                   1/1/2008          N                     10,049,927.83      10,041,385.27        12/01/1998    
245114309       N/A                   1/1/2008          N                      9,927,130.18       9,918,814.14        12/01/1998    
245114303       N/A                   3/1/2028          N                      9,894,400.85       9,886,617.38        12/01/1998    
180000240         1/1/2008            1/1/2028          N                      9,707,604.42       9,699,777.69        12/01/1998    
245114114       N/A                  12/1/2007          N                      9,620,622.90       9,602,693.09        12/01/1998    
245114304       N/A                   3/1/2028          N                      9,651,040.64       9,643,493.71        12/01/1998    
180000368       N/A                   3/1/2008          N                      9,546,758.01       9,538,742.74        12/01/1998    
245114107       N/A                  12/1/2007          N                      9,527,167.87       9,519,415.45        12/01/1998    
195113942         7/1/2007            7/1/2027          N                      9,530,000.00       9,530,000.00        12/01/1998    
245114320       N/A                   2/1/2013          N                      9,205,330.53       9,193,875.24        12/01/1998    
440000070       N/A                   5/1/2008          N                      9,188,473.03       9,176,800.33        12/01/1998    
245114390       N/A                   4/1/2011          N                      9,205,099.55       9,197,485.68        12/01/1998    
245114371       N/A                   3/1/2008          N                      9,198,896.29       9,191,195.77        12/01/1998    
440000073         2/1/2013            2/1/2028          N                      9,165,798.93       9,157,873.06        12/01/1998    
180000369       N/A                   3/1/2008          N                      9,148,845.44       9,141,149.17        12/01/1998    
180000306       N/A                   1/1/2008          N                      9,141,657.48       9,134,358.89        12/01/1998    
440000076       N/A                   3/1/2008          N                      9,098,469.29       9,090,740.05        12/01/1998    
245114305       N/A                   1/1/2013          N                      8,925,425.56       8,917,724.02        12/01/1998    
245114360       N/A                   2/1/2018          N                      8,862,718.11       8,846,325.84        12/01/1998    
180000297         2/1/2008            2/1/2028          N                      8,737,280.39       8,729,562.94        12/01/1998    
180000376         2/29/2008           2/28/2023         N                      8,227,759.09       8,217,445.28        12/01/1998    
245114298       N/A                   1/1/2013          N                      8,140,937.33       8,134,183.70        12/01/1998    
440000083         4/1/2018            4/1/2028          N                      8,063,254.21       8,056,924.63        12/01/1998    
355132436       N/A                  12/1/2007          N                      7,990,191.09       7,979,845.55        12/01/1998    
195113938         7/1/2007            7/1/2027          N                      7,983,000.00       7,983,000.00        12/01/1998    
240000086       N/A                   1/1/2008          N                      7,891,515.54       7,884,851.82        12/01/1998    
440000087       N/A                   4/1/2008          N                      7,764,660.92       7,758,571.77        12/01/1998    
240000088       N/A                   1/1/2008          N                      7,742,619.10       7,736,081.12        12/01/1998    
440000089       N/A                   2/1/2008          N                      7,722,788.10       7,713,414.22        12/01/1998    
245114323       N/A                   1/1/2008          N                      7,720,677.47       7,711,787.20        12/01/1998    
240000091       N/A                  11/1/2007          N                      7,734,173.55       7,727,812.35        12/01/1998    
440000092       N/A                   4/1/2008          N                      7,713,134.07       7,706,853.87        12/01/1998    
245114395       N/A                   3/1/2008          N                      7,558,816.68       7,552,581.68        12/01/1998    
245114207       N/A                   2/1/2008          N                      7,547,019.10       7,540,480.39        12/01/1998    
355112450       N/A                   5/1/2018          N                      7,320,440.22       7,305,935.68        12/01/1998    
245114157       N/A                   1/1/2008          N                      7,349,024.72       7,343,150.49        12/01/1998    
180000331         2/1/2008            2/1/2028          N                      7,173,264.75       7,167,435.94        12/01/1998    
440000098         2/1/2008            2/1/2028          N                      7,152,111.27       7,146,162.04        12/01/1998    
245114274       N/A                  12/1/2007          N                      7,135,880.30       7,129,838.90        12/01/1998    
180000343       N/A                   2/1/2008          N                      7,101,472.49       7,095,461.15        12/01/1998    
240000101       N/A                  11/1/2007          N                      7,071,796.05       7,066,532.13        11/01/1998    
180000385       N/A                   4/1/2008          N                      7,065,012.71       7,059,099.77        12/01/1998    
180000300         2/1/2008            2/1/2028          N                      7,051,919.70       7,045,961.88        12/01/1998    
180000381         3/1/2008            3/1/2028          N                      7,029,720.40       7,024,266.84        12/01/1998    
245999535       N/A                   5/1/2013          N                      6,973,181.49       6,967,664.17        12/01/1998    
180000374       N/A                   3/1/2004          N                      6,962,946.48       6,957,303.98        12/01/1998    
180000342         2/1/2009            2/1/2021          N                      6,911,156.34       6,900,543.37        12/01/1998    
240000108       N/A                  11/1/2007          N                      6,914,834.01       6,909,042.73        12/01/1998    
245114338       N/A                   5/1/2028          N                      6,871,450.79       6,865,693.57        12/01/1998    
240000110       N/A                   4/1/2008          N                      6,849,910.94       6,841,756.86        12/01/1998    
180000358         3/1/2008            3/1/2028          N                      6,810,531.67       6,804,643.41        12/01/1998    
240000112       N/A                   3/1/2008          N                      6,809,932.67       6,804,148.70        12/01/1998    
245999547       N/A                   4/1/2008          N                      6,760,754.72       6,755,015.59        12/01/1998    
440000114         4/1/2008            4/1/2028          N                      6,715,898.54       6,710,166.70        12/01/1998    
240000115       N/A                   2/1/2008          N                      6,704,341.06       6,698,682.39        12/01/1998    
180000386       N/A                   3/1/2008          N                      6,664,534.45       6,659,133.77        12/01/1998    
240000117       N/A                   2/1/2008          N                      6,659,490.25       6,654,385.46        12/01/1998    
240000118       N/A                  11/1/2007          N                      6,646,280.77       6,641,039.72        12/01/1998    
440000119         2/1/2008            2/1/2028          N                      6,627,844.38       6,622,035.13        12/01/1998    
180000384       N/A                   4/1/2008          N                      6,567,476.61       6,561,980.07        12/01/1998    
245999551       N/A                   4/1/2008          N                      6,550,741.62       6,542,763.32        12/01/1998    
240000122         2/1/2003            2/1/2028          N                      6,552,433.65       6,546,987.78        12/01/1998    
180000329       N/A                   2/1/2008          N                      6,556,986.07       6,551,626.72        12/01/1998    
180000296         2/1/2008            2/1/2028          N                      6,554,194.39       6,548,537.78        12/01/1998    
180000214        12/1/2017           12/1/2027          N                      6,543,857.40       6,538,561.45        12/01/1998    
355132437       N/A                  11/1/2007          N                      6,513,545.17       6,505,481.40        12/01/1998    
245114376       N/A                   4/1/2028          N                      6,522,006.63       6,516,851.28        12/01/1998    
245114396       N/A                   4/1/2008          N                      6,455,966.63       6,448,702.90        12/01/1998    
245114182       N/A                   2/1/2023          N                      6,430,673.54       6,422,329.61        12/01/1998    
240000130       N/A                   1/1/2008          N                      6,431,352.81       6,425,828.52        12/01/1998    
440000131         2/1/2008            2/1/2028          N                      6,376,924.92       6,371,731.61        12/01/1998    
245114377       N/A                   4/1/2018          N                      6,369,633.17       6,364,457.09        12/01/1998    
245114131       N/A                   1/1/2008          N                      6,357,815.17       6,352,914.99        12/01/1998    
245114193       N/A                  12/1/2012          N                      6,323,476.76       6,318,058.33        12/01/1998    
245114398       N/A                   3/1/2008          N                      6,291,834.09       6,286,549.42        12/01/1998    
180000437       N/A                   5/1/2008          N                      6,294,054.77       6,288,812.33        12/01/1998    
240000137       N/A                   4/1/2008          N                      6,270,183.52       6,265,098.28        12/01/1998    
245999548       N/A                   4/1/2013          N                      6,269,148.85       6,263,927.65        12/01/1998    
245114132       N/A                  12/1/2027          N                      6,251,099.45       6,245,917.41        12/01/1998    
245999504       N/A                   4/1/2014          N                      6,216,512.52       6,210,953.28        12/01/1998    
245114218       N/A                   1/1/2009          N                      6,200,000.00       6,200,000.00        12/01/1998    
180000357         3/1/2008            3/1/2028          N                      6,164,276.86       6,158,947.33        12/01/1998    
440000144       N/A                  12/1/2007          N                      6,152,449.68       6,147,399.03        12/01/1998    
180000275       N/A                  10/1/2022          N                      6,117,576.13       6,109,802.21        12/01/1998    
245114247       N/A                   1/1/2008          N                      6,088,879.07       6,082,004.90        12/01/1998    
245114209       N/A                  12/1/2007          N                      6,052,310.92       6,047,264.22        12/01/1998    
240000148       N/A                   1/1/2005          N                      6,038,249.54       6,031,323.94        12/01/1998    
