FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1999-03-31
ASSET-BACKED SECURITIES
Previous: THERMADYNE HOLDINGS CORP /DE, DEF 14A, 1999-03-31
Next: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1999-03-31



                       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 :  March 18, 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 March 18, 1999 a distribution  was made to holders of  First Union-Lehman
Brothers-Bank of America Commercial Mortgage Trust Corporation, Commercial
Mortgage Pass-Through Certificates, Series 1998-C2


ITEM 7.  Financial Statements and Exhibits

(c)  Exhibits

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

(EX-99.1)  Monthly  report distributed  to  holders  of  Commercial   Mortgage
     Pass-Through Certificates, Series 1998-C2, relating to the March 18, 1999
     distribution


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

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

March 25, 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 March 18,
     1999 distribution



<TABLE>
<CAPTION>

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

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


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

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

Payment Date: 03/18/99
Record Date:  02/26/99

                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)


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




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       731,808,938.09     4,409,800.11
 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     3,379,857,177.09     4,409,800.65

</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    3,829,800.11    0.00         0.00            8,239,600.76
 A-2     337367AB2    9,259,407.20    0.00         0.00            9,259,407.20
  B      337367AC0      942,896.60    0.00         0.00              942,896.60
  C      337367AD8      955,671.22    0.00         0.00              955,671.22
  D      337367AE6    1,154,988.15    0.00         0.00            1,154,988.15
  E      337367AF3      384,996.05    0.00         0.00              384,996.05
  F      337367AH9      288,748.45    0.00         0.00              288,748.45
  G      337367AJ5      596,409.23    0.00         0.00              596,409.23
  H      337367AK2       99,401.41    0.00         0.00               99,401.41
  J      337367AL0      174,662.47    0.00         0.00              174,662.47
  K      337367AM8      261,993.71    0.00         0.00              261,993.71
  L      337367AN6      174,662.47    0.00         0.00              174,662.47
  M      337367AP1       87,331.24    0.00         0.00               87,331.24
  N      337367AQ9      171,985.96    0.00         0.00              171,985.96
 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               18,382,726.70    0.00         0.00           22,792,527.35



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

<S>     <C>            <C>                   <C>
 A-1     337367AA4        727,399,137.44    28.27%
 A-2     337367AB2      1,693,794,000.00    28.27%
  B      337367AC0        170,403,000.00    23.22%
  C      337367AD8        170,402,000.00    18.17%
  D      337367AE6        204,483,000.00    12.11%
  E      337367AF3         68,161,000.00    10.10%
  F      337367AH9         51,121,000.00     8.58%
  G      337367AJ5        102,241,582.00     5.55%
  H      337367AK2         17,040,241.00     5.05%
  J      337367AL0         34,080,482.00     4.04%
  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                  3,375,447,376.44


</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO       337367AG1    0.534890%          3,408,048,239.00    3,379,857,177.09



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

 IO        337367AG1  1,506,541.89     0.00             1,506,541.89      3,375,447,376.44





<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       962.90649749       5.80236928         5.03921067
 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         5.03978670
 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          957.10412821
 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        991.72809188       0.44205416       0.00000000       990.43415460



</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                           284,993.47
Servicing Advances Outstanding                                       7,435.75

Reimbursement for Interest on P&I                                      302.90
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                      253,814.64
Less Master Servicing Fees on Delinquent Payments                   3,275.31
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        11,287.40
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             261,826.73

</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      3,829,800.11    0.00                  3,829,800.11      0.00
A-2      9,259,407.20    0.00                  9,259,407.20      0.00
 IO      1,506,541.89    0.00                  1,506,541.89      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   19,892,172.70    0.00                 19,892,172.70      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          3,829,800.11             0.00
  A-2        0.00          9,259,407.20             0.00
   IO        0.00          1,506,541.89             0.00
   B         0.00            942,896.60             0.00
   C         0.00            955,671.22             0.00
   D         0.00          1,154,988.15             0.00
   E         0.00            384,996.05             0.00
   F         0.00            288,748.45             0.00
   G         0.00            596,409.23             0.00
   H         0.00             99,401.41             0.00
   J         0.00            174,662.47             0.00
   K         0.00            261,993.71             0.00
   L         0.00            174,662.47             0.00
   M         0.00             87,331.24             0.00
   N     2,904.11            171,758.39        13,503.13
   Total 2,904.11         19,889,268.59        13,503.13


</TABLE>
<TABLE>
<CAPTION>


             Additional            Total
             Interest              Interest
Class        (Grantor Trust)       Distribution
<S>            <C>                  <C>
A-1              0.00              3,829,800.11
A-2              0.00              9,259,407.20
 IO              0.00              1,506,541.89
 B               0.00                942,896.60
 C               0.00                955,671.22
 D               0.00              1,154,988.15
 E               0.00                384,996.05
 F               0.00                288,748.45
 G               0.00                596,409.23
 H               0.00                 99,401.41
 J               0.00                174,662.47
 K               0.00                261,993.71
 L               0.00                174,662.47
 M               0.00                 87,331.24
 N               0.00                171,758.39
Total            0.00             19,889,268.59


</TABLE>
<TABLE>
<CAPTION>



Other Required Information
<S>                                                <C>

Available Distribution Amount                      24,299,069.24

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,375,513,133.18
Aggregate Stated Principal Balance of Loans     3,375,458,328.30


Aggregate Amount of Service Fee                       261,826.73
Aggregate Amount of Special Servicing Fee               2,665.67
Aggregate Amount of Additional Servicing Fee           14,546.91
Aggregate Amount of Trustee Fee                         3,379.87
Aggregate Trust Fund Expenses                             302.90
Interest Reserve Balance                              821,372.19


Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                            3
        Aggregate Unpaid Principal Balance         11,836,858.77

</TABLE>
<TABLE>
<CAPTION>

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


</TABLE>
<TABLE>
<CAPTION>


Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction                 Reduction
Number                        Amount                     Effected

<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>






                           Ratings Detail

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

</TABLE>
<TABLE>
<CAPTION>

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

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


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


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


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

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

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

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

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






         Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                % of
         Scheduled               # of        Scheduled          Agg      WAM                    Weighted
         Balance                 Loans       Balance            Bal.     (2)        WAC        Avg DSCR(1)
         <S>                     <C>          <C>               <C>      <C>       <C>          <C>
       Below 2,000,000           203          284,277,874.73    8.42     144       7.4170       1.504932
   2,000,001 to 4,000,000        230          644,500,732.01   19.09     138       7.3762       1.528594
   4,000,001 to 6,000,000         86          420,138,770.44   12.45     133       7.3367       1.503572
   6,000,001 to 8,000,000         64          434,640,062.30   12.88     130       7.2991       1.357672
   8,000,001 to 10,000,000        22          200,950,569.74    5.95     152       7.3273       1.805573
  10,000,001 to 12,000,000        14          153,980,660.99    4.56     165       7.4015       1.285185
  12,000,001 to 14,000,000        17          217,939,101.64    6.46     134       7.1795       1.553431
  14,000,001 to 16,000,000         7          102,896,830.24    3.05     159       7.1751       1.313566
  16,000,001 to 18,000,000         6          101,927,128.61    3.02     109       7.3323       1.350087
  18,000,001 to 20,000,000         1           19,842,584.94    0.59     110       6.8500       1.380000    
  20,000,001 to 25,000,000         7          151,772,871.51    4.50     105       7.2184       1.315276
  25,000,001 to 50,000,000         1           25,124,812.45    0.74     109       6.7900       1.250000    
  50,000,001 to 75,000,000         2          127,303,705.20    3.77     257       7.0533       1.545684
  75,000,001 to 100,000,000        2          163,391,526.00    4.84     103       6.7500       1.866717
 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          326,771,097.50    9.68     161       6.9290       1.395405
          Totals                 664        3,375,458,328.30  100.00     142       7.2425       1.491267 



</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           11,095,614.39    0.33     161       7.3565       1.226812
   Arizona                  30           85,800,735.20    2.54     121       7.4822       1.518331
  Arkansas                   4           29,676,548.22    0.88     218       7.4713       1.954168
 California                114          405,804,118.31   12.02     113       7.3104       1.434420
  Colorado                   8           18,899,481.05    0.56     131       7.1932       1.620025
 Connecticut                10           48,472,927.25    1.44     218       7.3338       1.589291
  Delaware                   1            2,914,545.82    0.09     105       8.0000       1.750000
   Florida                  57          238,533,015.58    7.07     137       7.2694       1.537084
   Georgia                  31          213,785,275.63    6.33     146       7.1463       1.585933
    Idaho                    4            7,567,330.18    0.22     126       7.3443       1.422557
  Illinois                  22          271,567,784.26    8.05     117       6.9642       1.700888
   Indiana                  13           45,029,078.55    1.33     183       7.1398       1.307313
   Kansas                    2            4,171,698.64    0.12     106       7.8082       1.691500
  Kentucky                  11           63,441,327.57    1.88     106       7.4838       1.642174
  Louisiana                 11           48,913,170.65    1.45     147       7.5509       1.326220
    Maine                    1            1,139,757.57    0.03     223       7.4200            NAP
  Maryland                  29          178,654,966.03    5.29     133       7.1185       1.365460
Massachusetts               11           26,890,531.58    0.80     128       7.4647       1.603042
  Michigan                  11           55,016,604.99    1.63     172       7.3315       1.841070
  Minnesota                  6           10,713,825.21    0.32     175       7.0492       1.426712
 Mississippi                 1              718,599.87    0.02     105       8.2500       1.580000
  Missouri                   7           41,647,773.91    1.23     148       7.2636       1.570248
  Nebraska                   6           18,344,118.79    0.54     108       7.0145       1.423362
   Nevada                   13           70,723,504.84    2.10     113       7.1848       1.343091
New Hampshire                1            4,555,732.71    0.13     107       7.3800       1.450000
 New Jersey                 27          161,642,620.14    4.79     249       7.3166       1.399204
 New Mexico                  1            1,877,068.55    0.06     109       7.5000       0.930000
  New York                  30          309,762,169.49    9.18     147       7.0853       1.504014
North Carolina              24          117,603,616.60    3.48     150       7.3160       1.267694
    Ohio                    14           73,197,869.10    2.17      99       7.2696       1.554447
  Oklahoma                   5            9,056,870.05    0.27     124       7.4470       2.076425
   Oregon                    6           18,667,522.22    0.55     135       7.3985       1.097465
Pennsylvania                21           87,192,172.33    2.58     178       7.3234       1.456406
South Carolina              12           33,495,564.93    0.99     172       7.2789       1.279773
South Dakota                 1            3,451,102.22    0.10     110       7.4300       1.420000
  Tennessee                 15           65,574,418.85    1.94     142       7.3759       1.396079
    Texas                   38          338,694,459.14   10.03     136       7.2147       1.451353
    Utah                    11           38,802,052.82    1.15      96       7.5543       1.453128
  Virginia                  21          131,325,444.32    3.89     145       7.2566       1.369491
 Washington                  7           18,884,296.61    0.56     121       7.5909       1.917899
Washington, DC               4           15,698,086.39    0.47     109       7.2820       1.780908
West Virginia                2            5,205,879.09    0.15     159       7.4750       1.753080
  Wisconsin                 15           36,495,290.73    1.08     150       7.4574       1.547108
   Wyoming                   1            4,753,757.92    0.14     107       7.3750       1.110000
   Totals                  664        3,375,458,328.30  100.00     142       7.2425       1.491267



</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            4,108,775.61        0.12   229     6.7100       2.080000
 6.75% to 6.999%      64          703,305,082.41       20.84   136     6.8219       1.498884
7.000% to 7.249%     204        1,149,319,390.63       34.05   138     7.1115       1.430583
7.250% to 7.499%     197          852,239,489.44       25.25   155     7.3557       1.451464
7.500% to 7.749%     113          377,706,705.36       11.19   129     7.5850       1.541354
7.750% to 7.999%      55          179,775,834.82        5.33   153     7.8726       1.923036
8.000% to 8.249%      19           78,975,431.61        2.34   111     8.1090       1.402503
8.250% to 8.499%       4           14,513,608.29        0.43   220     8.3420       1.703082
8.500% to 8.749%       3            5,908,695.16        0.18   238     8.6470       1.756156
8.750% to 8.999%       1            2,353,040.97        0.07   104     8.8750       2.290000
9.000% or greater      3            7,252,274.00        0.21   236     9.0484       1.166658
Totals               664        3,375,458,328.30      100.00   142     7.2425       1.491267



</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        287        1,360,763,094.64       40.31   138      7.1977     1.486802
13 to 24 months          377        2,014,695,233.66       59.69   144      7.2728     1.494428
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        3,375,458,328.30      100.00   142      7.2425     1.491267

</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          228,567,974.73        6.77   229       7.2953             NAP
  Less than 0              1            2,151,042.93        0.06   228       7.1800       -0.249999
  0.0 to 0.99             27           89,681,872.61        2.66   133       7.3976        0.769526
  1.0 to 1.09             14           76,888,080.42        2.28   108       7.2757        1.051038
  1.1 to 1.24            107          480,238,264.51       14.23   129       7.3389        1.158923
 1.25 to 1.49            210        1,339,043,736.90       39.67   149       7.1903        1.367948
  1.5 to 1.74            120          589,756,303.79       17.47   127       7.2400        1.601296
 1.75 to 1.99             55          336,900,442.20        9.98   109       7.0663        1.857988
  2.0 to 2.24             27          122,747,485.67        3.64   146       7.4114        2.098956
2.5 and greater           30          109,483,124.54        3.24   122       7.5663        2.989439
Totals                   664        3,375,458,328.30      100.00   142       7.2425        1.491267



</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           64,531,422.26        1.91   160      7.8027         2.670565
  Industrial              44          128,590,064.06        3.81   122      7.3605         1.625711
    Lodging               45          228,633,325.43        6.77   126      7.6084         1.768960
   Mixed Use               8           21,874,571.57        0.65   133      7.6256         1.602798
Mobil Home Park            5           13,408,477.35        0.40   115      7.1108         1.674569
 Multi-Family            228        1,072,290,246.46       31.77   143      7.2439         1.315978
    Office                71          672,456,974.15       19.92   139      7.0841         1.477663
     Other                73          228,567,974.73        6.77   229      7.2953              NAP
    Retail               168          923,823,797.24       27.37   126      7.1841         1.526440
 Self Storage             10           21,281,475.05        0.63   152      7.4989         1.624689
Totals                   664        3,375,458,328.30      100.00   142      7.2425         1.491267


</TABLE>
<TABLE>
<CAPTION>




               Anticipated Remaining Term (ARD and Balloon Loans)

