FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1999-02-02
ASSET-BACKED SECURITIES
Previous: S3 INC, SC 13G/A, 1999-02-02
Next: MFS CHARTER INCOME TRUST, N-30D, 1999-02-02



                       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 :  January 19, 1999

(Date of earliest event reported)

Commission File No.:  333-48943

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


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


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

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

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


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

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

ITEM 5.  Other Events

On January 19,1999 a  distribution  was made to holders of  First Union- Lehman
Brothers-Bank of America Commercial Mortgage Trust Corporation, Commercial
Mortgage Pass-Through Certificates, Series 1998-C2


ITEM 7.  Financial Statements and Exhibits

(c)  Exhibits

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

(EX-99.1)  Monthly  report   distributed  to  holders  of  Commercial   Mortgage
     Pass-Through Certificates, Series 1998-C2, relating to the January 19,1999
     distribution


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

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

February 2, 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 January 19,
     1999 distribution



<TABLE>
<CAPTION>

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

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


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

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

Payment Date: 01/19/99
Record Date:  12/31/98

                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)


Certificate Distribution Detail                                       2
Certificate Factor Detail                                             3
Reconciliation Detail                                                 4
Other Required Information                                            5
Ratings Detail                                                        6
Current Mortgage Loan and Property Stratification Tables              7-9
Mortgage Loan Detail                                                  10-28
Principal Prepayment Detail                                           29
Historical Detail                                                     30
Delinquency Loan Detail                                               31-32
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       738,282,507.57     3,474,731.50
 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     3,386,330,746.57     3,474,731.50

</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    3,863,678.46    0.00         0.00            7,338,409.96
 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      172,389.01    0.00         0.00              172,389.01
 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               18,417,235.67    0.00         0.00           21,891,967.17



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

<S>     <C>            <C>                   <C>
 A-1     337367AA4        734,807,776.07    28.21%
 A-2     337367AB2      1,693,794,000.00    28.21%
  B      337367AC0        170,403,000.00    23.17%
  C      337367AD8        170,402,000.00    18.13%
  D      337367AE6        204,483,000.00    12.09%
  E      337367AF3         68,161,000.00    10.07%
  F      337367AH9         51,121,000.00     8.56%
  G      337367AJ5        102,241,582.00     5.54%
  H      337367AK2         17,040,241.00     5.04%
  J      337367AL0         34,080,482.00     4.03%
  K      337367AM8         51,120,723.00     2.52%
  L      337367AN6         34,080,482.00     1.51%
  M      337367AP1         17,040,241.00     1.01%
  N      337367AQ9         34,080,488.00     0.00%
 R-I        N/A                     0.00     0.00%
R-II        N/A                     0.00     0.00%
R-III       N/A                     0.00     0.00%
Totals                  3,382,856,015.07


</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO       337367AG1    0.660407%          3,408,048,239.00    3,386,330,746.57



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

 IO        337367AG1  1,863,630.23     0.00             1,863,630.23      3,382,856,015.07





<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       971.42435207       4.57201513         5.08378745
 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         5.05829054
 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          966.85233693
 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        993.62758655       0.54683212       0.00000000       992.60802014



</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         2,212,343.84
Servicing Advances Outstanding                                      41,784.82

Reimbursement for Interest on P&I                                    1,692.14
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                      254,281.96
Less Master Servicing Fees on Delinquent Payments                  17,724.41
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        13,165.32
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             249,722.77

</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      3,863,678.46    0.00                  3,863,678.46      0.00
A-2      9,259,407.20    0.00                  9,259,407.20      0.00
 IO      1,863,630.23    0.00                  1,863,630.23      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   20,283,139.39    0.00                 20,283,139.39      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          3,863,678.46             0.00
  A-2        0.00          9,259,407.20             0.00
   IO        0.00          1,863,630.23             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      2273.49            172,389.01         7,922.48
   Total  2273.49         20,280,865.90         7,922.48


</TABLE>
<TABLE>
<CAPTION>


             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>
A-1              0.00              3,863,678.46
A-2              0.00              9,259,407.20
 IO              0.00              1,863,630.23
 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                172,389.01
Total            0.00             20,280,865.90                                  


</TABLE>
<TABLE>
<CAPTION>



Other Required Information
<S>                                                <C>

Available Distribution Amount                      23,755,597.40

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,383,487,734.89
Aggregate Stated Principal Balance of Loans     3,382,866,966.93


Aggregate Amount of Service Fee                       249,722.77
Aggregate Amount of Special Servicing Fee                 646.82
Aggregate Amount of Additional Servicing Fee           13,751.20
Aggregate Amount of Trustee Fee                         3,386.34
Aggregate Trust Fund Expenses                           1,692.14
Interest Reserve Balance                              410,814.46


Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                            1
        Aggregate Unpaid Principal Balance             926,253.13

</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                          Loan         Balance            Bal.    (2)              WAC            Avg DSCR(1)
<S>                               <C>          <C>               <C>     <C>              <C>            <C>
      Below 2,000,000             201       281,071,240.34       8.31    146             7.4108         1.550290   
  2,000,001 to 4,000,000          232       650,156,720.56      19.22    140             7.3791         1.507523   
  4,000,001 to 6,000,000           86       421,084,343.18      12.45    135             7.3367         1.456053   
  6,000,001 to 8,000,000           64       435,507,800.64      12.87    132             7.2991         1.411050   
  8,000,001 to 10,000,000          22       201,371,677.48       5.95    154             7.3273         1.837936   
 10,000,001 to 12,000,000          13       142,208,645.86       4.20    157             7.3520         1.354155   
 12,000,001 to 14,000,000          18       230,433,756.95       6.81    144             7.2219         1.546941   
 14,000,001 to 16,000,000           7       103,033,438.33       3.05    161             7.1751         1.313560   
 16,000,001 to 18,000,000           6       102,087,803.64       3.02    111             7.3320         1.437096   
 18,000,001 to 20,000,000           1        19,881,563.86       0.59    112             6.8500         1.380000   
 20,000,001 to 25,000,000           7       152,123,576.71       4.50    107             7.2185         1.490238   
 25,000,001 to 50,000,000           1        25,174,947.18       0.74    111             6.7900         1.290000   
 50,000,001 to 75,000,000           2       127,421,680.50       3.77    259             7.0536         1.404932   
 75,000,001 to 100,000,000          2       163,391,526.00       4.83    105             6.7500         2.071013   
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       327,918,245.70       9.69    163             6.9286         1.404533   
 Totals                           664     3,382,866,966.93     100.00    144             7.2426         1.514092



</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          11,120,260.12          0.33      163                7.3565          1.329983       
   Arizona                  30          85,959,999.75          2.54      123                7.4821          1.541038               
  Arkansas                   4          29,749,972.87          0.88      220                7.4718          1.883378               
 California                114         406,689,511.52         12.02      115                7.3104          1.471944              
  Colorado                   8          18,944,903.06          0.56      133                7.1933          1.398449               
 Connecticut                10          48,576,410.89          1.44      220                7.3338          1.290731               
  Delaware                   1           2,921,932.50          0.09      107                8.0000          1.750000             
   Florida                  57         239,064,935.00          7.07      139                7.2694          1.526519               
   Georgia                  31         214,122,986.69          6.33      148                7.1467          1.462747               
    Idaho                    4           7,583,438.53          0.22      128                7.3444          1.452691               
  Illinois                  22         271,806,252.87          8.03      119                6.9645          1.836609               
   Indiana                  13          45,154,253.11          1.33      185                7.1398          1.602022               
   Kansas                    2           4,181,017.93          0.12      108                7.8082          1.691647               
  Kentucky                  11          63,587,389.83          1.88      108                7.4839          1.655638               
  Louisiana                 11          49,019,121.97          1.45      149                7.5511          1.155864               
    Maine                    1           1,144,485.75          0.03      225                7.4200          NAP                  
  Maryland                  29         179,022,116.02          5.29      135                7.1185          1.374242              
Massachusetts               11          26,955,530.20          0.80      130                7.4647          1.650492            
  Michigan                  11          55,154,035.50          1.63      174                7.3315          1.820689               
  Minnesota                  6          10,739,249.87          0.32      177                7.0492          1.424401               
 Mississippi                 1             719,763.57          0.02      107                8.2500          1.58               
  Missouri                   7          41,726,682.60          1.23      150                7.2636          1.554737           
  Nebraska                   6          18,379,694.73          0.54      110                7.0145          1.459416           
   Nevada                   13          70,870,959.75          2.09      115                7.1849          1.36179            
New Hampshire                1           4,564,119.11          0.13      109                7.3800          1.45000               
 New Jersey                 27         161,970,455.12          4.79      251                7.3167          1.407178           
 New Mexico                  1           1,882,027.96          0.06      111                7.5000          0.930000               
  New York                  30         311,262,421.38          9.20      149                7.0847          1.578780            
orth Carolina               24         117,898,490.52          3.49      152                7.3162          1.330791           
    Ohio                    14          73,352,693.16          2.17      101                7.2697          1.547490            
  Oklahoma                   5           9,085,183.96          0.27      126                7.4473          1.762706           
   Oregon                    6          18,707,800.41          0.55      137                7.3985          1.316737           
Pennsylvania                21          87,402,461.44          2.58      180                7.3233          1.486921           
outh Carolina               12          33,590,704.26          0.99      174                7.2790          1.075256           
South Dakota                 1           3,457,277.49          0.10      112                7.4300          1.380000               
  Tennessee                 15          65,722,084.65          1.94      144                7.3760          1.584971           
    Texas                   38         338,965,726.44         10.02      138                7.2147          1.443708           
    Utah                    11          38,861,336.48          1.15       98                7.5540          1.464317           
  Virginia                  21         131,610,907.35          3.89      147                7.2566          1.465113           
 Washington                  7          18,927,552.34          0.56      123                7.5910          1.763885           
ashington, DC                4          15,731,620.78          0.47      111                7.2821          1.507977           
West Virginia                2           5,220,960.06          0.15      161                7.4752          1.189848           
  Wisconsin                 15          36,695,723.57          1.08      152                7.4574          1.791556           
   Wyoming                   1           4,762,515.82          0.14      109                7.3750          1.210000              
   Totals                  664       3,382,866,966.93        100.00      144                7.2426          1.514092             
              
 

</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            4,127,102.76        0.12   231     6.7100       2.080000
 6.75% to 6.999%      64          705,093,787.15       20.84   138     6.8220       1.537223
7.000% to 7.249%     204        1,151,332,808.92       34.03   140     7.1115       1.452037
7.250% to 7.499%     197          854,136,534.00       25.25   157     7.3557       1.448538
7.500% to 7.749%     113          378,718,337.13       11.20   131     7.5850       1.612105
7.750% to 7.999%      55          180,268,484.48        5.33   155     7.8725       1.958994
8.000% to 8.249%      19           79,071,744.17        2.34   113     8.1089       1.312550
8.250% to 8.499%       4           14,564,249.85        0.43   222     8.3420       1.703534
8.500% to 8.749%       3            5,929,320.73        0.18   240     8.6470       1.757923
8.750% to 8.999%       1            2,360,151.47        0.07   106     8.8750       2.290000
9.000% or greater      3            7,264,446.27        0.21   238     9.0484       1.308740
Totals               664        3,382,866,966.93      100.00   144     7.2426       1.514092



</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        549        2,720,815,682.33       80.43   140      7.2151     1.485324
13 to 24 months          115          662,051,284.60       19.57   160      7.3553     1.644392
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        3,382,866,966.93      100.00   144      7.2426     1.514092
                                                                       
</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          229,129,868.88        6.77   231       7.2954      NAP
  Less than 0              2            4,463,733.27        0.13   168       7.0974       -0.389332
  0.0 to 0.99             34          109,341,114.50        3.23   114       7.3717        0.765064
  1.0 to 1.09             18           96,596,965.87        2.86   108       7.2619        1.048051
  1.1 to 1.24             76          321,212,156.43        9.50   138       7.3535        1.176143
 1.25 to 1.49            222        1,310,401,537.80       38.74   151       7.1968        1.355438
  1.5 to 1.74            109          656,833,918.43       19.42   133       7.2312        1.574950
 1.75 to 1.99             72          339,255,028.38       10.03   118       7.1942        1.894852
  2.0 to 2.24             27          213,382,677.73        6.31   124       7.1826        2.127432
2.5 and greater           31          102,249,965.74        3.02   130       7.5703        2.999102
Totals                   664        3,382,866,966.93      100.00   144       7.2426        1.514092



</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           64,745,297.52        1.91   162      7.8028         2.699331
  Industrial              44          129,070,024.54        3.82   125      7.3606         1.667617
    Lodging               45          229,332,494.69        6.78   128      7.6085         1.861355
   Mixed Use               8           21,924,723.28        0.65   135      7.6256         1.640741
Mobil Home Park            5           13,441,210.77        0.40   117      7.1109         1.656043
 Multi-Family            228        1,074,257,001.60       31.76   145      7.2438         1.328847
    Office                71          674,179,024.00       19.93   141      7.0839         1.460132
     Other                73          229,129,868.88        6.77   231      7.2954         NAP
    Retail               168          925,447,248.53       27.36   128      7.1843         1.575224
 Self Storage             10           21,340,073.12        0.63   154      7.4990         1.416905
Totals                   664        3,382,866,966.93      100.00   144      7.2426         1.514092


</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            35,289,716.65           1.04          48      7.5304       1.692151
   61 to 84 months           22           129,817,587.90           3.84          73      7.2445       1.524115
  85 to 108 months          146           682,753,738.17          20.18         105      7.4206       1.518952
  109 to 120 months         278         1,241,624,082.47          36.70         111      7.1626       1.510296
  121 to 154 months           6           207,338,039.50           6.13         144      7.0450       1.501694
  155 to 192 months          48           324,214,646.61           9.58         170      7.1951       1.465933
  193 to 240 months          27           137,172,455.85           4.05         227      7.2768       1.471054
241 months or greater         3             4,638,178.55           0.14         289      8.7652       1.176919
Totals                      534         2,762,848,445.70          81.67         122      7.2382       1.508349




</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       1,601,210.36           0.05         107        7.5625      NAP
  121 to 154 months         3       8,090,287.81           0.24         135        7.2555        1.268724
  155 to 192 months        21     212,292,118.24           6.28         176        6.9676        1.442535
  193 to 216 months         6      13,646,064.92           0.40         209        7.4501        1.570000
  217 to 240 months        69     174,484,185.30           5.16         227        7.4053        2.074403
  241 to 264 months         2      12,898,401.68           0.38         245        8.1448      NAP
  265 to 300 months        17      79,530,518.03           2.35         288        7.4297        1.449426
301 months or greater      11     117,475,734.89           3.47         348        7.3443        1.371970
Totals                    130     620,018,521.23          18.33         239        7.2618        1.545510

</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         105        6.7500    2.071013
 180 months or less          1         154,000,000.00           4.55         147        7.0400    1.500000
  181 to 228 months          6          41,312,702.94           1.22          72        7.6707    2.113251
  229 to 252 months          7          21,884,286.38           0.65         121        7.6065    1.968484
  253 to 276 months          7          21,762,230.55           0.64         186        7.2966    1.608257
  277 to 300 months        117         402,459,303.75          11.90         123        7.4991    1.687669
  301 to 324 months         14         104,975,811.18           3.10         180        7.3225    1.458860
325 months or greater      380       1,853,062,584.90          54.78         119        7.2217    1.404647
Totals                     534       2,762,848,445.70          81.67         122        7.2382    1.508349

</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      42          500,812,566.53          14.80         155        7.0563    1.372611
   1 year or less             256          875,695,527.15          25.89         155        7.2774    1.429562
   1 to 2 years               348        1,938,159,842.51          57.29         137        7.2683    1.585226
2 years or greater             18           68,199,030.74           2.02         117        7.4304    1.349504
Totals                        664        3,382,866,966.93         100.00         144        7.2426    1.514092