440000149       N/A                   4/1/2008          N                      5,955,262.27       5,948,014.93        12/01/1998    
245114393       N/A                   4/1/2008          N                      5,929,003.62       5,917,882.27        12/01/1998    
180000319         2/1/2013            2/1/2028          N                      5,959,731.90       5,954,735.79        12/01/1998    
440000152       N/A                   2/1/2008          N                      5,958,172.99       5,953,010.84        12/01/1998    
245114173       N/A                   1/1/2008          N                      5,960,451.68       5,955,857.75        12/01/1998    
180000283       N/A                   1/1/2008          N                      5,959,763.82       5,955,104.73        12/01/1998    
180000407       N/A                   4/1/2008          N                      5,772,199.36       5,767,471.67        12/01/1998    
440000156       N/A                   3/1/2008          N                      5,770,174.99       5,765,599.71        12/01/1998    
180000312         2/1/2013            2/1/2028          N                      5,761,683.16       5,756,918.43        12/01/1998    
245114208       N/A                   2/1/2028          N                      5,759,206.83       5,754,178.37        12/01/1998    
815114269       N/A                   1/1/2018          N                      5,731,474.65       5,724,141.47        12/01/1998    
240000160       N/A                   3/1/2008          N                      5,703,157.48       5,698,313.54        12/01/1998    
180000372       N/A                   3/1/2008          N                      5,684,111.30       5,679,431.89        12/01/1998    
440000162         2/1/2008            2/1/2028          N                      5,663,103.65       5,658,501.95        12/01/1998    
245114321       N/A                   2/1/2013          N                      5,641,976.84       5,634,955.87        12/01/1998    
440000164         2/1/2008            2/1/2028          N                      5,561,565.19       5,556,811.50        12/01/1998    
240000165       N/A                  11/1/2007          N                      5,554,263.89       5,549,817.26        11/01/1998    
245114315       N/A                   1/1/2008          N                      5,474,217.08       5,469,488.99        12/01/1998    
245999501       N/A                   4/1/2013          N                      5,460,874.71       5,454,481.26        12/01/1998    
195113933         7/1/2007            7/1/2027          N                      5,486,000.00       5,486,000.00        12/01/1998    
245114372       N/A                   3/1/2013          N                      5,369,190.78       5,351,678.03        12/01/1998    
245114211       N/A                   1/1/2008          N                      5,367,264.01       5,361,891.93        12/01/1998    
245999500       N/A                   4/1/2008          N                      5,363,418.48       5,357,384.00        12/01/1998    
180000268         1/1/2008            1/1/2028          N                      5,359,822.85       5,355,253.66        12/01/1998    
195114118       N/A                  11/1/2027          N                      5,357,263.92       5,353,084.01        12/01/1998    
440000174       N/A                   4/1/2008          N                      5,335,145.62       5,330,886.51        12/01/1998    
245114385       N/A                   4/1/2008          N                      5,332,312.81       5,327,681.22        12/01/1998    
245999511       N/A                   5/1/2008          N                      5,317,349.41       5,311,046.81        12/01/1998    
355132443       N/A                   1/1/2018          N                      5,291,854.42       5,281,281.83        12/01/1998    
440000178       N/A                   4/1/2008          N                      5,311,256.91       5,307,016.87        12/01/1998    
440000179         3/1/2008            3/1/2028          N                      5,269,999.25       5,265,504.78        12/01/1998    
245114324       N/A                   1/1/2008          N                      5,246,101.36       5,240,060.54        12/01/1998    
245114345       N/A                   2/1/2018          N                      5,218,996.98       5,209,326.75        12/01/1998    
240000182       N/A                   1/1/2008          N                      5,224,166.00       5,219,743.47        11/01/1998    
240000183       N/A                   1/1/2008          N                      5,162,054.89       5,157,725.54        12/01/1998    
245999556       N/A                   5/1/2008          N                      5,097,779.33       5,093,350.60        12/01/1998    
245114322       N/A                   1/1/2008          N                      5,048,135.30       5,042,322.44        12/01/1998    
245114273       N/A                  12/1/2007          N                      4,995,116.79       4,990,887.81        12/01/1998    
440000187       N/A                   4/1/2008          N                      4,964,603.54       4,958,814.11        12/01/1998    
440000188       N/A                   4/1/2008          N                      4,959,213.90       4,952,708.74        12/01/1998    
815114270       N/A                   1/1/2018          N                      4,949,636.03       4,943,256.10        12/01/1998    
440000191       N/A                   2/1/2008          N                      4,916,026.93       4,911,825.07        12/01/1998    
245114292       N/A                   2/1/2008          N                      4,885,771.88       4,881,439.73        12/01/1998    
180000337       N/A                   2/1/2005          N                      4,883,829.76       4,879,699.47        12/01/1998    
180000391       N/A                   4/1/2008          N                      4,876,094.84       4,872,045.77        12/01/1998    
245114286       N/A                   3/1/2008          N                      4,835,702.82       4,830,006.56        12/01/1998    
195114175       N/A                  11/1/2007          N                      4,828,466.08       4,823,983.40        12/01/1998    
245114302       N/A                   2/1/2008          N                      4,769,246.02       4,765,404.60        12/01/1998    
180000288         1/1/2005            1/1/2028          N                      4,716,262.89       4,712,395.88        12/01/1998    
180000321         2/1/2013            2/1/2028          N                      4,643,624.44       4,639,731.64        12/01/1998    
180000424       N/A                   5/1/2008          N                      4,582,233.42       4,578,586.23        12/01/1998    
245114392       N/A                   4/1/2008          N                      4,545,569.43       4,537,043.07        12/01/1998    
240000204       N/A                   2/1/2008          N                      4,570,561.08       4,566,883.30        12/01/1998    
240000205       N/A                   2/1/2008          N                      4,568,814.49       4,564,950.78        12/01/1998    
245114180       N/A                  12/1/2012          N                      4,541,636.68       4,536,126.51        12/01/1998    
240000207       N/A                   3/1/2008          N                      4,475,456.90       4,471,747.06        12/01/1998    
180000303         2/1/2013            2/1/2028          N                      4,472,684.42       4,469,244.40        11/01/1998    
180000333       N/A                   2/1/2008          N                      4,471,462.90       4,467,892.93        12/01/1998    
440000210         1/1/2008            1/1/2028          N                      4,467,587.62       4,463,881.37        12/01/1998    
245114325       N/A                   2/1/2008          N                      4,455,141.37       4,449,699.89        12/01/1998    
240000212       N/A                   1/1/2008          N                      4,464,583.61       4,460,948.64        12/01/1998    
195096351       N/A                  11/1/2007          N                      4,459,928.45       4,455,935.37        12/01/1998    
440000214       N/A                   4/1/2008          N                      4,423,311.29       4,418,877.05        12/01/1998    
180000362       N/A                   3/1/2008          N                      4,376,280.33       4,372,684.67        12/01/1998    
440000216         3/1/2008            3/1/2028          N                      4,375,409.23       4,371,714.06        12/01/1998    
440000217       N/A                   3/1/2023          N                      4,357,077.21       4,351,565.79        12/01/1998    
245999529       N/A                   4/1/2008          N                      4,339,963.71       4,336,522.97        12/01/1998    
240000219       N/A                   4/1/2008          N                      4,231,156.18       4,227,892.28        12/01/1998    
180000397       N/A                   4/1/2008          N                      4,179,095.46       4,175,570.32        12/01/1998    
240000221       N/A                   4/1/2005          N                      4,178,964.90       4,175,422.58        12/01/1998    
245999503       N/A                   4/1/2018          N                      4,143,710.97       4,135,045.73        12/01/1998    
245114343       N/A                   2/1/2013          N                      4,170,065.59       4,166,382.26        12/01/1998    
180000263         1/1/2003            1/1/2023          N                      4,153,872.41       4,148,759.87        12/01/1998    
180000355         3/1/2008            3/1/2028          N                      4,158,047.04       4,154,697.43        12/01/1998    
180000348       N/A                   3/1/2008          N                      4,148,328.85       4,145,013.40        12/01/1998    
240000227       N/A                   3/1/2008          N                      4,132,998.07       4,129,487.74        11/01/1998    
245999517       N/A                   4/1/2018          N                      4,120,277.66       4,115,426.93        11/01/1998    
240000229       N/A                   8/1/2009          N                      4,000,683.09       3,980,085.15        12/01/1998    
180000292       N/A                   1/1/2018          N                      4,085,795.39       4,080,069.94        12/01/1998    
180000354         3/1/2008            3/1/2028          N                      4,098,362.17       4,095,060.64        12/01/1998    
440000232        12/1/2007           12/1/2027          N                      4,097,229.78       4,094,143.05        12/01/1998    
440000233       N/A                   3/1/2008          N                      4,077,782.64       4,074,419.02        12/01/1998    
240000234       N/A                   3/1/2008          N                      4,075,423.45       4,071,789.91        12/01/1998    
440000235       N/A                   4/1/2018          N                      4,047,123.88       4,039,380.42        12/01/1998    
440000236       N/A                   2/1/2023          N                      4,054,515.26       4,049,309.43        12/01/1998    
240000237       N/A                  11/1/2007          N                      4,067,300.71       4,064,107.22        12/01/1998    
245114384       N/A                   4/1/2008          N                      4,058,924.70       4,055,399.16        12/01/1998    