Anticipated                 # of          Scheduled               % of                               Weighted
Remaining Term(2)           Loans         Balance                 Agg.         WAM       WAC         Avg DSCR(1)
                                                                  Bal.         (2)
<S>                          <C>          <C>                      <C>          <C>      <C>          <C>
  60 months or less           5            42,105,540.74           1.25          48      7.4907       1.203797
   61 to 84 months           21           122,619,946.05           3.63          71      7.2419       1.535326
  85 to 108 months          326         1,393,883,932.73          41.29         105      7.2935       1.486763
  109 to 120 months          99           533,838,672.99          15.82         110      7.1491       1.541035
  121 to 154 months           5           200,361,192.63           5.94         143      7.0425       1.428745
  155 to 192 months          48           323,705,472.67           9.59         168      7.1949       1.481917
  193 to 240 months          27           136,990,624.45           4.06         225      7.2767       1.300786
241 months or greater         3             4,631,306.38           0.14         287      8.7652       1.165368
Totals                      534         2,758,136,688.64          81.71         120      7.2381       1.487052




</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       1,584,245.27           0.05         105        7.5625             NAP
  121 to 154 months         3       8,005,465.21           0.24         133        7.2556        1.239446
  155 to 192 months        22     210,889,929.61           6.25         174        6.9676        1.397884
  193 to 216 months        10      17,371,702.71           0.51         209        7.3841        1.350000
  217 to 240 months        65     171,756,040.84           5.09         225        7.4059        2.114425
  241 to 264 months         1      11,115,487.22           0.33         244        8.3400             NAP
  265 to 300 months        17      79,340,705.09           2.35         286        7.4298        1.412335
301 months or greater      11     117,258,063.71           3.47         346        7.3443        1.315416
Totals                    130     617,321,639.66          18.29         237        7.2622        1.514396

</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           4.84         103        6.7500    1.866717
 180 months or less          1         154,000,000.00           4.56         145        7.0400    1.480000
  181 to 228 months          9          54,818,988.12           1.62          80        7.6326    1.779419
  229 to 252 months          6          11,692,250.96           0.35         151        7.7145    1.615112
  253 to 276 months          6          20,176,799.00           0.60         189        7.2110    1.450000
  277 to 300 months        121         461,398,113.35          13.67         134        7.4551    1.687191
  301 to 324 months          9          42,847,494.74           1.27         111        7.5631    1.452618
325 months or greater      380       1,849,811,516.47          54.80         117        7.2217    1.404490
Totals                     534       2,758,136,688.64          81.71         120        7.2381    1.487052

</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      28          278,564,237.55           8.25         163        7.0271    1.320412
   1 year or less             419        1,958,883,301.46          58.03         139        7.2030    1.485235
   1 to 2 years               206        1,090,278,045.43          32.30         142        7.3631    1.552861
2 years or greater             11           47,732,743.86           1.41         124        7.3699    1.305209
Totals                        664        3,375,458,328.30         100.00         142        7.2425    1.491267