<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             993,121.59      568,709.52     6.830%  
240000002            2     OF         Austin                                  TX             933,582.22            0.00     7.040%  
240000003            3     RT         Aurora                                  IL             497,129.46            0.00     6.750%  
240000004            4     RT         Vernon Hills                            IL             452,583.79            0.00     6.750%  
355132459            5     OF         Atlanta                                 GA             360,000.00            0.00     6.750%  
245114125            6     MF         Mount Olive                             NJ             402,200.81       39,177.20     7.360%  
245114400            7     RT         Charlotte                               NC             147,300.56       17,793.65     6.790%  
240000009            9     LO         Various                                 KY             156,694.98       23,356.67     7.672%  
440000010           10     OF         Akron                                   OH             136,293.15       14,610.73     7.080%  
245114220           11     MF         Baltimore                               MD             130,574.35       19,035.55     7.110%  
180000281           12     LO         New York                                NY             140,237.32       37,666.40     7.550%  
245114267           13     MF         Falls Church                            VA             133,831.07       12,592.06     7.375%  
180000314           14     MF         Miramar                                 FL             123,413.17       14,612.05     6.880%  
245114329           15     MF         Gaithersburg                            MD             117,172.76       18,818.83     6.800%  
245999549           16     MF         Chicago                                 IL             117,354.41       13,697.43     6.850%  
440000017           17     RT         Memphis                                 TN             109,206.85       11,758.90     7.100%  
195113931           18     MF         Houston                                 TX             120,044.65            0.00     8.140%  
180000242           19     RT         New York                                NY             106,100.53       11,302.71     7.140%  
180000285           20     MF         Marin City                              CA             105,772.73       10,387.52     7.326%  
355132446           21     RT         Burke                                   VA              99,755.75       10,907.10     7.080%  
440000022           22     OF         St. Louis                               MO             100,006.27       10,305.37     7.170%  
815114236           23     OT         Various                                 TX              91,787.21      122,726.93     7.156%  
815114235           24     OT         Dallas                                  TX              91,679.34      119,077.81     7.156%  
245114266           25     MF         Gaithersburg                            MD              95,840.72        9,017.58     7.375%  
180000315           26     MF         Bristol                                 PA              89,217.69        9,318.35     7.170%  
240000027           27     RT         Chester                                 NY              90,146.97        8,866.96     7.260%  
245114288           28     MF         Atlanta                                 GA              86,660.33        9,808.53     7.000%  
180000389           29     RT         Statesboro                              GA              86,924.97        9,175.60     7.100%  
180000351           30     LO         Savannah                                GA              86,373.82       14,175.10     7.340%  
815114262           31     OT         Orange                                  CT              81,137.09       13,915.11     7.125%  
180000402           32     RT         Sandy                                   UT              82,273.96        9,112.81     6.990%  
245114261           33     HC         Various                                 AR              88,379.61       22,448.45     7.750%  
245114331           34     MF         Germantown                              MD              75,269.18       12,088.80     6.800%  
440000035           35     RT         Temple City                             CA              83,481.06        7,924.03     7.340%  
245114391           36     RT         Alexandria                              VA              77,911.57        9,131.50     6.875%  
245114330           37     MF         Largo                                   MD              74,370.44       11,944.46     6.800%  
245114401           38     RT         Sandy Springs (Atlanta)                 GA              79,810.43        8,564.26     7.063%  
245114063           39     MF         Lafayette                               LA              82,418.95        7,080.38     7.540%  
440000040           40     RT         Patton Township                         PA              72,504.47       16,162.15     7.040%  
355132439           41     OF         Baltimore                               MD              80,938.00        9,986.24     7.600%  
180000438           42     OF         Dallas                                  TX              75,760.61        7,822.34     7.130%  
440000043           43     MF         Fullerton                               CA              73,767.34        8,314.20     6.950%  
440000044           44     IN         Westmont                                IL              76,122.56        7,610.28     7.270%  
180000326           45     LO         Costa Mesa                              CA              76,543.27       12,712.11     7.340%  
180000304           46     RT         Fort Worth                              TX              74,334.51        7,900.33     7.130%  
180000282           47     RT         Hodgkins                                IL              80,105.10       13,688.88     7.990%  
245114375           48     MF         Alexandria                              VA              70,724.85       10,121.37     7.125%  
180000289           49     RT         Niles                                   IL              75,756.68        7,042.80     7.450%  
440000050           50     RT         Indianapolis                            IN              70,979.70        7,445.87     7.160%  
180000287           51     MF         Sacramanto                              CA              72,822.35        7,082.62     7.348%  
180000396           52     OT         West Monroe                             LA              77,612.12       17,121.95     8.340%  
245114265           53     MF         Gaithersburg                            MD              69,402.77        6,530.06     7.375%  
440000054           54     RT         Memphis                                 TN              72,172.40        6,228.00     7.682%  
815114233           55     OT         Various                                 GA              63,639.48       85,071.80     7.156%  
815114234           56     OT         Various                                 MI              63,122.80       84,596.58     7.156%  
245114374           57     MF         Reno                                    NV              64,621.97        6,792.19     7.125%  
815114232           58     OT         Various                                 AR              62,694.23       82,773.79     7.156%  
440000059           59     OF         Aventura                                FL              65,967.68        6,231.46     7.330%  
240000060           60     MF         Reno                                    NV              61,608.08        6,605.92     7.125%  
245114309           61     MF         Lexington                               KY              61,496.65        6,382.17     7.200%  
245114303           62     MF         Orlando                                 FL              63,340.26        5,788.49     7.440%  
180000240           63     RT         Manassas Park                           VA              61,775.73        5,882.20     7.396%  
245114114           64     HC         Various                                 GA              65,738.44       15,928.00     7.950%  
245114304           65     MF         Jacksonville                            FL              62,031.77        5,592.89     7.470%  
180000368           66     MF         Lauderhill                              FL              58,400.95        6,178.86     7.110%  
245114107           67     RT         Stockton                                CA              60,454.90        5,849.91     7.375%  
195113942           68     MF         Salt Lake City                          UT              64,645.17            0.00     8.140%  
245114320           69     LO         Allen Park                              MI              58,110.40        9,650.83     7.340%  
440000070           70     LO         Pensacola Beach                         FL              55,789.85        9,941.70     7.060%  
245114390           71     RT         Tustin                                  CA              56,707.61        5,830.02     7.160%  
245114371           72     MF         Atlanta                                 GA              56,391.82        5,927.14     7.125%  
440000073           73     RT         Washington Township                     IN              55,280.48        6,188.94     7.010%  
180000369           74     MF         Miami                                   FL              55,887.97        5,938.97     7.100%  
180000306           75     MF         Frenso                                  CA              58,363.48        5,461.03     7.420%  
440000076           76     MF         Bergenfield                             NJ              55,188.37        5,994.37     7.050%  
245114305           77     MF         St. Louis                               MO              52,614.57        7,746.98     7.080%  
245114360           78     HC         Bronx                                   NY              60,103.41       14,561.23     7.890%  
180000297           80     MF         Wheaton                                 IL              51,868.15        6,088.66     6.900%  
180000376           81     LO         Daytona Beach Shores                    FL              51,160.44        8,725.62     7.230%  
245114298           82     MF         Edison                                  NJ              50,782.16        5,156.30     7.250%  
440000083           83     RT         Northwoods                              MO              51,513.96        4,707.01     7.425%  
355132436           84     OF         Charlotte                               NC              47,879.07       10,407.61     7.200%  
195113938           85     MF         Tuscon                                  AZ              54,151.35            0.00     8.140%  
240000086           86     MF         Sparks                                  NV              48,607.70        5,135.49     7.159%  
440000087           87     OF         Philadelphia                            PA              49,639.77        4,525.58     7.430%  
240000088           88     MF         Las Vegas                               NV              47,690.58        5,038.58     7.159%  
440000089           89     LO         Louisville                              KY              49,815.80        7,825.51     7.500%  
245114323           90     LO         Pineville                               NC              52,295.56        7,261.65     7.875%  
240000091           91     MF         Las Vegas                               NV              48,950.54        4,821.15     7.356%  
440000092           92     RT         Ocean City                              MD              48,047.95        4,768.16     7.240%  
245114395           93     HC         Columbus                                OH              46,826.01        4,761.89     7.200%  
245114207           94     MF         Augusta                                 GA              45,452.34        5,110.65     7.000%  
355112450           95     IN         Charlotte                               NC              44,667.68       13,149.47     7.100%  
245114157           96     MF         Portland                                OR              47,045.12        4,393.06     7.440%  
180000331           97     RT         New York                                NY              45,240.46        4,405.04     7.330%  
440000098           98     OF         West Hills                              CA              44,367.74        4,553.76     7.210%  
245114274           99     MF         Winston-Salem                           NC              42,868.16        6,077.72     7.215%  
180000343           100    MF         Houston                                 TX              43,503.06        4,643.69     7.120%  
240000101           101    OF         Westlake Village                        CA              47,846.90        3,754.96     7.863%  
180000385           102    RT         LaGrange                                GA              43,158.55        4,555.72     7.100%  
180000300           103    RT         Collyville                              TX              43,260.25        4,597.73     7.130%  
180000381           104    RT         Sedona                                  AZ              45,425.54        4,022.35     7.510%  
245999535           105    RT         Glen Allen                              VA              44,099.51        4,128.54     7.350%  
180000374           106    RT         Glen Cove                               NY              43,674.48        4,267.92     7.290%  
180000342           107    RT         Fort Worth                              TX              42,308.00        9,311.17     7.120%  
240000108           108    RT         Las Vegas                               NV              43,210.88        4,432.43     7.263%  
245114338           109    MF         Jersey City                             NJ              41,739.60        4,444.65     7.060%  
240000110           110    RT         Boston                                  MA              44,304.18        6,776.01     7.520%  
180000358           111    MF         Rancho Cucamonga                        CA              40,782.50        4,606.85     6.960%  
240000112           112    MF         Encino                                  CA              41,312.71        4,485.29     7.051%  
245999547           113    MF         Middletown                              OH              39,742.01        5,772.90     7.060%  
440000114           114    MF         Azusa                                   CA              40,447.39        4,460.53     7.000%  
240000115           115    MF         Las Vegas                               NV              41,156.89        4,364.68     7.135%  
180000386           116    RT         Houston                                 TX              41,802.71        4,085.02     7.290%  
240000117           117    MF         Phoenix                                 AZ              43,703.97        3,727.43     7.627%  
240000118           118    MF         San Diego                               CA              43,296.07        3,877.47     7.571%  
440000119           119    OF         Tallahassee                             FL              39,574.02        4,566.27     6.940%  
180000384           120    RT         Dublin                                  GA              40,119.22        4,234.89     7.100%  
245999551           121    RT         Bradenton                               FL              41,551.09        6,686.97     7.375%  
240000122           122    RT         Columbus                                OH              39,500.16        5,478.72     7.240%  
180000329           123    MF         Lubbock                                 TX              41,184.25        4,063.43     7.300%  
180000296           124    MF         San Diego                               CA              39,585.91        4,412.74     7.020%  
180000214           125    RT         Battle Creek                            MI              40,593.57        5,328.83     7.450%  
355132437           126    OF         Charlotte                               NC              42,014.57        6,758.85     7.500%  
245114376           127    MF         Carrboro                                NC              41,470.71        3,849.33     7.390%  
245114396           128    LO         Lynchburg                               VA              43,730.27        5,900.74     7.875%  
245114182           129    RT         Oceanside                               CA              39,099.50        7,131.81     7.070%  
240000130           130    MF         Los Angeles                             CA              39,126.33        4,294.70     7.071%  
440000131           131    OF         Greenville                              SC              40,053.41        3,932.86     7.300%  
245114377           132    RT         Louisburg                               NC              39,733.66        3,925.62     7.250%  
245114131           133    MF         Millville                               NJ              41,713.06        3,585.74     7.625%  
245114193           134    RT         Silver Spring                           MD              38,682.31        4,202.72     7.110%  
245114398           135    MF         Alexandria                              VA              37,457.36        5,316.15     7.150%  
180000437           136    RT         Madison                                 WI              38,394.95        4,034.86     7.090%  
240000137           137    OF         Montebello                              NY              39,167.31        3,852.54     7.260%  
245999548           138    MF         Keyport                                 NJ              38,431.81        4,012.46     7.125%  
245114132           139    MF         Summit                                  NJ              39,154.96        3,950.41     7.280%  
245999504           141    RT         Olney                                   MD              36,154.65        4,424.28     6.760%  
245114218           142    OF         Sunrise                                 FL              38,973.89            0.00     7.300%  
180000357           143    MF         Rialto                                  CA              36,912.62        4,169.71     6.960%  
440000144           144    MF         Daly City                               CA              38,802.04        3,829.83     7.330%  
180000275           145    OT         Stonington                              CT              37,778.94        7,822.00     7.420%  
245114247           146    OF         Brooklyn                                NY              41,898.26        5,568.44     8.000%  
245114209           147    RT         Chardon                                 OH              37,753.41        3,859.34     7.250%  
240000148           148    LO         Columbus                                OH              41,029.76        5,647.65     7.900%  
440000149           149    IN         Sunrise                                 FL              37,799.63        6,072.57     7.380%  
245114393           150    IN         Menominee                               MI              38,856.65        9,938.57     7.625%  
180000319           151    MF         Toms River                              NJ              36,765.53        3,839.98     7.170%  
440000152           152    RT         Cabin John                              MD              35,883.43        4,034.72     7.000%  
245114173           153    MF         Vernon                                  CT              39,106.00        3,361.63     7.625%  
180000283           154    RT         Mount Holly                             NJ              38,731.84        3,439.00     7.553%  
180000407           155    OF         Washington                              DC              35,807.99        3,601.00     7.210%  
440000156           156    OF         Darien                                  CT              36,739.68        3,418.35     7.400%  
180000312           157    RT         Chino Hills                             CA              35,891.19        3,635.70     7.240%  
245114208           158    MF         South River                             NJ              34,486.71        3,945.15     6.960%  
815114269           159    OT         LaGrange                                GA              35,179.62        7,378.24     7.375%  
240000160           160    MF         Encino                                  CA              34,598.42        3,756.32     7.051%  
180000372           161    RT         Plano                                   TX              35,261.38        3,570.07     7.210%  
440000162           162    RT         Richmond                                VA              35,716.15        3,477.68     7.330%  
245114321           163    LO         Romulus                                 MI              35,616.05        5,915.02     7.340%  
440000164           164    IN         Wellington                              FL              33,830.18        3,690.40     7.070%  
240000165           165    MF         La Grange Park                          IL              35,813.90        3,319.11     7.494%  
245114315           166    MF         Winston-Salem                           NC              32,247.20        4,755.96     7.075%  
245999501           167    LO         Bethlehem                               PA              35,813.97        5,278.79     7.625%  
195113933           168    MF         Longview                                TX              37,213.37            0.00     8.140%  
245114372           169    IN         Clayton                                 WI              34,274.90       16,515.64     7.438%  
245114211           170    RT         Austin                                  TX              34,051.74        4,306.65     7.375%  
245999500           171    LO         Newburgh                                NY              36,329.76        4,902.15     7.875%  
180000268           172    OF         New York                                NY              32,787.54        3,538.60     7.110%  
195114118           173    MF         Beacon Falls                            CT              35,148.20        3,072.66     7.625%  
440000174           174    MF         Tampa                                   FL              33,694.16        3,198.26     7.340%  
245114385           175    MF         Metairie                                LA              31,701.18        3,635.65     6.910%  
245999511           176    LO         Washington                              DC              34,300.51        5,235.52     7.500%  
355132443           177    RT         Greer                                   SC              33,198.72        9,565.99     7.300%  
440000178           178    RT         San Diego                               CA              33,543.29        3,183.94     7.340%  
440000179           179    OF         Whitpain Township                       PA              31,875.32        3,492.56     7.030%  
245114324           180    LO         Matthews                                NC              35,534.16        4,934.20     7.875%  
245114345           181    HC         Bristol                                 TN              35,325.75        8,594.15     7.875%  
240000182           182    MF         Los Angeles                             CA              32,119.69        3,412.75     7.146%  
240000183           183    IN         Fremont                                 CA              31,951.25        3,324.62     7.194%  
245999556           184    MF         Ralston                                 NE              30,153.34        3,481.42     6.875%  
245114322           185    LO         Concord                                 NC              34,193.25        4,748.00     7.875%  
245114273           186    MF         Charlotte                               NC              30,007.71        4,254.41     7.215%  
440000187           187    LO         Ocala                                   FL              32,666.19        4,772.59     7.650%  
440000188           188    RT         Smithtown                               NY              29,427.34        5,593.30     6.900%  
815114270           189    OT         Huntsville                              AL              30,380.43        6,419.14     7.375%  
440000191           191    RT         Various                                 CA              29,903.46        3,261.99     7.070%  
245114292           192    MF         Charleston                              SC              28,919.82        3,424.09     6.880%  
180000337           193    RT         Glendale                                AZ              29,901.59        3,190.22     7.116%  
180000391           194    MF         Conroe                                  TX              29,954.96        3,106.88     7.140%  
245114286           195    LO         Gatlinburg                              TN              31,713.69        4,709.43     7.625%  
195114175           197    MU         Agoura Hills                            CA              32,712.64        3,456.85     7.875%  
245114302           198    MF         Casper                                  WY              30,263.63        2,888.78     7.375%  
180000288           200    RT         Houston                                 TX              29,663.22        2,933.69     7.310%  
180000321           201    MF         Wilkes-Barre                            PA              28,646.48        2,991.98     7.170%  
180000424           202    MH         Austin                                  TX              28,860.36        2,738.45     7.320%  
245114392           203    IN         Marinette                               WI              29,790.10        7,619.57     7.625%  
240000204           204    RT         Salem                                   NH              29,022.54        2,764.19     7.380%  
240000205           205    MF         Glendale                                CA              28,007.88        2,983.17     7.125%  
245114180           206    OF         Richmond                                VA              28,823.30        5,545.19     7.625%  
240000207           207    IN         Berkeley                                CA              27,628.56        2,840.79     7.175%  
180000303           208    RT         Laguna Beach                            CA              29,287.21        2,517.09     7.610%  
180000333           209    OF         Lakeland                                FL              28,547.35        2,671.16     7.420%  
440000210           210    MF         Orlando                                 FL              27,868.26        2,829.67     7.250%  
245114325           211    LO         Shreveport                              LA              28,584.38        4,553.23     7.460%  
240000212           212    RT         Santa Ana                               CA              28,218.72        2,746.94     7.346%  
195096351           213    RT         Falls Township                          PA              31,195.26        3,013.84     8.130%  
440000214           214    RT         Battle Creek                            MI              28,500.53        3,542.55     7.490%  
180000362           215    RT         Plantation                              FL              27,185.95        2,740.33     7.220%  
440000216           216    RT         Onley                                   VA              26,652.88        2,857.21     7.080%  
440000217           217    RT         Logan Township                          PA              26,145.66        5,544.54     7.210%  
245999529           218    MF         Oklahoma City                           OK              27,539.93        2,573.51     7.375%  
240000219           219    OF         Scottsdale                              AZ              27,352.47        2,401.99     7.513%  
180000397           220    OF         Palm Beach                              FL              25,385.15        2,727.00     7.060%  
240000221           221    MF         Santa Rosa                              CA              25,294.36        2,747.14     7.035%  
245999503           222    RT         Silver Spring                           MD              23,892.52        7,942.97     6.710%  
245114343           223    MF         Vernon                                  CT              24,755.25        2,905.96     6.900%  
180000263           224    MF         Wilton Manors                           FL              26,615.45        4,285.71     7.450%  
180000355           225    RT         Blendon Township                        OH              26,188.44        2,525.26     7.320%  
180000348           226    RT         Costa Mesa                              CA              26,270.17        2,488.37     7.360%  
240000227           227    MF         Tarzana                                 CA              25,072.99        2,722.15     7.051%  
245999517           228    LO         Mesa                                    AZ              26,897.74        4,013.75     7.590%  
240000229           229    IN         South Gate                              CA              23,973.38       20,722.01     7.228%  
180000292           230    OT         Chicago                                 IL              25,024.43        5,760.57     7.360%  
180000354           231    RT         Columbus                                OH              25,812.53        2,489.01     7.320%  
440000232           232    MF         Anaheim                                 CA              27,417.20        2,222.31     7.777%  
440000233           233    RT         Sanford                                 NC              25,261.40        2,568.92     7.200%  
240000234           234    MH         Mesa                                    AZ              23,849.60        2,884.80     6.802%  
440000235           235    RT         Little Rock                             AR              25,212.47        7,791.79     7.490%  
440000236           236    MF         Virginia                                MN              24,160.88        5,236.89     7.160%  
240000237           237    IN         Moorpark                                CA              26,572.83        2,356.51     7.593%  
245114384           238    MF         Longview                                TX              24,130.75        2,767.43     6.910%  
245999540           239    MU         Morristown                              NJ              25,213.34        4,021.85     7.375%  
245114349           240    MF         Lake View Terrace                       CA              24,971.92        2,423.74     7.290%  
440000241           241    MF         Oakland Park                            FL              25,340.82        2,381.67     7.410%  
240000242           242    OF         Chicago                                 IL              25,138.86        2,436.37     7.356%  
440000243           243    OF         Brentwood                               TN              23,919.46        3,340.47     7.240%  
440000244           244    MF         Williamsport                            MD              25,361.43        4,013.47     7.500%  
180000141           245    RT         Orlando                                 FL              26,673.11        2,063.15     7.910%  
245114194           246    IN         Naples                                  FL              24,737.92        4,058.74     7.375%  
245114198           247    MF         Lakeside Park                           KY              25,030.46        2,265.62     7.510%  
240000248           248    RT         Berkeley                                CA              24,249.20        4,096.24     7.312%  
240000249           249    MF         Los Angeles                             CA              24,481.81        2,295.73     7.446%  
245114212           250    RT         Mesa                                    AZ              23,723.61            0.00     7.250%  
440000251           251    RT         Philadelphia                            PA              23,045.29        3,181.61     7.100%  
440000252           252    RT         Jacksonville                            FL              23,580.66        2,367.82     7.260%  
180000274           253    MF         Augusta                                 GA              22,755.27        3,167.43     7.250%  
245114278           254    MF         Norfolk                                 NE              23,122.05        2,479.25     7.125%  
245114284           255    RT         Salem                                   VA              21,869.61        7,137.29     6.800%  
815114283           256    OT         Eustis                                  FL              21,831.21        8,020.08     7.030%  
180000294           257    MF         Rockford                                IL              22,779.58        2,463.47     7.090%  
240000258           258    HC         Lynnwood                                WA              25,537.03        3,331.59     7.970%  
180000308           259    RT         Corbin                                  KY              23,243.84        2,255.69     7.353%  
180000341           260    LO         Bethesda                                MD              22,869.82        3,771.85     7.360%  
805114053           261    OT         Orangeburg                              SC              21,666.01        4,888.04     7.260%  
440000262           262    OF         Roswell                                 GA              23,391.07        2,079.68     7.550%  
440000263           263    OF         Englewood                               CO              22,225.65        2,235.10     7.210%  
440000264           264    IN         Delray Beach & Riviera Beach            FL              21,900.36        2,317.07     7.110%  
440000265           265    OF         Annapolis                               MD              21,620.01        2,379.25     7.020%  
440000266           266    RT         Gainesville                             GA              21,752.43        4,454.45     7.330%  
240000267           267    MF         Grand Prairie                           TX              20,985.76        3,095.83     7.054%  
180000295           268    MF         Victoria                                TX              22,900.18        2,123.80     7.440%  
440000269           269    RT         Miami                                   FL              22,837.88        2,136.93     7.420%  
245114386           270    MF         Clear Lake City                         TX              21,173.55        2,428.29     6.910%  
440000271           271    IN         Ft. Lauderdale                          FL              22,868.85        2,001.90     7.520%  
240000272           272    OF         Portland                                OR              22,847.35        2,006.37     7.513%  
440000273           273    RT         Mesa                                    AZ              22,715.09        3,377.69     7.600%  
240000274           274    RT         San Jose                                CA              22,920.15        3,344.26     7.675%  
245114380           275    MF         Metairie                                LA              20,582.11        2,360.46     6.910%  
440000276           276    RT         Sioux Falls                             SD              22,132.64        1,998.72     7.430%  
240000277           277    HC         Snohomish                               WA              23,494.07        3,065.06     7.970%  
245114296           278    HC         St Louis                                MO              23,130.73        3,211.88     7.875%  
180000316           279    MF         Toms River                              NJ              21,078.90        2,201.59     7.170%  
245114223           280    MF         Baltimore                               MD              20,471.88        2,867.75     7.210%  
245114200           281    LO         Metroplois                              IL              22,176.44        5,880.81     7.625%  
180000188           282    OT         Las Vegas                               NV              20,093.95        6,957.40     7.200%  
245114353           283    RT         Silver Spring                           MD              20,095.34        2,319.81     6.910%  
440000284           284    OF         North Hollywood                         CA              21,721.37        3,382.22     7.490%  
440000285           285    RT         Pinetop-Lakeside                        AZ              19,687.26        2,432.92     6.780%  
245114285           286    MF         Dallas                                  TX              21,939.21        1,950.60     7.550%  
180000293           287    RT         Shepardsville                           KY              21,359.20        2,072.80     7.353%  
245114280           288    MF         Columbus                                NE              20,663.81        2,215.67     7.125%  
440000289           289    OF         Menands                                 NY              21,154.58        5,945.27     7.360%  
815114087           290    OT         West Hazelton                           PA              21,014.95        6,422.74     7.600%  
245999559           291    MF         Blommingdale                            NJ              20,815.12        2,037.79     7.250%  
245114291           292    MF         Estero                                  FL              20,604.71        2,157.10     7.180%  
440000293           293    RT         Rockville                               MD              20,411.28        5,924.42     7.180%  
245114365           294    IN         Fond Du Lac                             WI              20,876.53       10,059.52     7.438%  
180000324           295    OT         Chicago Heights                         IL              20,235.64        4,276.36     7.430%  
240000296           296    SS         Everett                                 WA              20,503.71        2,030.49     7.260%  
245114346           297    MF         Roanoke                                 VA              20,118.16        2,114.55     7.125%  
440000298           298    RT         Williamsburg                            VA              21,163.16        1,910.92     7.500%  
128878897           299    MF         Atlanta                                 GA              24,694.26        3,140.59     9.063%  
240000300           300    OF         Chicago                                 IL              20,739.56        2,010.00     7.356%  
240000301           301    RT         Portage                                 MI              20,665.42        3,413.03     7.356%  
180000322           302    MF         Franklin                                TN              19,359.83        2,253.15     6.920%  
180000192           303    MF         San Bernadino                           CA              20,862.96        6,269.08     7.770%  
240000304           304    MF         Sparks                                  NV              19,947.50        2,107.49     7.159%  
245999531           305    MU         Boston                                  MA              20,460.76        3,292.83     7.375%  
180000309           306    RT         Manchester                              KY              20,416.88        1,981.35     7.353%  
240000307           307    MF         Reno                                    NV              19,052.09        2,251.89     6.884%  
245114216           308    MF         Nashville                               TN              20,183.32        1,992.13     7.330%  
240000309           309    MF         Phoenix                                 AZ              20,087.86        2,002.84     7.307%  
180000411           310    MF         Los Angeles                             CA              19,562.42        2,028.98     7.140%  
245114319           311    MF         Ft. Myers                               FL              19,663.64        2,035.92     7.190%  
440000312           312    OF         Smithtown                               NY              19,635.96        2,041.95     7.180%  
245114156           313    SS         Wayne Township                          NJ              20,437.25        3,210.47     7.500%  
240000314           314    OF         West Hartford                           CT              20,886.30        1,818.16     7.650%  
815114272           315    OT         Morganton                               NC              18,126.22        6,873.07     7.000%  
180000409           316    MF         Los Angeles                             CA              19,256.76        1,997.27     7.140%  
240000317           317    RT         Capitola                                CA              20,455.25        1,751.48     7.584%  
245114279           318    MF         Kearny                                  NE              19,191.30        2,057.78     7.125%  
440000319           319    OF         Salt Lake City                          UT              18,927.53        3,452.42     7.070%  
815114128           320    OT         Union Township                          NJ              19,142.86        3,541.66     7.410%  
195114177           321    RT         Columbia                                MD              20,886.66        5,216.68     7.875%  
180000081           322    MF         Chamblee                                GA              21,509.44        5,158.55     8.120%  
180000398           323    RT         Memphis                                 TN              18,951.10        1,965.57     7.140%  
240000325           325    IN         San Leandro                             CA              19,250.10        3,222.86     7.283%  
440000326           326    RT         Indianapolis                            IN              19,198.13        1,949.33     7.250%  
240000327           327    IN         Westlake Village                        CA              20,011.01        1,798.53     7.563%  
440000328           328    MF         Boulder                                 CO              17,860.97        2,197.81     6.790%  
240000329           329    RT         Newport News                            VA              19,225.10        3,175.16     7.356%  
240000330           330    IN         Goleta                                  CA              19,054.17        1,881.51     7.329%  
180000318           331    MF         Jackson                                 NJ              18,627.87        1,945.59     7.170%  
815114255           332    OT         Milton Freewater                        OR              18,034.54        5,444.04     7.250%  
815999526           333    OT         Portage                                 MI              17,677.30        4,865.39     7.125%  
180000379           334    MF         Houston                                 TX              18,599.21        1,845.74     7.240%  
440000335           335    IN         Boulder                                 CO              18,365.71        1,896.49     7.150%  
240000336           336    MF         Santa Rosa                              CA              17,738.01        2,036.05     6.908%  
240000337           337    RT         Sunnyvale                               CA              19,231.58        2,953.77     7.508%  
240000338           338    RT         Scottsdale                              AZ              19,105.33        1,782.84     7.457%  
240000339           339    MF         Sierra Vista                            AZ              17,849.18        2,534.78     7.210%  
815114356           340    OT         St. John                                IN              17,024.09        6,153.75     7.000%  