245999540       N/A                   5/1/2008          N                      3,974,976.40       3,970,170.75        12/01/1998    
245114349       N/A                   4/1/2008          N                      3,981,213.10       3,978,003.31        12/01/1998    
440000241         2/1/2013            2/1/2028          N                      3,974,575.57       3,971,396.08        12/01/1998    
240000242       N/A                   1/1/2008          N                      3,971,894.65       3,968,667.13        12/01/1998    
440000243         1/1/2008            1/1/2028          N                      3,967,871.35       3,964,550.92        12/01/1998    
440000244       N/A                   1/1/2023          N                      3,931,732.59       3,926,931.02        11/01/1998    
180000141       N/A                  10/1/2007          N                      3,918,861.74       3,915,957.31        12/01/1998    
245114194       N/A                   2/1/2008          N                      3,900,136.38       3,895,309.30        12/01/1998    
245114198       N/A                   1/1/2008          N                      3,873,577.03       3,870,523.09        12/01/1998    
240000248       N/A                   1/1/2005          N                      3,856,101.52       3,851,252.59        12/01/1998    
240000249       N/A                  12/1/2007          N                      3,821,289.40       3,818,222.96        12/01/1998    
245114212       N/A                   2/1/2013          N                      3,800,000.00       3,800,000.00        12/01/1998    
440000251       N/A                   3/1/2008          N                      3,773,235.34       3,769,333.41        12/01/1998    
440000252       N/A                   2/1/2008          N                      3,775,009.05       3,771,899.37        12/01/1998    
180000274       N/A                   1/1/2008          N                      3,769,537.27       3,766,388.86        12/01/1998    
245114278       N/A                   1/1/2008          N                      3,771,824.80       3,768,618.71        11/01/1998    
245114284       N/A                   3/1/2018          N                      3,742,646.38       3,734,847.81        12/01/1998    
815114283       N/A                   9/1/2017          N                      3,734,495.28       3,726,521.91        12/01/1998    
180000294         2/1/2008            2/1/2028          N                      3,734,308.84       3,731,129.33        12/01/1998    
240000258       N/A                   4/1/2008          N                      3,725,069.66       3,720,941.71        12/01/1998    
180000308         1/1/2008            1/1/2028          N                      3,673,984.22       3,670,997.03        12/01/1998    
180000341       N/A                   2/1/2008          N                      3,612,973.92       3,608,491.82        12/01/1998    
805114053       N/A                   5/1/2017          N                      3,586,017.77       3,581,159.13        12/01/1998    
440000262         1/1/2008            1/1/2028          N                      3,600,673.28       3,597,856.76        12/01/1998    
440000263         4/1/2018            4/1/2028          N                      3,582,744.45       3,579,810.03        12/01/1998    
440000264         3/1/2008            3/1/2028          N                      3,580,034.24       3,577,028.51        12/01/1998    
440000265         3/1/2008            3/1/2028          N                      3,579,570.30       3,576,511.53        12/01/1998    
440000266       N/A                   3/1/2023          N                      3,565,534.85       3,561,107.45        12/01/1998    
240000267       N/A                   2/1/2008          N                      3,573,097.29       3,570,019.56        12/01/1998    
180000295       N/A                   2/1/2008          N                      3,577,274.58       3,574,429.70        12/01/1998    
440000269       N/A                   2/1/2008          N                      3,577,170.30       3,574,314.32        12/01/1998    
245114386       N/A                   4/1/2008          N                      3,561,507.42       3,558,413.92        12/01/1998    
440000271       N/A                   4/1/2008          N                      3,534,288.50       3,531,565.96        12/01/1998    
240000272       N/A                   4/1/2008          N                      3,534,259.91       3,531,533.60        12/01/1998    
440000273       N/A                   4/1/2005          N                      3,474,981.36       3,470,896.80        12/01/1998    
240000274       N/A                   3/1/2008          N                      3,472,063.92       3,468,006.25        12/01/1998    
245114380       N/A                   4/1/2008          N                      3,462,023.98       3,459,016.90        12/01/1998    
440000276       N/A                   5/1/2008          N                      3,461,972.19       3,459,276.21        12/01/1998    
240000277       N/A                   4/1/2008          N                      3,427,064.09       3,423,266.38        12/01/1998    
245114296       N/A                   1/1/2013          N                      3,414,915.05       3,410,982.82        12/01/1998    
180000316         2/1/2013            2/1/2028          N                      3,416,912.97       3,414,048.54        12/01/1998    
245114223       N/A                   2/1/2008          N                      3,410,098.02       3,407,247.39        12/01/1998    
245114200       N/A                  12/1/2017          N                      3,384,034.32       3,377,479.79        12/01/1998    
180000188       N/A                  11/1/2017          N                      3,355,907.13       3,348,991.23        12/01/1998    
245114353       N/A                   3/1/2013          N                      3,380,161.73       3,377,210.68        12/01/1998    
440000284       N/A                   3/1/2008          N                      3,371,857.24       3,367,799.66        12/01/1998    
440000285         2/1/2008            2/1/2028          N                      3,375,119.80       3,372,069.05        12/01/1998    
245114285       N/A                   1/1/2008          N                      3,377,183.17       3,374,541.48        12/01/1998    
180000293         1/1/2008            1/1/2028          N                      3,376,093.60       3,373,348.62        12/01/1998    
245114280       N/A                   1/1/2008          N                      3,370,820.26       3,367,955.03        11/01/1998    
440000289       N/A                   2/1/2008          N                      3,344,440.99       3,337,853.71        12/01/1998    
815114087       N/A                   2/1/2018          N                      3,324,531.62       3,318,149.29        12/01/1998    
245999559       N/A                   5/1/2013          N                      3,336,816.49       3,334,123.51        12/01/1998    
245114291       N/A                   1/1/2005          N                      3,335,401.93       3,332,596.94        12/01/1998    
440000293       N/A                   4/1/2008          N                      3,307,856.57       3,301,312.88        12/01/1998    
245114365       N/A                   3/1/2013          N                      3,270,325.34       3,259,658.49        12/01/1998    
180000324       N/A                   1/1/2018          N                      3,272,455.73       3,268,205.69        12/01/1998    
240000296       N/A                   3/1/2008          N                      3,282,394.50       3,279,718.79        12/01/1998    
245114346       N/A                   3/1/2008          N                      3,281,768.41       3,279,021.20        12/01/1998    
440000298         2/1/2008            2/1/2028          N                      3,279,453.24       3,276,875.75        12/01/1998    
128878897       N/A                   2/1/2023          N                      3,272,977.14       3,269,860.09        12/01/1998    
240000300       N/A                   1/1/2008          N                      3,276,813.14       3,274,150.44        12/01/1998    
240000301       N/A                   2/1/2008          N                      3,266,501.04       3,262,446.24        12/01/1998    
180000322       N/A                   2/1/2008          N                      3,251,761.21       3,248,900.05        12/01/1998    
180000192       N/A                  11/1/2017          N                      3,228,308.09       3,222,079.34        12/01/1998    
240000304       N/A                   1/1/2008          N                      3,238,499.29       3,235,764.65        12/01/1998    
245999531       N/A                   4/1/2008          N                      3,225,743.98       3,221,815.28        12/01/1998    
180000309         1/1/2008            1/1/2028          N                      3,227,148.34       3,224,524.46        12/01/1998    
240000307       N/A                   2/1/2008          N                      3,216,826.16       3,213,976.03        12/01/1998    
245114216       N/A                  12/1/2012          N                      3,200,266.14       3,197,638.98        12/01/1998    
240000309       N/A                  12/1/2007          N                      3,195,167.67       3,192,532.88        12/01/1998    
180000411       N/A                   4/1/2008          N                      3,184,388.51       3,181,744.22        12/01/1998    
245114319       N/A                   2/1/2008          N                      3,178,620.08       3,175,965.76        12/01/1998    
440000312       N/A                   2/1/2008          N                      3,178,571.94       3,175,912.49        12/01/1998    
245114156       N/A                   2/1/2008          N                      3,168,323.31       3,164,477.61        12/01/1998    
240000314       N/A                  10/1/2007          N                      3,173,072.53       3,170,596.41        12/01/1998    
815114272       N/A                   6/1/2017          N                      3,114,185.13       3,107,351.92        12/01/1998    
180000409       N/A                   4/1/2008          N                      3,134,632.47       3,132,029.50        12/01/1998    
240000317       N/A                   3/1/2008          N                      3,134,580.93       3,132,184.75        12/01/1998    
245114279       N/A                   1/1/2008          N                      3,130,614.57       3,127,953.52        11/01/1998    
440000319       N/A                   2/1/2008          N                      3,113,001.05       3,108,961.86        12/01/1998    
815114128       N/A                  11/1/2017          N                      3,103,578.29       3,100,058.36        12/01/1998    
195114177       N/A                  11/1/2017          N                      3,085,913.05       3,080,061.01        12/01/1998    
180000081       N/A                   8/1/2002          N                      3,082,008.51       3,076,195.44        12/01/1998    
180000398       N/A                   4/1/2008          N                      3,084,876.36       3,082,314.70        12/01/1998    
240000325       N/A                   3/1/2008          N                      3,073,291.24       3,069,470.60        12/01/1998    
440000326         1/1/2013            1/1/2028          N                      3,077,671.50       3,075,118.30        12/01/1998    