<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     986,629.35          575,201.76     6.830%
240000002            2     OF         Austin                                  TX     843,235.56                0.00     7.040%
240000003            3     RT         Aurora                                  IL     449,020.16                0.00     6.750%
240000004            4     RT         Vernon Hills                            IL     408,785.35                0.00     6.750%
355132459            5     OF         Atlanta                                 GA     360,000.00                0.00     6.750%
245114125            6     MF         Mount Olive                             NJ     362,828.20           78,549.81     7.360%
245114400            7     RT         Charlotte                               NC     132,857.17           32,237.04     6.790%
240000009            9     LO         Various                                 KY     141,251.29           38,800.36     7.672%
440000010           10     OF         Akron                                   OH     122,942.09           27,961.79     7.080%
245114220           11     MF         Baltimore                               MD     130,348.11           19,261.79     7.110%
180000281           12     LO         New York                                NY     126,222.16           51,681.56     7.550%
245114267           13     MF         Falls Church                            VA     120,734.76           25,688.37     7.375%
180000314           14     MF         Miramar                                 FL     111,313.11           26,712.11     6.880%
245114329           15     MF         Gaithersburg                            MD     116,958.87           19,032.72     6.800%
245999549           16     MF         Chicago                                 IL     105,851.15           25,200.69     6.850%
440000017           17     RT         Memphis                                 TN      98,508.18           22,457.57     7.100%
195113931           18     MF         Houston                                 TX     120,044.65                0.00     8.140%
180000242           19     RT         New York                                NY      95,706.81           21,696.43     7.140%
180000285           20     MF         Marin City                              CA      95,417.91           20,742.34     7.326%
355132446           21     RT         Burke                                   VA      89,981.48           20,681.37     7.080%
440000022           22     OF         St. Louis                               MO      90,212.95           20,098.69     7.170%
815114236           23     OT         Various                                 TX      91,055.35                0.00     7.156%
815114235           24     OT         Dallas                                  TX      90,969.24                0.00     7.156%
245114266           25     MF         Gaithersburg                            MD      86,462.04           18,396.26     7.375%
180000315           26     MF         Bristol                                 PA      80,479.47           18,056.57     7.170%
240000027           27     RT         Chester                                 NY      81,322.62           17,691.31     7.260%
245114288           28     MF         Atlanta                                 GA      78,166.72           18,302.14     7.000%
180000389           29     RT         Statesboro                              GA      78,411.23           17,689.34     7.100%
180000351           30     LO         Savannah                                GA      77,852.70           22,696.22     7.340%
815114262           31     OT         Orange                                  CT      80,971.35           14,080.85     7.125%
180000402           32     RT         Sandy                                   UT      74,212.58           17,174.19     6.990%
245114261           33     HC         Various                                 AR      79,555.21           31,272.85     7.750%
245114331           34     MF         Germantown                              MD      75,131.79           12,226.19     6.800%
440000035           35     RT         Temple City                             CA      75,311.49           16,093.60     7.340%
245114391           36     RT         Alexandria                              VA      70,273.80           16,769.27     6.875%
245114330           37     MF         Largo                                   MD      74,234.69           12,080.21     6.800%
245114401           38     RT         Sandy Springs (Atlanta)                 GA      71,992.59           16,381.20     7.063%
245114063           39     MF         Lafayette                               LA      74,359.61           15,139.72     7.540%
440000040           40     RT         Patton Township                         PA      72,314.28           16,352.34     7.040%
355132439           41     OF         Baltimore                               MD      72,986.85           17,937.39     7.600%
180000438           42     OF         Dallas                                  TX      68,341.92           15,241.03     7.130%
440000043           43     MF         Fullerton                               CA      66,538.41           15,543.13     6.950%
440000044           44     IN         Westmont                                IL      68,669.53           15,063.31     7.270%
180000326           45     LO         Costa Mesa                              CA      68,990.25           20,265.13     7.340%
180000304           46     RT         Fort Worth                              TX      67,052.96           15,181.88     7.130%
180000282           47     RT         Hodgkins                                IL      79,922.20           13,871.78     7.990%
245114375           48     MF         Alexandria                              VA      70,604.30           10,241.92     7.125%
180000289           49     RT         Niles                                   IL      68,343.51           14,455.97     7.450%
440000050           50     RT         Indianapolis                            IN      64,027.51           14,398.06     7.160%
180000287           51     MF         Sacramanto                              CA      65,693.81           14,211.16     7.348%
180000396           52     OT         West Monroe                             LA      77,373.29           17,360.78     8.340%
245114265           53     MF         Gaithersburg                            MD      62,611.22           13,321.61     7.375%
440000054           54     RT         Memphis                                 TN      65,113.30           13,287.10     7.682%
815114233           55     OT         Various                                 GA      63,132.16                0.00     7.156%
815114234           56     OT         Various                                 MI      62,618.32                0.00     7.156%
245114374           57     MF         Reno                                    NV      58,292.72           13,121.44     7.125%
815114232           58     OT         Various                                 AR      62,200.63                0.00     7.156%
440000059           59     OF         Aventura                                FL      59,512.44           12,686.70     7.330%
240000060           60     MF         Reno                                    NV      55,572.57           12,641.43     7.125%
245114309           61     MF         Lexington                               KY      55,473.66           12,405.16     7.200%
245114303           62     MF         Orlando                                 FL      57,143.35           11,985.40     7.440%
180000240           63     RT         Manassas Park                           VA      55,729.54           11,928.39     7.396%
245114114           64     HC         Various                                 GA      59,179.00           22,487.44     7.950%
245114304           65     MF         Jacksonville                            FL      55,963.50           11,661.16     7.470%
180000368           66     MF         Lauderhill                              FL      52,680.70           11,899.11     7.110%
245114107           67     RT         Stockton                                CA      54,537.10           11,767.71     7.375%
195113942           68     MF         Salt Lake City                          UT      64,645.17                0.00     8.140%
245114320           69     LO         Allen Park                              MI      52,376.27           15,384.96     7.340%
440000070           70     LO         Pensacola Beach                         FL      50,281.32           15,450.23     7.060%
245114390           71     RT         Tustin                                  CA      51,154.64           11,382.99     7.160%
245114371           72     MF         Atlanta                                 GA      50,868.65           11,450.31     7.125%
440000073           73     RT         Washington Township                     IN      49,863.07           11,606.35     7.010%
180000369           74     MF         Miami                                   FL      50,413.66           11,413.28     7.100%
180000306           75     MF         Frenso                                  CA      52,652.17           11,172.34     7.420%
440000076           76     MF         Bergenfield                             NJ      49,781.62           11,401.12     7.050%
245114305           77     MF         St. Louis                               MO      52,522.89            7,838.66     7.080%
245114360           78     HC         Bronx                                   NY      54,107.63           20,557.01     7.890%
180000297           80     MF         Wheaton                                 IL      46,783.11           11,173.70     6.900%
180000376           81     LO         Daytona Beach Shores                    FL      46,110.99           13,775.07     7.230%
245114298           82     MF         Edison                                  NJ      45,809.42           10,129.04     7.250%
440000083           83     RT         Northwoods                              MO      46,474.20            9,746.77     7.425%
355132436           84     OF         Charlotte                               NC      47,753.81           10,532.87     7.200%
195113938           85     MF         Tuscon                                  AZ      54,151.35                0.00     8.140%
240000086           86     MF         Sparks                                  NV      43,846.36            9,896.83     7.159%
440000087           87     OF         Philadelphia                            PA      44,783.45            9,381.90     7.430%
240000088           88     MF         Las Vegas                               NV      43,019.08            9,710.08     7.159%
440000089           89     LO         Louisville                              KY      44,903.32           12,737.99     7.500%
245114323           90     LO         Pineville                               NC      47,145.44           12,411.77     7.875%
240000091           91     MF         Las Vegas                               NV      44,158.05            9,613.64     7.356%
440000092           92     RT         Ocean City                              MD      43,344.28            9,471.83     7.240%
245114395           93     HC         Columbus                                OH      42,240.96            9,346.94     7.200%
245114207           94     MF         Augusta                                 GA      40,997.91            9,565.08     7.000%
355112450           95     IN         Charlotte                               NC      40,199.33           17,617.82     7.100%
245114157           96     MF         Portland                                OR      42,441.36            8,996.82     7.440%
180000331           97     RT         New York                                NY      40,811.96            8,833.54     7.330%
440000098           98     OF         West Hills                              CA      40,022.86            8,898.64     7.210%
245114274           99     MF         Winston-Salem                           NC      42,794.85            6,151.03     7.215%
180000343           100    MF         Houston                                 TX      39,241.50            8,905.25     7.120%
240000101           101    OF         Westlake Village                        CA      43,170.47            8,431.39     7.863%
180000385           102    RT         LaGrange                                GA      38,931.45            8,782.82     7.100%
180000300           103    RT         Collyville                              TX      39,022.62            8,835.36     7.130%
180000381           104    RT         Sedona                                  AZ      40,982.38            8,465.51     7.510%
245999535           105    RT         Glen Allen                              VA      39,784.46            8,443.59     7.350%
180000374           106    RT         Glen Cove                               NY      39,399.36            8,543.04     7.290%
180000342           107    RT         Fort Worth                              TX      38,110.23           13,508.94     7.120%
240000108           108    RT         Las Vegas                               NV      38,978.95            8,664.36     7.263%
245114338           109    MF         Jersey City                             NJ      37,651.33            8,532.92     7.060%
240000110           110    RT         Boston                                  MA      39,937.15           11,143.04     7.520%
180000358           111    MF         Rancho Cucamonga                        CA      36,785.78            8,603.57     6.960%
240000112           112    MF         Encino                                  CA      37,265.36            8,532.64     7.051%
245999547           113    MF         Middletown                              OH      39,673.88            5,841.03     7.060%
440000114           114    MF         Azusa                                   CA      36,484.41            8,423.51     7.000%
240000115           115    MF         Las Vegas                               NV      37,125.37            8,396.20     7.135%
180000386           116    RT         Houston                                 TX      37,710.82            8,176.91     7.290%
240000117           117    MF         Phoenix                                 AZ      39,430.19            8,001.21     7.627%
240000118           118    MF         San Diego                               CA      39,060.32            8,113.22     7.571%
440000119           119    OF         Tallahassee                             FL      35,694.83            8,445.46     6.940%
180000384           120    RT         Dublin                                  GA      36,189.80            8,164.31     7.100%
245999551           121    RT         Bradenton                               FL      37,453.06           10,785.00     7.375%
240000122           122    RT         Columbus                                OH      39,433.85            5,545.03     7.240%
180000329           123    MF         Lubbock                                 TX      37,152.39            8,095.29     7.300%
180000296           124    MF         San Diego                               CA      35,706.68            8,291.97     7.020%
180000214           125    RT         Battle Creek                            MI      40,527.20            5,395.20     7.450%
355132437           126    OF         Charlotte                               NC      37,869.53           10,903.89     7.500%
245114376           127    MF         Carrboro                                NC      37,413.02            7,907.02     7.390%
245114396           128    LO         Lynchburg                               VA      39,425.78           10,205.23     7.875%
245114182           129    RT         Oceanside                               CA      35,237.00           10,994.31     7.070%
240000130           130    MF         Los Angeles                             CA      35,292.53            8,128.50     7.071%
440000131           131    OF         Greenville                              SC      36,132.48            7,853.79     7.300%
245114377           132    RT         Louisburg                               NC      35,844.06            7,815.22     7.250%
245114131           133    MF         Millville                               NJ      37,633.64            7,665.16     7.625%
245114193           134    RT         Silver Spring                           MD      34,892.24            7,992.79     7.110%
245114398           135    MF         Alexandria                              VA      37,393.82            5,379.69     7.150%
180000437           136    RT         Madison                                 WI      34,634.67            7,795.14     7.090%
240000137           137    OF         Montebello                              NY      35,333.28            7,686.57     7.260%
245999548           138    MF         Keyport                                 NJ      34,667.99            7,776.28     7.125%
245114132           139    MF         Summit                                  NJ      35,320.90            7,784.47     7.280%
245999504           141    RT         Olney                                   MD      32,609.15            7,969.78     6.760%
245114218           142    OF         Sunrise                                 FL      35,202.22                0.00     7.300%
180000357           143    MF         Rialto                                  CA      33,295.16            7,787.17     6.960%
440000144           144    MF         Daly City                               CA      35,003.20            7,628.67     7.330%
180000275           145    OT         Stonington                              CT      37,681.91            7,919.03     7.420%
245114247           146    OF         Brooklyn                                NY      37,774.05            9,692.65     8.000%
245114209           147    RT         Chardon                                 OH      34,056.19            7,556.56     7.250%
240000148           148    LO         Columbus                                OH      36,989.50            9,687.91     7.900%
440000149           149    IN         Sunrise                                 FL      34,071.67            9,800.53     7.380%
245114393           150    IN         Menominee                               MI      34,978.06           13,817.16     7.625%
180000319           151    MF         Toms River                              NJ      33,164.62            7,440.89     7.170%
440000152           152    RT         Cabin John                              MD      32,366.77            7,551.38     7.000%
245114173           153    MF         Vernon                                  CT      35,281.54            7,186.09     7.625%
180000283           154    RT         Mount Holly                             NJ      34,943.06            7,227.78     7.553%
180000407           155    OF         Washington                              DC      32,302.19            7,106.80     7.210%
440000156           156    OF         Darien                                  CT      33,144.76            7,013.27     7.400%
180000312           157    RT         Chino Hills                             CA      32,376.77            7,150.12     7.240%
245114208           158    MF         South River                             NJ      31,106.44            7,325.42     6.960%
815114269           159    OT         LaGrange                                GA      35,088.65            7,469.21     7.375%
240000160           160    MF         Encino                                  CA      31,208.86            7,145.88     7.051%
180000372           161    RT         Plano                                   TX      31,808.83            7,022.62     7.210%
440000162           162    RT         Richmond                                VA      32,219.97            6,973.86     7.330%
245114321           163    LO         Romulus                                 MI      32,101.59            9,429.48     7.340%
440000164           164    IN         Wellington                              FL      30,515.58            7,005.00     7.070%
240000165           165    MF         La Grange Park                          IL      32,309.22            6,823.79     7.494%
245114315           166    MF         Winston-Salem                           NC      32,190.95            4,812.21     7.075%
245999501           167    LO         Bethlehem                               PA      32,285.29            8,807.47     7.625%
195113933           168    MF         Longview                                TX      37,213.37                0.00     8.140%
245114372           169    IN         Clayton                                 WI      30,766.28           20,024.26     7.438%