440000341           341    MF         Tampa                                   FL              17,494.77        2,019.60     6.910%  
245114268           342    HC         Delmar                                  DE              20,147.46        2,698.30     8.000%  
240000343           343    OF         Chicago                                 IL              18,539.91        1,796.82     7.356%  
440000344           344    RT         Houston                                 TX              22,711.34        1,046.26     9.010%  
815114358           345    OT         Lafayette                               IN              16,506.88        6,019.68     6.875%  
245114213           346    MF         Murfreesboro                            TN              18,199.41        1,796.31     7.330%  
180000310           347    RT         Fairlea                                 WV              18,218.14        1,767.98     7.353%  
245999539           348    MF         Summerville                             MA              17,087.14        3,618.50     7.190%  
245999550           349    RT         Margate                                 FL              18,054.99        6,703.23     7.500%  
240000350           350    MF         Los Angeles                             CA              18,540.03        1,632.09     7.625%  
245114289           351    MF         State College                           PA              21,022.17        1,077.82     8.700%  
240000352           352    RT         Walled Lake                             MI              17,544.78        1,708.32     7.330%  
245114312           354    RT         Fredericksburg                          VA              17,125.69        5,004.84     7.250%  
440000355           355    OF         Annapolis                               MD              16,396.33        1,844.12     6.970%  
815114167           356    OT         Miami                                   FL              16,736.54        5,890.56     7.500%  
180000404           357    RT         Phoenix                                 AZ              17,299.78        1,542.05     7.480%  
440000358           358    OF         Pacheco                                 CA              17,383.46        1,532.32     7.520%  
240000359           359    MF         Orange                                  CA              16,988.88        1,659.35     7.375%  
245114369           360    IN         Stevens Point                           WI              16,825.86        8,107.68     7.438%  
440000361           361    RT         Vestavia Hills                          AL              16,376.10        1,691.03     7.150%  
245114244           362    MF         Ayer                                    MA              18,173.55        2,433.94     8.000%  
180000327           363    MF         Pensacola                               FL              15,816.32        1,809.33     6.960%  
245114301           364    SS         Citrus Heights                          CA              16,077.82        2,872.17     7.130%  
245114318           365    OF         Altomonta Springs/Longwood              FL              16,066.38        2,875.11     7.125%  
240000366           366    MF         Peoria                                  IL              15,627.95        1,715.34     7.026%  
440000367           367    MF         Washington                              DC              15,389.52        1,768.88     6.920%  
440000368           368    MF         Sylmar                                  CA              15,751.84        1,703.46     7.090%  
440000369           369    LO         Saratoga                                CA              16,701.00        2,597.41     7.550%  
240000370           370    MF         Stockton                                CA              16,782.84        1,516.17     7.567%  
440000371           371    RT         Littleton                               CO              16,483.46        2,477.08     7.570%  
240000372           372    OF         Santa Barbara                           CA              16,265.38        1,479.11     7.451%  
245114185           373    MF         Granda Hills                            CA              16,829.89        1,385.79     7.720%  
245114361           374    OF         Plymouth Meeting                        PA              16,285.93        2,558.35     7.500%  
245114181           375    HC         Gig Harbor                              WA              17,096.62        2,374.01     7.875%  
240000376           376    MF         Los Angeles                             CA              15,466.10        1,693.07     7.113%  
245999508           377    RT         Medford                                 OR              15,533.67        1,520.74     7.250%  
440000378           378    RT         Galveston                               TX              15,107.38        2,705.89     7.090%  
180000269           379    IN         Bethpage                                NY              15,049.60        1,667.00     7.050%  
245114202           381    LO         Hammond                                 IN              15,828.47        4,311.36     7.500%  
245114083           382    LO         Albany                                  GA              16,877.79        4,033.21     8.000%  
180000400           383    MF         Bowling Green                           KY              14,959.10        1,606.99     7.060%  
440000384           384    RT         Memphis                                 TN              15,727.43        4,560.33     7.500%  
440000385           385    HC         Topeka                                  KS              16,326.14        2,368.25     7.750%  
805114012           386    OT         Houston                                 TX              14,696.77        4,959.23     7.270%  
245114219           387    MU         New York                                NY              15,201.54        1,546.64     7.230%  
440000388           388    RT         San Diego                               CA              14,871.56        1,576.70     7.090%  
245114183           389    SS         Boise                                   ID              16,477.89        2,305.54     7.875%  
240000390           390    OF         South Bend                              IN              15,264.86        1,498.34     7.280%  
245114115           391    LO         Dunn                                    NC              17,597.58        6,708.39     8.625%  
240000392           392    MF         Oxnard                                  CA              14,789.24        1,503.30     7.201%  
180000378           393    OF         Coral Gables                            FL              14,600.24        1,544.71     7.110%  
245114228           394    MU         Edgewood                                MD              14,925.64        1,888.39     7.520%  
245114297           395    MF         Tallahassee                             FL              15,122.80        1,453.40     7.375%  
245114217           396    MF         Clarksvile                              TN              15,020.14        1,482.52     7.330%  
240000397           397    RT         Peoria                                  AZ              15,873.05        1,320.84     7.750%  
195114158           398    LO         Forest Park                             GA              18,057.40        2,652.99     8.875%  
245114258           399    IN         Phoenixville                            PA              15,195.33        4,138.91     7.500%  
245114151           400    LO         Parkersburg                             WV              15,427.09        4,091.00     7.625%  
245114246           401    LO         Gaffney                                 SC              16,067.66        3,839.61     8.000%  
245999506           402    RT         Kennewick                               WA              14,234.20        1,509.14     7.090%  
180000313           403    OT         Lexington                               SC              14,654.75        2,619.34     7.570%  
245114276           404    SS         Santa Clarita                           CA              15,237.37        2,312.77     7.620%  
245114171           405    MF         Sanger                                  CA              15,456.75        1,264.31     7.750%  
180000367           406    OF         Orlando                                 FL              15,311.34        1,248.95     7.690%  
195113941           407    MF         Shreveport                              LA              15,750.90            0.00     8.140%  
815114250           408    OT         Coral Springs                           FL              13,574.69        4,947.10     7.125%  
245114226           409    MF         Baltimore                               MD              13,487.24        2,012.29     7.020%  
245114229           410    RT         Abingdon                                MD              13,822.41        2,876.31     7.300%  
240000411           411    RT         Pico Rivera                             CA              15,069.66        1,248.77     7.706%  
815114251           412    OT         Chicago                                 IL              13,007.26        4,664.71     7.000%  
245114362           413    IN         Menasha                                 WI              14,177.34        6,831.47     7.438%  
180000320           414    MF         Wannamassa                              NJ              13,848.35        1,446.39     7.170%  
245999523           415    LO         Payson                                  AZ              14,583.11        2,176.13     7.590%  
440000416           416    MF         Austin                                  TX              13,707.19        1,443.88     7.120%  
245999520           417    MF         Metairie                                LA              13,326.67        1,469.66     7.000%  
440000418           418    OF         Santa Barbara                           CA              13,959.28        1,340.06     7.330%  
240000419           419    MF         Denver                                  CO              13,288.93        1,514.05     7.000%  
180000371           420    RT         Houston                                 TX              13,755.93        2,289.37     7.300%  
195113936           421    MF         Dallas                                  TX              14,923.33            0.00     8.140%  
440000422           422    RT         Vestiva Hills                           AL              14,145.25        1,252.54     7.510%  
180000353           423    MF         New York                                NY              13,916.70        1,300.65     7.390%  
245114378           424    LO         Franklin                                TN              14,758.68        2,801.89     7.875%  
440000425           425    LO         Winter Park                             FL              14,720.95        2,026.49     7.840%  
815114333           426    OT         Aurora                                  CO              13,698.37        5,663.25     7.625%  
180000363           427    MF         Jonesboro                               GA              12,283.75        2,958.01     6.780%  
180000251           428    RT         Deptford                                NJ              13,567.35        1,395.79     7.220%  
440000429           429    MF         Dallas                                  TX              13,380.46        3,914.63     7.180%  
440000430           430    MU         New York                                NY              15,212.67        1,949.86     8.125%  
180000390           431    OF         Newport Beach                           CA              14,094.52        1,228.23     7.530%  
180000334           432    OT         Miami                                   FL              13,320.84        3,601.50     7.450%  
815096383           433    OT         Ventnor City                            NJ              13,100.44        2,465.05     7.310%  
240000434           434    IN         Windsor                                 WI              13,055.82        9,896.53     7.501%  
240000435           435    MF         Osseo                                   MN              12,990.88        1,436.27     7.039%  
240000436           436    OF         Murray                                  UT              14,658.45        1,099.11     7.939%  
815999513           437    OT         Virginia Beach                          VA              12,661.41        4,525.52     7.170%  
815999512           438    OT         Roanoke                                 VA              12,644.21        4,341.20     7.170%  
245114227           439    IN         Belcamp                                 MD              13,442.81        1,678.73     7.560%  
245114195           440    MF         Palm Springs                            FL              14,005.23        1,212.34     7.625%  
240000441           441    OF         Van Buren Township                      MI              12,140.73       11,411.27     7.060%  
815114326           442    OT         Houma                                   LA              12,463.20        2,567.72     7.090%  
245999502           443    RT         Palmdale                                CA              13,028.09        3,715.94     7.210%  
245114359           444    MF         Hastings                                NE              12,485.37        1,441.52     6.875%  
240000445           445    MF         Glendale                                CA              12,873.25        1,409.24     7.113%  
240000446           446    RT         Lancaster                               CA              12,976.32        1,362.87     7.188%  
805114122           447    OT         Winslow Township                        NJ              13,406.91        2,170.37     7.690%  
180000073           448    OT         Richmond                                VA              13,405.10        4,422.22     7.770%  
440000449           449    RT         Stoughton                               MA              13,400.89        1,210.78     7.450%  
440000450           450    RT         Plainfield                              IN              13,310.06        1,229.92     7.400%  
440000451           451    RT         Placentia                               CA              13,146.58        1,264.68     7.310%  
245999521           452    MF         Metairie                                LA              12,420.24        1,424.41     6.910%  
245999552           453    RT         Wallkill                                NY              13,245.35        1,630.48     7.375%  
440000454           454    RT         Pasadena                                CA              12,666.18        1,375.76     7.050%  
240000455           455    MF         Peoria                                  IL              12,135.74        1,495.99     6.758%  
245999522           456    LO         St. Augustine                           FL              14,505.02        3,223.94     8.125%  
245114394           457    SS         Tacoma                                  WA              13,161.99        2,152.51     7.350%  
240000458           458    MF         Van Nuys                                CA              12,965.19        1,329.19     7.228%  
240000459           459    MF         St Louis                                MO              12,939.74        1,334.72     7.214%  
240000460           460    MF         St Louis                                MO              12,939.74        1,334.72     7.214%  
245114290           461    LO         Kingsland                               GA              14,029.68        3,372.55     7.875%  
245114196           462    MF         Washington                              DC              13,224.51        1,279.67     7.375%  
240000463           463    MF         Chatsworth                              CA              12,736.79        1,394.29     7.113%  
180000373           464    OT         Liberty                                 NY              12,053.02        2,961.58     7.020%  
245999507           465    MF         Fayetteville                            AR              12,913.44        1,275.83     7.250%  
180000338           466    OT         Philadelphia                            PA              11,935.77        2,807.23     6.970%  
815114123           467    OT         Wildwood                                NJ              13,154.36        2,940.61     7.690%  
240000468           468    RT         Salt Lake City                          UT              14,162.30        1,025.18     7.999%  
240000469           469    MF         Fresno                                  CA              12,604.96        1,309.81     7.151%  
245114179           470    LO         Statesville                             NC              14,495.42        5,835.04     8.375%  
180000330           471    OT         Martinsville                            IN              12,263.89        4,086.45     7.320%  
240000472           472    MH         Idaho Falls                             ID              12,227.84        1,323.51     7.058%  
440000473           473    RT         Lauderhill                              FL              12,876.35        1,955.55     7.540%  
440000474           474    RT         Chesapeake                              VA              12,374.56        1,241.85     7.230%  
180000377           475    RT         Alpharetta                              GA              11,792.25        2,241.43     6.920%  
240000476           476    OF         Chicago                                 IL              12,569.43        1,218.18     7.356%  
245114231           477    MU         Brighton                                MA              12,979.93        2,291.15     7.875%  
815114263           478    OT         Oveido                                  FL              11,718.57        3,963.69     7.160%  
240000479           479    LO         Mt. Sterling                            KY              13,057.92        1,946.38     7.672%  
240000480           480    LO         Elizabethtown                           KY              13,057.92        1,946.38     7.672%  
240000481           481    RT         Half Moon Bay                           CA              13,202.73        1,920.92     7.763%  
180000187           482    OT         Vernon                                  CT              11,735.81        4,012.43     7.250%  
440000483           483    RT         Castle Shannon                          PA              12,605.37        1,096.14     7.550%  
240000484           484    MF         Truckee                                 CA              12,269.42        1,166.86     7.351%  
240000485           485    RT         Pleasant Hill                           CA              12,769.80        1,863.23     7.675%  
245114078           486    MF         Newton                                  NJ              13,129.96        1,002.13     7.870%  
815999524           487    OT         Gaylord                                 MI              11,429.69        2,771.62     7.125%  
240000488           488    RT         Midvale                                 UT              13,267.15          985.56     7.959%  
245114281           489    HC         Santa Monica                            CA              13,495.79        1,716.45     8.125%  
245114203           490    LO         Macomb                                  IL              12,534.51        3,323.94     7.625%  
245114154           491    LO         Lancaster                               OH              12,534.51        3,323.94     7.625%  
245114150           492    LO         Logan                                   OH              12,373.81        3,281.32     7.625%  
245114153           493    LO         Octa                                    OH              12,373.81        3,281.32     7.625%  
240000494           494    RT         Jacksonville                            FL              11,853.69        2,021.72     7.280%  
815114337           495    OT         Brazil                                  IN              10,829.57        4,009.69     6.938%  
180000394           496    RT         Gardner                                 MA              11,812.36        1,161.88     7.260%  
245114287           497    RT         Grants                                  NM              12,166.87        1,873.96     7.500%  
180000406           498    RT         Stroud Township                         PA              11,822.18        1,960.15     7.290%  
245114339           499    MF         Miramar                                 FL              11,465.77        1,254.83     7.063%  
440000500           500    RT         Peoria                                  AZ              13,380.74          879.97     8.240%  
440000501           501    RT         Montgomery                              TX              12,404.40        1,487.15     7.656%  
180000346           502    OT         Ft. Myers Shores                        FL              10,751.77        4,062.61     6.920%  
245114277           503    SS         Van Nuys                                CA              12,401.73        1,849.87     7.670%  
440000504           504    LO         Brigham City                            UT              11,974.63        1,955.16     7.410%  
245114275           505    RT         Plymouth Meeting                        PA              11,917.15        1,969.56     7.375%  
240000506           506    RT         Stanton                                 CA              11,338.79        6,133.30     7.369%  
245114205           507    LO         Sycamore                                IL              12,213.11        3,238.71     7.625%  
815114110           509    OT         Shreveport                              LA              12,002.88        1,864.78     7.780%  
240000510           510    MF         San Francisco                           CA              12,449.03        1,007.37     7.796%  
240000511           511    MF         Oxnard                                  CA              11,400.04        1,158.79     7.201%  
180000445           512    OT         Decatur                                 GA              10,737.33        3,753.01     7.100%  
240000513           513    MF         Los Angeles                             CA              11,021.16        1,196.56     7.051%  
245114197           514    MF         Boise                                   ID              10,930.12        1,202.84     7.020%  
180000423           515    RT         New York                                NY              11,511.09        1,025.51     7.460%  
440000516           516    RT         Payson                                  AZ              11,355.22        1,070.80     7.370%  
240000517           517    MF         Burlingame                              CA              10,907.37        1,184.35     7.096%  
240000518           518    RT         Ogden                                   NY              12,122.72        1,662.83     7.910%  
240000519           519    LO         Prescott                                AZ              11,694.12        3,290.19     7.936%  
240000520           520    IN         Livermoore                              CA              10,725.19        5,865.03     7.406%  
180000441           521    OT         Lancaster                               PA              10,065.03        2,128.01     6.900%  
245114364           522    IN         Menasha                                 WI              11,061.44        5,330.05     7.438%  
240000523           523    MF         St. Paul                                MN              10,616.99        1,152.68     7.051%  
240000524           524    OF         Tempe                                   AZ              11,262.78          989.06     7.513%  
440000525           525    RT         Salina                                  KS              11,807.67          899.27     7.890%  
180000311           526    RT         Crestwood                               KY              10,993.71        1,066.88     7.353%  
440000527           527    MF         Orchard Park                            NY              10,990.92        1,805.14     7.380%  
245114310           528    MF         East Palo Alto                          CA              10,819.59        1,091.21     7.250%  
440000529           529    RT         Mesa                                    AZ              11,061.29          988.35     7.490%  
440000530           530    RT         Phoenix                                 AZ              10,682.82        4,444.27     7.640%  
440000531           531    OF         Greenville                              SC              10,700.05        1,046.52     7.320%  
180000350           532    OF         Hialeah                                 FL              11,270.50          901.16     7.740%  
240000533           533    OF         Billerica                               MA              10,445.60        1,787.41     7.200%  
245114347           534    MF         Philadelphia                            PA              10,335.50        1,815.65     7.125%  
240000535           535    MF         Los Angeles                             CA              10,721.44        1,011.93     7.368%  
440000536           536    MF         Spartanburg                             SC              10,341.84        1,094.17     7.110%  
440000537           537    RT         Wellesley                               MA              10,312.41        1,100.68     7.090%  
815114334           538    OT         Tipton                                  IN               9,940.70        3,398.69     7.250%  
805113988           539    OT         Cranford                                NJ              10,143.92        8,402.94     7.563%  
180000255           540    MF         Goodyear                                AZ              10,390.31        1,726.18     7.360%  
815114089           541    OT         York                                    PA               9,261.83        3,426.32     6.850%  
180000393           542    IN         Okmulgee                                OK              10,344.07        5,149.20     7.710%  
240000543           543    MF         Los Angeles                             CA               9,985.42        1,063.56     7.125%  
240000544           544    OT         Camden                                  SC               9,992.52        2,259.69     7.420%  
240000545           545    OT         Mableton                                GA               9,239.98        2,194.22     6.970%  
815114336           546    OT         Rockville                               IN               9,140.48        3,384.29     6.938%  
815114335           547    OT         Edinburgh                               IN               9,530.94        3,258.60     7.250%  
440000548           548    RT         Mesa                                    AZ              10,093.53          951.82     7.370%  
240000549           549    RT         Victorville                             CA               9,822.16        1,692.29     7.201%  
815114350           550    OT         Greece                                  NY               9,225.08        2,091.64     7.000%  
180000291           551    RT         Amenia                                  NY              10,241.19          935.29     7.490%  
245114260           552    MF         Everett                                 WA               9,797.92        1,030.22     7.170%  
440000553           553    RT         Oxford                                  NC              10,249.44        1,610.73     7.520%  
440000554           554    RT         Arvada                                  CO               9,898.83          969.35     7.270%  
805114176           555    OT         Oldsmar                                 FL               9,530.14        3,065.32     7.300%  
245999516           556    RT         Henderson                               NV               9,667.73        2,480.14     7.210%  
245114300           557    SS         Glendora                                CA               9,683.10        1,622.86     7.280%  
180000410           558    MF         Los Angeles                             CA               9,408.54          997.50     7.090%  
180000347           559    IN         Ft. Worth                               TX               9,430.32        1,903.33     7.380%  
240000560           560    OF         Murray                                  UT              10,545.68          783.40     7.959%  
245114363           561    IN         Neenah                                  WI               9,659.29        4,654.41     7.438%  
180000259           562    OF         Port Jefferson Station                  NY              10,157.41          810.06     7.790%  
440000563           563    IN         Houston                                 TX               9,742.30          885.76     7.500%  
440000564           564    OF         Sarasota                                FL               9,598.01          859.41     7.470%  
245999515           565    MF         Los Angeles                             CA               9,364.47          908.90     7.290%  
180000340           566    MF         South Miami                             FL               9,113.54          977.06     7.110%  
245114184           567    MF         Charlotte                               NC               9,745.44        1,471.48     7.635%  
240000569           569    MH         Oceano                                  CA               8,791.06        4,912.88     7.263%  
240000570           570    MF         North Hollywood                         CA               9,206.10          912.09     7.306%  
240000571           571    RT         Mountain View                           CA               9,579.42        1,416.04     7.638%  
240000572           572    IN         Oakland                                 CA               9,518.07        2,503.71     7.654%  
815114252           573    OT         Kannapolis                              NC               9,531.00          819.00     7.875%  
240000574           574    MF         Los Angeles                             CA               8,783.15          953.58     7.051%  
240000575           575    OF         Brookfield                              WI               9,342.88          830.50     7.535%  
815999553           576    OT         Aiken                                   SC               8,409.34        2,897.40     7.125%  
180000267           577    MF         Oklahoma City                           OK               8,830.59          924.48     7.180%  
180000399           578    OT         Sandy Township                          OH               8,497.66        2,355.32     7.230%  
245114225           579    MF         Baltimore                               MD               8,492.70        1,189.68     7.210%  
245114311           580    RT         Charlotte                               NC               8,978.21          857.00     7.375%  
180000233           581    OT         Hogansville                             GA               8,755.31        3,000.86     7.540%  
180000444           582    OT         Oak Ridge                               TN               8,566.50        1,860.52     7.340%  
240000583           583    OF         West Carrollton                         OH               8,909.70          812.29     7.430%  
240000584           584    OF         Warrensville Heights                    OH               8,800.71          835.37     7.340%  
240000585           585    OF         Cupertino                               CA               9,116.00        1,350.38     7.632%  
240000586           586    IN         Lake Forest                             CA               8,372.80          941.43     7.000%  
245114190           587    MF         Keizer                                  OR               8,968.00          821.00     7.500%  
245114381           588    MF         Metairie                                LA               8,232.84          944.19     6.910%  
180000332           589    RT         New York                                NY               8,766.46          816.64     7.430%  
240000590           590    OF         Santa Barbara                           CA               8,851.71          776.62     7.515%  
240000591           591    OF         Panorama City                           CA               9,345.98          687.50     7.980%  
815114253           592    OT         Gastonia                                NC               8,905.94          769.06     7.875%  
245114221           593    MF         Baltimore                               MD               7,921.57        1,150.86     7.100%  
180000364           594    MF         Jonesboro                               GA               7,594.04        1,801.58     6.830%  
245114293           595    MH         Chubbuck                                ID               8,360.48          848.90     7.250%  
440000596           596    RT         Pembroke Pines                          FL               8,881.64          701.85     7.810%  
440000597           597    RT         Miami Beach                             FL               8,212.25          770.96     7.380%  
240000598           598    MF         Los Angeles                             CA               8,198.74          773.84     7.368%  
240000599           599    IN         Santa Clarita                           CA               8,317.59        1,290.14     7.501%  
440000600           600    RT         Fairfield                               CT               7,943.35        1,394.59     7.180%  
245114366           601    IN         Neenah                                  WI               8,101.34        3,903.70     7.438%  
245114370           602    IN         Fond Du Lac                             WI               8,101.34        3,903.70     7.438%  
815114254           604    OT         Wilmington                              NC               8,258.73          816.27     7.875%  
815999546           605    OT         Kernersville                            NC               7,382.69        2,236.56     7.125%  
815114271           606    OT         Easley                                  SC               7,023.82        2,273.02     6.790%  
440000607           607    RT         Tucson                                  AZ               7,917.11          746.59     7.370%  
240000608           608    OT         Mt. Holly                               NC               7,697.26        2,526.46     7.580%  
240000609           609    MF         Minneapolis                             MN               7,124.13        1,435.16     6.784%  
240000610           610    IN         Las Vegas                               NV               8,001.63          695.77     7.615%  
240000611           611    OT         Florence                                SC               7,468.32        2,625.75     7.470%  
440000612           612    RT         Fairfield                               CT               7,454.52        1,308.78     7.180%  
240000613           613    MF         Oxnard                                  CA               7,394.62          751.65     7.201%  
440000614           614    IN         Marietta                                GA               7,510.77        1,232.61     7.340%  
245114348           615    MF         Orange Park                             FL               7,565.91          722.19     7.375%  
180000298           616    OT         Williamsport                            PA               6,908.18        2,664.82     7.060%  
180000184           617    OT         Westbrook                               ME               7,091.22        2,342.32     7.420%  
240000618           618    OF         Salt Lake City                          UT               7,925.39          584.37     7.975%  
180000401           619    MF         Clarksville                             TN               6,950.70          746.67     7.060%  
240000620           620    IN         Simi Valley                             CA               7,091.49          726.26     7.215%  
240000621           621    OF         Thousand Oaks                           CA               7,621.93          598.16     7.863%  
245114314           622    RT         Brockton                                MA               7,306.48        1,098.86     7.625%  
240000623           623    MF         Tucson                                  AZ               6,739.87          719.86     7.134%  
245114367           624    IN         Neenah                                  WI               6,854.98        3,303.13     7.438%  
245114368           625    IN         Combined Locks                          WI               6,854.98        3,303.13     7.438%  
240000626           626    SS         Phoenix                                 AZ               6,945.43        3,479.93     7.863%  
245114344           627    MF         McFarland                               WI               8,408.54          342.62     9.110%  
245114294           628    MF         Kearny                                  NJ               7,076.51          574.77     7.750%  
245999558           629    MF         DeKalb                                  IL               6,586.28          644.79     7.250%  
245114215           630    MF         Murfreesboro                            TN               6,652.67          656.63     7.330%  
440000631           631    OF         Austin                                  TX               6,705.69          607.33     7.460%  
180000328           632    OF         Houston                                 TX               6,179.74          728.54     6.890%  
240000633           633    MF         Houston                                 TX               6,548.09        1,103.05     7.341%  
440000634           634    MF         Gladstone                               MO               6,075.54          848.48     7.240%  
180000345           635    OF         Norman                                  OK               6,423.22          986.22     7.530%  
180000361           636    IN         Opa Locka                               FL               6,414.58          988.35     7.520%  
180000365           637    MF         Atlanta                                 GA               5,666.91        1,324.52     6.880%  
240000638           638    MF         Canoga Park                             CA               5,884.60          694.05     6.889%  
240000639           639    MF         Tucson                                  AZ               5,831.86          706.05     6.828%  
240000640           640    MF         Monmouth                                OR               6,052.23        1,246.86     7.360%  
240000641           641    MF         Longview                                TX               6,365.84        1,024.07     7.500%  
240000642           642    SS         Salt Lake City                          UT               6,792.48          925.68     8.000%  
245999510           643    MF         Allston                                 MA               6,146.30          607.25     7.250%  
440000644           644    RT         Chandler                                AZ               6,252.75          564.59     7.500%  
240000645           645    MF         Pacific Palisades                       CA               6,293.56          568.57     7.567%  
245114399           646    MU         Redbank                                 NJ               6,458.62          871.50     7.875%  
180000317           647    MF         Garfield                                NJ               5,882.49          614.39     7.170%  
245114222           648    MF         Baltimore                               MD               5,592.04          812.42     7.100%  
245114295           649    RT         Coral Springs                           FL               6,187.44          897.54     7.750%  
245999555           650    MF         Omaha                                   NE               5,477.07          632.37     6.875%  
180000344           651    OT         Vestal                                  NY               5,538.49          952.04     7.290%  
180000383           652    RT         Tuscaloosa                              AL               5,673.17          533.71     7.360%  
805114038           653    OT         Newport News                            VA               5,978.46        1,268.64     8.125%  
240000654           654    MF         Salt Lake City                          UT               5,586.54          531.53     7.350%  
180000415           655    MF         Denver                                  CO               5,181.85          602.06     6.880%  
240000656           656    MF         Minneapolis                             MN               5,286.74          549.36     7.151%  
240000657           657    IN         Martinez                                CA               5,435.30          469.25     7.600%  
815114178           658    OT         Fallon                                  NV               5,348.85        1,616.77     7.850%  
240000659           659    MF         Yuma                                    AZ               5,020.72          528.15     7.169%  
245114224           660    MF         Baltimore                               MD               4,696.32          657.87     7.210%  
245114387           661    MF         Long Branch                             NJ               4,650.97          517.45     6.960%  
240000662           662    MF         Glendale                                CA               4,730.09          495.41     7.133%  
245114230           663    OF         Pikesville                              MD               4,768.93          931.32     7.520%  
245999541           664    MF         Thomson                                 GA               5,590.22          302.82     8.520%  
240000665           665    RT         Milpitas                                CA               4,821.20          764.52     7.438%  
180000392           666    IN         Tulsa                                   OK               4,701.85        2,340.54     7.710%  
245114340           667    RT         La Grange                               GA               4,870.99          732.57     7.625%  
240000668           668    MF         Minneapolis                             MN               4,268.71          859.93     6.784%  
245114108           669    MF         Tunica                                  MS               5,115.67          331.01     8.250%  
240000670           670    RT         Plano                                   TX               4,982.42          595.33     8.375%  
245114120           671    MF         Harford                                 NY               3,975.91          337.94     7.650%  
180000335           672    OT         Tustin                                  CA               2,838.74        1,806.53     7.060%  
245113961           673    MF         Atlanta                                 GA               3,141.54          479.52     7.500%  
245114341           674    RT         Huntsville                              AL               2,922.59          439.54     7.625%  
195114186           675    MF         Bronx                                   NY               2,911.63          240.58     7.750%  
240000676           676    MF         Arleta                                  CA               2,558.98          253.53     7.306%  
Totals                                                                                    20,965,797.35    3,474,731.50            
                                                                                                                          