240000327       N/A                  11/1/2007          N                      3,075,096.98       3,072,668.23        11/01/1998    
440000328         2/1/2008            2/1/2028          N                      3,057,510.81       3,054,752.44        12/01/1998    
240000329       N/A                   2/1/2008          N                      3,038,835.78       3,035,063.58        12/01/1998    
240000330       N/A                  12/1/2007          N                      3,021,641.01       3,019,160.00        12/01/1998    
180000318         2/1/2013            2/1/2028          N                      3,019,597.49       3,017,066.12        12/01/1998    
815114255       N/A                   8/1/2017          N                      2,990,438.89       2,985,027.55        12/01/1998    
815999526       N/A                   1/1/2018          N                      2,982,066.63       2,977,229.96        12/01/1998    
180000379       N/A                   4/1/2008          N                      2,985,729.30       2,983,298.25        12/01/1998    
440000335       N/A                   4/1/2008          N                      2,985,401.00       2,982,926.82        12/01/1998    
240000336       N/A                   4/1/2008          N                      2,984,495.83       2,981,902.52        12/01/1998    
240000337       N/A                   4/1/2008          N                      2,978,171.87       2,974,619.95        12/01/1998    
240000338       N/A                  12/1/2007          N                      2,977,687.88       2,975,303.56        12/01/1998    
240000339       N/A                  12/1/2007          N                      2,973,257.68       2,970,738.04        12/01/1998    
815114356       N/A                  12/1/2017          N                      2,924,533.59       2,918,415.53        12/01/1998    
440000341         3/1/2008            3/1/2028          N                      2,942,729.01       2,940,159.85        12/01/1998    
245114268       N/A                  12/1/2007          N                      2,927,956.85       2,924,630.80        12/01/1998    
240000343       N/A                   1/1/2008          N                      2,929,272.32       2,926,892.03        12/01/1998    
440000344       N/A                   7/1/2012          N                      2,929,009.00       2,927,243.38        12/01/1998    
815114358       N/A                   3/1/2018          N                      2,887,185.91       2,881,200.52        12/01/1998    
245114213       N/A                  12/1/2012          N                      2,885,697.38       2,883,328.47        12/01/1998    
180000310         1/1/2008            1/1/2028          N                      2,879,609.23       2,877,267.92        12/01/1998    
245999539       N/A                   4/1/2023          N                      2,855,414.20       2,851,817.25        12/01/1998    
245999550       N/A                   4/1/2015          N                      2,802,851.29       2,795,610.89        12/01/1998    
240000350       N/A                  10/1/2007          N                      2,825,868.87       2,823,652.79        11/01/1998    
245114289       N/A                   1/1/2023          N                      2,807,817.14       2,806,073.82        12/01/1998    
240000352         2/1/2008            2/1/2018          N                      2,781,875.55       2,779,615.07        12/01/1998    
245114312       N/A                   1/1/2018          N                      2,748,682.91       2,743,159.00        12/01/1998    
440000355         3/1/2008            3/1/2028          N                      2,734,194.98       2,731,835.64        12/01/1998    
815114167       N/A                  12/1/2016          N                      2,683,701.14       2,677,847.17        12/01/1998    
180000404       N/A                   4/1/2008          N                      2,687,925.10       2,685,838.00        12/01/1998    
440000358         3/1/2008            3/1/2028          N                      2,686,553.53       2,684,473.49        12/01/1998    
240000359       N/A                  11/1/2007          N                      2,677,315.98       2,675,122.08        12/01/1998    
245114369       N/A                   3/1/2013          N                      2,635,784.54       2,627,187.37        12/01/1998    
440000361       N/A                   4/1/2008          N                      2,661,982.55       2,659,776.40        12/01/1998    
245114244       N/A                  12/1/2007          N                      2,641,096.25       2,638,096.07        12/01/1998    
180000327       N/A                   2/1/2005          N                      2,641,291.37       2,638,985.21        12/01/1998    
245114301       N/A                   2/1/2008          N                      2,622,026.03       2,618,655.24        12/01/1998    
245114318       N/A                   2/1/2008          N                      2,622,002.00       2,618,628.64        12/01/1998    
240000366       N/A                   3/1/2008          N                      2,585,267.66       2,583,061.11        12/01/1998    
440000367         3/1/2008            3/1/2028          N                      2,584,867.61       2,582,615.28        12/01/1998    
440000368         2/1/2008            2/1/2028          N                      2,582,234.84       2,580,036.25        12/01/1998    
440000369         1/1/2008            1/1/2023          N                      2,571,952.24       2,568,835.70        12/01/1998    
240000370       N/A                  10/1/2007          N                      2,577,668.45       2,575,623.79        12/01/1998    
440000371       N/A                   4/1/2008          N                      2,531,666.18       2,528,676.23        12/01/1998    
240000372       N/A                   3/1/2008          N                      2,537,063.81       2,535,072.37        12/01/1998    
245114185       N/A                   1/1/2008          N                      2,533,572.68       2,531,656.32        12/01/1998    
245114361       N/A                   2/1/2008          N                      2,524,757.60       2,521,693.05        12/01/1998    
245114181       N/A                   1/1/2008          N                      2,524,067.60       2,521,161.16        12/01/1998    
240000376       N/A                  11/1/2007          N                      2,527,221.83       2,525,042.77        11/01/1998    
245999508       N/A                   5/1/2008          N                      2,490,161.56       2,488,151.88        12/01/1998    
440000378         3/1/2008            3/1/2023          N                      2,477,653.01       2,474,478.54        12/01/1998    
180000269         1/1/2005            1/1/2028          N                      2,481,141.05       2,479,001.15        12/01/1998    
245114202       N/A                   1/1/2018          N                      2,455,651.78       2,450,859.78        12/01/1998    
245114083       N/A                  12/1/2017          N                      2,454,549.41       2,450,002.07        12/01/1998    
180000400       N/A                   4/1/2008          N                      2,462,681.24       2,460,603.92        12/01/1998    
440000384       N/A                   7/1/2017          N                      2,440,250.69       2,435,214.50        12/01/1998    
440000385       N/A                   1/1/2008          N                      2,449,249.21       2,446,372.89        12/01/1998    
805114012       N/A                  12/1/2017          N                      2,430,805.79       2,425,876.43        12/01/1998    
245114219       N/A                   2/1/2028          N                      2,443,711.63       2,441,686.81        12/01/1998    
440000388       N/A                   4/1/2008          N                      2,437,896.73       2,435,852.38        12/01/1998    
245114183       N/A                  12/1/2012          N                      2,432,737.30       2,429,918.71        12/01/1998    
240000390       N/A                   3/1/2008          N                      2,436,997.30       2,435,018.55        12/01/1998    
245114115       N/A                  12/1/2012          N                      2,376,604.35       2,369,380.22        12/01/1998    
240000392       N/A                   3/1/2008          N                      2,386,998.11       2,385,029.55        12/01/1998    
180000378       N/A                   3/1/2008          N                      2,386,689.52       2,384,685.71        12/01/1998    
245114228       N/A                   2/1/2008          N                      2,383,627.82       2,381,751.19        12/01/1998    
245114297       N/A                   1/1/2008          N                      2,383,212.01       2,381,282.63        12/01/1998    
245114217       N/A                  12/1/2012          N                      2,381,593.41       2,379,638.32        12/01/1998    
240000397       N/A                  10/1/2007          N                      2,380,301.30       2,378,480.19        12/01/1998    
195114158       N/A                  11/1/2007          N                      2,366,016.19       2,362,804.46        12/01/1998    
245114258       N/A                   1/1/2008          N                      2,357,425.68       2,352,825.35        12/01/1998    
245114151       N/A                  12/1/2017          N                      2,354,110.80       2,349,551.12        12/01/1998    
245114246       N/A                  12/1/2017          N                      2,336,731.07       2,332,402.01        12/01/1998    
245999506       N/A                   4/1/2008          N                      2,333,415.40       2,331,458.65        12/01/1998    
180000313       N/A                   9/1/2017          N                      2,325,680.85       2,323,077.93        12/01/1998    
245114276       N/A                   1/1/2018          N                      2,324,966.84       2,322,180.24        12/01/1998    
245114171       N/A                  12/1/2012          N                      2,317,851.20       2,316,099.59        12/01/1998    
180000367       N/A                   3/1/2008          N                      2,313,943.40       2,312,211.63        12/01/1998    
195113941         7/1/2007            7/1/2027          N                      2,322,000.00       2,322,000.00        12/01/1998    
815114250       N/A                   7/1/2017          N                      2,291,181.60       2,286,263.71        12/01/1998    
245114226       N/A                   2/1/2008          N                      2,307,511.02       2,305,510.42        12/01/1998    
245114229       N/A                   2/1/2008          N                      2,275,035.19       2,272,176.26        12/01/1998    
240000411       N/A                   1/1/2008          N                      2,272,713.78       2,270,989.96        12/01/1998    
815114251       N/A                   1/1/2018          N                      2,234,452.83       2,229,815.17        12/01/1998    
245114362       N/A                   3/1/2013          N                      2,220,892.58       2,213,648.67        12/01/1998    
180000320         2/1/2013            2/1/2028          N                      2,244,832.38       2,242,950.51        12/01/1998    