245114211           170    RT         Austin                                  TX      30,706.84            7,651.55     7.375%
245999500           171    LO         Newburgh                                NY      32,753.72            8,478.19     7.875%
180000268           172    OF         New York                                NY      29,575.30            6,750.84     7.110%
195114118           173    MF         Beacon Falls                            CT      31,710.20            6,510.66     7.625%
440000174           174    MF         Tampa                                   FL      30,396.81            6,495.61     7.340%
245114385           175    MF         Metairie                                LA      28,594.13            6,742.70     6.910%
245999511           176    LO         Washington                              DC      30,919.83            8,616.20     7.500%
355132443           177    RT         Greer                                   SC      29,876.98           12,887.73     7.300%
440000178           178    RT         San Diego                               CA      30,260.70            6,466.53     7.340%
440000179           179    OF         Whitpain Township                       PA      28,752.30            6,615.58     7.030%
245114324           180    LO         Matthews                                NC      32,034.72            8,433.64     7.875%
245114345           181    HC         Bristol                                 TN      31,801.49           12,118.41     7.875%
240000182           182    MF         Los Angeles                             CA      28,973.28            6,559.16     7.146%
240000183           183    IN         Fremont                                 CA      28,821.87            6,454.00     7.194%
245999556           184    MF         Ralston                                 NE      27,197.94            6,436.82     6.875%
245114322           185    LO         Concord                                 NC      30,825.86            8,115.39     7.875%
245114273           186    MF         Charlotte                               NC      29,956.40            4,305.72     7.215%
440000187           187    LO         Ocala                                   FL      29,447.96            7,990.82     7.650%
440000188           188    RT         Smithtown                               NY      26,519.32            8,501.32     6.900%
815114270           189    OT         Huntsville                              AL      30,301.28            6,498.29     7.375%
440000191           191    RT         Various                                 CA      26,973.60            6,191.85     7.070%
245114292           192    MF         Charleston                              SC      26,084.37            6,259.54     6.880%
180000337           193    RT         Glendale                                AZ      26,972.47            6,119.34     7.116%
180000391           194    MF         Conroe                                  TX      27,021.48            6,040.36     7.140%
245114286           195    LO         Gatlinburg                              TN      28,588.58            7,834.54     7.625%
195114175           197    MU         Agoura Hills                            CA      29,504.41            6,665.08     7.875%
245114302           198    MF         Casper                                  WY      27,301.64            5,850.77     7.375%
180000288           200    RT         Houston                                 TX      26,759.12            5,837.79     7.310%
180000321           201    MF         Wilkes-Barre                            PA      25,840.76            5,797.70     7.170%
180000424           202    MH         Austin                                  TX      26,036.14            5,562.67     7.320%
245114392           203    IN         Marinette                               WI      26,816.51           10,593.16     7.625%
240000204           204    RT         Salem                                   NH      26,182.08            5,604.65     7.380%
240000205           205    MF         Glendale                                CA      25,264.27            5,726.78     7.125%
245114180           206    OF         Richmond                                VA      28,752.61            5,615.88     7.625%
240000207           207    IN         Berkeley                                CA      24,923.03            5,546.32     7.175%
180000303           208    RT         Laguna Beach                            CA      26,423.07            5,381.23     7.610%
180000333           209    OF         Lakeland                                FL      25,753.78            5,464.73     7.420%
440000210           210    MF         Orlando                                 FL      25,139.32            5,558.61     7.250%
245114325           211    LO         Shreveport                              LA      25,765.14            7,372.47     7.460%
240000212           212    RT         Santa Ana                               CA      25,456.39            5,509.27     7.346%
195096351           213    RT         Falls Township                          PA      28,138.12            6,070.98     8.130%
440000214           214    RT         Battle Creek                            MI      25,701.01            6,342.07     7.490%
180000362           215    RT         Plantation                              FL      24,524.18            5,402.10     7.220%
440000216           216    RT         Onley                                   VA      24,042.01            5,468.08     7.080%
440000217           217    RT         Logan Township                          PA      26,078.83            5,611.37     7.210%
245999529           218    MF         Oklahoma City                           OK      24,845.16            5,268.28     7.375%
240000219           219    OF         Scottsdale                              AZ      24,677.29            5,077.17     7.513%
180000397           220    OF         Palm Beach                              FL      22,898.48            5,213.67     7.060%
240000221           221    MF         Santa Rosa                              CA      22,816.37            5,225.13     7.035%
245999503           222    RT         Silver Spring                           MD      21,497.20           10,338.29     6.710%
245114343           223    MF         Vernon                                  CT      22,328.30            5,332.91     6.900%
180000263           224    MF         Wilton Manors                           FL      23,989.93            6,911.23     7.450%
180000355           225    RT         Blendon Township                        OH      23,625.23            5,088.47     7.320%
180000348           226    RT         Costa Mesa                              CA      23,699.32            5,059.22     7.360%
240000227           227    MF         Tarzana                                 CA      22,616.62            5,178.52     7.051%
245999517           228    LO         Mesa                                    AZ      24,247.19            6,664.30     7.590%
240000229           229    IN         South Gate                              CA      23,723.00           20,972.39     7.228%
180000292           230    OT         Chicago                                 IL      24,953.55            5,831.45     7.360%
180000354           231    RT         Columbus                                OH      23,286.11            5,015.43     7.320%
440000232           232    MF         Anaheim                                 CA      24,736.95            4,902.56     7.777%
440000233           233    RT         Sanford                                 NC      22,787.89            5,042.43     7.200%
240000234           234    MH         Mesa                                    AZ      21,510.97            5,223.43     6.802%
440000235           235    RT         Little Rock                             AR      25,114.90            7,889.36     7.490%
440000236           236    MF         Virginia                                MN      24,098.20            5,299.57     7.160%
240000237           237    IN         Moorpark                                CA      23,973.34            4,956.00     7.593%
245114384           238    MF         Longview                                TX      21,765.68            5,132.50     6.910%
245999540           239    MU         Morristown                              NJ      22,727.05            6,508.14     7.375%
245114349           240    MF         Lake View Terrace                       CA      22,527.71            4,867.95     7.290%
440000241           241    MF         Oakland Park                            FL      22,860.94            4,861.55     7.410%
240000242           242    OF         Chicago                                 IL      22,678.10            4,897.13     7.356%
440000243           243    OF         Brentwood                               TN      23,879.03            3,380.90     7.240%
440000244           244    MF         Williamsport                            MD      22,860.12            6,514.78     7.500%
180000141           245    RT         Orlando                                 FL      24,066.37            4,669.89     7.910%
245114194           246    IN         Naples                                  FL      22,297.22            6,499.44     7.375%
245114198           247    MF         Lakeside Park                           KY      22,581.60            4,714.48     7.510%
240000248           248    RT         Berkeley                                CA      21,855.76            6,489.68     7.312%
240000249           249    MF         Los Angeles                             CA      22,085.93            4,691.61     7.446%
245114212           250    RT         Mesa                                    AZ      18,366.65                0.00     7.250%
440000251           251    RT         Philadelphia                            PA      20,779.85            5,447.05     7.100%
440000252           252    RT         Jacksonville                            FL      21,271.83            4,676.65     7.260%
180000274           253    MF         Augusta                                 GA      22,716.88            3,205.82     7.250%
245114278           254    MF         Norfolk                                 NE      20,856.87            4,744.43     7.125%
245114284           255    RT         Salem                                   VA      19,677.48            9,329.42     6.800%
815114283           256    OT         Eustis                                  FL      21,736.96            8,114.33     7.030%
180000294           257    MF         Rockford                                IL      20,547.85            4,695.20     7.090%
240000258           258    HC         Lynnwood                                WA      23,024.26            5,844.36     7.970%
180000308           259    RT         Corbin                                  KY      20,968.55            4,530.98     7.353%
180000341           260    LO         Bethesda                                MD      20,613.29            6,028.38     7.360%
805114053           261    OT         Orangeburg                              SC      21,606.69            4,947.36     7.260%
440000262           262    OF         Roswell                                 GA      21,102.91            4,367.84     7.550%
440000263           263    OF         Englewood                               CO      20,049.63            4,411.12     7.210%
440000264           264    IN         Delray Beach & Riviera Beach            FL      19,755.26            4,462.17     7.110%
440000265           265    OF         Annapolis                               MD      19,501.69            4,497.57     7.020%
440000266           266    RT         Gainesville                             GA      21,697.85            4,509.03     7.330%
240000267           267    MF         Grand Prairie                           TX      20,949.26            3,132.33     7.054%
180000295           268    MF         Victoria                                TX      20,659.37            4,364.61     7.440%
440000269           269    RT         Miami                                   FL      20,603.02            4,371.79     7.420%
245114386           270    MF         Clear Lake City                         TX      19,098.32            4,503.52     6.910%
440000271           271    IN         Ft. Lauderdale                          FL      20,632.24            4,238.51     7.520%
240000272           272    OF         Portland                                OR      20,612.80            4,240.92     7.513%
440000273           273    RT         Mesa                                    AZ      20,476.79            5,615.99     7.600%
240000274           274    RT         San Jose                                CA      20,662.01            5,602.40     7.675%
245114380           275    MF         Metairie                                LA      18,564.85            4,377.72     6.910%
440000276           276    RT         Sioux Falls                             SD      19,967.60            4,163.76     7.430%
240000277           277    HC         Snohomish                               WA      21,182.32            5,376.81     7.970%
245114296           278    HC         St Louis                                MO      20,852.79            5,489.82     7.875%
180000316           279    MF         Toms River                              NJ      19,014.38            4,266.11     7.170%
245114223           280    MF         Baltimore                               MD      20,437.31            2,902.32     7.210%
245114200           281    LO         Metroplois                              IL      19,960.35            8,096.90     7.625%
180000188           282    OT         Las Vegas                               NV      20,010.21            7,041.14     7.200%
245114353           283    RT         Silver Spring                           MD      18,125.62            4,289.53     6.910%
440000284           284    OF         North Hollywood                         CA      19,579.77            5,523.82     7.490%
440000285           285    RT         Pinetop-Lakeside                        AZ      17,756.31            4,363.87     6.780%
245114285           286    MF         Dallas                                  TX      19,793.07            4,096.74     7.550%
180000293           287    RT         Shepardsville                           KY      19,268.40            4,163.60     7.353%
245114280           288    MF         Columbus                                NE      18,639.45            4,240.03     7.125%
440000289           289    OF         Menands                                 NY      19,039.08            8,060.77     7.360%
815114087           290    OT         West Hazelton                           PA      20,933.33            6,504.36     7.600%
245999559           291    MF         Blommingdale                            NJ      18,777.70            4,075.21     7.250%
245114291           292    MF         Estero                                  FL      18,586.54            4,175.27     7.180%
440000293           293    RT         Rockville                               MD      18,369.62            7,966.08     7.180%
245114365           294    IN         Fond Du Lac                             WI      18,739.46           12,196.59     7.438%
180000324           295    OT         Chicago Heights                         IL      20,182.52            4,329.48     7.430%
240000296           296    SS         Everett                                 WA      18,496.48            4,037.72     7.260%
245114346           297    MF         Roanoke                                 VA      18,147.73            4,084.98     7.125%
440000298           298    RT         Williamsburg                            VA      19,092.74            3,981.34     7.500%
128878897           299    MF         Atlanta                                 GA      24,646.64            3,188.21     9.063%
240000300           300    OF         Chicago                                 IL      18,709.43            4,040.13     7.356%
240000301           301    RT         Portage                                 MI      18,626.36            5,452.09     7.356%
180000322           302    MF         Franklin                                TN      17,461.98            4,151.00     6.920%
180000192           303    MF         San Bernadino                           CA      20,781.52            6,350.52     7.770%
240000304           304    MF         Sparks                                  NV      17,993.56            4,061.43     7.159%
245999531           305    MU         Boston                                  MA      18,442.79            5,310.80     7.375%
180000309           306    RT         Manchester                              KY      18,418.32            3,979.91     7.353%
240000307           307    MF         Reno                                    NV      17,184.16            4,119.82     6.884%
245114216           308    MF         Nashville                               TN      18,207.31            3,968.14     7.330%
240000309           309    MF         Phoenix                                 AZ      18,121.04            3,969.66     7.307%
180000411           310    MF         Los Angeles                             CA      17,646.68            3,944.72     7.140%
245114319           311    MF         Ft. Myers                               FL      17,737.87            3,961.69     7.190%
440000312           312    OF         Smithtown                               NY      17,712.83            3,965.08     7.180%
245114156           313    SS         Wayne Township                          NJ      18,421.88            5,225.84     7.500%
240000314           314    OF         West Hartford                           CT      18,843.34            3,861.12     7.650%
815114272           315    OT         Morganton                               NC      18,045.80            6,953.49     7.000%
180000409           316    MF         Los Angeles                             CA      17,370.95            3,883.08     7.140%
240000317           317    RT         Capitola                                CA      18,454.98            3,751.75     7.584%
245114279           318    MF         Kearny                                  NE      17,311.20            3,937.88     7.125%
440000319           319    OF         Salt Lake City                          UT      17,057.75            5,322.20     7.070%
815114128           320    OT         Union Township                          NJ      19,098.99            3,585.53     7.410%
195114177           321    RT         Columbia                                MD      18,801.25            7,302.09     7.875%
180000081           322    MF         Chamblee                                GA      19,362.50            7,305.49     8.120%
180000398           323    RT         Memphis                                 TN      17,095.22            3,821.45     7.140%
240000325           325    IN         San Leandro                             CA      17,350.56            5,122.40     7.283%
440000326           326    RT         Indianapolis                            IN      17,318.20            3,829.26     7.250%
240000327           327    IN         Westlake Village                        CA      18,053.23            3,756.31     7.563%
440000328           328    MF         Boulder                                 CO      16,109.21            3,949.57     6.790%
240000329           329    RT         Newport News                            VA      17,328.16            5,072.10     7.356%
240000330           330    IN         Goleta                                  CA      17,188.70            3,746.98     7.329%
180000318           331    MF         Jackson                                 NJ      16,803.41            3,770.05     7.170%
815114255           332    OT         Milton Freewater                        OR      17,968.56            5,510.02     7.250%
815999526           333    OT         Portage                                 MI      17,619.35            4,923.34     7.125%
180000379           334    MF         Houston                                 TX      16,778.43            3,666.52     7.240%
440000335           335    IN         Boulder                                 CO      16,567.23            3,694.97     7.150%
240000336           336    MF         Santa Rosa                              CA      15,999.49            3,774.57     6.908%
240000337           337    RT         Sunnyvale                               CA      17,335.85            4,849.50     7.508%
240000338           338    RT         Scottsdale                              AZ      17,235.68            3,652.49     7.457%
240000339           339    MF         Sierra Vista                            AZ      17,818.63            2,565.33     7.210%
815114356           340    OT         St. John                                IN      16,952.09            6,225.75     7.000%