                                                                                              
                                                                                                                             
</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                  174,486,955.20    173,918,245.70           1/10/99     
240000002         4/10/2011           4/10/2023         N                  154,000,000.00    154,000,000.00           1/10/99    
240000003        11/10/2006          11/10/2031         N                   85,527,649.00     85,527,649.00           1/10/99    
240000004        11/10/2008          11/10/2033         N                   77,863,877.00     77,863,877.00          12/10/98    
355132459       N/A                   5/1/2013          N                   64,000,000.00     64,000,000.00            1/1/99    
245114125       N/A                  12/1/2027          N                   63,460,857.70     63,421,680.50            1/1/99    
245114400       N/A                   4/1/2008          N                   25,192,740.83     25,174,947.18            1/1/99    
240000009       N/A                   1/1/2008          N                   23,718,504.29     23,695,147.62           12/1/98    
440000010         3/1/2005            3/1/2028          N                   22,355,355.90     22,340,745.17            1/1/99    
245114220       N/A                   1/1/2010          N                   22,037,865.63     22,018,830.08            1/1/99    
180000281       N/A                   1/1/2003          N                   21,570,362.94     21,532,696.54            1/1/99    
245114267       N/A                   3/1/2013          N                   21,073,455.07     21,060,863.01            1/1/99    
180000314       N/A                   2/1/2008          N                   20,831,179.47     20,816,567.42            1/1/99    
245114329       N/A                   2/1/2008          N                   20,677,545.70     20,658,726.87            1/1/99    
245999549       N/A                   5/1/2008          N                   19,895,261.29     19,881,563.86            1/1/99    
440000017         2/1/2008            2/1/2028          N                   17,862,093.11     17,850,334.21            1/1/99    
195113931         7/1/2007            7/1/2027          N                   17,697,000.00     17,697,000.00            1/1/99    
180000242       N/A                   1/1/2008          N                   17,256,794.77     17,245,492.06            1/1/99    
180000285       N/A                   1/1/2005          N                   16,766,700.21     16,756,312.69            1/1/99    
355132446       N/A                   1/1/2013          N                   16,362,343.52     16,351,436.42            1/1/99    
440000022         3/1/2008            3/1/2028          N                   16,197,533.63     16,187,228.26            1/1/99    
815114236       N/A                  11/1/2017          N                   15,391,930.50     15,269,203.57           12/1/98    
815114235       N/A                  11/1/2017          N                   15,373,841.14     15,254,763.33           12/1/98    
245114266       N/A                   3/1/2013          N                   15,091,377.11     15,082,359.53            1/1/99    
180000315         2/1/2013            2/1/2028          N                   14,450,158.83     14,440,840.48            1/1/99    
240000027       N/A                   4/1/2008          N                   14,419,670.74     14,410,803.78            1/1/99    
245114288       N/A                   1/1/2008          N                   14,376,828.27     14,367,019.74            1/1/99    
180000389       N/A                   4/1/2008          N                   14,217,623.50     14,208,447.90            1/1/99    
180000351       N/A                   3/1/2008          N                   13,665,542.11     13,651,367.01            1/1/99    
815114262       N/A                   2/1/2023          N                   13,665,193.27     13,651,278.16            1/1/99    
180000402       N/A                   4/1/2005          N                   13,668,663.11     13,659,550.30            1/1/99    
245114261       N/A                   1/1/2018          N                   13,243,146.85     13,220,698.40            1/1/99    
245114331       N/A                   2/1/2008          N                   13,282,796.56     13,270,707.76            1/1/99    
440000035       N/A                   4/1/2008          N                   13,207,868.15     13,199,944.12            1/1/99    
245114391       N/A                   3/1/2011          N                   13,160,429.46     13,151,297.96           12/1/98    
245114330       N/A                   2/1/2008          N                   13,124,196.06     13,112,251.60            1/1/99    
245114401       N/A                   4/1/2008          N                   13,123,267.32     13,114,703.06            1/1/99    
245114063       N/A                  11/1/2007          N                   12,693,942.99     12,686,862.61            1/1/99    
440000040       N/A                   3/1/2023          N                   12,358,717.31     12,342,555.16            1/1/99    
355132439       N/A                  12/1/2007          N                   12,367,436.51     12,357,450.27            1/1/99    
180000438       N/A                   5/1/2008          N                   12,339,420.52     12,331,598.18            1/1/99    
440000043         4/1/2008            4/1/2028          N                   12,325,942.96     12,317,628.76            1/1/99    
440000044       N/A                   2/1/2005          N                   12,159,613.86     12,152,003.58            1/1/99    
180000326       N/A                   2/1/2008          N                   12,110,212.05     12,097,499.94            1/1/99    
180000304         2/1/2008            2/1/2028          N                   12,107,145.85     12,099,245.52            1/1/99    
180000282       N/A                   2/1/2023          N                   12,030,803.44     12,017,114.56            1/1/99    
245114375       N/A                   3/1/2008          N                   11,911,553.72     11,901,432.35            1/1/99    
180000289         1/1/2005            1/1/2028          N                   11,808,791.89     11,801,749.09            1/1/99    
440000050         2/1/2013            2/1/2028          N                   11,512,295.44     11,504,849.57            1/1/99    
180000287       N/A                   1/1/2008          N                   11,508,966.93     11,501,884.31            1/1/99    
180000396       N/A                   7/1/2019          N                   11,167,210.90     11,150,088.95           12/1/98    
245114265       N/A                   3/1/2013          N                   10,928,375.66     10,921,845.60            1/1/99    
440000054       N/A                  10/1/2012          N                   10,909,614.69     10,903,386.69            1/1/99    
815114233       N/A                  11/1/2017          N                   10,671,795.87     10,586,724.07           12/1/98    
815114234       N/A                  11/1/2017          N                   10,585,153.28     10,500,556.70           12/1/98    
245114374       N/A                   3/1/2008          N                   10,532,613.55     10,525,821.36            1/1/99    
815114232       N/A                  11/1/2017          N                   10,513,286.94     10,430,513.15           12/1/98    
440000059       N/A                   5/1/2008          N                   10,451,246.13     10,445,014.67            1/1/99    
240000060       N/A                   1/1/2008          N                   10,041,385.27     10,034,779.35            1/1/99    
245114309       N/A                   1/1/2008          N                    9,918,814.14      9,912,431.97            1/1/99    
245114303       N/A                   3/1/2028          N                    9,886,617.38      9,880,828.89            1/1/99    
180000240         1/1/2008            1/1/2028          N                    9,699,777.69      9,693,895.49            1/1/99    
245114114       N/A                  12/1/2007          N                    9,602,693.09      9,586,765.09           12/1/98    
245114304       N/A                   3/1/2028          N                    9,643,493.71      9,637,900.82            1/1/99    
180000368       N/A                   3/1/2008          N                    9,538,742.74      9,532,563.88            1/1/99    
245114107       N/A                  12/1/2007          N                    9,519,415.45      9,513,565.54            1/1/99    
195113942         7/1/2007            7/1/2027          N                    9,530,000.00      9,530,000.00            1/1/99    
245114320       N/A                   2/1/2013          N                    9,193,875.24      9,184,224.41            1/1/99    
440000070       N/A                   5/1/2008          N                    9,176,800.33      9,166,858.63            1/1/99    
245114390       N/A                   4/1/2011          N                    9,197,485.68      9,191,655.66            1/1/99    
245114371       N/A                   3/1/2008          N                    9,191,195.77      9,185,268.63            1/1/99    
440000073         2/1/2013            2/1/2028          N                    9,157,873.06      9,151,684.12            1/1/99    
180000369       N/A                   3/1/2008          N                    9,141,149.17      9,135,210.20            1/1/99    
180000306       N/A                   1/1/2008          N                    9,134,358.89      9,128,897.86            1/1/99    
440000076       N/A                   3/1/2008          N                    9,090,740.05      9,084,745.68           12/1/98    
245114305       N/A                   1/1/2013          N                    8,917,724.02      8,909,977.04            1/1/99    
245114360       N/A                   2/1/2018          N                    8,846,325.84      8,831,764.61            1/1/99    
180000297         2/1/2008            2/1/2028          N                    8,729,562.94      8,723,474.28            1/1/99    
180000376         2/29/2008           2/28/2023         N                    8,217,445.28      8,208,719.66            1/1/99    
245114298       N/A                   1/1/2013          N                    8,134,183.70      8,129,027.40            1/1/99    
440000083         4/1/2018            4/1/2028          N                    8,056,924.63      8,052,217.62            1/1/99    
355132436       N/A                  12/1/2007          N                    7,979,845.55      7,969,437.94            1/1/99    
195113938         7/1/2007            7/1/2027          N                    7,983,000.00      7,983,000.00            1/1/99    
240000086       N/A                   1/1/2008          N                    7,884,851.82      7,879,716.33            1/1/99    
440000087       N/A                   4/1/2008          N                    7,758,571.77      7,754,046.19            1/1/99    
240000088       N/A                   1/1/2008          N                    7,736,081.12      7,731,042.54            1/1/99    
440000089       N/A                   2/1/2008          N                    7,713,414.22      7,705,588.71            1/1/99    
245114323       N/A                   1/1/2008          N                    7,711,787.20      7,704,525.55            1/1/99    
240000091       N/A                  11/1/2007          N                    7,727,812.35      7,722,991.20            1/1/99    
440000092       N/A                   4/1/2008          N                    7,706,853.87      7,702,085.71            1/1/99    
245114395       N/A                   3/1/2008          N                    7,552,581.68      7,547,819.79            1/1/99    
245114207       N/A                   2/1/2008          N                    7,540,480.39      7,535,369.74            1/1/99    
355112450       N/A                   5/1/2018          N                    7,305,935.68      7,292,786.21            1/1/99    
245114157       N/A                   1/1/2008          N                    7,343,150.49      7,338,757.43            1/1/99    
180000331         2/1/2008            2/1/2028          N                    7,167,435.94      7,163,030.90            1/1/99    
440000098         2/1/2008            2/1/2028          N                    7,146,162.04      7,141,608.28            1/1/99    
245114274       N/A                  12/1/2007          N                    7,129,838.90      7,123,761.18            1/1/99    
180000343       N/A                   2/1/2008          N                    7,095,461.15      7,090,817.46            1/1/99    
240000101       N/A                  11/1/2007          N                    7,066,532.13      7,062,777.17            1/1/99    
180000385       N/A                   4/1/2008          N                    7,059,099.77      7,054,544.05            1/1/99    
180000300         2/1/2008            2/1/2028          N                    7,045,961.88      7,041,364.15            1/1/99    
180000381         3/1/2008            3/1/2028          N                    7,024,266.84      7,020,244.49            1/1/99    
245999535       N/A                   5/1/2013          N                    6,967,664.17      6,963,535.63            1/1/99    
180000374       N/A                   3/1/2004          N                    6,957,303.98      6,953,036.06            1/1/99    
180000342         2/1/2009            2/1/2021          N                    6,900,543.37      6,891,232.20            1/1/99    
240000108       N/A                  11/1/2007          N                    6,909,042.73      6,904,610.30            1/1/99    
245114338       N/A                   5/1/2028          N                    6,865,693.57      6,861,248.92            1/1/99    
240000110       N/A                   4/1/2008          N                    6,841,756.86      6,834,980.85            1/1/99    
180000358         3/1/2008            3/1/2028          N                    6,804,643.41      6,800,036.56            1/1/99    
240000112       N/A                   3/1/2008          N                    6,804,148.70      6,799,663.41            1/1/99    
245999547       N/A                   4/1/2008          N                    6,755,015.59      6,749,242.69            1/1/99    
440000114         4/1/2008            4/1/2028          N                    6,710,166.70      6,705,706.17            1/1/99    
240000115       N/A                   2/1/2008          N                    6,698,682.39      6,694,317.71            1/1/99    
180000386       N/A                   3/1/2008          N                    6,659,133.77      6,655,048.75            1/1/99    
240000117       N/A                   2/1/2008          N                    6,654,385.46      6,650,658.03            1/1/99    
240000118       N/A                  11/1/2007          N                    6,641,039.72      6,637,162.25            1/1/99    
440000119         2/1/2008            2/1/2028          N                    6,622,035.13      6,617,468.86            1/1/99    
180000384       N/A                   4/1/2008          N                    6,561,980.07      6,557,745.18            1/1/99    
245999551       N/A                   4/1/2008          N                    6,542,763.32      6,536,076.35            1/1/99    
240000122         2/1/2003            2/1/2028          N                    6,546,987.78      6,541,509.06            1/1/99    
180000329       N/A                   2/1/2008          N                    6,551,626.72      6,547,563.29            1/1/99    
180000296         2/1/2008            2/1/2028          N                    6,548,537.78      6,544,125.04            1/1/99    
180000214        12/1/2017           12/1/2027          N                    6,538,561.45      6,533,232.62            1/1/99    
355132437       N/A                  11/1/2007          N                    6,505,481.40      6,498,722.55            1/1/99    
245114376       N/A                   4/1/2028          N                    6,516,851.28      6,513,001.95            1/1/99    
245114396       N/A                   4/1/2008          N                    6,448,702.90      6,442,802.16            1/1/99    
245114182       N/A                   2/1/2023          N                    6,422,329.61      6,415,197.80            1/1/99    
240000130       N/A                   1/1/2008          N                    6,425,828.52      6,421,533.82            1/1/99    
440000131         2/1/2008            2/1/2028          N                    6,371,731.61      6,367,798.75            1/1/99    
245114377       N/A                   4/1/2018          N                    6,364,457.09      6,360,531.47            1/1/99    
245114131       N/A                   1/1/2008          N                    6,352,914.99      6,349,329.25            1/1/99    
245114193       N/A                  12/1/2012          N                    6,318,058.33      6,313,855.61            1/1/99    
245114398       N/A                   3/1/2008          N                    6,286,549.42      6,281,233.27            1/1/99    
180000437       N/A                   5/1/2008          N                    6,288,812.33      6,284,777.47            1/1/99    
240000137       N/A                   4/1/2008          N                    6,265,098.28      6,261,245.74            1/1/99    
245999548       N/A                   4/1/2013          N                    6,263,927.65      6,259,915.19            1/1/99    
245114132       N/A                  12/1/2027          N                    6,245,917.41      6,241,967.00            1/1/99    
245999504       N/A                   4/1/2014          N                    6,210,953.28      6,206,529.00            1/1/99    
245114218       N/A                   1/1/2009          N                    6,200,000.00      6,200,000.00            1/1/99    
180000357         3/1/2008            3/1/2028          N                    6,158,947.33      6,154,777.62            1/1/99    
440000144       N/A                  12/1/2007          N                    6,147,399.03      6,143,569.20            1/1/99    
180000275       N/A                  10/1/2022          N                    6,109,802.21      6,101,980.21            1/1/99    
245114247       N/A                   1/1/2008          N                    6,082,004.90      6,076,436.46            1/1/99    
245114209       N/A                  12/1/2007          N                    6,047,264.22      6,043,404.88            1/1/99    
240000148       N/A                   1/1/2005          N                    6,031,323.94      6,025,676.29            1/1/99    
440000149       N/A                   4/1/2008          N                    5,948,014.93      5,941,942.36            1/1/99    
245114393       N/A                   4/1/2008          N                    5,917,882.27      5,907,943.70            1/1/99    
180000319         2/1/2013            2/1/2028          N                    5,954,735.79      5,950,895.81            1/1/99    
440000152       N/A                   2/1/2008          N                    5,953,010.84      5,948,976.12            1/1/99    
245114173       N/A                   1/1/2008          N                    5,955,857.75      5,952,496.12            1/1/99    
180000283       N/A                   1/1/2008          N                    5,955,104.73      5,951,665.73            1/1/99    
180000407       N/A                   4/1/2008          N                    5,767,471.67      5,763,870.67            1/1/99    
440000156       N/A                   3/1/2008          N                    5,765,599.71      5,762,181.36            1/1/99    
180000312         2/1/2013            2/1/2028          N                    5,756,918.43      5,753,282.73            1/1/99    
245114208       N/A                   2/1/2028          N                    5,754,178.37      5,750,233.22            1/1/99    
815114269       N/A                   1/1/2018          N                    5,724,141.47      5,716,763.23            1/1/99    
240000160       N/A                   3/1/2008          N                    5,698,313.54      5,694,557.22            1/1/99    
180000372       N/A                   3/1/2008          N                    5,679,431.89      5,675,861.82            1/1/99    
440000162         2/1/2008            2/1/2028          N                    5,658,501.95      5,655,024.27            1/1/99    
245114321       N/A                   2/1/2013          N                    5,634,955.87      5,629,040.85            1/1/99    
440000164         2/1/2008            2/1/2028          N                    5,556,811.50      5,553,121.10            1/1/99    
240000165       N/A                  11/1/2007          N                    5,549,817.26      5,546,498.15            1/1/99    
245114315       N/A                   1/1/2008          N                    5,469,488.99      5,464,733.03            1/1/99    
245999501       N/A                   4/1/2013          N                    5,454,481.26      5,449,202.47            1/1/99    
195113933         7/1/2007            7/1/2027          N                    5,486,000.00      5,486,000.00            1/1/99    
245114372       N/A                   3/1/2013          N                    5,351,678.03      5,335,162.39            1/1/99    
245114211       N/A                   1/1/2008          N                    5,361,891.93      5,357,585.28            1/1/99    
245999500       N/A                   4/1/2008          N                    5,357,384.00      5,352,481.85            1/1/99    
180000268         1/1/2008            1/1/2028          N                    5,355,253.66      5,351,715.06            1/1/99    
195114118       N/A                  11/1/2027          N                    5,353,084.01      5,350,011.35            1/1/99    
440000174       N/A                   4/1/2008          N                    5,330,886.51      5,327,688.25            1/1/99    
245114385       N/A                   4/1/2008          N                    5,327,681.22      5,324,045.57            1/1/99    
245999511       N/A                   5/1/2008          N                    5,311,046.81      5,305,811.29            1/1/99    
355132443       N/A                   1/1/2018          N                    5,281,281.83      5,271,715.84            1/1/99    
440000178       N/A                   4/1/2008          N                    5,307,016.87      5,303,832.93            1/1/99    
440000179         3/1/2008            3/1/2028          N                    5,265,504.78      5,262,012.22            1/1/99    
245114324       N/A                   1/1/2008          N                    5,240,060.54      5,235,126.34            1/1/99    
245114345       N/A                   2/1/2018          N                    5,209,326.75      5,200,732.60           12/1/98    
240000182       N/A                   1/1/2008          N                    5,219,743.47      5,216,330.72            1/1/99    
240000183       N/A                   1/1/2008          N                    5,157,725.54      5,154,400.92            1/1/99    
245999556       N/A                   5/1/2008          N                    5,093,350.60      5,089,869.18            1/1/99    
245114322       N/A                   1/1/2008          N                    5,042,322.44      5,037,574.44            1/1/99    
245114273       N/A                  12/1/2007          N                    4,990,887.81      4,986,633.40            1/1/99    
440000187       N/A                   4/1/2008          N                    4,958,814.11      4,954,041.52            1/1/99    
440000188       N/A                   4/1/2008          N                    4,952,708.74      4,947,115.44            1/1/99    
815114270       N/A                   1/1/2018          N                    4,943,256.10      4,936,836.96            1/1/99    
440000191       N/A                   2/1/2008          N                    4,911,825.07      4,908,563.08            1/1/99    
245114292       N/A                   2/1/2008          N                    4,881,439.73      4,878,015.64            1/1/99    
180000337       N/A                   2/1/2005          N                    4,879,699.47      4,876,509.25            1/1/99    
180000391       N/A                   4/1/2008          N                    4,872,045.77      4,868,938.89            1/1/99    
245114286       N/A                   3/1/2008          N                    4,830,006.56      4,825,297.13            1/1/99    
195114175       N/A                  11/1/2007          N                    4,823,983.40      4,820,526.55            1/1/99    
245114302       N/A                   2/1/2008          N                    4,765,404.60      4,762,515.82            1/1/99    
180000288         1/1/2005            1/1/2028          N                    4,712,395.88      4,709,462.19            1/1/99    
180000321         2/1/2013            2/1/2028          N                    4,639,731.64      4,636,739.66            1/1/99    
180000424       N/A                   5/1/2008          N                    4,578,586.23      4,575,847.78            1/1/99    
245114392       N/A                   4/1/2008          N                    4,537,043.07      4,529,423.50            1/1/99    
240000204       N/A                   2/1/2008          N                    4,566,883.30      4,564,119.11            1/1/99    
240000205       N/A                   2/1/2008          N                    4,564,950.78      4,561,967.61            1/1/99    
245114180       N/A                  12/1/2012          N                    4,536,126.51      4,530,581.32            1/1/99    
240000207       N/A                   3/1/2008          N                    4,471,747.06      4,468,906.27            1/1/99    
180000303         2/1/2013            2/1/2028          N                    4,469,244.40      4,466,727.31            1/1/99    
180000333       N/A                   2/1/2008          N                    4,467,892.93      4,465,221.77            1/1/99    
440000210         1/1/2008            1/1/2028          N                    4,463,881.37      4,461,051.70            1/1/99    
245114325       N/A                   2/1/2008          N                    4,449,699.89      4,445,146.66            1/1/99    
240000212       N/A                   1/1/2008          N                    4,460,948.64      4,458,201.70            1/1/99    
195096351       N/A                  11/1/2007          N                    4,455,935.37      4,452,921.53            1/1/99    
440000214       N/A                   4/1/2008          N                    4,418,877.05      4,415,334.50            1/1/99    
180000362       N/A                   3/1/2008          N                    4,372,684.67      4,369,944.34            1/1/99    
440000216         3/1/2008            3/1/2028          N                    4,371,714.06      4,368,856.85            1/1/99    
440000217       N/A                   3/1/2023          N                    4,351,565.79      4,346,021.25            1/1/99    
245999529       N/A                   4/1/2008          N                    4,336,522.97      4,333,949.46            1/1/99    
240000219       N/A                   4/1/2008          N                    4,227,892.28      4,225,490.29            1/1/99    
180000397       N/A                   4/1/2008          N                    4,175,570.32      4,172,843.32            1/1/99    
240000221       N/A                   4/1/2005          N                    4,175,422.58      4,172,675.44            1/1/99    
245999503       N/A                   4/1/2018          N                    4,135,045.73      4,127,102.76            1/1/99    
245114343       N/A                   2/1/2013          N                    4,166,382.26      4,163,476.30            1/1/99    
180000263         1/1/2003            1/1/2023          N                    4,148,759.87      4,144,474.16            1/1/99    
180000355         3/1/2008            3/1/2028          N                    4,154,697.43      4,152,172.17            1/1/99    
180000348       N/A                   3/1/2008          N                    4,145,013.40      4,142,525.03            1/1/99    
240000227       N/A                   3/1/2008          N                    4,129,487.74      4,126,765.59           12/1/98    