245999523       N/A                   4/1/2018          N                      2,233,885.49       2,231,255.58        11/01/1998    
440000416       N/A                   3/1/2008          N                      2,237,553.42       2,235,678.50        12/01/1998    
245999520       N/A                   4/1/2008          N                      2,212,764.18       2,210,875.64        12/01/1998    
440000418       N/A                   3/1/2008          N                      2,213,345.19       2,211,565.70        12/01/1998    
240000419       N/A                  12/5/2004          N                      2,206,546.74       2,204,615.28        12/01/1998    
180000371         3/1/2008            3/1/2023          N                      2,191,021.28       2,188,304.69        12/01/1998    
195113936         7/1/2007            7/1/2027          N                      2,200,000.00       2,200,000.00        12/01/1998    
440000422         3/1/2008            3/1/2028          N                      2,189,014.11       2,187,315.90        12/01/1998    
180000353         3/1/2008            3/1/2028          N                      2,188,657.07       2,186,918.20        12/01/1998    
245114378       N/A                   4/1/2013          N                      2,179,651.12       2,176,394.51        12/01/1998    
440000425       N/A                   3/1/2008          N                      2,183,008.13       2,180,523.01        12/01/1998    
815114333       N/A                  10/1/2012          N                      2,161,435.86       2,155,808.36        12/01/1998    
180000363       N/A                   3/1/2008          N                      2,177,056.03       2,174,114.64        12/01/1998    
180000251         1/1/2008            1/1/2028          N                      2,184,042.90       2,182,220.41        12/01/1998    
440000429       N/A                   3/1/2018          N                      2,168,470.18       2,164,149.77        12/01/1998    
440000430       N/A                  12/1/2007          N                      2,176,741.00       2,174,316.82        12/01/1998    
180000390       N/A                   4/1/2008          N                      2,175,355.05       2,173,682.66        12/01/1998    
180000334       N/A                   7/1/2017          N                      2,149,218.12       2,145,638.85        12/01/1998    
815096383       N/A                  10/1/2017          N                      2,153,001.83       2,150,551.71        12/01/1998    
240000434       N/A                   3/1/2010          N                      2,098,487.41       2,088,652.36        12/01/1998    
240000435       N/A                   2/1/2008          N                      2,145,072.37       2,143,227.85        12/01/1998    
240000436       N/A                  12/1/2007          N                      2,145,751.05       2,144,189.42        11/01/1998    
815999513       N/A                   8/1/2017          N                      2,123,562.83       2,119,064.19        12/01/1998    
815999512       N/A                   1/1/2018          N                      2,120,501.32       2,116,185.90        12/01/1998    
245114227       N/A                   2/1/2008          N                      2,135,447.75       2,133,779.54        12/01/1998    
245114195       N/A                  12/1/2007          N                      2,134,654.80       2,133,001.18        12/01/1998    
240000441       N/A                   8/1/2011          N                      2,074,924.63       2,063,580.11        12/01/1998    
815114326       N/A                  10/1/2017          N                      2,111,980.60       2,109,427.96        12/01/1998    
245999502       N/A                   5/1/2008          N                      2,102,501.40       2,098,389.90        12/01/1998    
245114359       N/A                   5/1/2008          N                      2,110,799.27       2,108,965.50        12/01/1998    
240000445       N/A                  11/1/2007          N                      2,103,540.47       2,101,726.71        11/01/1998    
240000446       N/A                  12/1/2007          N                      2,098,219.21       2,096,448.35        11/01/1998    
805114122       N/A                  11/1/2017          N                      2,094,262.65       2,092,106.10        11/01/1998    
180000073       N/A                  12/1/2016          N                      2,074,679.71       2,070,285.94        12/01/1998    
440000449       N/A                   4/1/2008          N                      2,090,534.88       2,088,901.95        12/01/1998    
440000450       N/A                   4/1/2008          N                      2,090,411.50       2,088,762.39        12/01/1998    
440000451       N/A                   4/1/2008          N                      2,090,187.18       2,088,508.65        12/01/1998    
245999521       N/A                   4/1/2008          N                      2,089,152.43       2,087,337.82        12/01/1998    
245999552       N/A                   4/1/2008          N                      2,087,698.40       2,085,653.21        12/01/1998    
440000454         3/1/2010            3/1/2028          N                      2,088,173.28       2,086,399.36        12/01/1998    
240000455       N/A                   3/1/2008          N                      2,087,274.06       2,085,397.16        12/01/1998    
245999522       N/A                   4/1/2018          N                      2,076,841.29       2,073,174.28        12/01/1998    
245114394       N/A                   3/1/2018          N                      2,082,138.92       2,079,577.52        11/01/1998    
240000458       N/A                   1/1/2008          N                      2,084,796.54       2,083,059.59        12/01/1998    
240000459       N/A                   1/15/2008         N                      2,084,747.00       2,083,005.34        11/15/1998    
240000460       N/A                   1/15/2008         N                      2,084,747.00       2,083,005.34        11/15/1998    
245114290       N/A                   3/1/2018          N                      2,072,693.23       2,068,893.05        11/01/1998    
245114196       N/A                  12/1/2007          N                      2,084,067.94       2,082,372.09        12/01/1998    
240000463       N/A                  11/1/2007          N                      2,081,241.52       2,079,447.00        11/01/1998    
180000373       N/A                   1/1/2018          N                      2,063,289.32       2,060,344.96        12/01/1998    
245999507       N/A                   4/1/2008          N                      2,070,130.75       2,068,448.52        12/01/1998    
180000338       N/A                   2/1/2018          N                      2,057,729.30       2,054,938.27        12/01/1998    
815114123       N/A                   1/1/2018          N                      2,055,618.24       2,052,696.36        12/01/1998    
240000468       N/A                   1/1/2008          N                      2,057,546.48       2,056,074.27        12/01/1998    
240000469       N/A                   3/1/2008          N                      2,048,694.94       2,046,988.69        12/01/1998    
245114179       N/A                  12/1/2012          N                      2,016,216.30       2,009,957.35        12/01/1998    
180000330       N/A                  12/1/2017          N                      2,014,535.37       2,010,473.69        12/01/1998    
240000472       N/A                   3/1/2008          N                      2,013,618.87       2,011,910.95        12/01/1998    
440000473       N/A                   4/1/2008          N                      1,985,537.19       1,983,181.08        12/01/1998    
440000474       N/A                   3/1/2008          N                      1,989,246.28       1,987,615.08        12/01/1998    
180000377         3/1/2008            3/1/2023          N                      1,981,541.08       1,978,934.29        12/01/1998    
240000476       N/A                   1/1/2008          N                      1,985,947.38       1,984,333.62        12/01/1998    
245114231       N/A                   2/1/2005          N                      1,980,170.51       1,977,894.30        12/01/1998    
815114263       N/A                  12/1/2016          N                      1,967,947.00       1,964,006.82        12/01/1998    
240000479       N/A                   1/1/2008          N                      1,978,894.64       1,976,542.07        12/01/1998    
240000480       N/A                   1/1/2008          N                      1,978,894.64       1,976,542.07        12/01/1998    
240000481       N/A                  12/1/2007          N                      1,977,367.99       1,975,036.26        12/01/1998    
180000187       N/A                  11/1/2017          N                      1,946,467.71       1,942,479.38        12/01/1998    
440000483         3/1/2008            3/1/2028          N                      1,940,366.76       1,938,873.39        12/01/1998    
240000484       N/A                   3/1/2008          N                      1,939,841.99       1,938,288.86        12/01/1998    
240000485       N/A                   3/1/2008          N                      1,934,435.60       1,932,174.90        12/01/1998    
245114078       N/A                   2/1/2008          N                      1,938,862.17       1,937,445.78        12/01/1998    
815999524       N/A                   1/1/2018          N                      1,927,756.22       1,925,000.97        12/01/1998    
240000488       N/A                  12/1/2007          N                      1,937,201.84       1,935,797.62        12/01/1998    
245114281       N/A                   1/1/2008          N                      1,931,064.14       1,928,926.81        12/01/1998    
245114203       N/A                  12/1/2017          N                      1,912,715.01       1,909,010.27        12/01/1998    
245114154       N/A                  12/1/2017          N                      1,912,715.01       1,909,010.27        12/01/1998    
245114150       N/A                  12/1/2017          N                      1,888,193.10       1,884,535.87        12/01/1998    
245114153       N/A                  12/1/2017          N                      1,888,193.10       1,884,535.87        12/01/1998    
240000494       N/A                   1/1/2018          N                      1,893,265.81       1,890,876.22        12/01/1998    
815114337       N/A                  11/1/2017          N                      1,877,209.78       1,873,223.14        12/01/1998    
180000394       N/A                   4/1/2008          N                      1,891,007.73       1,889,474.09        12/01/1998    
245114287       N/A                   4/1/2008          N                      1,886,154.29       1,883,901.92        12/01/1998    
180000406       N/A                   4/1/2008          N                      1,885,589.10       1,883,261.73        12/01/1998    
245114339       N/A                   2/1/2008          N                      1,886,937.79       1,885,322.61        12/01/1998    
440000500       N/A                  11/1/2007          N                      1,887,094.47       1,885,791.81        12/01/1998    
440000501         1/1/2008            1/1/2025          N                      1,883,420.18       1,881,544.85        12/01/1998    