440000341           341    MF         Tampa                                   FL      15,779.95            3,734.42     6.910%
245114268           342    HC         Delmar                                  DE      18,168.37            4,669.79     8.000%
240000343           343    OF         Chicago                                 IL      16,725.10            3,611.63     7.356%
440000344           344    RT         Houston                                 TX      20,498.75            3,258.85     9.010%
815114358           345    OT         Lafayette                               IN      16,437.70            6,088.86     6.875%
245114213           346    MF         Murfreesboro                            TN      16,417.63            3,578.09     7.330%
180000310           347    RT         Fairlea                                 WV      16,434.81            3,551.31     7.353%
245999539           348    MF         Summerville                             MA      17,043.65            3,661.99     7.190%
245999550           349    RT         Margate                                 FL      16,229.27            8,528.95     7.500%
240000350           350    MF         Los Angeles                             CA      16,726.41            3,445.71     7.625%
245114289           351    MF         State College                           PA      18,973.13            3,126.86     8.700%
240000352           352    RT         Walled Lake                             MI      15,827.35            3,425.75     7.330%
245114312           354    RT         Fredericksburg                          VA      15,411.75            6,718.78     7.250%
440000355           355    OF         Annapolis                               MD      14,789.53            3,450.92     6.970%
815114167           356    OT         Miami                                   FL      16,662.68            5,964.42     7.500%
180000404           357    RT         Phoenix                                 AZ      15,607.61            3,234.22     7.480%
440000358           358    OF         Pacheco                                 CA      15,683.20            3,232.58     7.520%
240000359           359    MF         Orange                                  CA      15,325.70            3,322.53     7.375%
245114369           360    IN         Stevens Point                           WI      15,103.45            9,830.09     7.438%
440000361           361    RT         Vestavia Hills                          AL      14,772.45            3,294.68     7.150%
245114244           362    MF         Ayer                                    MA      16,384.43            4,223.06     8.000%
180000327           363    MF         Pensacola                               FL      14,266.06            3,359.59     6.960%
245114301           364    SS         Citrus Heights                          CA      14,489.94            4,460.05     7.130%
245114318           365    OF         Altomonta Springs/Longwood              FL      14,479.60            4,461.89     7.125%
240000366           366    MF         Peoria                                  IL      14,096.76            3,246.53     7.026%
440000367           367    MF         Washington                              DC      13,881.11            3,277.29     6.920%
440000368           368    MF         Sylmar                                  CA      14,208.62            3,246.68     7.090%
440000369           369    LO         Saratoga                                CA      15,054.17            4,244.24     7.550%
240000370           370    MF         Stockton                                CA      15,140.79            3,158.22     7.567%
440000371           371    RT         Littleton                               CO      14,859.02            4,101.52     7.570%
240000372           372    OF         Santa Barbara                           CA      14,674.11            3,070.38     7.451%
245114185           373    MF         Granda Hills                            CA      15,184.49            3,031.19     7.720%
245114361           374    OF         Plymouth Meeting                        PA      14,679.93            4,164.35     7.500%
245114181           375    HC         Gig Harbor                              WA      15,412.93            4,057.70     7.875%
240000376           376    MF         Los Angeles                             CA      13,950.59            3,208.58     7.113%
245999508           377    RT         Medford                                 OR      14,013.21            3,041.20     7.250%
440000378           378    RT         Galveston                               TX      13,615.44            4,197.83     7.090%
180000269           379    IN         Bethpage                                NY      13,574.85            3,141.75     7.050%
245114202           381    LO         Hammond                                 IN      14,246.22            5,893.61     7.500%
245114083           382    LO         Albany                                  GA      15,194.09            5,716.91     8.000%
180000400           383    MF         Bowling Green                           KY      13,493.75            3,072.34     7.060%
440000384           384    RT         Memphis                                 TN      14,152.04            6,135.72     7.500%
440000385           385    HC         Topeka                                  KS      14,717.55            3,976.84     7.750%
805114012           386    OT         Houston                                 TX      14,636.50            5,019.50     7.270%
245114219           387    MU         New York                                NY      13,712.97            3,035.21     7.230%
440000388           388    RT         San Diego                               CA      13,414.93            3,033.33     7.090%
245114183           389    SS         Boise                                   ID      14,854.91            3,928.52     7.875%
240000390           390    OF         South Bend                              IN      13,770.60            2,992.60     7.280%
245114115           391    LO         Dunn                                    NC      15,804.25            8,501.72     8.625%
240000392           392    MF         Oxnard                                  CA      13,341.13            2,951.41     7.201%
180000378           393    OF         Coral Gables                            FL      13,170.18            2,974.77     7.110%
245114228           394    MU         Edgewood                                MD      14,901.90            1,912.13     7.520%
245114297           395    MF         Tallahassee                             FL      13,642.58            2,933.62     7.375%
245114217           396    MF         Clarksvile                              TN      13,549.63            2,953.03     7.330%
240000397           397    RT         Peoria                                  AZ      14,320.97            2,872.92     7.750%
195114158           398    LO         Forest Park                             GA      16,273.15            4,437.24     8.875%
245114258           399    IN         Phoenixville                            PA      13,676.37            5,657.87     7.500%
245114151           400    LO         Parkersburg                             WV      13,885.46            5,632.63     7.625%
245114246           401    LO         Gaffney                                 SC      14,464.78            5,442.49     8.000%
245999506           402    RT         Kennewick                               WA      12,840.00            2,903.34     7.090%
180000313           403    OT         Lexington                               SC      14,621.60            2,652.49     7.570%
245114276           404    SS         Santa Clarita                           CA      13,735.28            3,814.86     7.620%
245114171           405    MF         Sanger                                  CA      13,945.64            2,775.42     7.750%
180000367           406    OF         Orlando                                 FL      13,814.60            2,745.69     7.690%
195113941           407    MF         Shreveport                              LA      15,750.90                0.00     8.140%
815114250           408    OT         Coral Springs                           FL      13,515.77            5,006.02     7.125%
245114226           409    MF         Baltimore                               MD      13,463.62            2,035.91     7.020%
245114229           410    RT         Abingdon                                MD      13,787.30            2,911.42     7.300%
240000411           411    RT         Pico Rivera                             CA      13,596.29            2,722.14     7.706%
815114251           412    OT         Chicago                                 IL      12,952.67            4,719.30     7.000%
245114362           413    IN         Menasha                                 WI      12,726.05            8,282.76     7.438%
180000320           414    MF         Wannamassa                              NJ      12,492.01            2,802.73     7.170%
245999523           415    LO         Payson                                  AZ      13,146.07            3,613.17     7.590%
440000416           416    MF         Austin                                  TX      12,364.65            2,786.42     7.120%
245999520           417    MF         Metairie                                LA      12,020.94            2,775.39     7.000%
440000418           418    OF         Santa Barbara                           CA      12,593.05            2,706.29     7.330%
240000419           419    MF         Denver                                  CO      11,986.37            2,816.61     7.000%
180000371           420    RT         Houston                                 TX      12,398.63            3,646.67     7.300%
195113936           421    MF         Dallas                                  TX      14,923.33                0.00     8.140%
440000422           422    RT         Vestiva Hills                           AL      12,761.68            2,636.11     7.510%
180000353           423    MF         New York                                NY      12,554.92            2,662.43     7.390%
245114378           424    LO         Franklin                                TN      13,295.98            4,264.59     7.875%
440000425           425    LO         Winter Park                             FL      13,271.55            3,475.89     7.840%
815114333           426    OT         Aurora                                  CO      13,626.17            5,735.45     7.625%
180000363           427    MF         Jonesboro                               GA      12,250.23            2,991.53     6.780%
180000251           428    RT         Deptford                                NJ      12,238.65            2,724.49     7.220%
440000429           429    MF         Dallas                                  TX      12,041.72            5,253.37     7.180%
440000430           430    MU         New York                                NY      13,715.74            3,446.79     8.125%
180000390           431    OF         Newport Beach                           CA      12,716.10            2,606.65     7.530%
180000334           432    OT         Miami                                   FL      13,275.98            3,646.36     7.450%
815096383           433    OT         Ventnor City                            NJ      13,070.32            2,495.17     7.310%
240000434           434    IN         Windsor                                 WI      12,931.71           10,020.64     7.501%
240000435           435    MF         Osseo                                   MN      11,717.92            2,709.23     7.039%
240000436           436    OF         Murray                                  UT      13,226.27            2,531.29     7.939%
815999513           437    OT         Virginia Beach                          VA      12,607.17            4,579.76     7.170%
815999512           438    OT         Roanoke                                 VA      12,592.18            4,393.23     7.170%
245114227           439    IN         Belcamp                                 MD      13,421.59            1,699.95     7.560%
245114195           440    MF         Palm Springs                            FL      12,635.46            2,582.11     7.625%
240000441           441    OF         Van Buren Township                      MI      12,006.06           11,545.94     7.060%
815114326           442    OT         Houma                                   LA      12,432.77            2,598.15     7.090%
245999502           443    RT         Palmdale                                CA      11,725.50            5,018.53     7.210%
245114359           444    MF         Hastings                                NE      11,261.65            2,665.24     6.875%
240000445           445    MF         Glendale                                CA      11,611.81            2,670.68     7.113%
240000446           446    RT         Lancaster                               CA      11,705.26            2,633.93     7.188%
805114122           447    OT         Winslow Township                        NJ      13,379.01            2,198.27     7.690%
180000073           448    OT         Richmond                                VA      13,347.65            4,479.67     7.770%
440000449           449    RT         Stoughton                               MA      12,089.95            2,521.72     7.450%
440000450           450    RT         Plainfield                              IN      12,007.79            2,532.19     7.400%
440000451           451    RT         Placentia                               CA      11,859.91            2,551.35     7.310%
245999521           452    MF         Metairie                                LA      11,202.92            2,641.73     6.910%
245999552           453    RT         Wallkill                                NY      11,944.77            2,931.06     7.375%
440000454           454    RT         Pasadena                                CA      11,425.29            2,616.65     7.050%
240000455           455    MF         Peoria                                  IL      10,945.54            2,686.19     6.758%
245999522           456    LO         St. Augustine                           FL      13,060.42            4,668.54     8.125%
245114394           457    SS         Tacoma                                  WA      11,863.56            3,450.94     7.350%
240000458           458    MF         Van Nuys                                CA      11,695.51            2,598.87     7.228%
240000459           459    MF         St Louis                                MO      11,672.49            2,601.97     7.214%
240000460           460    MF         St Louis                                MO      11,672.49            2,601.97     7.214%
245114290           461    LO         Kingsland                               GA      12,630.52            4,771.71     7.875%
245114196           462    MF         Washington                              DC      11,929.99            2,574.19     7.375%
240000463           463    MF         Chatsworth                              CA      11,488.72            2,642.36     7.113%
180000373           464    OT         Liberty                                 NY      12,018.27            2,996.33     7.020%
245999507           465    MF         Fayetteville                            AR      11,649.32            2,539.95     7.250%
180000338           466    OT         Philadelphia                            PA      11,903.06            2,839.94     6.970%
815114123           467    OT         Wildwood                                NJ      13,116.55            2,978.42     7.690%
240000468           468    RT         Salt Lake City                          UT      12,778.95            2,408.53     7.999%
240000469           469    MF         Fresno                                  CA      11,370.51            2,544.26     7.151%
245114179           470    LO         Statesville                             NC      13,016.35            7,314.11     8.375%
180000330           471    OT         Martinsville                            IN      12,213.88            4,136.46     7.320%
240000472           472    MH         Idaho Falls                             ID      11,029.92            2,521.43     7.058%
440000473           473    RT         Lauderhill                              FL      11,607.24            3,224.66     7.540%
440000474           474    RT         Chesapeake                              VA      11,163.01            2,453.40     7.230%
180000377           475    RT         Alpharetta                              GA      10,626.86            3,406.82     6.920%
240000476           476    OF         Chicago                                 IL      11,339.05            2,448.56     7.356%
245114231           477    MU         Brighton                                MA      12,949.76            2,321.32     7.875%
815114263           478    OT         Oveido                                  FL      11,671.13            4,011.13     7.160%
240000479           479    LO         Mt. Sterling                            KY      11,770.94            3,233.36     7.672%
240000480           480    LO         Elizabethtown                           KY      11,770.94            3,233.36     7.672%
240000481           481    RT         Half Moon Bay                           CA      11,901.78            3,221.87     7.763%
180000187           482    OT         Vernon                                  CT      11,687.18            4,061.06     7.250%
440000483           483    RT         Castle Shannon                          PA      11,372.58            2,328.93     7.550%
240000484           484    MF         Truckee                                 CA      11,068.67            2,367.61     7.351%
240000485           485    RT         Pleasant Hill                           CA      11,511.69            3,121.34     7.675%
245114078           486    MF         Newton                                  NJ      11,847.01            2,285.08     7.870%
815999524           487    OT         Gaylord                                 MI      11,396.68            2,804.63     7.125%
240000488           488    RT         Midvale                                 UT      11,970.99            2,281.72     7.959%
245114281           489    HC         Santa Monica                            CA      12,167.98            3,044.26     8.125%
245114203           490    LO         Macomb                                  IL      11,281.94            4,576.51     7.625%
245114154           491    LO         Lancaster                               OH      11,281.94            4,576.51     7.625%
245114150           492    LO         Logan                                   OH      11,137.30            4,517.83     7.625%
245114153           493    LO         Octa                                    OH      11,137.30            4,517.83     7.625%
240000494           494    RT         Jacksonville                            FL      10,683.59            3,191.82     7.280%
815114337           495    OT         Brazil                                  IN      10,783.08            4,056.18     6.938%
180000394           496    RT         Gardner                                 MA      10,656.07            2,318.17     7.260%
245114287           497    RT         Grants                                  NM      10,967.49            3,073.34     7.500%
180000406           498    RT         Stroud Township                         PA      10,655.80            3,126.53     7.290%
245114339           499    MF         Miramar                                 FL      10,342.35            2,378.25     7.063%
440000500           500    RT         Peoria                                  AZ      12,074.51            2,186.20     8.240%
440000501           501    RT         Montgomery                              TX      11,186.20            2,705.35     7.656%
180000346           502    OT         Ft. Myers Shores                        FL      10,704.78            4,109.60     6.920%
245114277           503    SS         Van Nuys                                CA      11,179.42            3,072.18     7.670%
440000504           504    LO         Brigham City                            UT      10,793.19            3,136.60     7.410%
245114275           505    RT         Plymouth Meeting                        PA      10,741.21            3,145.50     7.375%
240000506           506    RT         Stanton                                 CA      11,263.23            6,208.86     7.369%
245114205           507    LO         Sycamore                                IL      10,992.66            4,459.16     7.625%
815114110           509    OT         Shreveport                              LA      11,978.62            1,889.04     7.780%