245999517       N/A                   4/1/2018          N                    4,115,426.93      4,111,413.18           12/1/98    
240000229       N/A                   8/1/2009          N                    3,980,085.15      3,959,363.14            1/1/99    
180000292       N/A                   1/1/2018          N                    4,080,069.94      4,074,309.37            1/1/99    
180000354         3/1/2008            3/1/2028          N                    4,095,060.64      4,092,571.63            1/1/99    
440000232        12/1/2007           12/1/2027          N                    4,094,143.05      4,091,920.74            1/1/99    
440000233       N/A                   3/1/2008          N                    4,074,419.02      4,071,850.10            1/1/99    
240000234       N/A                   3/1/2008          N                    4,071,789.91      4,068,905.11            1/1/99    
440000235       N/A                   4/1/2018          N                    4,039,380.42      4,031,588.63            1/1/99    
440000236       N/A                   2/1/2023          N                    4,049,309.43      4,044,072.54            1/1/99    
240000237       N/A                  11/1/2007          N                    4,064,107.22      4,061,750.71            1/1/99    
245114384       N/A                   4/1/2008          N                    4,055,399.16      4,052,631.73            1/1/99    
245999540       N/A                   5/1/2008          N                    3,970,170.75      3,966,148.90            1/1/99    
245114349       N/A                   4/1/2008          N                    3,978,003.31      3,975,579.57            1/1/99    
440000241         2/1/2013            2/1/2028          N                    3,971,396.08      3,969,014.41            1/1/99    
240000242       N/A                   1/1/2008          N                    3,968,667.13      3,966,230.76            1/1/99    
440000243         1/1/2008            1/1/2028          N                    3,964,550.92      3,961,210.45            1/1/99    
440000244       N/A                   1/1/2023          N                    3,926,931.02      3,922,917.55           12/1/98    
180000141       N/A                  10/1/2007          N                    3,915,957.31      3,913,894.16            1/1/99    
245114194       N/A                   2/1/2008          N                    3,895,309.30      3,891,250.56            1/1/99    
245114198       N/A                   1/1/2008          N                    3,870,523.09      3,868,257.47            1/1/99    
240000248       N/A                   1/1/2005          N                    3,851,252.59      3,847,156.35            1/1/99    
240000249       N/A                  12/1/2007          N                    3,818,222.96      3,815,927.23            1/1/99    
245114212       N/A                   2/1/2013          N                    3,800,000.00      3,800,000.00            1/1/99    
440000251       N/A                   3/1/2008          N                    3,769,333.41      3,766,151.80            1/1/99    
440000252       N/A                   2/1/2008          N                    3,771,899.37      3,769,531.55            1/1/99    
180000274       N/A                   1/1/2008          N                    3,766,388.86      3,763,221.43            1/1/99    
245114278       N/A                   1/1/2008          N                    3,768,618.71      3,766,139.46            1/1/99    
245114284       N/A                   3/1/2018          N                    3,734,847.81      3,727,710.52            1/1/99    
815114283       N/A                   9/1/2017          N                    3,726,521.91      3,718,501.83            1/1/99    
180000294         2/1/2008            2/1/2028          N                    3,731,129.33      3,728,665.86            1/1/99    
240000258       N/A                   4/1/2008          N                    3,720,941.71      3,717,610.12           12/1/98    
180000308         1/1/2008            1/1/2028          N                    3,670,997.03      3,668,741.34            1/1/99    
180000341       N/A                   2/1/2008          N                    3,608,491.82      3,604,719.97            1/1/99    
805114053       N/A                   5/1/2017          N                    3,581,159.13      3,576,271.09            1/1/99    
440000262         1/1/2008            1/1/2028          N                    3,597,856.76      3,595,777.08            1/1/99    
440000263         4/1/2018            4/1/2028          N                    3,579,810.03      3,577,574.93            1/1/99    
440000264         3/1/2008            3/1/2028          N                    3,577,028.51      3,574,711.44            1/1/99    
440000265         3/1/2008            3/1/2028          N                    3,576,511.53      3,574,132.28            1/1/99    
440000266       N/A                   3/1/2023          N                    3,561,107.45      3,556,653.00            1/1/99    
240000267       N/A                   2/1/2008          N                    3,570,019.56      3,566,923.73            1/1/99    
180000295       N/A                   2/1/2008          N                    3,574,429.70      3,572,305.90            1/1/99    
440000269       N/A                   2/1/2008          N                    3,574,314.32      3,572,177.39            1/1/99    
245114386       N/A                   4/1/2008          N                    3,558,413.92      3,555,985.63            1/1/99    
440000271       N/A                   4/1/2008          N                    3,531,565.96      3,529,564.06            1/1/99    
240000272       N/A                   4/1/2008          N                    3,531,533.60      3,529,527.23            1/1/99    
440000273       N/A                   4/1/2005          N                    3,470,896.80      3,467,519.11            1/1/99    
240000274       N/A                   3/1/2008          N                    3,468,006.25      3,464,661.99            1/1/99    
245114380       N/A                   4/1/2008          N                    3,459,016.90      3,456,656.44            1/1/99    
440000276       N/A                   5/1/2008          N                    3,459,276.21      3,457,277.49            1/1/99    
240000277       N/A                   4/1/2008          N                    3,423,266.38      3,420,201.32           12/1/98    
245114296       N/A                   1/1/2013          N                    3,410,982.82      3,407,770.94           12/1/98    
180000316         2/1/2013            2/1/2028          N                    3,414,048.54      3,411,846.95            1/1/99    
245114223       N/A                   2/1/2008          N                    3,407,247.39      3,404,379.64            1/1/99    
245114200       N/A                  12/1/2017          N                    3,377,479.79      3,371,598.98            1/1/99    
180000188       N/A                  11/1/2017          N                    3,348,991.23      3,342,033.83            1/1/99    
245114353       N/A                   3/1/2013          N                    3,377,210.68      3,374,890.87            1/1/99    
440000284       N/A                   3/1/2008          N                    3,367,799.66      3,364,417.44            1/1/99    
440000285         2/1/2008            2/1/2028          N                    3,372,069.05      3,369,636.13            1/1/99    
245114285       N/A                   1/1/2008          N                    3,374,541.48      3,372,590.88            1/1/99    
180000293         1/1/2008            1/1/2028          N                    3,373,348.62      3,371,275.82            1/1/99    
245114280       N/A                   1/1/2008          N                    3,367,955.03      3,365,739.36            1/1/99    
440000289       N/A                   2/1/2008          N                    3,337,853.71      3,331,908.44            1/1/99    
815114087       N/A                   2/1/2018          N                    3,318,149.29      3,311,726.55            1/1/99    
245999559       N/A                   5/1/2013          N                    3,334,123.51      3,332,085.72            1/1/99    
245114291       N/A                   1/1/2005          N                    3,332,596.94      3,330,439.84           12/1/98    
440000293       N/A                   4/1/2008          N                    3,301,312.88      3,295,388.46            1/1/99    
245114365       N/A                   3/1/2013          N                    3,259,658.49      3,249,598.97            1/1/99    
180000324       N/A                   1/1/2018          N                    3,268,205.69      3,263,929.33            1/1/99    
240000296       N/A                   3/1/2008          N                    3,279,718.79      3,277,688.30            1/1/99    
245114346       N/A                   3/1/2008          N                    3,279,021.20      3,276,906.65            1/1/99    
440000298         2/1/2008            2/1/2028          N                    3,276,875.75      3,274,964.83            1/1/99    
128878897       N/A                   2/1/2023          N                    3,269,860.09      3,266,719.50            1/1/99    
240000300       N/A                   1/1/2008          N                    3,274,150.44      3,272,140.44            1/1/99    
240000301       N/A                   2/1/2008          N                    3,262,446.24      3,259,033.21            1/1/99    
180000322       N/A                   2/1/2008          N                    3,248,900.05      3,246,646.90            1/1/99    
180000192       N/A                  11/1/2017          N                    3,222,079.34      3,215,810.26            1/1/99    
240000304       N/A                   1/1/2008          N                    3,235,764.65      3,233,657.16            1/1/99    
245999531       N/A                   4/1/2008          N                    3,221,815.28      3,218,522.45            1/1/99    
180000309         1/1/2008            1/1/2028          N                    3,224,524.46      3,222,543.11            1/1/99    
240000307       N/A                   2/1/2008          N                    3,213,976.03      3,211,724.14            1/1/99    
245114216       N/A                  12/1/2012          N                    3,197,638.98      3,195,646.85            1/1/99    
240000309       N/A                  12/1/2007          N                    3,192,532.88      3,190,530.04            1/1/99    
180000411       N/A                   4/1/2008          N                    3,181,744.22      3,179,715.24            1/1/99    
245114319       N/A                   2/1/2008          N                    3,175,965.76      3,173,929.84            1/1/99    
440000312       N/A                   2/1/2008          N                    3,175,912.49      3,173,870.54            1/1/99    
245114156       N/A                   2/1/2008          N                    3,164,477.61      3,161,267.14            1/1/99    
240000314       N/A                  10/1/2007          N                    3,170,596.41      3,168,778.25            1/1/99    
815114272       N/A                   6/1/2017          N                    3,107,351.92      3,100,478.85            1/1/99    
180000409       N/A                   4/1/2008          N                    3,132,029.50      3,130,032.23            1/1/99    
240000317       N/A                   3/1/2008          N                    3,132,184.75      3,130,433.27            1/1/99    
245114279       N/A                   1/1/2008          N                    3,127,953.52      3,125,895.74            1/1/99    
440000319       N/A                   2/1/2008          N                    3,108,961.86      3,105,509.44            1/1/99    
815114128       N/A                  11/1/2017          N                    3,100,058.36      3,096,516.70            1/1/99    
195114177       N/A                  11/1/2017          N                    3,080,061.01      3,074,844.33            1/1/99    
180000081       N/A                   8/1/2002          N                    3,076,195.44      3,071,036.89            1/1/99    
180000398       N/A                   4/1/2008          N                    3,082,314.70      3,080,349.13            1/1/99    
240000325       N/A                   3/1/2008          N                    3,069,470.60      3,066,247.74            1/1/99    
440000326         1/1/2013            1/1/2028          N                    3,075,118.30      3,073,168.97            1/1/99    
240000327       N/A                  11/1/2007          N                    3,072,668.23      3,070,869.70            1/1/99    
440000328         2/1/2008            2/1/2028          N                    3,054,752.44      3,052,554.63            1/1/99    
240000329       N/A                   2/1/2008          N                    3,035,063.58      3,031,888.42            1/1/99    
240000330       N/A                  12/1/2007          N                    3,019,160.00      3,017,278.49            1/1/99    
180000318         2/1/2013            2/1/2028          N                    3,017,066.12      3,015,120.53            1/1/99    
815114255       N/A                   8/1/2017          N                    2,985,027.55      2,979,583.51            1/1/99    
815999526       N/A                   1/1/2018          N                    2,977,229.96      2,972,364.57            1/1/99    
180000379       N/A                   4/1/2008          N                    2,983,298.25      2,981,452.51            1/1/99    
440000335       N/A                   4/1/2008          N                    2,982,926.82      2,981,030.33            1/1/99    
240000336       N/A                   4/1/2008          N                    2,981,902.52      2,979,866.47            1/1/99    
240000337       N/A                   4/1/2008          N                    2,974,619.95      2,971,666.18            1/1/99    
240000338       N/A                  12/1/2007          N                    2,975,303.56      2,973,520.72            1/1/99    
240000339       N/A                  12/1/2007          N                    2,970,738.04      2,968,203.26            1/1/99    
815114356       N/A                  12/1/2017          N                    2,918,415.53      2,912,261.78            1/1/99    
440000341         3/1/2008            3/1/2028          N                    2,940,159.85      2,938,140.25            1/1/99    
245114268       N/A                  12/1/2007          N                    2,924,630.80      2,921,932.50            1/1/99    
240000343       N/A                   1/1/2008          N                    2,926,892.03      2,925,095.21            1/1/99    
440000344       N/A                   7/1/2012          N                    2,927,243.38      2,926,197.12            1/1/99    
815114358       N/A                   3/1/2018          N                    2,881,200.52      2,875,180.84            1/1/99    
245114213       N/A                  12/1/2012          N                    2,883,328.47      2,881,532.16            1/1/99    
180000310         1/1/2008            1/1/2028          N                    2,877,267.92      2,875,499.94            1/1/99    
245999539       N/A                   4/1/2023          N                    2,851,817.25      2,848,198.75            1/1/99    
245999550       N/A                   4/1/2015          N                    2,795,610.89      2,788,907.66            1/1/99    
240000350       N/A                  10/1/2007          N                    2,823,652.79      2,822,020.70            1/1/99    
245114289       N/A                   1/1/2023          N                    2,806,073.82      2,804,996.00            1/1/99    
240000352         2/1/2008            2/1/2018          N                    2,779,615.07      2,777,906.75            1/1/99    
245114312       N/A                   1/1/2018          N                    2,743,159.00      2,738,154.16            1/1/99    
440000355         3/1/2008            3/1/2028          N                    2,731,835.64      2,729,991.52            1/1/99    
815114167       N/A                  12/1/2016          N                    2,677,847.17      2,671,956.61            1/1/99    
180000404       N/A                   4/1/2008          N                    2,685,838.00      2,684,295.95            1/1/99    
440000358         3/1/2008            3/1/2028          N                    2,684,473.49      2,682,941.17            1/1/99    
240000359       N/A                  11/1/2007          N                    2,675,122.08      2,673,462.73            1/1/99    
245114369       N/A                   3/1/2013          N                    2,627,187.37      2,619,079.69            1/1/99    
440000361       N/A                   4/1/2008          N                    2,659,776.40      2,658,085.37            1/1/99    
245114244       N/A                  12/1/2007          N                    2,638,096.07      2,635,662.13            1/1/99    
180000327       N/A                   2/1/2005          N                    2,638,985.21      2,637,175.88            1/1/99    
245114301       N/A                   2/1/2008          N                    2,618,655.24      2,615,783.07            1/1/99    
245114318       N/A                   2/1/2008          N                    2,618,628.64      2,615,753.53            1/1/99    
240000366       N/A                   3/1/2008          N                    2,583,061.11      2,581,345.77            1/1/99    
440000367         3/1/2008            3/1/2028          N                    2,582,615.28      2,580,846.40            1/1/99    
440000368         2/1/2008            2/1/2028          N                    2,580,036.25      2,578,332.79            1/1/99    
440000369         1/1/2008            1/1/2023          N                    2,568,835.70      2,566,238.29            1/1/99    
240000370       N/A                  10/1/2007          N                    2,575,623.79      2,574,107.62            1/1/99    
440000371       N/A                   4/1/2008          N                    2,528,676.23      2,526,199.15            1/1/99    
240000372       N/A                   3/1/2008          N                    2,535,072.37      2,533,593.26            1/1/99    
245114185       N/A                   1/1/2008          N                    2,531,656.32      2,530,270.53            1/1/99    
245114361       N/A                   2/1/2008          N                    2,521,693.05      2,519,134.70            1/1/99    
245114181       N/A                   1/1/2008          N                    2,521,161.16      2,518,787.15            1/1/99    
240000376       N/A                  11/1/2007          N                    2,525,042.77      2,523,349.70            1/1/99    
245999508       N/A                   5/1/2008          N                    2,488,151.88      2,486,631.14            1/1/99    
440000378         3/1/2008            3/1/2023          N                    2,474,478.54      2,471,772.65            1/1/99    
180000269         1/1/2005            1/1/2028          N                    2,479,001.15      2,477,334.15            1/1/99    
245114202       N/A                   1/1/2018          N                    2,450,859.78      2,446,548.42            1/1/99    
245114083       N/A                  12/1/2017          N                    2,450,002.07      2,445,968.86            1/1/99    
180000400       N/A                   4/1/2008          N                    2,460,603.92      2,458,996.93            1/1/99    
440000384       N/A                   7/1/2017          N                    2,435,214.50      2,430,654.17            1/1/99    
440000385       N/A                   1/1/2008          N                    2,446,372.89      2,444,004.64            1/1/99    
805114012       N/A                  12/1/2017          N                    2,425,876.43      2,420,917.20            1/1/99    
245114219       N/A                   2/1/2028          N                    2,441,686.81      2,440,140.17            1/1/99    
440000388       N/A                   4/1/2008          N                    2,435,852.38      2,434,275.68            1/1/99    
245114183       N/A                  12/1/2012          N                    2,429,918.71      2,427,613.17            1/1/99    
240000390       N/A                   3/1/2008          N                    2,435,018.55      2,433,520.21           12/1/98    
245114115       N/A                  12/1/2012          N                    2,369,380.22      2,362,671.83            1/1/99    
240000392       N/A                   3/1/2008          N                    2,385,029.55      2,383,526.25            1/1/99    
180000378       N/A                   3/1/2008          N                    2,384,685.71      2,383,141.00            1/1/99    
245114228       N/A                   2/1/2008          N                    2,381,751.19      2,379,862.80            1/1/99    
245114297       N/A                   1/1/2008          N                    2,381,282.63      2,379,829.23            1/1/99    
245114217       N/A                  12/1/2012          N                    2,379,638.32      2,378,155.80            1/1/99    
240000397       N/A                  10/1/2007          N                    2,378,480.19      2,377,159.35            1/1/99    
195114158       N/A                  11/1/2007          N                    2,362,804.46      2,360,151.47            1/1/99    
245114258       N/A                   1/1/2008          N                    2,352,825.35      2,348,686.44            1/1/99    
245114151       N/A                  12/1/2017          N                    2,349,551.12      2,345,460.12            1/1/99    
245114246       N/A                  12/1/2017          N                    2,332,402.01      2,328,562.40            1/1/99    
245999506       N/A                   4/1/2008          N                    2,331,458.65      2,329,949.51            1/1/99    
180000313       N/A                   9/1/2017          N                    2,323,077.93      2,320,458.59            1/1/99    
245114276       N/A                   1/1/2018          N                    2,322,180.24      2,319,867.47            1/1/99    
245114171       N/A                  12/1/2012          N                    2,316,099.59      2,314,835.28            1/1/99    
180000367       N/A                   3/1/2008          N                    2,312,211.63      2,310,962.68            1/1/99    
195113941         7/1/2007            7/1/2027          N                    2,322,000.00      2,322,000.00            1/1/99    
815114250       N/A                   7/1/2017          N                    2,286,263.71      2,281,316.61            1/1/99    
245114226       N/A                   2/1/2008          N                    2,305,510.42      2,303,498.13            1/1/99    
245114229       N/A                   2/1/2008          N                    2,272,176.26      2,269,299.95            1/1/99    
240000411       N/A                   1/1/2008          N                    2,270,989.96      2,269,741.19            1/1/99    
815114251       N/A                   1/1/2018          N                    2,229,815.17      2,225,150.46            1/1/99    
245114362       N/A                   3/1/2013          N                    2,213,648.67      2,206,817.20            1/1/99    
180000320         2/1/2013            2/1/2028          N                    2,242,950.51      2,241,504.12            1/1/99    
245999523       N/A                   4/1/2018          N                    2,231,255.58      2,229,079.45           12/1/98    
440000416       N/A                   3/1/2008          N                    2,235,678.50      2,234,234.62           12/1/98    
245999520       N/A                   4/1/2008          N                    2,210,875.64      2,209,405.98            1/1/99    
440000418       N/A                   3/1/2008          N                    2,211,565.70      2,210,225.64            1/1/99    
240000419       N/A                  12/5/2004          N                    2,204,615.28      2,203,101.23            1/1/99    
180000371         3/1/2008            3/1/2023          N                    2,188,304.69      2,186,015.32            1/1/99    
195113936         7/1/2007            7/1/2027          N                    2,200,000.00      2,200,000.00            1/1/99    
440000422         3/1/2008            3/1/2028          N                    2,187,315.90      2,186,063.36            1/1/99    
180000353         3/1/2008            3/1/2028          N                    2,186,918.20      2,185,617.55            1/1/99    
245114378       N/A                   4/1/2013          N                    2,176,394.51      2,173,592.62            1/1/99    
440000425       N/A                   3/1/2008          N                    2,180,523.01      2,178,496.52            1/1/99    
815114333       N/A                  10/1/2012          N                    2,155,808.36      2,150,145.11            1/1/99    
180000363       N/A                   3/1/2008          N                    2,174,114.64      2,171,156.63            1/1/99    
180000251         1/1/2008            1/1/2028          N                    2,182,220.41      2,180,824.62            1/1/99    
440000429       N/A                   3/1/2018          N                    2,164,149.77      2,160,235.14            1/1/99    
440000430       N/A                  12/1/2007          N                    2,174,316.82      2,172,366.96           12/1/98    
180000390       N/A                   4/1/2008          N                    2,173,682.66      2,172,454.43            1/1/99    
180000334       N/A                   7/1/2017          N                    2,145,638.85      2,142,037.35            1/1/99    
815096383       N/A                  10/1/2017          N                    2,150,551.71      2,148,086.66            1/1/99    
240000434       N/A                   3/1/2010          N                    2,088,652.36      2,078,755.83            1/1/99    
240000435       N/A                   2/1/2008          N                    2,143,227.85      2,141,791.58            1/1/99    
240000436       N/A                  12/1/2007          N                    2,144,189.42      2,143,090.31            1/1/99    
815999513       N/A                   8/1/2017          N                    2,119,064.19      2,114,538.67            1/1/99    
815999512       N/A                   1/1/2018          N                    2,116,185.90      2,111,844.70            1/1/99    
245114227       N/A                   2/1/2008          N                    2,133,779.54      2,132,100.81            1/1/99    
245114195       N/A                  12/1/2007          N                    2,133,001.18      2,131,788.84            1/1/99    
240000441       N/A                   8/1/2011          N                    2,063,580.11      2,052,168.84            1/1/99    
815114326       N/A                  10/1/2017          N                    2,109,427.96      2,106,860.24            1/1/99    
245999502       N/A                   5/1/2008          N                    2,098,389.90      2,094,673.96            1/1/99    
245114359       N/A                   5/1/2008          N                    2,108,965.50      2,107,523.98            1/1/99    
240000445       N/A                  11/1/2007          N                    2,101,726.71      2,100,317.47            1/1/99    
240000446       N/A                  12/1/2007          N                    2,096,448.35      2,095,085.48            1/1/99    
805114122       N/A                  11/1/2017          N                    2,092,106.10      2,089,935.73            1/1/99    
180000073       N/A                  12/1/2016          N                    2,070,285.94      2,065,863.72            1/1/99    
440000449       N/A                   4/1/2008          N                    2,088,901.95      2,087,691.17            1/1/99    
440000450       N/A                   4/1/2008          N                    2,088,762.39      2,087,532.47            1/1/99    
440000451       N/A                   4/1/2008          N                    2,088,508.65      2,087,243.97            1/1/99    
245999521       N/A                   4/1/2008          N                    2,087,337.82      2,085,913.41            1/1/99    