180000346       N/A                   9/1/2017          N                      1,868,508.17       1,864,468.85        11/01/1998    
245114277       N/A                   1/1/2018          N                      1,879,942.62       1,877,706.98        12/01/1998    
440000504        12/31/2012           1/1/2023          N                      1,878,983.17       1,876,656.11        12/01/1998    
245114275       N/A                   1/1/2008          N                      1,878,851.70       1,876,512.10        12/01/1998    
240000506       N/A                   3/1/2013          N                      1,852,553.55       1,846,457.68        12/01/1998    
245114205       N/A                  12/1/2017          N                      1,863,671.07       1,860,061.33        12/01/1998    
815114110       N/A                   9/1/2017          N                      1,853,197.10       1,851,344.34        12/01/1998    
240000510       N/A                  11/1/2007          N                      1,855,804.16       1,854,404.30        12/01/1998    
240000511       N/A                   3/1/2008          N                      1,839,977.74       1,838,460.31        12/01/1998    
180000445       N/A                   1/1/2018          N                      1,818,490.72       1,814,759.79        12/01/1998    
240000513       N/A                   3/1/2008          N                      1,816,713.35       1,815,170.34        12/01/1998    
245114197       N/A                   3/1/2008          N                      1,809,671.64       1,808,125.26        12/01/1998    
180000423       N/A                   5/1/2008          N                      1,793,306.81       1,791,918.60        12/01/1998    
440000516       N/A                   3/1/2008          N                      1,790,670.21       1,789,241.89        12/01/1998    
240000517       N/A                   1/1/2008          N                      1,786,564.35       1,785,037.18        12/01/1998    
240000518         1/1/2008            1/1/2023          N                      1,781,811.94       1,779,771.50        12/01/1998    
240000519       N/A                   2/1/2018          N                      1,771,532.42       1,768,263.84        12/01/1998    
240000520       N/A                   1/1/2013          N                      1,743,640.20       1,737,811.14        12/01/1998    
180000441       N/A                   2/1/2019          N                      1,752,556.58       1,750,440.74        12/01/1998    
245114364       N/A                   3/1/2013          N                      1,732,784.31       1,727,132.48        12/01/1998    
240000523       N/A                   3/1/2008          N                      1,750,090.59       1,748,604.16        12/01/1998    
240000524       N/A                   4/1/2008          N                      1,742,240.76       1,740,896.80        12/01/1998    
440000525         1/1/2008            1/1/2028          N                      1,739,184.36       1,737,912.56        12/01/1998    
180000311         1/1/2008            1/1/2028          N                      1,737,695.23       1,736,282.36        12/01/1998    
440000527       N/A                   1/1/2008          N                      1,731,637.93       1,729,491.45        12/01/1998    
245114310       N/A                   2/1/2008          N                      1,734,491.31       1,733,059.73        12/01/1998    
440000529         3/1/2018            3/1/2028          N                      1,716,339.77       1,715,002.95        12/01/1998    
440000530       N/A                   1/1/2015          N                      1,682,346.29       1,677,930.13        12/01/1998    
440000531         2/1/2008            2/1/2028          N                      1,698,905.42       1,697,522.17        12/01/1998    
180000350       N/A                   3/1/2008          N                      1,692,254.37       1,690,997.75        12/01/1998    
240000533       N/A                   4/1/2008          N                      1,686,885.37       1,684,773.68        12/01/1998    
245114347       N/A                   4/1/2008          N                      1,686,699.68       1,684,563.31        12/01/1998    
240000535       N/A                   3/1/2008          N                      1,691,183.88       1,689,834.38        12/01/1998    
440000536       N/A                   3/1/2008          N                      1,690,571.72       1,689,152.34        12/01/1998    
440000537         3/1/2013            3/1/2028          N                      1,690,523.23       1,689,098.32        12/01/1998    
815114334       N/A                  11/1/2017          N                      1,648,734.95       1,645,356.67        12/01/1998    
805113988       N/A                  12/1/2007          N                      1,617,963.62       1,609,613.30        12/01/1998    
180000255       N/A                   1/1/2005          N                      1,641,473.61       1,639,424.83        12/01/1998    
815114089       N/A                   2/1/2018          N                      1,625,918.05       1,622,511.19        12/01/1998    
180000393       N/A                   4/1/2013          N                      1,615,088.69       1,609,972.37        12/01/1998    
240000543       N/A                   2/1/2008          N                      1,628,881.71       1,627,504.22        12/01/1998    
240000544       N/A                  11/1/2017          N                      1,618,287.23       1,616,041.43        12/01/1998    
240000545       N/A                   1/1/2018          N                      1,592,995.04       1,590,813.49        12/01/1998    
815114336       N/A                  11/1/2017          N                      1,584,420.62       1,581,055.78        12/01/1998    
815114335       N/A                  11/1/2017          N                      1,580,774.19       1,577,535.17        12/01/1998    
440000548       N/A                   3/1/2008          N                      1,591,706.86       1,590,437.24        12/01/1998    
240000549       N/A                   3/1/2008          N                      1,585,996.61       1,583,999.46        12/01/1998    
815114350       N/A                   1/1/2018          N                      1,583,522.38       1,581,442.88        12/01/1998    
180000291       N/A                   1/1/2008          N                      1,589,108.16       1,587,850.37        12/01/1998    
245114260       N/A                   1/1/2008          N                      1,588,259.44       1,586,921.15        12/01/1998    
440000553         1/1/2008            1/1/2023          N                      1,584,718.11       1,582,788.84        12/01/1998    
440000554       N/A                   4/1/2008          N                      1,582,494.03       1,581,213.13        12/01/1998    
805114176       N/A                   1/1/2017          N                      1,569,645.17       1,566,598.38        12/01/1998    
245999516       N/A                   5/1/2008          N                      1,559,923.41       1,557,148.08        12/01/1998    
245114300       N/A                   3/1/2008          N                      1,546,551.68       1,544,628.13        12/01/1998    
180000410       N/A                   4/1/2008          N                      1,542,342.84       1,541,049.48        12/01/1998    
180000347       N/A                   3/1/2008          N                      1,535,276.79       1,533,385.10        12/01/1998    
240000560       N/A                  12/1/2007          N                      1,539,827.08       1,538,710.91        11/01/1998    
245114363       N/A                   3/1/2013          N                      1,513,135.56       1,508,200.15        12/01/1998    
180000259         1/1/2008            1/1/2028          N                      1,515,341.47       1,514,211.09        12/01/1998    
440000563         1/1/2008            1/1/2028          N                      1,509,677.33       1,508,484.75        12/01/1998    
440000564       N/A                   4/1/2008          N                      1,493,274.25       1,492,112.46        11/01/1998    
245999515       N/A                   4/1/2005          N                      1,492,954.93       1,491,751.26        12/01/1998    
180000340       N/A                   2/1/2008          N                      1,489,796.56       1,488,533.00        12/01/1998    
245114184       N/A                   1/1/2023          N                      1,484,064.65       1,482,290.09        12/01/1998    
240000569       N/A                   2/1/2013          N                      1,457,351.15       1,452,467.82        12/01/1998    
240000570       N/A                   1/1/2008          N                      1,464,513.90       1,463,312.16        12/01/1998    
240000571       N/A                   3/1/2008          N                      1,458,180.77       1,456,466.63        12/01/1998    
240000572       N/A                  12/1/2007          N                      1,446,906.18       1,444,113.25        11/01/1998    
815114252       N/A                   9/1/2022          N                      1,453,157.02       1,452,343.36        12/01/1998    
240000574       N/A                   3/1/2008          N                      1,447,802.19       1,446,572.50        12/01/1998    
240000575       N/A                   2/1/2008          N                      1,441,044.40       1,439,919.58        12/01/1998    
815999553       N/A                   2/1/2018          N                      1,419,190.36       1,416,310.07        12/01/1998    
180000267         1/1/2008            1/1/2028          N                      1,429,457.88       1,428,255.73        12/01/1998    
180000399       N/A                  12/1/2015          N                      1,412,740.39       1,410,399.17        12/01/1998    
245114225       N/A                   2/1/2008          N                      1,414,669.59       1,413,487.02        12/01/1998    
245114311       N/A                   2/1/2008          N                      1,414,876.36       1,413,736.75        12/01/1998    
180000233       N/A                   2/1/2017          N                      1,396,400.42       1,393,418.29        12/01/1998    
180000444       N/A                   8/1/2015          N                      1,402,366.50       1,400,517.29        12/01/1998    
240000583         4/1/2008            4/1/2028          N                      1,393,657.06       1,392,564.13        12/01/1998    
240000584       N/A                   4/1/2008          N                      1,393,508.18       1,392,395.73        12/01/1998    
240000585       N/A                   3/1/2008          N                      1,388,730.21       1,387,096.15        11/01/1998    
240000586       N/A                   2/1/2005          N                      1,390,240.40       1,389,035.91        12/01/1998    
245114190       N/A                  12/1/2007          N                      1,389,696.27       1,388,592.87        12/01/1998    
245114381       N/A                   4/1/2008          N                      1,384,809.58       1,383,606.74        12/01/1998    
180000332         2/1/2008            2/1/2028          N                      1,371,268.62       1,370,175.96        12/01/1998    
240000590       N/A                   4/1/2008          N                      1,368,906.64       1,367,851.09        12/01/1998    