240000510           510    MF         San Francisco                           CA      11,232.03            2,224.37     7.796%
240000511           511    MF         Oxnard                                  CA      10,283.79            2,275.04     7.201%
180000445           512    OT         Decatur                                 GA      10,692.79            3,797.55     7.100%
240000513           513    MF         Los Angeles                             CA       9,941.43            2,276.29     7.051%
245114197           514    MF         Boise                                   ID       9,859.19            2,273.77     7.020%
180000423           515    RT         New York                                NY      10,385.17            2,151.43     7.460%
440000516           516    RT         Payson                                  AZ      10,244.02            2,182.00     7.370%
240000517           517    MF         Burlingame                              CA       9,838.71            2,253.01     7.096%
240000518           518    RT         Ogden                                   NY      10,929.02            2,856.53     7.910%
240000519           519    LO         Prescott                                AZ      11,650.46            3,333.85     7.936%
240000520           520    IN         Livermoore                              CA      10,652.57            5,937.65     7.406%
180000441           521    OT         Lancaster                               PA      10,040.49            2,152.55     6.900%
245114364           522    IN         Menasha                                 WI       9,929.12            6,462.37     7.438%
240000523           523    MF         St. Paul                                MN       9,576.86            2,192.81     7.051%
240000524           524    OF         Tempe                                   AZ      10,161.24            2,090.60     7.513%
440000525           525    RT         Salina                                  KS      10,653.92            2,053.02     7.890%
180000311           526    RT         Crestwood                               KY       9,917.56            2,143.03     7.353%
440000527           527    MF         Orchard Park                            NY       9,906.49            2,889.57     7.380%
245114310           528    MF         East Palo Alto                          CA       9,760.19            2,150.61     7.250%
440000529           529    RT         Mesa                                    AZ       9,979.29            2,070.35     7.490%
440000530           530    RT         Phoenix                                 AZ      10,626.05            4,501.04     7.640%
440000531           531    OF         Greenville                              SC       9,652.61            2,093.96     7.320%
180000350           532    OF         Hialeah                                 FL      10,168.92            2,002.74     7.740%
240000533           533    OF         Billerica                               MA       9,414.65            2,818.36     7.200%
245114347           534    MF         Philadelphia                            PA       9,315.10            2,836.05     7.125%
240000535           535    MF         Los Angeles                             CA       9,672.24            2,061.13     7.368%
440000536           536    MF         Spartanburg                             SC       9,328.87            2,107.14     7.110%
440000537           537    RT         Wellesley                               MA       9,302.26            2,110.83     7.090%
815114334           538    OT         Tipton                                  IN       9,899.50            3,439.89     7.250%
805113988           539    OT         Cranford                                NJ      10,037.67            8,509.19     7.563%
180000255           540    MF         Goodyear                                AZ       9,364.97            2,751.52     7.360%
815114089           541    OT         York                                    PA       9,222.61            3,465.54     6.850%
180000393           542    IN         Okmulgee                                OK      10,277.69            5,215.58     7.710%
240000543           543    MF         Los Angeles                             CA       9,007.26            2,041.72     7.125%
240000544           544    OT         Camden                                  SC       9,964.49            2,287.72     7.420%
240000545           545    OT         Mableton                                GA       9,214.41            2,219.79     6.970%
815114336           546    OT         Rockville                               IN       9,101.23            3,423.54     6.938%
815114335           547    OT         Edinburgh                               IN       9,491.45            3,298.09     7.250%
440000548           548    RT         Mesa                                    AZ       9,105.79            1,939.56     7.370%
240000549           549    RT         Victorville                             CA       8,852.61            2,661.84     7.201%
815114350           550    OT         Greece                                  NY       9,200.61            2,116.11     7.000%
180000291           551    RT         Amenia                                  NY       9,239.18            1,937.30     7.490%
245114260           552    MF         Everett                                 WA       8,838.20            1,989.94     7.170%
440000553           553    RT         Oxford                                  NC       9,238.65            2,621.52     7.520%
440000554           554    RT         Arvada                                  CO       8,929.89            1,938.29     7.270%
805114176           555    OT         Oldsmar                                 FL       9,492.73            3,102.73     7.300%
245999516           556    RT         Henderson                               NV       8,704.24            3,443.63     7.210%
245114300           557    SS         Glendora                                CA       8,727.59            2,578.37     7.280%
180000410           558    MF         Los Angeles                             CA       8,487.00            1,919.04     7.090%
180000347           559    IN         Ft. Worth                               TX       9,406.84            1,926.81     7.380%
240000560           560    OF         Murray                                  UT       9,515.40            1,813.68     7.959%
245114363           561    IN         Neenah                                  WI       8,670.50            5,643.20     7.438%
180000259           562    OF         Port Jefferson Station                  NY       9,164.59            1,802.88     7.790%
440000563           563    IN         Houston                                 TX       8,789.13            1,838.93     7.500%
440000564           564    OF         Sarasota                                FL       8,659.15            1,798.27     7.470%
245999515           565    MF         Los Angeles                             CA       8,447.89            1,825.48     7.290%
180000340           566    MF         South Miami                             FL       8,220.75            1,869.85     7.110%
245114184           567    MF         Charlotte                               NC       8,784.80            2,432.12     7.635%
240000569           569    MH         Oceano                                  CA       8,731.41            4,972.53     7.263%
240000570           570    MF         North Hollywood                         CA       8,304.79            1,813.40     7.306%
240000571           571    RT         Mountain View                           CA       8,635.50            2,359.96     7.638%
240000572           572    IN         Oakland                                 CA       8,567.06            3,454.72     7.654%
815114252           573    OT         Kannapolis                              NC       9,520.22              829.78     7.875%
240000574           574    MF         Los Angeles                             CA       7,922.67            1,814.06     7.051%
240000575           575    OF         Brookfield                              WI       8,428.96            1,744.42     7.535%
815999553           576    OT         Aiken                                   SC       8,374.83            2,931.91     7.125%
180000267           577    MF         Oklahoma City                           OK       7,965.66            1,789.41     7.180%
180000399           578    OT         Sandy Township                          OH       8,469.19            2,383.79     7.230%
245114225           579    MF         Baltimore                               MD       8,478.36            1,204.02     7.210%
245114311           580    RT         Charlotte                               NC       8,099.49            1,735.72     7.375%
180000233           581    OT         Hogansville                             GA       8,717.48            3,038.69     7.540%
180000444           582    OT         Oak Ridge                               TN       8,543.67            1,883.35     7.340%
240000583           583    OF         West Carrollton                         OH       8,038.06            1,683.93     7.430%
240000584           584    OF         Warrensville Heights                    OH       7,939.46            1,696.62     7.340%
240000585           585    OF         Cupertino                               CA       8,217.72            2,248.66     7.632%
240000586           586    IN         Lake Forest                             CA       7,552.25            1,761.98     7.000%
245114190           587    MF         Keizer                                  OR       8,090.52            1,698.48     7.500%
245114381           588    MF         Metairie                                LA       7,425.94            1,751.09     6.910%
180000332           589    RT         New York                                NY       7,908.63            1,674.47     7.430%
240000590           590    OF         Santa Barbara                           CA       7,985.98            1,642.35     7.515%
240000591           591    OF         Panorama City                           CA       8,432.96            1,600.52     7.980%
815114253           592    OT         Gastonia                                NC       8,895.82              779.18     7.875%
245114221           593    MF         Baltimore                               MD       7,907.91            1,164.52     7.100%
180000364           594    MF         Jonesboro                               GA       7,573.47            1,822.15     6.830%
245114293           595    MH         Chubbuck                                ID       7,541.80            1,667.58     7.250%
440000596           596    RT         Pembroke Pines                          FL       8,013.57            1,569.92     7.810%
440000597           597    RT         Miami Beach                             FL       7,408.64            1,574.57     7.380%
240000598           598    MF         Los Angeles                             CA       7,396.42            1,576.16     7.368%
240000599           599    IN         Santa Clarita                           CA       7,497.56            2,110.17     7.501%
440000600           600    RT         Fairfield                               CT       7,159.01            2,178.93     7.180%
245114366           601    IN         Neenah                                  WI       7,272.03            4,733.01     7.438%
245114370           602    IN         Fond Du Lac                             WI       7,272.03            4,733.01     7.438%
815114254           604    OT         Wilmington                              NC       8,247.98              827.02     7.875%
815999546           605    OT         Kernersville                            NC       7,356.05            2,263.20     7.125%
815114271           606    OT         Easley                                  SC       6,998.02            2,298.82     6.790%
440000607           607    RT         Tucson                                  AZ       7,142.36            1,521.34     7.370%
240000608           608    OT         Mt. Holly                               NC       7,665.24            2,558.48     7.580%
240000609           609    MF         Minneapolis                             MN       6,419.51            2,139.78     6.784%
240000610           610    IN         Las Vegas                               NV       7,219.01            1,478.39     7.615%
240000611           611    OT         Florence                                SC       7,435.53            2,658.54     7.470%
440000612           612    RT         Fairfield                               CT       6,718.46            2,044.84     7.180%
240000613           613    MF         Oxnard                                  CA       6,670.56            1,475.71     7.201%
440000614           614    IN         Marietta                                GA       6,769.80            1,973.58     7.340%
245114348           615    MF         Orange Park                             FL       6,825.41            1,462.69     7.375%
180000298           616    OT         Williamsport                            PA       6,876.73            2,696.27     7.060%
180000184           617    OT         Westbrook                               ME       7,062.16            2,371.38     7.420%
240000618           618    OF         Salt Lake City                          UT       7,151.15            1,358.61     7.975%
180000401           619    MF         Clarksville                             TN       6,269.82            1,427.55     7.060%
240000620           620    IN         Simi Valley                             CA       6,397.04            1,420.71     7.215%
240000621           621    OF         Thousand Oaks                           CA       6,876.98            1,343.11     7.863%
245114314           622    RT         Brockton                                MA       6,586.33            1,819.01     7.625%
240000623           623    MF         Tucson                                  AZ       6,079.61            1,380.12     7.134%
245114367           624    IN         Neenah                                  WI       6,153.26            4,004.85     7.438%
245114368           625    IN         Combined Locks                          WI       6,153.26            4,004.85     7.437%
240000626           626    SS         Phoenix                                 AZ       6,899.68            3,525.68     7.863%
245114344           627    MF         McFarland                               WI       7,589.94            1,161.22     9.110%
245114294           628    MF         Kearny                                  NJ       6,384.73            1,266.55     7.750%
245999558           629    MF         DeKalb                                  IL       5,941.60            1,289.47     7.250%
245114215           630    MF         Murfreesboro                            TN       6,001.36            1,307.94     7.330%
440000631           631    OF         Austin                                  TX       6,049.68            1,263.34     7.460%
180000328           632    OF         Houston                                 TX       5,573.87            1,334.41     6.890%
240000633           633    MF         Houston                                 TX       5,901.76            1,749.38     7.341%
440000634           634    MF         Gladstone                               MO       6,065.27              858.75     7.240%
180000345           635    OF         Norman                                  OK       5,790.03            1,619.41     7.530%
180000361           636    IN         Opa Locka                               FL       5,782.21            1,620.72     7.520%
180000365           637    MF         Atlanta                                 GA       5,651.68            1,339.75     6.880%
240000638           638    MF         Canoga Park                             CA       5,307.66            1,270.99     6.889%
240000639           639    MF         Tucson                                  AZ       5,259.97            1,277.94     6.828%
240000640           640    MF         Monmouth                                OR       6,036.88            1,262.21     7.360%
240000641           641    MF         Longview                                TX       5,737.81            1,652.10     7.500%
240000642           642    SS         Salt Lake City                          UT       6,123.59            1,594.57     8.000%
245999510           643    MF         Allston                                 MA       5,544.63            1,208.92     7.250%
440000644           644    RT         Chandler                                AZ       5,641.04            1,176.30     7.500%
240000645           645    MF         Pacific Palisades                       CA       5,677.79            1,184.34     7.567%
245114399           646    MU         Redbank                                 NJ       5,822.88            1,507.24     7.875%
180000317           647    MF         Garfield                                NJ       5,306.34            1,190.54     7.170%
245114222           648    MF         Baltimore                               MD       5,582.40              822.06     7.100%
245114295           649    RT         Coral Springs                           FL       5,577.80            1,507.18     7.750%
245999555           650    MF         Omaha                                   NE       4,940.25            1,169.19     6.875%
180000344           651    OT         Vestal                                  NY       5,526.89              963.64     7.290%
180000383           652    RT         Tuscaloosa                              AL       5,118.02            1,088.86     7.360%
805114038           653    OT         Newport News                            VA       5,961.22            1,285.88     8.125%
240000654           654    MF         Salt Lake City                          UT       5,039.81            1,078.26     7.350%
180000415           655    MF         Denver                                  CO       4,673.92            1,109.99     6.880%
240000656           656    MF         Minneapolis                             MN       4,768.99            1,067.11     7.151%
240000657           657    IN         Martinez                                CA       4,903.74            1,000.81     7.600%
815114178           658    OT         Fallon                                  NV       5,327.63            1,637.99     7.850%
240000659           659    MF         Yuma                                    AZ       4,528.94            1,019.93     7.169%
245114224           660    MF         Baltimore                               MD       4,688.39              665.80     7.210%
245114387           661    MF         Long Branch                             NJ       4,195.26              973.16     6.960%
240000662           662    MF         Glendale                                CA       4,266.82              958.68     7.133%
245114230           663    OF         Pikesville                              MD       4,757.22              943.03     7.520%
245999541           664    MF         Thomson                                 GA       5,045.20              847.84     8.520%
240000665           665    RT         Milpitas                                CA       4,345.76            1,239.96     7.438%
180000392           666    IN         Tulsa                                   OK       4,671.68            2,370.71     7.710%
245114340           667    RT         La Grange                               GA       4,390.88            1,212.68     7.625%
240000668           668    MF         Minneapolis                             MN       3,846.51            1,282.13     6.784%
245114108           669    MF         Tunica                                  MS       4,616.34              830.34     8.250%
240000670           670    RT         Plano                                   TX       4,492.47            1,085.28     8.375%
245114120           671    MF         Harford                                 NY       3,587.11              726.74     7.650%
180000335           672    OT         Tustin                                  CA       2,817.42            1,827.85     7.060%
245113961           673    MF         Atlanta                                 GA       2,831.91              789.15     7.500%
245114341           674    RT         Huntsville                              AL       2,634.53              727.60     7.625%
195114186           675    MF         Bronx                                   NY       2,626.95              525.26     7.750%
240000676           676    MF         Arleta                                  CA       2,308.45              504.06     7.306%
Totals                                                                            19,342,142.34        4,409,800.71