245999552       N/A                   4/1/2008          N                    2,085,653.21      2,084,022.73            1/1/99    
440000454         3/1/2010            3/1/2028          N                    2,086,399.36      2,085,023.60            1/1/99    
240000455       N/A                   3/1/2008          N                    2,085,397.16      2,083,901.17            1/1/99    
245999522       N/A                   4/1/2018          N                    2,073,174.28      2,069,950.34            1/1/99    
245114394       N/A                   3/1/2018          N                    2,079,577.52      2,077,425.01            1/1/99    
240000458       N/A                   1/1/2008          N                    2,083,059.59      2,081,730.40            1/1/99    
240000459       N/A                   1/15/2008         N                    2,083,005.34      2,081,670.62           12/15/98   
240000460       N/A                   1/15/2008         N                    2,083,005.34      2,081,670.62           12/15/98   
245114290       N/A                   3/1/2018          N                    2,068,893.05      2,065,520.50            1/1/99    
245114196       N/A                  12/1/2007          N                    2,082,372.09      2,081,092.42            1/1/99    
240000463       N/A                  11/1/2007          N                    2,079,447.00      2,078,052.71            1/1/99    
180000373       N/A                   1/1/2018          N                    2,060,344.96      2,057,383.38            1/1/99    
245999507       N/A                   4/1/2008          N                    2,068,448.52      2,067,172.69            1/1/99    
180000338       N/A                   2/1/2018          N                    2,054,938.27      2,052,131.04            1/1/99    
815114123       N/A                   1/1/2018          N                    2,052,696.36      2,049,755.75            1/1/99    
240000468       N/A                   1/1/2008          N                    2,056,074.27      2,055,049.09            1/1/99    
240000469       N/A                   3/1/2008          N                    2,046,988.69      2,045,678.88            1/1/99    
245114179       N/A                  12/1/2012          N                    2,009,957.35      2,004,122.31            1/1/99    
180000330       N/A                  12/1/2017          N                    2,010,473.69      2,006,387.24            1/1/99    
240000472       N/A                   3/1/2008          N                    2,011,910.95      2,010,587.44            1/1/99    
440000473       N/A                   4/1/2008          N                    1,983,181.08      1,981,225.53            1/1/99    
440000474       N/A                   3/1/2008          N                    1,987,615.08      1,986,373.23            1/1/99    
180000377         3/1/2008            3/1/2023          N                    1,978,934.29      1,976,692.86            1/1/99    
240000476       N/A                   1/1/2008          N                    1,984,333.62      1,983,115.44            1/1/99    
245114231       N/A                   2/1/2005          N                    1,977,894.30      1,975,603.15            1/1/99    
815114263       N/A                  12/1/2016          N                    1,964,006.82      1,960,043.13            1/1/99    
240000479       N/A                   1/1/2008          N                    1,976,542.07      1,974,595.69           12/1/98    
240000480       N/A                   1/1/2008          N                    1,976,542.07      1,974,595.69           12/1/98    
240000481       N/A                  12/1/2007          N                    1,975,036.26      1,973,115.34            1/1/99    
180000187       N/A                  11/1/2017          N                    1,942,479.38      1,938,466.95           12/1/98    
440000483         3/1/2008            3/1/2028          N                    1,938,873.39      1,937,777.25            1/1/99    
240000484       N/A                   3/1/2008          N                    1,938,288.86      1,937,122.00            1/1/99    
240000485       N/A                   3/1/2008          N                    1,932,174.90      1,930,311.67            1/1/99    
245114078       N/A                   2/1/2008          N                    1,937,445.78      1,936,443.65            1/1/99    
815999524       N/A                   1/1/2018          N                    1,925,000.97      1,922,229.35            1/1/99    
240000488       N/A                  12/1/2007          N                    1,935,797.62      1,934,812.06            1/1/99    
245114281       N/A                   1/1/2008          N                    1,928,926.81      1,927,210.36            1/1/99    
245114203       N/A                  12/1/2017          N                    1,909,010.27      1,905,686.33            1/1/99    
245114154       N/A                  12/1/2017          N                    1,909,010.27      1,905,686.33            1/1/99    
245114150       N/A                  12/1/2017          N                    1,884,535.87      1,881,254.55            1/1/99    
245114153       N/A                  12/1/2017          N                    1,884,535.87      1,881,254.55            1/1/99    
240000494       N/A                   1/1/2018          N                    1,890,876.22      1,888,854.50            1/1/99    
815114337       N/A                  11/1/2017          N                    1,873,223.14      1,869,213.45            1/1/99    
180000394       N/A                   4/1/2008          N                    1,889,474.09      1,888,312.21            1/1/99    
245114287       N/A                   4/1/2008          N                    1,883,901.92      1,882,027.96            1/1/99    
180000406       N/A                   4/1/2008          N                    1,883,261.73      1,881,301.58            1/1/99    
245114339       N/A                   2/1/2008          N                    1,885,322.61      1,884,067.78            1/1/99    
440000500       N/A                  11/1/2007          N                    1,885,791.81      1,884,911.84            1/1/99    
440000501         1/1/2008            1/1/2025          N                    1,881,544.85      1,880,057.70            1/1/99    
180000346       N/A                   9/1/2017          N                    1,864,468.85      1,860,406.24            1/1/99    
245114277       N/A                   1/1/2018          N                    1,877,706.98      1,875,857.11            1/1/99    
440000504        12/31/2012           1/1/2023          N                    1,876,656.11      1,874,700.95            1/1/99    
245114275       N/A                   1/1/2008          N                    1,876,512.10      1,874,542.54            1/1/99    
240000506       N/A                   3/1/2013          N                    1,846,457.68      1,840,324.38            1/1/99    
245114205       N/A                  12/1/2017          N                    1,860,061.33      1,856,822.62            1/1/99    
815114110       N/A                   9/1/2017          N                    1,851,344.34      1,849,479.56            1/1/99    
240000510       N/A                  11/1/2007          N                    1,854,404.30      1,853,396.93            1/1/99    
240000511       N/A                   3/1/2008          N                    1,838,460.31      1,837,301.52            1/1/99    
180000445       N/A                   1/1/2018          N                    1,814,759.79      1,811,006.78            1/1/99    
240000513       N/A                   3/1/2008          N                    1,815,170.34      1,813,973.78            1/1/99    
245114197       N/A                   3/1/2008          N                    1,808,125.26      1,806,922.42            1/1/99    
180000423       N/A                   5/1/2008          N                    1,791,918.60      1,790,893.09            1/1/99    
440000516       N/A                   3/1/2008          N                    1,789,241.89      1,788,171.09            1/1/99    
240000517       N/A                   1/1/2008          N                    1,785,037.18      1,783,852.83            1/1/99    
240000518         1/1/2008            1/1/2023          N                    1,779,771.50      1,778,108.67            1/1/99    
240000519       N/A                   2/1/2018          N                    1,768,263.84      1,764,973.65            1/1/99    
240000520       N/A                   1/1/2013          N                    1,737,811.14      1,731,946.11            1/1/99    
180000441       N/A                   2/1/2019          N                    1,750,440.74      1,748,312.73            1/1/99    
245114364       N/A                   3/1/2013          N                    1,727,132.48      1,721,802.43            1/1/99    
240000523       N/A                   3/1/2008          N                    1,748,604.16      1,747,451.48            1/1/99    
240000524       N/A                   4/1/2008          N                    1,740,896.80      1,739,907.74            1/1/99    
440000525         1/1/2008            1/1/2028          N                    1,737,912.56      1,737,013.29            1/1/99    
180000311         1/1/2008            1/1/2028          N                    1,736,282.36      1,735,215.48            1/1/99    
440000527       N/A                   1/1/2008          N                    1,729,491.45      1,727,686.31            1/1/99    
245114310       N/A                   2/1/2008          N                    1,733,059.73      1,731,968.52            1/1/99    
440000529         3/1/2018            3/1/2028          N                    1,715,002.95      1,714,014.60            1/1/99    
440000530       N/A                   1/1/2015          N                    1,677,930.13      1,673,485.86            1/1/99    
440000531         2/1/2008            2/1/2028          N                    1,697,522.17      1,696,475.65            1/1/99    
180000350       N/A                   3/1/2008          N                    1,690,997.75      1,690,096.59            1/1/99    
240000533       N/A                   4/1/2008          N                    1,684,773.68      1,682,986.27            1/1/99    
245114347       N/A                   4/1/2008          N                    1,684,563.31      1,682,747.66            1/1/99    
240000535       N/A                   3/1/2008          N                    1,689,834.38      1,688,822.45            1/1/99    
440000536       N/A                   3/1/2008          N                    1,689,152.34      1,688,058.17            1/1/99    
440000537         3/1/2013            3/1/2028          N                    1,689,098.32      1,687,997.64            1/1/99    
815114334       N/A                  11/1/2017          N                    1,645,356.67      1,641,957.98            1/1/99    
805113988       N/A                  12/1/2007          N                    1,609,613.30      1,601,210.36            1/1/99    
180000255       N/A                   1/1/2005          N                    1,639,424.83      1,637,698.65            1/1/99    
815114089       N/A                   2/1/2018          N                    1,622,511.19      1,619,084.87            1/1/99    
180000393       N/A                   4/1/2013          N                    1,609,972.37      1,604,823.17            1/1/99    
240000543       N/A                   2/1/2008          N                    1,627,504.22      1,626,440.66            1/1/99    
240000544       N/A                  11/1/2017          N                    1,616,041.43      1,613,781.74            1/1/99    
240000545       N/A                   1/1/2018          N                    1,590,813.49      1,588,619.27            1/1/99    
815114336       N/A                  11/1/2017          N                    1,581,055.78      1,577,671.49            1/1/99    
815114335       N/A                  11/1/2017          N                    1,577,535.17      1,574,276.57            1/1/99    
440000548       N/A                   3/1/2008          N                    1,590,437.24      1,589,485.42            1/1/99    
240000549       N/A                   3/1/2008          N                    1,583,999.46      1,582,307.17            1/1/99    
815114350       N/A                   1/1/2018          N                    1,581,442.88      1,579,351.24            1/1/99    
180000291       N/A                   1/1/2008          N                    1,587,850.37      1,586,915.08            1/1/99    
245114260       N/A                   1/1/2008          N                    1,586,921.15      1,585,890.93            1/1/99    
440000553         1/1/2008            1/1/2023          N                    1,582,788.84      1,581,178.11            1/1/99    
440000554       N/A                   4/1/2008          N                    1,581,213.13      1,580,243.78            1/1/99    
805114176       N/A                   1/1/2017          N                    1,566,598.38      1,563,533.06           12/1/98    
245999516       N/A                   5/1/2008          N                    1,557,148.08      1,554,667.94            1/1/99    
245114300       N/A                   3/1/2008          N                    1,544,628.13      1,543,005.27            1/1/99    
180000410       N/A                   4/1/2008          N                    1,541,049.48      1,540,051.98            1/1/99    
180000347       N/A                   3/1/2008          N                    1,533,385.10      1,531,481.77            1/1/99    
240000560       N/A                  12/1/2007          N                    1,538,710.91      1,537,927.51            1/1/99    
245114363       N/A                   3/1/2013          N                    1,508,200.15      1,503,545.74            1/1/99    
180000259         1/1/2008            1/1/2028          N                    1,514,211.09      1,513,401.03            1/1/99    
440000563         1/1/2008            1/1/2028          N                    1,508,484.75      1,507,598.99            1/1/99    
440000564       N/A                   4/1/2008          N                    1,492,112.46      1,491,253.05            1/1/99    
245999515       N/A                   4/1/2005          N                    1,491,751.26      1,490,842.36            1/1/99    
180000340       N/A                   2/1/2008          N                    1,488,533.00      1,487,555.94            1/1/99    
245114184       N/A                   1/1/2023          N                    1,482,290.09      1,480,818.61            1/1/99    
240000569       N/A                   2/1/2013          N                    1,452,467.82      1,447,554.94            1/1/99    
240000570       N/A                   1/1/2008          N                    1,463,312.16      1,462,400.07            1/1/99    
240000571       N/A                   3/1/2008          N                    1,456,466.63      1,455,050.59            1/1/99    
240000572       N/A                  12/1/2007          N                    1,444,113.25      1,441,609.54            1/1/99    
815114252       N/A                   9/1/2022          N                    1,452,343.36      1,451,524.36            1/1/99    
240000574       N/A                   3/1/2008          N                    1,446,572.50      1,445,618.92            1/1/99    
240000575       N/A                   2/1/2008          N                    1,439,919.58      1,439,089.08            1/1/99    
815999553       N/A                   2/1/2018          N                    1,416,310.07      1,413,412.67            1/1/99    
180000267         1/1/2008            1/1/2028          N                    1,428,255.73      1,427,331.25            1/1/99    
180000399       N/A                  12/1/2015          N                    1,410,399.17      1,408,043.85            1/1/99    
245114225       N/A                   2/1/2008          N                    1,413,487.02      1,412,297.34            1/1/99    
245114311       N/A                   2/1/2008          N                    1,413,736.75      1,412,879.75            1/1/99    
180000233       N/A                   2/1/2017          N                    1,393,418.29      1,390,417.43            1/1/99    
180000444       N/A                   8/1/2015          N                    1,400,517.29      1,398,656.77            1/1/99    
240000583         4/1/2008            4/1/2028          N                    1,392,564.13      1,391,751.84            1/1/99    
240000584       N/A                   4/1/2008          N                    1,392,395.73      1,391,560.36            1/1/99    
240000585       N/A                   3/1/2008          N                    1,387,096.15      1,385,745.77            1/1/99    
240000586       N/A                   2/1/2005          N                    1,389,035.91      1,388,094.48            1/1/99    
245114190       N/A                  12/1/2007          N                    1,388,592.87      1,387,771.87            1/1/99    
245114381       N/A                   4/1/2008          N                    1,383,606.74      1,382,662.55            1/1/99    
180000332         2/1/2008            2/1/2028          N                    1,370,175.96      1,369,359.32            1/1/99    
240000590       N/A                   4/1/2008          N                    1,367,851.09      1,367,074.47            1/1/99    
240000591       N/A                  12/1/2007          N                    1,360,074.11      1,359,386.61            1/1/99    
815114253       N/A                  12/1/2021          N                    1,357,096.34      1,356,327.28            1/1/99    
245114221       N/A                   2/1/2008          N                    1,338,857.00      1,337,706.14            1/1/99    
180000364       N/A                   3/1/2008          N                    1,334,237.71      1,332,436.13            1/1/99    
245114293       N/A                   1/1/2008          N                    1,339,164.40      1,338,315.50            1/1/99    
440000596         1/1/2013            1/1/2028          N                    1,320,635.48      1,319,933.63            1/1/99    
440000597       N/A                   3/1/2008          N                    1,292,250.04      1,291,479.08            1/1/99    
240000598       N/A                   3/1/2008          N                    1,292,226.26      1,291,452.42            1/1/99    
240000599       N/A                   3/1/2008          N                    1,287,713.86      1,286,423.72            1/1/99    
440000600       N/A                   2/1/2013          N                    1,284,753.68      1,283,359.09            1/1/99    
245114366       N/A                   3/1/2013          N                    1,264,942.05      1,261,038.35            1/1/99    
245114370       N/A                   3/1/2013          N                    1,264,942.05      1,261,038.35            1/1/99    
815114254       N/A                   9/1/2021          N                    1,258,473.56      1,257,657.29            1/1/99    
815999546       N/A                   6/1/2017          N                    1,243,400.27      1,241,163.71            1/1/99    
815114271       N/A                   2/1/2017          N                    1,241,322.77      1,239,049.75            1/1/99    
440000607       N/A                   3/1/2008          N                    1,247,499.19      1,246,752.60            1/1/99    
240000608       N/A                   6/1/2017          N                    1,218,563.54      1,216,037.08           12/1/98    
240000609       N/A                   2/1/2008          N                    1,219,514.59      1,218,079.43            1/1/99    
240000610       N/A                  12/1/2007          N                    1,220,251.60      1,219,555.83            1/1/99    
240000611       N/A                   1/1/2017          N                    1,199,729.72      1,197,103.97            1/1/99    
440000612       N/A                   2/1/2013          N                    1,205,691.88      1,204,383.10            1/1/99    
240000613       N/A                   3/1/2008          N                    1,192,514.78      1,191,763.13            1/1/99    
440000614       N/A                   3/1/2008          N                    1,188,308.05      1,187,075.44            1/1/99    
245114348       N/A                   2/1/2008          N                    1,191,351.17      1,190,628.98            1/1/99    
180000298       N/A                   2/1/2017          N                    1,174,194.14      1,171,529.32            1/1/99    
180000184       N/A                  10/1/2017          N                    1,146,828.07      1,144,485.75            1/1/99    
240000618       N/A                  12/1/2007          N                    1,154,066.97      1,153,482.60            1/1/99    
180000401       N/A                   4/1/2008          N                    1,143,310.95      1,142,564.28            1/1/99    
240000620       N/A                   2/1/2008          N                    1,141,410.36      1,140,684.10            1/1/99    
240000621       N/A                  11/1/2007          N                    1,125,686.12      1,125,087.96            1/1/99    
245114314       N/A                   2/1/2008          N                    1,112,779.78      1,111,680.92            1/1/99    
240000623       N/A                   1/1/2008          N                    1,097,132.98      1,096,413.12            1/1/99    
245114367       N/A                   3/1/2013          N                    1,070,335.59      1,067,032.46            1/1/99    
245114368       N/A                   3/1/2013          N                    1,070,335.59      1,067,032.46            1/1/99    
240000626       N/A                  12/1/2012          N                    1,059,966.33      1,056,486.40            1/1/99    
245114344       N/A                   2/1/2023          N                    1,071,872.27      1,071,529.65            1/1/99    
245114294       N/A                   1/1/2008          N                    1,060,371.88      1,059,797.11            1/1/99    
245999558       N/A                   5/1/2008          N                    1,054,976.40      1,054,331.61           12/1/98    
245114215       N/A                  12/1/2012          N                    1,053,981.52      1,053,324.89            1/1/99    
440000631       N/A                   3/1/2008          N                    1,043,867.50      1,043,260.17            1/1/99    
180000328         2/1/2005            2/1/2028          N                    1,041,577.28      1,040,848.74            1/1/99    
240000633       N/A                  12/1/2007          N                    1,035,857.31      1,034,754.26            1/1/99    
440000634       N/A                   1/1/2008          N                    1,006,995.98      1,006,147.50            1/1/99    
180000345       N/A                   3/1/2008          N                      990,601.17        989,614.95            1/1/99    
180000361       N/A                   3/1/2008          N                      990,583.23        989,594.88            1/1/99    
180000365       N/A                   3/1/2008          N                      988,413.95        987,089.43            1/1/99    
240000638       N/A                   2/1/2008          N                      991,976.58        991,282.53            1/1/99    
240000639       N/A                   2/1/2008          N                      991,869.83        991,163.78            1/1/99    
240000640       N/A                   1/1/2023          N                      986,776.09        985,529.23            1/1/99    
240000641       N/A                  11/1/2007          N                      985,679.02        984,654.95            1/1/99    
240000642       N/A                  10/1/2007          N                      986,005.86        985,080.18            1/1/99    
245999510       N/A                   4/1/2008          N                      984,501.91        983,894.66            1/1/99    
440000644         2/1/2008            2/1/2028          N                      968,167.85        967,603.26            1/1/99    
240000645       N/A                  10/1/2007          N                      965,858.91        965,290.34            1/1/99    
245114399       N/A                   4/1/2013          N                      952,423.80        951,552.30            1/1/99    
180000317         2/1/2013            2/1/2028          N                      952,757.74        952,143.35            1/1/99    
245114222       N/A                   2/1/2008          N                      945,133.35        944,320.93            1/1/99    
245114295       N/A                   1/1/2008          N                      927,150.67        926,253.13            1/1/99    
245999555       N/A                   5/1/2008          N                      925,159.38        924,527.01            1/1/99    
180000344       N/A                   1/1/2018          N                      911,686.24        910,734.20            1/1/99    
180000383         4/1/2008            4/1/2028          N                      895,135.72        894,602.01            1/1/99    
805114038       N/A                  11/1/2017          N                      882,972.36        881,703.72            1/1/99    
240000654       N/A                   3/1/2008          N                      882,665.57        882,134.04            1/1/99    
180000415       N/A                   4/1/2005          N                      874,655.96        874,053.90            1/1/99    
240000656       N/A                   3/1/2008          N                      858,542.81        857,993.45            1/1/99    
240000657       N/A                   2/1/2008          N                      830,521.55        830,052.30            1/1/99    
815114178       N/A                   8/1/2017          N                      817,658.83        816,042.06            1/1/99    
240000659       N/A                   1/1/2008          N                      813,295.53        812,767.38            1/1/99   
245114224       N/A                   2/1/2008          N                      781,634.07        780,976.20            1/1/99    
245114387       N/A                   5/1/2028          N                      776,024.28        775,506.83            1/1/99    
240000662       N/A                   3/1/2008          N                      770,082.99        769,587.58            1/1/99    
245114230       N/A                   2/1/2008          N                      760,999.51        760,068.19            1/1/99    
245999541       N/A                   4/1/2023          N                      761,955.72        761,652.90            1/1/99    
240000665       N/A                   3/1/2008          N                      752,730.86        751,966.34            1/1/99    
180000392       N/A                   4/1/2013          N                      731,805.67        729,465.13            1/1/99    
245114340       N/A                   2/1/2008          N                      741,853.18        741,120.61            1/1/99    
240000668       N/A                   2/1/2008          N                      730,721.32        729,861.39            1/1/99    
245114108       N/A                  12/1/2007          N                      720,094.58        719,763.57            1/1/99    
240000670       N/A                  10/1/2007          N                      690,870.35        690,275.02            1/1/99    
245114120       N/A                   1/1/2028          N                      603,553.18        603,215.24            1/1/99    
180000335       N/A                   5/1/2012          N                      482,505.79        480,699.26            1/1/99    
245113961       N/A                   5/1/2023          N                      486,432.30        485,952.78            1/1/99    
245114341       N/A                   2/1/2008          N                      445,111.96        444,672.42            1/1/99    
195114186       N/A                  11/1/2007          N                      436,289.66        436,049.08            1/1/99    
240000676       N/A                   1/1/2008          N                      406,751.22        406,497.69            1/1/99    
Totals                                                                   3,386,341,698.41  3,382,866,966.93                       
                                                                                                                    