240000591       N/A                  12/1/2007          N                      1,361,056.56       1,360,074.11        12/01/1998    
815114253       N/A                  12/1/2021          N                      1,357,860.38       1,357,096.34        12/01/1998    
245114221       N/A                   2/1/2008          N                      1,340,001.09       1,338,857.00        12/01/1998    
180000364       N/A                   3/1/2008          N                      1,336,029.10       1,334,237.71        12/01/1998    
245114293       N/A                   1/1/2008          N                      1,340,276.28       1,339,164.40        12/01/1998    
440000596         1/1/2013            1/1/2028          N                      1,321,617.45       1,320,635.48        12/01/1998    
440000597       N/A                   3/1/2008          N                      1,293,279.58       1,292,250.04        12/01/1998    
240000598       N/A                   3/1/2008          N                      1,293,258.23       1,292,226.26        12/01/1998    
240000599       N/A                   3/1/2008          N                      1,289,262.63       1,287,713.86        12/01/1998    
440000600       N/A                   2/1/2013          N                      1,286,394.69       1,284,753.68        12/01/1998    
245114366       N/A                   3/1/2013          N                      1,269,081.43       1,264,942.05        12/01/1998    
245114370       N/A                   3/1/2013          N                      1,269,081.43       1,264,942.05        12/01/1998    
815114254       N/A                   9/1/2021          N                      1,259,284.51       1,258,473.56        12/01/1998    
815999546       N/A                   6/1/2017          N                      1,245,623.63       1,243,400.27        12/01/1998    
815114271       N/A                   2/1/2017          N                      1,243,583.00       1,241,322.77        12/01/1998    
440000607       N/A                   3/1/2008          N                      1,248,495.05       1,247,499.19        12/01/1998    
240000608       N/A                   6/1/2017          N                      1,221,074.14       1,218,563.54        11/01/1998    
240000609       N/A                   2/1/2008          N                      1,221,170.20       1,219,514.59        12/01/1998    
240000610       N/A                  12/1/2007          N                      1,221,199.47       1,220,251.60        12/01/1998    
240000611       N/A                   1/1/2017          N                      1,202,339.22       1,199,729.72        12/01/1998    
440000612       N/A                   2/1/2013          N                      1,207,231.91       1,205,691.88        12/01/1998    
240000613       N/A                   3/1/2008          N                      1,193,499.06       1,192,514.78        12/01/1998    
440000614       N/A                   3/1/2008          N                      1,189,773.98       1,188,308.05        12/01/1998    
245114348       N/A                   2/1/2008          N                      1,192,311.52       1,191,351.17        12/01/1998    
180000298       N/A                   2/1/2017          N                      1,176,843.38       1,174,194.14        12/01/1998    
180000184       N/A                  10/1/2017          N                      1,149,155.99       1,146,828.07        12/01/1998    
240000618       N/A                  12/1/2007          N                      1,154,901.44       1,154,066.97        12/01/1998    
180000401       N/A                   4/1/2008          N                      1,144,276.16       1,143,310.95        12/01/1998    
240000620       N/A                   2/1/2008          N                      1,142,359.68       1,141,410.36        12/01/1998    
240000621       N/A                  11/1/2007          N                      1,126,524.65       1,125,686.12        11/01/1998    
245114314       N/A                   2/1/2008          N                      1,114,105.91       1,112,779.78        12/01/1998    
240000623       N/A                   1/1/2008          N                      1,098,064.71       1,097,132.98        12/01/1998    
245114367       N/A                   3/1/2013          N                      1,073,838.14       1,070,335.59        12/01/1998    
245114368       N/A                   3/1/2013          N                      1,073,838.14       1,070,335.59        12/01/1998    
240000626       N/A                  12/1/2012          N                      1,063,423.61       1,059,966.33        12/01/1998    
245114344       N/A                   2/1/2023          N                      1,072,481.51       1,071,872.27        12/01/1998    
245114294       N/A                   1/1/2008          N                      1,061,169.77       1,060,371.88        12/01/1998    
245999558       N/A                   5/1/2008          N                      1,055,828.50       1,054,976.40        12/01/1998    
245114215       N/A                  12/1/2012          N                      1,054,847.46       1,053,981.52        12/01/1998    
440000631       N/A                   3/1/2008          N                      1,044,686.06       1,043,867.50        12/01/1998    
180000328         2/1/2005            2/1/2028          N                      1,042,499.88       1,041,577.28        12/01/1998    
240000633       N/A                  12/1/2007          N                      1,037,163.60       1,035,857.31        12/01/1998    
440000634       N/A                   1/1/2008          N                      1,007,839.37       1,006,995.98        12/01/1998    
180000345       N/A                   3/1/2008          N                        991,787.15         990,601.17        12/01/1998    
180000361       N/A                   3/1/2008          N                        991,771.06         990,583.23        12/01/1998    
180000365       N/A                   3/1/2008          N                        989,730.92         988,413.95        12/01/1998    
240000638       N/A                   2/1/2008          N                        992,855.41         991,976.58        12/01/1998    
240000639       N/A                   2/1/2008          N                        992,758.95         991,869.83        12/01/1998    
240000640       N/A                   1/1/2023          N                        988,015.36         986,776.09        12/01/1998    
240000641       N/A                  11/1/2007          N                        986,900.80         985,679.02        12/01/1998    
240000642       N/A                  10/1/2007          N                        987,143.07         986,005.86        12/01/1998    
245999510       N/A                   4/1/2008          N                        985,302.59         984,501.91        12/01/1998    
440000644         2/1/2008            2/1/2028          N                        968,929.39         968,167.85        12/01/1998    
240000645       N/A                  10/1/2007          N                        966,625.66         965,858.91        12/01/1998    
245114399       N/A                   4/1/2013          N                        953,496.60         952,423.80        12/01/1998    
180000317         2/1/2013            2/1/2028          N                        953,557.11         952,757.74        12/01/1998    
245114222       N/A                   2/1/2008          N                        945,940.99         945,133.35        12/01/1998    
245114295       N/A                   1/1/2008          N                        928,240.77         927,150.67        12/01/1998    
245999555       N/A                   5/1/2008          N                        925,963.82         925,159.38        12/01/1998    
180000344       N/A                   1/1/2018          N                        912,632.53         911,686.24        12/01/1998    
180000383         4/1/2008            4/1/2028          N                        895,848.07         895,135.72        12/01/1998    
805114038       N/A                  11/1/2017          N                        884,232.47         882,972.36        12/01/1998    
240000654       N/A                   3/1/2008          N                        883,372.98         882,665.57        12/01/1998    
180000415       N/A                   4/1/2005          N                        875,420.79         874,655.96        12/01/1998    
240000656       N/A                   3/1/2008          N                        859,258.44         858,542.81        12/01/1998    
240000657       N/A                   2/1/2008          N                        831,162.08         830,521.55        12/01/1998    
815114178       N/A                   8/1/2017          N                        819,265.09         817,658.83        12/01/1998    
240000659       N/A                   1/1/2008          N                        813,981.54         813,295.53        12/01/1998  
245114224       N/A                   2/1/2008          N                        782,288.01         781,634.07        12/01/1998    
245114387       N/A                   5/1/2028          N                        776,687.91         776,024.28        12/01/1998    
240000662       N/A                   3/1/2008          N                        770,727.16         770,082.99        12/01/1998    
245114230       N/A                   2/1/2008          N                        761,925.03         760,999.51        12/01/1998    
245999541       N/A                   4/1/2023          N                        762,435.46         761,955.72        12/01/1998    
240000665       N/A                   3/1/2008          N                        753,645.23         752,730.86        12/01/1998    
180000392       N/A                   4/1/2013          N                        734,131.26         731,805.67        12/01/1998    
245114340       N/A                   2/1/2008          N                        742,737.27         741,853.18        12/01/1998    
240000668       N/A                   2/1/2008          N                        731,713.34         730,721.32        12/01/1998    
245114108       N/A                  12/1/2007          N                        720,587.22         720,094.58        12/01/1998    
240000670       N/A                  10/1/2007          N                        691,621.16         690,870.35        12/01/1998    
245114120       N/A                   1/1/2028          N                        604,016.43         603,553.18        12/01/1998    
180000335       N/A                   5/1/2012          N                        484,301.75         482,505.79        12/01/1998    
245113961       N/A                   5/1/2023          N                        487,009.55         486,432.30        12/01/1998    
245114341       N/A                   2/1/2008          N                        445,642.41         445,111.96        12/01/1998    
195114186       N/A                  11/1/2007          N                        436,622.01         436,289.66        12/01/1998    
240000676       N/A                   1/1/2008          N                        407,085.26         406,751.22        12/01/1998    
Totals                                                                     3,389,766,400.22   3,386,341,698.41                    
                                                                                                                      