</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                173,346,299.20     172,771,097.50           03/10/1999 
240000002    4/10/2011               4/10/2023          N                154,000,000.00     154,000,000.00           03/10/1999 
240000003   11/10/2006              11/10/2031          N                 85,527,649.00      85,527,649.00           03/10/1999 
240000004   11/10/2008              11/10/2033          N                 77,863,877.00      77,863,877.00           03/10/1999 
355132459       N/A                   5/1/2013          N                 64,000,000.00      64,000,000.00           03/01/1999 
245114125       N/A                  12/1/2027          N                 63,382,255.01      63,303,705.20           03/01/1999 
245114400       N/A                   4/1/2008          N                 25,157,049.49      25,124,812.45           03/01/1999 
240000009       N/A                   1/1/2008          N                 23,671,636.65      23,632,836.29           03/01/1999 
440000010     3/1/2005                3/1/2028          N                 22,326,045.37      22,298,083.58           03/01/1999 
245114220       N/A                   1/1/2010          N                 21,999,681.75      21,980,419.96           03/01/1999 
180000281       N/A                   1/1/2003          N                 21,494,785.25      21,443,103.69           03/01/1999 
245114267       N/A                   3/1/2013          N                 21,048,190.99      21,022,502.62           03/01/1999 
180000314       N/A                   2/1/2008          N                 20,801,868.80      20,775,156.69           03/01/1999 
245114329       N/A                   2/1/2008          N                 20,639,801.40      20,620,768.68           03/01/1999 
245999549       N/A                   5/1/2008          N                 19,867,785.63      19,842,584.94           03/01/1999 
440000017     2/1/2008                2/1/2028          N                 17,838,503.42      17,816,045.85           03/01/1999 
195113931     7/1/2007                7/1/2027          N                 17,697,000.00      17,697,000.00           03/01/1999 
180000242       N/A                   1/1/2008          N                 17,234,119.85      17,212,423.42           03/01/1999 
180000285       N/A                   1/1/2005          N                 16,745,859.64      16,725,117.30           03/01/1999 
355132446       N/A                   1/1/2013          N                 16,340,462.83      16,319,781.46           03/01/1999 
440000022     3/1/2008                3/1/2028          N                 16,176,859.27      16,156,760.58           03/01/1999 
815114236       N/A                  11/1/2017          N                 15,269,203.57      15,269,203.57           03/01/1999 
815114235       N/A                  11/1/2017          N                 15,254,763.33      15,254,763.33           03/01/1999 
245114266       N/A                   3/1/2013          N                 15,073,284.69      15,054,888.43           03/01/1999 
180000315     2/1/2013                2/1/2028          N                 14,431,464.60      14,413,408.03           03/01/1999 
240000027       N/A                   4/1/2008          N                 14,401,881.39      14,384,190.08           03/01/1999 
245114288       N/A                   1/1/2008          N                 14,357,152.08      14,338,849.94           03/01/1999 
180000389       N/A                   4/1/2008          N                 14,199,216.20      14,181,526.86           03/01/1999 
180000351       N/A                   3/1/2008          N                 13,637,102.31      13,614,406.09           03/01/1999 
815114262       N/A                   2/1/2023          N                 13,637,280.42      13,623,199.57           03/01/1999 
180000402       N/A                   4/1/2005          N                 13,650,382.64      13,633,208.45           03/01/1999 
245114261       N/A                   1/1/2018          N                 13,198,100.14      13,166,827.29           03/01/1999 
245114331       N/A                   2/1/2008          N                 13,258,550.46      13,246,324.27           03/01/1999 
440000035       N/A                   4/1/2008          N                 13,191,970.01      13,175,876.41           03/01/1999 
245114391       N/A                   3/1/2011          N                 13,142,112.40      13,125,343.13           03/01/1999 
245114330       N/A                   2/1/2008          N                 13,100,239.46      13,088,159.25           03/01/1999 
245114401       N/A                   4/1/2008          N                 13,106,086.71      13,089,705.51           03/01/1999 
245114063       N/A                  11/1/2007          N                 12,679,736.26      12,664,596.54           03/01/1999 
440000040       N/A                   3/1/2023          N                 12,326,298.20      12,309,945.86           03/01/1999 
355132439       N/A                  12/1/2007          N                 12,347,398.68      12,329,461.29           03/01/1999 
180000438       N/A                   5/1/2008          N                 12,323,727.82      12,308,486.79           03/01/1999 
440000043     4/1/2008                4/1/2028          N                 12,309,264.81      12,293,721.68           03/01/1999
440000044       N/A                   2/1/2005          N                 12,144,345.66      12,129,282.35           03/01/1999
180000326       N/A                   2/1/2008          N                 12,084,707.48      12,064,442.35           03/01/1999
180000304     2/1/2008                2/1/2028          N                 12,091,296.69      12,076,114.81           03/01/1999
180000282       N/A                   2/1/2023          N                 12,003,334.53      11,989,462.75           03/01/1999
245114375       N/A                   3/1/2008          N                 11,891,250.88      11,881,008.96           03/01/1999
180000289     1/1/2005                1/1/2028          N                 11,794,661.11      11,780,205.14           03/01/1999
440000050     2/1/2013                2/1/2028          N                 11,497,357.79      11,482,959.73           03/01/1999
180000287       N/A                   1/1/2008          N                 11,494,756.87      11,480,545.71           03/01/1999
180000396       N/A                   7/1/2019          N                 11,132,848.00      11,115,487.22           03/01/1999
245114265       N/A                   3/1/2013          N                 10,915,274.07      10,901,952.46           03/01/1999
440000054       N/A                  10/1/2012          N                 10,897,117.49      10,883,830.39           03/01/1999
815114233       N/A                  11/1/2017          N                 10,586,724.07      10,586,724.07           03/01/1999
815114234       N/A                  11/1/2017          N                 10,500,556.70      10,500,556.70           03/01/1999
245114374       N/A                   3/1/2008          N                 10,518,987.50      10,505,866.06           03/01/1999
815114232       N/A                  11/1/2017          N                 10,430,513.15      10,430,513.15           03/01/1999
440000059       N/A                   5/1/2008          N                 10,438,743.88      10,426,057.18           03/01/1999
240000060       N/A                   1/1/2008          N                 10,028,132.90      10,015,491.47           03/01/1999
245114309       N/A                   1/1/2008          N                  9,906,010.23       9,893,605.07           03/01/1999
245114303       N/A                   3/1/2028          N                  9,875,003.32       9,863,017.92           03/01/1999
180000240     1/1/2008                1/1/2028          N                  9,687,975.83       9,676,047.44           03/01/1999
245114114       N/A                  12/1/2007          N                  9,570,728.05       9,548,240.61           03/01/1999
245114304       N/A                   3/1/2028          N                  9,632,271.96       9,620,610.80           03/01/1999
180000368       N/A                   3/1/2008          N                  9,526,347.19       9,514,448.08           03/01/1999
245114107       N/A                  12/1/2007          N                  9,507,678.48       9,495,910.77           03/01/1999
195113942     7/1/2007                7/1/2027          N                  9,530,000.00       9,530,000.00           03/01/1999
245114320       N/A                   2/1/2013          N                  9,174,512.58       9,159,127.62           03/01/1999
440000070       N/A                   5/1/2008          N                  9,156,856.49       9,141,406.26           03/01/1999
245114390       N/A                   4/1/2011          N                  9,185,789.69       9,174,406.70           03/01/1999
245114371       N/A                   3/1/2008          N                  9,179,305.12       9,167,854.81           03/01/1999
440000073     2/1/2013                2/1/2028          N                  9,145,457.82       9,133,851.47           03/01/1999
180000369       N/A                   3/1/2008          N                  9,129,234.92       9,117,821.64           03/01/1999
180000306       N/A                   1/1/2008          N                  9,123,401.94       9,112,229.60           03/01/1999
440000076       N/A                   3/1/2008          N                  9,078,714.92       9,067,313.80           03/01/1999
245114305       N/A                   1/1/2013          N                  8,902,184.35       8,894,345.69           03/01/1999
245114360       N/A                   2/1/2018          N                  8,817,104.45       8,796,547.44           03/01/1999
180000297     2/1/2008                2/1/2028          N                  8,717,349.45       8,706,175.75           03/01/1999
180000376    2/29/2008               2/28/2023          N                  8,199,939.72       8,186,164.65           03/01/1999
245114298       N/A                   1/1/2013          N                  8,123,838.91       8,113,709.87           03/01/1999
440000083     4/1/2018                4/1/2028          N                  8,047,480.52       8,037,733.75           03/01/1999
355132436       N/A                  12/1/2007          N                  7,958,967.89       7,948,435.02           03/01/1999
195113938     7/1/2007                7/1/2027          N                  7,983,000.00       7,983,000.00           03/01/1999
240000086       N/A                   1/1/2008          N                  7,874,549.18       7,864,652.35           03/01/1999
440000087       N/A                   4/1/2008          N                  7,749,491.66       7,740,109.76           03/01/1999
240000088       N/A                   1/1/2008          N                  7,725,972.89       7,716,262.81           03/01/1999
440000089       N/A                   2/1/2008          N                  7,697,712.66       7,684,974.67           03/01/1999
245114323       N/A                   1/1/2008          N                  7,697,214.65       7,684,802.88           03/01/1999
240000091       N/A                  11/1/2007          N                  7,718,139.51       7,708,525.87           03/01/1999
440000092       N/A                   4/1/2008          N                  7,697,287.83       7,687,816.00           03/01/1999
245114395       N/A                   3/1/2008          N                  7,543,028.37       7,533,681.43           03/01/1999 
245114207       N/A                   2/1/2008          N                  7,530,228.28       7,520,663.20           03/01/1999 
355112450       N/A                   5/1/2018          N                  7,279,556.34       7,261,938.52           03/01/1999 
245114157       N/A                   1/1/2008          N                  7,334,336.22       7,325,339.40           03/01/1999 
180000331     2/1/2008                2/1/2028          N                  7,158,598.05       7,149,764.51           03/01/1999 
440000098     2/1/2008                2/1/2028          N                  7,137,026.25       7,128,127.61           03/01/1999 
245114274       N/A                  12/1/2007          N                  7,117,646.91       7,111,495.88           03/01/1999 
180000343       N/A                   2/1/2008          N                  7,086,145.30       7,077,240.05           03/01/1999 
240000101       N/A                  11/1/2007          N                  7,058,996.79       7,050,565.40           03/01/1999 
180000385       N/A                   4/1/2008          N                  7,049,960.48       7,041,177.66           03/01/1999 
180000300     2/1/2008                2/1/2028          N                  7,036,738.19       7,027,902.83           03/01/1999 
180000381     3/1/2008                3/1/2028          N                  7,016,196.13       7,007,730.62           03/01/1999 
245999535       N/A                   5/1/2013          N                  6,959,380.96       6,950,937.37           03/01/1999 
180000374       N/A                   3/1/2004          N                  6,948,741.34       6,940,198.30           02/01/1999 
180000342     2/1/2009                2/1/2021          N                  6,881,863.94       6,868,355.00           03/01/1999 
240000108       N/A                  11/1/2007          N                  6,900,150.15       6,891,485.79           03/01/1999 
245114338       N/A                   5/1/2028          N                  6,856,777.25       6,848,244.33           02/01/1999 
240000110       N/A                   4/1/2008          N                  6,828,160.96       6,817,017.92           03/01/1999 
180000358     3/1/2008                3/1/2028          N                  6,795,402.10       6,786,798.53           03/01/1999 
240000112       N/A                   3/1/2008          N                  6,795,150.89       6,786,618.25           03/01/1999 
245999547       N/A                   4/1/2008          N                  6,743,435.82       6,737,594.79           03/01/1999  
440000114     4/1/2008                4/1/2028          N                  6,701,218.76       6,692,795.25           03/01/1999 
240000115       N/A                   2/1/2008          N                  6,689,926.21       6,681,530.01           03/01/1999 
180000386       N/A                   3/1/2008          N                  6,650,938.09       6,642,761.18           03/01/1999 
240000117       N/A                   2/1/2008          N                  6,646,906.12       6,638,904.91           03/01/1999 
240000118       N/A                  11/1/2007          N                  6,633,259.50       6,625,146.28           03/01/1999 
440000119     2/1/2008                2/1/2028          N                  6,612,875.30       6,604,429.84           03/01/1999 
180000384       N/A                   4/1/2008          N                  6,553,484.40       6,545,320.09           03/01/1999 
245999551       N/A                   4/1/2008          N                  6,529,346.91       6,518,561.91           03/01/1999 
240000122     2/1/2003                2/1/2028          N                  6,535,997.28       6,530,452.25           03/01/1999 
180000329       N/A                   2/1/2008          N                  6,543,474.32       6,535,379.03           03/01/1999 
180000296     2/1/2008                2/1/2028          N                  6,539,685.63       6,531,393.66           03/01/1999 
180000214    12/1/2017               12/1/2027          N                  6,527,870.71       6,522,475.51           03/01/1999 
355132437       N/A                  11/1/2007          N                  6,491,920.05       6,481,016.16           03/01/1999 
245114376       N/A                   4/1/2028          N                  6,509,128.12       6,501,221.10           03/01/1999 
245114396       N/A                   4/1/2008          N                  6,436,861.40       6,426,656.17           03/01/1999 
245114182       N/A                   2/1/2023          N                  6,408,022.57       6,397,028.26           03/01/1999 
240000130       N/A                   1/1/2008          N                  6,417,212.97       6,409,084.47           03/01/1999 
440000131     2/1/2008                2/1/2028          N                  6,363,841.17       6,355,987.38           03/01/1999 
245114377       N/A                   4/1/2018          N                  6,356,581.34       6,348,766.12           03/01/1999 
245114131       N/A                   1/1/2008          N                  6,345,719.97       6,338,054.81           03/01/1999 
245114193       N/A                  12/1/2012          N                  6,309,627.16       6,301,634.37           03/01/1999 
245114398       N/A                   3/1/2008          N                  6,275,885.44       6,270,505.75           03/01/1999 
180000437       N/A                   5/1/2008          N                  6,280,717.97       6,272,922.83           03/01/1999 
240000137       N/A                   4/1/2008          N                  6,257,369.11       6,249,682.54           03/01/1999 
245999548       N/A                   4/1/2013          N                  6,255,878.11       6,248,101.83           03/01/1999 
245114132       N/A                  12/1/2027          N                  6,237,991.83       6,230,207.36           03/01/1999 
245999504       N/A                   4/1/2014          N                  6,202,078.96       6,194,109.18           03/01/1999 
245114218       N/A                   1/1/2009          N                  6,200,000.00       6,200,000.00           03/01/1999 
180000357     3/1/2008                3/1/2028          N                  6,150,582.92       6,142,795.75           03/01/1999 
440000144       N/A                  12/1/2007          N                  6,139,715.20       6,132,086.53           03/01/1999 
180000275       N/A                  10/1/2022          N                  6,094,109.85       6,086,190.82           03/01/1999 
245114247       N/A                   1/1/2008          N                  6,070,829.66       6,061,137.01           03/01/1999 
245114209       N/A                  12/1/2007          N                  6,039,521.44       6,031,964.88           03/01/1999 
240000148       N/A                   1/1/2005          N                  6,019,990.22       6,010,302.31           03/01/1999 
440000149       N/A                   4/1/2008          N                  5,935,831.20       5,926,030.67           03/01/1999 
245114393       N/A                   4/1/2008          N                  5,897,939.87       5,884,122.71           03/01/1999 
180000319     2/1/2013                2/1/2028          N                  5,947,032.12       5,939,591.23           03/01/1999 
440000152       N/A                   2/1/2008          N                  5,944,917.08       5,937,365.70           03/01/1999 
245114173       N/A                   1/1/2008          N                  5,949,112.41       5,941,926.32           03/01/1999 
180000283       N/A                   1/1/2008          N                  5,948,204.36       5,940,976.58           03/01/1999 
180000407       N/A                   4/1/2008          N                  5,760,247.31       5,753,140.51           03/01/1999 
440000156       N/A                   3/1/2008          N                  5,758,741.23       5,751,727.96           03/01/1999 
180000312     2/1/2013                2/1/2028          N                  5,749,624.36       5,742,474.24           03/01/1999 
245114208       N/A                   2/1/2028          N                  5,746,264.42       5,738,939.00           03/01/1999 
815114269       N/A                   1/1/2018          N                  5,709,339.64       5,701,870.43           03/01/1999 
240000160       N/A                   3/1/2008          N                  5,690,778.09       5,683,632.21           03/01/1999 
180000372       N/A                   3/1/2008          N                  5,672,269.59       5,665,246.97           03/01/1999 
440000162     2/1/2008                2/1/2028          N                  5,651,524.64       5,644,550.78           03/01/1999 
245114321       N/A                   2/1/2013          N                  5,623,088.45       5,613,658.97           03/01/1999 
440000164     2/1/2008                2/1/2028          N                  5,549,408.23       5,542,403.23           03/01/1999 
240000165       N/A                  11/1/2007          N                  5,543,157.62       5,536,333.83           03/01/1999 
245114315       N/A                   1/1/2008          N                  5,459,949.03       5,455,136.82           03/01/1999 
245999501       N/A                   4/1/2013          N                  5,443,889.02       5,435,081.55           03/01/1999 
195113933     7/1/2007                7/1/2027          N                  5,486,000.00       5,486,000.00           03/01/1999 
245114372       N/A                   3/1/2013          N                  5,318,540.97       5,298,516.71           03/01/1999 
245114211       N/A                   1/1/2008          N                  5,353,251.28       5,345,599.73           03/01/1999 
245999500       N/A                   4/1/2008          N                  5,347,546.46       5,339,068.27           03/01/1999 
180000268     1/1/2008                1/1/2028          N                  5,348,154.80       5,341,403.96           03/01/1999 
195114118       N/A                  11/1/2027          N                  5,346,918.52       5,340,407.86           03/01/1999 
440000174       N/A                   4/1/2008          N                  5,324,469.78       5,317,974.17           03/01/1999 
245114385       N/A                   4/1/2008          N                  5,320,388.29       5,313,645.59           03/01/1999 
245999511       N/A                   5/1/2008          N                  5,300,541.96       5,291,925.76           03/01/1999 
355132443       N/A                   1/1/2018          N                  5,262,089.72       5,249,201.99           03/01/1999 
440000178       N/A                   4/1/2008          N                  5,300,628.87       5,294,162.34           03/01/1999 
440000179     3/1/2008                3/1/2028          N                  5,258,498.52       5,251,882.94           03/01/1999 
245114324       N/A                   1/1/2008          N                  5,230,158.68       5,221,725.04           03/01/1999 
245114345       N/A                   2/1/2018          N                  5,192,080.17       5,179,961.76           03/01/1999 
240000182       N/A                   1/1/2008          N                  5,212,896.97       5,206,337.81           03/01/1999 
240000183       N/A                   1/1/2008          N                  5,151,055.70       5,144,601.70           03/01/1999 
245999556       N/A                   5/1/2008          N                  5,086,367.15       5,079,930.33           03/01/1999 
245114322       N/A                   1/1/2008          N                  5,032,794.24       5,024,678.85           03/01/1999 
245114273       N/A                  12/1/2007          N                  4,982,353.41       4,978,047.69           03/01/1999 
440000187       N/A                   4/1/2008          N                  4,949,237.49       4,941,246.67           03/01/1999 
440000188       N/A                   4/1/2008          N                  4,941,488.91       4,932,987.59           03/01/1999 
815114270       N/A                   1/1/2018          N                  4,930,378.37       4,923,880.08           03/01/1999 
440000191       N/A                   2/1/2008          N                  4,905,281.23       4,899,089.38           03/01/1999 
245114292       N/A                   2/1/2008          N                  4,874,571.26       4,868,311.72           03/01/1999 
180000337       N/A                   2/1/2005          N                  4,873,299.48       4,867,180.14           03/01/1999 
180000391       N/A                   4/1/2008          N                  4,865,812.91       4,859,772.55           03/01/1999 
245114286       N/A                   3/1/2008          N                  4,820,556.78       4,812,722.24           03/01/1999 
195114175       N/A                  11/1/2007          N                  4,817,046.26       4,810,381.18           03/01/1999 
245114302       N/A                   2/1/2008          N                  4,759,608.69       4,753,757.92           03/01/1999 
180000288     1/1/2005                1/1/2028          N                  4,706,510.04       4,700,672.25           03/01/1999 
180000321     2/1/2013                2/1/2028          N                  4,633,729.20       4,627,931.50           03/01/1999 
180000424       N/A                   5/1/2008          N                  4,573,092.06       4,567,529.39           03/01/1999 
245114392       N/A                   4/1/2008          N                  4,521,753.90       4,511,160.74           03/01/1999 
240000204       N/A                   2/1/2008          N                  4,561,337.36       4,555,732.71           03/01/1999 
240000205       N/A                   2/1/2008          N                  4,558,966.13       4,553,239.35           03/01/1999 
245114180       N/A                  12/1/2012          N                  4,525,000.90       4,519,385.02           03/01/1999 
240000207       N/A                   3/1/2008          N                  4,466,047.93       4,460,501.61           03/01/1999 
180000303     2/1/2013                2/1/2028          N                  4,464,193.72       4,458,812.49           03/01/1999 
180000333       N/A                   2/1/2008          N                  4,462,533.55       4,457,068.82           03/01/1999 
440000210     1/1/2008                1/1/2028          N                  4,458,204.36       4,452,645.75           03/01/1999 
245114325       N/A                   2/1/2008          N                  4,440,564.18       4,433,191.71           02/01/1999 
240000212       N/A                   1/1/2008          N                  4,455,437.39       4,449,928.12           03/01/1999 
195096351       N/A                  11/1/2007          N                  4,449,886.59       4,443,815.61           03/01/1999 