<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>
01/19/99             0            $0.00     0     $0.00          0     $0.00 
12/18/98             0            $0.00     0     $0.00          0     $0.00  
11/18/98             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>
01/19/99             0     $0.00           0     $0.00          0     $0.00   
12/18/98             0     $0.00           0     $0.00          0     $0.00
11/18/98             0     $0.00           0     $0.00          0     $0.00
10/19/98             0     $0.00           0     $0.00          0     $0.00
 9/18/98             0     $0.00           0     $0.00          0     $0.00
 8/18/98             0     $0.00           0     $0.00          0     $0.00
 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>
01/19/99         0      $0.00        0     $0.00
12/18/98         0      $0.00        0     $0.00 
11/18/98         0      $0.00        0     $0.00
10/19/98         0      $0.00        0     $0.00
 9/18/98         0      $0.00        0     $0.00
 8/18/98         0      $0.00        0     $0.00
 7/20/98         0      $0.00        0     $0.00
 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>
01/19/99             7.242560%     7.146018%      144  
12/18/98             7.242545%     7.146007%      145
11/18/98             7.242554%     7.146087%      146 
10/19/98             7.242552%     7.146087%      147
 9/18/98             7.242561%     7.151259%      148
 8/18/98             7.242558%     7.151260%      149
 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>
        240000004          4          0       12/10/98           449,663.90    449,663.90         B    
        240000009          9          0        12/1/98           177,185.66    177,185.66         B   
        815114236         23          0        12/1/98           213,295.62    213,295.62         B   
        815114235         24          0        12/1/98           209,540.05    209,540.05         B   
        245114391         36          0        12/1/98            86,001.20     86,001.20         B   
        180000396         52          0        12/1/98            94,315.30     94,315.30         B   
        815114233         55          0        12/1/98           147,866.42    147,866.42         B   
        815114234         56          0        12/1/98           146,881.39    146,881.39         B   
        815114232         58          0        12/1/98           144,635.72    144,635.72         B   
        245114114         64          0        12/1/98            80,906.23     80,906.23         B   
        440000076         76          0        12/1/98            60,273.67     60,273.67         B   
        245114345         181         0        12/1/98            43,507.49     43,507.49         B   
        240000227         227         0        12/1/98            27,468.22     27,468.22         B   
        245999517         228         0        12/1/98            30,585.68     30,585.68         B   
        440000244         244         0        12/1/98            28,982.21     28,982.21         B   
        240000258         258         0        12/1/98            28,419.01     28,419.01         B   
        240000277         277         0        12/1/98            26,145.49     26,145.49         B   
        245114296         278         0        12/1/98            26,072.58     26,072.58         B   
        245114291         292         0        12/1/98            22,497.97     22,497.97         B   
        240000390         390         0        12/1/98            16,468.96     16,468.96         B   
        245999523         415         0        12/1/98            16,582.59     16,582.59         B   
        440000416         416         0        12/1/98            14,880.92     14,880.92         B   
        440000430         430         0        12/1/98            16,945.10     16,945.10         B             
        240000459         459         0       12/15/98            14,109.56     14,109.56         A   
        240000460         460         0       12/15/98            14,109.56     14,109.56         A   
        240000479         479         0        12/1/98            14,765.47     14,765.47         B   
        240000480         480         0        12/1/98            14,765.47     14,765.47         B   
        180000187         482         0        12/1/98            15,675.40     15,675.40         B   
        805114176         555         0        12/1/98            12,471.44     12,471.44         B   
        240000608         608         0        12/1/98            10,178.02     10,178.02         B   
        245999558         629         0        12/1/98             7,147.54      7,147.54         B   
        Totals             31                                  2,212,343.84  2,212,343.84                                         
       