<FN>
(1) Property Type Code

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


(2)  Resolution  Strategy Code 
1- Modification  
2- Foreclosure 
3- Bankruptcy 
4- Extension  
5- Note Sale 
6- DPO 
7- REO 
8-  Resolved  
9- Pending Return to Master Server 
10- Deed In Lieu of Foreclosure

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

</FN>
</TABLE>


Principal Payment Detail

No Principal Prepayments this Period


<TABLE>
<CAPTION>
                            Historical Detail


                               Delinquencies


Distribution        30- 59 Days           60- 89 Days         90 Days or More
Date                #     Balance         #     Balance        #     Balance
<S>                 <C>   <C>             <C>    <C>            <C>   <C>
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
 7/20/98             1    $1,938,615.63     0     $0.00          0     $0.00
 6/18/98             0            $0.00     0     $0.00          0     $0.00


</TABLE>
<TABLE>
<CAPTION>


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


</TABLE>
<TABLE>
<CAPTION>

                             Prepayments

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


</TABLE>
<TABLE>
<CAPTION>

                    Rate and Maturities

Distribution        Next Weighted Avg.
Date                Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
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
 7/20/98             7.242556%     7.151260%      150
 6/18/98             7.242566%     7.151272%      151



<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.

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



                        Delinquency Loan Detail

                     Offering      # of                         Current        Outstanding      Status of
  Loan Number        Document      Months    Paid Through        P & I           P & I          Mortgage
                 Cross- Reference  Delinq.       Date           Advances        Advances**      Loan(1)
      <S>              <C>         <C>         <C>                <C>           <C>            <C>
  
      355132446         21          0      11/01/1998          109,366.39    109,366.39         B        
      815114236         23          0      11/01/1998           90,568.70     90,568.70         B    
      815114235         24          0      11/01/1998           90,462.24     90,462.24         B    
      180000282         47          0      11/01/1998           92,840.46     92,840.46         B    
      815114233         55          0      11/01/1998           62,794.62     62,794.62         B    
      815114234         56          0      11/01/1998           62,284.82     62,284.82         B    
      815114232         58          0      11/01/1998           61,861.94     61,861.94         B    
      240000101         101         0      11/01/1998           51,042.01     51,042.01         B    
      240000165         165         0      11/01/1998           38,693.30     38,693.30         B    
      240000182         182         0      11/01/1998           35,118.86     35,118.86         B    
      180000303         208         0      11/01/1998           31,450.21     31,450.21         B    
      240000227         227         0      11/01/1998           27,467.94     27,467.94         B    
      245999517         228         0      11/01/1998           30,585.30     30,585.30         B    
      440000244         244         0      11/01/1998           28,981.73     28,981.73         B    
      245114278         254         0      11/01/1998           25,302.70     25,302.70         B    
      245114280         288         0      11/01/1998           22,612.62     22,612.62         B    
      245114279         318         0      11/01/1998           21,001.24     21,001.24         B    
      240000327         327         0      11/01/1998           21,566.09     21,566.09         B    
      240000350         350         0      11/01/1998           19,948.41     19,948.41         B    
      240000376         376         0      11/01/1998           16,959.10     16,959.10         B    
      245999523         415         0      11/01/1998           16,582.39     16,582.39         B    
      240000436         436         0      11/01/1998           15,587.69     15,587.69         B    
      240000445         445         0      11/01/1998           14,115.96     14,115.96         B    
      240000446         446         0      11/01/1998           14,173.08     14,173.08         B    
      805114122         447         0      11/01/1998           15,411.48     15,411.48         B    
      245114394         457         0      11/01/1998           15,149.66     15,149.66         B    
      240000459         459         0      11/15/1998           14,109.42     14,109.42         A    
      240000460         460         0      11/15/1998           14,109.42     14,109.42         A    
      245114290         461         0      11/01/1998           17,238.14     17,238.14         B    
      240000463         463         0      11/01/1998           13,966.32     13,966.32         B    
      180000346         502         0      11/01/1998           14,744.31     14,744.31         B    
      240000560         560         0      11/01/1998           11,207.18     11,207.18         B    
      440000564         564         0      11/01/1998           10,276.98     10,276.98         B    
      240000572         572         0      11/01/1998           11,907.23     11,907.23         B    
      240000585         585         0      11/01/1998           10,356.44     10,356.44         B    
      240000608         608         0      11/01/1998           10,177.93     10,177.93         B    
      240000621         621         0      11/01/1998            8,130.91      8,130.91         B    
     Totals              37                                  1,168,153.22  1,168,153.22                                          
                                                                                               
</TABLE>
<TABLE>
<CAPTION>
                 Resolution                               Current
Loan Number       Strategy   Servicing      Foreclosure  Servicing
                   Code(2)   Transfer Date      Date       Advances
 <S>                 <C>         <C>            <C>         <C>
  
   355132446    
   815114236    
   815114235    
   180000282    
   815114233    
   815114234    
   815114232    
   240000101    
   240000165    
   240000182    
   180000303    
   240000227    
   245999517    
   440000244    
   245114278    
   245114280    
   245114279    
   240000327    
   240000350    
   240000376    
   245999523    
   240000436    
   240000445    
   240000446    
   805114122    
   245114394    
   240000459    
   240000460    
   245114290    
   240000463    
   180000346    
   240000560    
   440000564    
   240000572    
   240000585    
   240000608    
   240000621    
  

                      

</TABLE>
<TABLE>
<CAPTION>
                Outstanding
Loan Number      Servicing     Bankruptcy   REO
                 Advances          Date     Date
<S>                <C>             <C>     <C>

 355132446    
 815114236    
 815114235    
 180000282    
 815114233    
 815114234    
 815114232    
 240000101    
 240000165    
 240000182    
 180000303    
 240000227    
 245999517    
 440000244    
 245114278    
 245114280    
 245114279    
 240000327    
 240000350    
 240000376    
 245999523    
 240000436    
 240000445    
 240000446    
 805114122    
 245114394    
 240000459    
 240000460    
 245114290    
 240000463    
 180000346    
 240000560    
 440000564    
 240000572    
 240000585    
 240000608    
 240000621    


<FN>

(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period 
B- Late Payment But Less Than 1 Month Delinquent 
0- Current 
1- One Month Delinquent 
2- Two Months Delinquent
3- Three Or More Months Delinquent  
4- Assumed Scheduled Payment (Performing Matured Balloon) 
7- Foreclosure 
9- REO

(2)  Resolution  Strategy Code 
1-  Modification  
2- Foreclosure 
3- Bankruptcy 
4- Extension  
5- Note Sale 
6- DPO 
7- REO 
8- Resolved  
9- Pending  Return to Master Server 
10-Deed In Lieu Of Foreclosure

 ** Outstanding P & I Advances include the current period advance
</FN>
</TABLE>
<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>
12/18/1998    440000430   430               09/15/1998               2,174,316.82   MU          NY       8.125%     2,174,316.82
12/18/1998    245114295   649               11/16/1998                 927,150.67   RT          FL       7.750%       927,150.67

</TABLE>
<TABLE>
<CAPTION>
                         Net                                                 Remaining
Distribution   Loan      Operating   NOI              Note    Maturity       Amoritization
Date           Number    Income      Date   DSCR      Date    Date           Term
<S>           <C>        <C>         <C>     <C>      <C>     <C>            <C>
 12/18/1998   440000430   231,740.80         1.13               12/01/2007   287
 12/18/1998   245114295                      1.59               01/01/2008   288
<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

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

</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>            
12/18/1998    440000430   430                                                              07/22/1997   4,600,000                
12/18/1998    245114295   649                                                              11/10/1997   1,250,000      



<CAPTION>

Distribution   Loan        
Date           Number    Comment
<S>           <C>        <C>
12/18/1998    440000430  Brought current tax adv and expenses due 12/15/98
12/18/1998    245114295  Brought current on 12/2/98
                           
<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     


</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