    
    
    
    
    
                           
                                                                                               
</TABLE>
<TABLE>
<CAPTION>
                   Resolution                               Current
 Loan Number       Strategy   Servicing      Foreclosure  Servicing
                   Code(2)   Transfer Date      Date       Advances
  <S>                 <C>         <C>            <C>         <C>
   240000004  
   240000009 
   815114236 
   815114235 
   245114391 
   180000396 
   815114233 
   815114234 
   815114232 
   245114114 
   440000076 
   245114345 
   240000227 
   245999517 
   440000244 
   240000258 
   240000277 
   245114296 
   245114291 
   240000390 
   245999523 
   440000416 
   440000430                    9/15/98
   240000459 
   240000460 
   240000479 
   240000480 
   180000187 
   805114176 
   240000608 
   245999558 
             
  
 
 
 

                      

</TABLE>
<TABLE>
<CAPTION>
                Outstanding
Loan Number      Servicing     Bankruptcy   REO
                 Advances          Date     Date
<S>                <C>             <C>     <C>
  240000004 
  240000009   
  815114236   
  815114235   
  245114391   
  180000396   
  815114233   
  815114234   
  815114232   
  245114114   
  440000076   
  245114345   
  240000227   
  245999517   
  440000244   
  240000258   
  240000277   
  245114296   
  245114291   
  240000390   
  245999523   
  440000416   
  440000430   
  240000459   
  240000460   
  240000479   
  240000480   
  180000187   
  805114176   
  240000608   
  245999558   
              
  
 
   
  

<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>
01/19/1999    440000430   430               09/15/1998               2,172,366.96   MU          NY       8.125%     2,174,316.82
01/19/1999    245114295   649               11/16/1998                 926,253.13   RT          FL       7.750%       926,253.13

</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>
 01/19/1999   440000430   231,740.80         1.13               12/01/2007   286
 01/19/1999   245114295   124,329.70         1.46               01/01/2008   287
<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>            
01/19/1999    440000430   430                                                              07/22/1997   4,600,000                
01/19/1999    245114295   649                                                              11/10/1997   1,250,000      



<CAPTION>

Distribution   Loan        
Date           Number    Comment
<S>           <C>        <C>
01/19/1999    440000430  Payment plan in place for Tax advance
01/19/1999    245114295  Default interest due 
                           
<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