440000214       N/A                   4/1/2008          N                  4,411,769.10       4,405,427.03           03/01/1999 
180000362       N/A                   3/1/2008          N                  4,367,186.98       4,361,784.88           03/01/1999 
440000216     3/1/2008                3/1/2028          N                  4,365,982.22       4,360,514.14           03/01/1999 
440000217       N/A                   3/1/2023          N                  4,340,443.39       4,334,832.02           03/01/1999 
245999529       N/A                   4/1/2008          N                  4,331,359.61       4,326,091.33           03/01/1999 
240000219       N/A                   4/1/2008          N                  4,223,072.76       4,217,995.59           03/01/1999 
180000397       N/A                   4/1/2008          N                  4,170,099.74       4,164,886.07           03/01/1999 
240000221       N/A                   4/1/2005          N                  4,169,911.66       4,164,686.53           03/01/1999 
245999503       N/A                   4/1/2018          N                  4,119,113.90       4,108,775.61           03/01/1999 
245114343       N/A                   2/1/2013          N                  4,160,553.08       4,155,220.17           03/01/1999 
180000263     1/1/2003                1/1/2023          N                  4,140,160.95       4,133,249.72           03/01/1999 
180000355     3/1/2008                3/1/2028          N                  4,149,631.00       4,144,542.53           03/01/1999 
180000348       N/A                   3/1/2008          N                  4,140,020.89       4,134,961.67           03/01/1999 
240000227       N/A                   3/1/2008          N                  4,124,026.91       4,118,848.39           03/01/1999 
245999517       N/A                   4/1/2018          N                  4,107,373.20       4,100,708.90           03/01/1999 
240000229       N/A                   8/1/2009          N                  3,938,516.31       3,917,543.92           03/01/1999 
180000292       N/A                   1/1/2018          N                  4,068,513.47       4,062,682.02           03/01/1999 
180000354     3/1/2008                3/1/2028          N                  4,090,066.93       4,085,051.50           03/01/1999 
440000232    12/1/2007               12/1/2027          N                  4,089,683.55       4,084,780.99           03/01/1999 
440000233       N/A                   3/1/2008          N                  4,069,265.25       4,064,222.82           03/01/1999 
240000234       N/A                   3/1/2008          N                  4,066,003.42       4,060,779.99           03/01/1999 
440000235       N/A                   4/1/2018          N                  4,023,748.20       4,015,858.84           03/01/1999 
440000236       N/A                   2/1/2023          N                  4,038,804.40       4,033,504.83           03/01/1999 
240000237       N/A                  11/1/2007          N                  4,059,378.79       4,054,422.79           03/01/1999 
245114384       N/A                   4/1/2008          N                  4,049,847.83       4,044,715.33           03/01/1999 
245999540       N/A                   5/1/2008          N                  3,962,101.51       3,955,593.37           03/01/1999 
245114349       N/A                   4/1/2008          N                  3,973,140.61       3,968,272.66           03/01/1999 
440000241     2/1/2013                2/1/2028          N                  3,966,617.54       3,961,755.99           03/01/1999 
240000242       N/A                   1/1/2008          N                  3,963,778.96       3,958,881.83           03/01/1999 
440000243     1/1/2008                1/1/2028          N                  3,957,849.82       3,954,468.92           03/01/1999 
440000244       N/A                   1/1/2023          N                  3,918,878.16       3,912,363.38           03/01/1999 
180000141       N/A                  10/1/2007          N                  3,911,816.96       3,907,147.07           03/01/1999 
245114194       N/A                   2/1/2008          N                  3,887,166.04       3,880,666.60           03/01/1999 
245114198       N/A                   1/1/2008          N                  3,865,977.20       3,861,262.72           03/01/1999 
240000248       N/A                   1/1/2005          N                  3,843,034.32       3,836,544.64           03/01/1999 
240000249       N/A                  12/1/2007          N                  3,813,616.78       3,808,925.17           03/01/1999 
245114212       N/A                   2/1/2013          N                  3,800,000.00       3,800,000.00           03/01/1999 
440000251       N/A                   3/1/2008          N                  3,762,950.73       3,757,503.68           03/01/1999 
440000252       N/A                   2/1/2008          N                  3,767,148.92       3,762,472.27           03/01/1999 
180000274       N/A                   1/1/2008          N                  3,760,034.86       3,756,829.04           03/01/1999 
245114278       N/A                   1/1/2008          N                  3,763,644.99       3,758,900.56           03/01/1999 
245114284       N/A                   3/1/2018          N                  3,720,531.44       3,711,202.02           03/01/1999 
815114283       N/A                   9/1/2017          N                  3,710,434.76       3,702,320.43           03/01/1999 
180000294     2/1/2008                2/1/2028          N                  3,726,187.35       3,721,492.15           03/01/1999 
240000258       N/A                   4/1/2008          N                  3,714,255.66       3,708,411.30           03/01/1999 
180000308     1/1/2008                1/1/2028          N                  3,666,471.36       3,661,940.38           03/01/1999 
180000341       N/A                   2/1/2008          N                  3,600,924.21       3,594,895.83           03/01/1999 
805114053       N/A                   5/1/2017          N                  3,571,353.48       3,566,406.12           03/01/1999 
440000262     1/1/2008                1/1/2028          N                  3,593,683.88       3,589,316.04           03/01/1999 
440000263     4/1/2018                4/1/2028          N                  3,575,325.95       3,570,914.83           03/01/1999 
440000264     3/1/2008                3/1/2028          N                  3,572,380.18       3,567,918.01           03/01/1999 
440000265     3/1/2008                3/1/2028          N                  3,571,738.65       3,567,241.08           03/01/1999 
440000266       N/A                   3/1/2023          N                  3,552,171.34       3,547,662.31           03/01/1999 
240000267       N/A                   2/1/2008          N                  3,563,809.71       3,560,677.38           03/01/1999 
180000295       N/A                   2/1/2008          N                  3,570,168.49       3,565,803.88           03/01/1999 
440000269       N/A                   2/1/2008          N                  3,570,026.81       3,565,655.02           03/01/1999 
245114386       N/A                   4/1/2008          N                  3,553,542.89       3,549,039.37           03/01/1999 
440000271       N/A                   4/1/2008          N                  3,527,549.20       3,523,310.69           03/01/1999 
240000272       N/A                   4/1/2008          N                  3,527,507.88       3,523,266.96           03/01/1999 
440000273       N/A                   4/1/2005          N                  3,464,119.32       3,458,503.33           03/01/1999 
240000274       N/A                   3/1/2008          N                  3,461,295.63       3,455,693.23           03/01/1999 
245114380       N/A                   4/1/2008          N                  3,454,281.94       3,449,904.22           03/01/1999 
440000276       N/A                   5/1/2008          N                  3,455,265.98       3,451,102.22           03/01/1999 
240000277       N/A                   4/1/2008          N                  3,417,115.22       3,411,738.41           03/01/1999 
245114296       N/A                   1/1/2013          N                  3,404,537.28       3,399,047.46           03/01/1999 
180000316     2/1/2013                2/1/2028          N                  3,409,631.77       3,405,365.66           03/01/1999 
245114223       N/A                   2/1/2008          N                  3,401,494.66       3,398,592.34           03/01/1999 
245114200       N/A                  12/1/2017          N                  3,365,679.56       3,357,582.66           03/01/1999 
180000188       N/A                  11/1/2017          N                  3,335,034.68       3,327,993.54           03/01/1999 
245114353       N/A                   3/1/2013          N                  3,372,557.26       3,368,267.73           03/01/1999 
440000284       N/A                   3/1/2008          N                  3,361,013.41       3,355,489.59           03/01/1999 
440000285     2/1/2008                2/1/2028          N                  3,367,189.01       3,362,825.14           03/01/1999 
245114285       N/A                   1/1/2008          N                  3,370,627.59       3,366,530.85           02/01/1999 
180000293     1/1/2008                1/1/2028          N                  3,369,189.90       3,365,026.30           03/01/1999 
245114280       N/A                   1/1/2008          N                  3,363,510.09       3,359,270.06           03/01/1999 
440000289       N/A                   2/1/2008          N                  3,325,925.49       3,317,864.72           03/01/1999 
815114087       N/A                   2/1/2018          N                  3,305,263.13       3,298,758.77           03/01/1999 
245999559       N/A                   5/1/2013          N                  3,330,035.21       3,325,960.00           03/01/1999 
245114291       N/A                   1/1/2005          N                  3,328,269.40       3,324,094.13           03/01/1999 
440000293       N/A                   4/1/2008          N                  3,289,427.41       3,281,461.33           03/01/1999 
245114365       N/A                   3/1/2013          N                  3,239,475.02       3,227,278.43           03/01/1999 
180000324       N/A                   1/1/2018          N                  3,259,626.49       3,255,297.01           03/01/1999 
240000296       N/A                   3/1/2008          N                  3,275,645.11       3,271,607.39           03/01/1999 
245114346       N/A                   3/1/2008          N                  3,274,779.13       3,270,694.15           03/01/1999 
440000298     2/1/2008                2/1/2028          N                  3,273,041.56       3,269,060.22           03/01/1999 
128878897       N/A                   2/1/2023          N                  3,263,555.19       3,260,366.98           03/01/1999 
240000300       N/A                   1/1/2008          N                  3,270,117.71       3,266,077.58           03/01/1999 
240000301       N/A                   2/1/2008          N                  3,255,598.56       3,250,146.47           03/01/1999 
180000322       N/A                   2/1/2008          N                  3,244,380.33       3,240,229.33           03/01/1999 
180000192       N/A                  11/1/2017          N                  3,209,500.59       3,203,150.07           03/01/1999 
240000304       N/A                   1/1/2008          N                  3,231,536.68       3,227,475.25           03/01/1999 
245999531       N/A                   4/1/2008          N                  3,215,208.71       3,209,897.91           03/01/1999 
180000309     1/1/2008                1/1/2028          N                  3,220,549.22       3,216,569.31           03/01/1999 
240000307       N/A                   2/1/2008          N                  3,209,458.90       3,205,339.08           03/01/1999 
245114216       N/A                  12/1/2012          N                  3,193,642.15       3,189,674.01           03/01/1999 
240000309       N/A                  12/1/2007          N                  3,188,514.60       3,184,544.94           03/01/1999 
180000411       N/A                   4/1/2008          N                  3,177,673.79       3,173,729.07           03/01/1999 
245114319       N/A                   2/1/2008          N                  3,171,881.31       3,167,919.62           03/01/1999 
440000312       N/A                   2/1/2008          N                  3,171,815.97       3,167,850.89           03/01/1999 
245114156       N/A                   2/1/2008          N                  3,158,035.94       3,152,810.10           03/01/1999 
240000314       N/A                  10/1/2007          N                  3,166,948.12       3,163,087.00           03/01/1999 
815114272       N/A                   6/1/2017          N                  3,093,565.69       3,086,612.20           03/01/1999 
180000409       N/A                   4/1/2008          N                  3,128,022.68       3,124,139.60           03/01/1999 
240000317       N/A                   3/1/2008          N                  3,128,670.36       3,124,918.61           03/01/1999 
245114279       N/A                   1/1/2008          N                  3,123,825.33       3,119,887.45           03/01/1999 
440000319       N/A                   2/1/2008          N                  3,102,036.00       3,096,713.80           03/01/1999 
815114128       N/A                  11/1/2017          N                  3,092,953.17       3,089,367.64           03/01/1999 
195114177       N/A                  11/1/2017          N                  3,069,592.28       3,062,290.19           03/01/1999 
180000081       N/A                   8/1/2002          N                  3,065,842.27       3,058,536.78           03/01/1999 
180000398       N/A                   4/1/2008          N                  3,078,371.47       3,074,550.02           03/01/1999 
240000325       N/A                   3/1/2008          N                  3,063,004.67       3,057,882.27           03/01/1999 
440000326     1/1/2013                1/1/2028          N                  3,071,207.47       3,067,378.21           03/01/1999 
240000327       N/A                  11/1/2007          N                  3,069,059.45       3,065,303.14           03/01/1999 
440000328     2/1/2008                2/1/2028          N                  3,050,343.97       3,046,394.40           03/01/1999 
240000329       N/A                   2/1/2008          N                  3,028,693.15       3,023,621.05           03/01/1999 
240000330       N/A                  12/1/2007          N                  3,015,385.11       3,011,638.13           03/01/1999 
180000318     2/1/2013                2/1/2028          N                  3,013,162.93       3,009,392.88           03/01/1999 
815114255       N/A                   8/1/2017          N                  2,974,106.58       2,968,596.56           03/01/1999 
815999526       N/A                   1/1/2018          N                  2,967,470.29       2,962,546.95           03/01/1999 
180000379       N/A                   4/1/2008          N                  2,979,595.26       2,975,928.74           03/01/1999 
440000335       N/A                   4/1/2008          N                  2,979,122.17       2,975,427.20           03/01/1999 
240000336       N/A                   4/1/2008          N                  2,977,818.31       2,974,043.74           03/01/1999 
240000337       N/A                   4/1/2008          N                  2,968,693.31       2,963,843.81           03/01/1999 
240000338       N/A                  12/1/2007          N                  2,971,726.44       2,968,073.95           03/01/1999 
240000339       N/A                  12/1/2007          N                  2,965,653.25       2,963,087.92           03/01/1999 
815114356       N/A                  12/1/2017          N                  2,906,072.13       2,899,846.38           03/01/1999 
440000341     3/1/2008                3/1/2028          N                  2,936,108.63       2,932,374.21           03/01/1999 
245114268       N/A                  12/1/2007          N                  2,919,215.61       2,914,545.82           03/01/1999 
240000343       N/A                   1/1/2008          N                  2,923,287.01       2,919,675.38           03/01/1999 
440000344       N/A                   7/1/2012          N                  2,925,142.75       2,921,883.90           03/01/1999 
815114358       N/A                   3/1/2018          N                  2,869,126.67       2,863,037.81           03/01/1999 
245114213       N/A                  12/1/2012          N                  2,879,724.51       2,876,146.42           03/01/1999 
180000310     1/1/2008                1/1/2028          N                  2,873,720.77       2,870,169.46           03/01/1999 
245999539       N/A                   4/1/2023          N                  2,844,558.57       2,840,896.58           03/01/1999 
245999550       N/A                   4/1/2015          N                  2,782,161.14       2,773,632.19           03/01/1999 
240000350       N/A                  10/1/2007          N                  2,820,377.89       2,816,932.18           03/01/1999 
245114289       N/A                   1/1/2023          N                  2,803,910.11       2,800,783.25           03/01/1999 
240000352     2/1/2008                2/1/2018          N                  2,776,187.64       2,772,761.89           03/01/1999 
245114312       N/A                   1/1/2018          N                  2,733,118.08       2,726,399.30           03/01/1999 
440000355     3/1/2008                3/1/2028          N                  2,728,136.33       2,724,685.41           02/01/1999 
815114167       N/A                  12/1/2016          N                  2,666,029.24       2,660,064.82           03/01/1999 
180000404       N/A                   4/1/2008          N                  2,682,743.97       2,679,509.75           03/01/1999 
440000358     3/1/2008                3/1/2028          N                  2,681,398.92       2,678,166.34           03/01/1999 
240000359       N/A                  11/1/2007          N                  2,671,792.84       2,668,470.31           03/01/1999 
245114369       N/A                   3/1/2013          N                  2,610,920.08       2,601,089.99           03/01/1999 
440000361       N/A                   4/1/2008          N                  2,656,383.92       2,653,089.24           03/01/1999 
245114244       N/A                  12/1/2007          N                  2,633,211.42       2,628,988.36           03/01/1999 
180000327       N/A                   2/1/2005          N                  2,635,355.70       2,631,996.11           03/01/1999 
245114301       N/A                   2/1/2008          N                  2,612,893.26       2,608,433.21           03/01/1999 
245114318       N/A                   2/1/2008          N                  2,612,860.78       2,608,398.89           03/01/1999 
240000366       N/A                   3/1/2008          N                  2,579,620.05       2,576,373.52           03/01/1999 
440000367     3/1/2008                3/1/2028          N                  2,579,066.98       2,575,789.69           03/01/1999 
440000368     2/1/2008                2/1/2028          N                  2,576,618.93       2,573,372.25           03/01/1999 
440000369     1/1/2008                1/1/2023          N                  2,563,623.99       2,559,379.75           03/01/1999 
240000370       N/A                  10/1/2007          N                  2,572,581.57       2,569,423.35           03/01/1999 
440000371       N/A                   4/1/2008          N                  2,523,705.92       2,519,604.40           03/01/1999 
240000372       N/A                   3/1/2008          N                  2,532,104.66       2,529,034.28           03/01/1999 
245114185       N/A                   1/1/2008          N                  2,528,875.53       2,525,844.34           03/01/1999 
245114361       N/A                   2/1/2008          N                  2,516,559.83       2,512,395.48           03/01/1999 
245114181       N/A                   1/1/2008          N                  2,516,397.05       2,512,339.35           03/01/1999 
240000376       N/A                  11/1/2007          N                  2,521,646.26       2,518,437.68           03/01/1999 
245999508       N/A                   5/1/2008          N                  2,485,100.91       2,482,059.71           03/01/1999 
440000378     3/1/2008                3/1/2023          N                  2,469,050.24       2,464,852.41           03/01/1999 
180000269     1/1/2005                1/1/2028          N                  2,475,657.03       2,472,515.28           02/01/1999 
245114202       N/A                   1/1/2018          N                  2,442,209.22       2,436,315.61           03/01/1999 
245114083       N/A                  12/1/2017          N                  2,441,907.87       2,436,190.96           03/01/1999 
180000400       N/A                   4/1/2008          N                  2,457,380.18       2,454,307.84           03/01/1999 
440000384       N/A                   7/1/2017          N                  2,426,064.38       2,419,928.66           03/01/1999 
440000385       N/A                   1/1/2008          N                  2,441,620.59       2,437,643.75           03/01/1999 
805114012       N/A                  12/1/2017          N                  2,415,927.92       2,410,908.42           03/01/1999 
245114219       N/A                   2/1/2028          N                  2,438,583.90       2,435,548.69           03/01/1999 
440000388       N/A                   4/1/2008          N                  2,432,689.35       2,429,656.02           03/01/1999 
245114183       N/A                  12/1/2012          N                  2,425,291.99       2,421,363.47           03/01/1999 
240000390       N/A                   3/1/2008          N                  2,432,012.48       2,429,019.88           03/01/1999 
245114115       N/A                  12/1/2012          N                  2,355,913.62       2,347,411.90           03/01/1999 
240000392       N/A                   3/1/2008          N                  2,382,013.63       2,379,062.22           03/01/1999 
180000378       N/A                   3/1/2008          N                  2,381,586.83       2,378,612.06           03/01/1999 
245114228       N/A                   2/1/2008          N                  2,377,962.58       2,376,050.45           03/01/1999 
245114297       N/A                   1/1/2008          N                  2,378,366.60       2,375,432.98           03/01/1999 
245114217       N/A                  12/1/2012          N                  2,376,663.93       2,373,710.90           03/01/1999 
240000397       N/A                  10/1/2007          N                  2,375,829.70       2,372,956.78           03/01/1999 
195114158       N/A                  11/1/2007          N                  2,357,478.21       2,353,040.97           03/01/1999 
245114258       N/A                   1/1/2008          N                  2,344,520.80       2,338,862.93           03/01/1999 
245114151       N/A                  12/1/2017          N                  2,341,342.26       2,335,709.63           03/01/1999 
245114246       N/A                  12/1/2017          N                  2,324,696.34       2,319,253.85           03/01/1999 
245999506       N/A                   4/1/2008          N                  2,328,431.16       2,325,527.82           03/01/1999 
180000313       N/A                   9/1/2017          N                  2,317,822.73       2,315,170.24           03/01/1999 
245114276       N/A                   1/1/2018          N                  2,317,539.53       2,313,724.67           03/01/1999 
245114171       N/A                  12/1/2012          N                  2,313,562.53       2,310,787.11           03/01/1999 
180000367       N/A                   3/1/2008          N                  2,309,705.46       2,306,959.77           03/01/1999 
195113941     7/1/2007                7/1/2027          N                  2,322,000.00       2,322,000.00           03/01/1999 
815114250       N/A                   7/1/2017          N                  2,276,340.14       2,271,334.12           03/01/1999 
245114226       N/A                   2/1/2008          N                  2,301,474.06       2,299,438.15           03/01/1999 
245114229       N/A                   2/1/2008          N                  2,266,406.14       2,263,494.72           03/01/1999 
240000411       N/A                   1/1/2008          N                  2,268,484.13       2,265,761.99           03/01/1999 
815114251       N/A                   1/1/2018          N                  2,220,458.53       2,215,739.23           03/01/1999 
245114362       N/A                   3/1/2013          N                  2,199,941.98       2,191,659.22           03/01/1999 
180000320     2/1/2013                2/1/2028          N                  2,240,048.80       2,237,246.07           03/01/1999 
245999523       N/A                   4/1/2018          N                  2,226,889.10       2,223,275.93           03/01/1999 
440000416       N/A                   3/1/2008          N                  2,232,781.89       2,229,995.47           03/01/1999 
245999520       N/A                   4/1/2008          N                  2,207,927.46       2,205,152.07           03/01/1999 
440000418       N/A                   3/1/2008          N                  2,208,877.12       2,206,170.83           02/01/1999 
240000419       N/A                  12/5/2004          N                  2,201,578.05       2,198,761.44           03/01/1999 
180000371     3/1/2008                3/1/2023          N                  2,183,711.56       2,180,064.89           03/01/1999 
195113936     7/1/2007                7/1/2027          N                  2,200,000.00       2,200,000.00           03/01/1999 
440000422     3/1/2008                3/1/2028          N                  2,184,802.72       2,182,166.61           03/01/1999 
180000353     3/1/2008                3/1/2028          N                  2,184,308.62       2,181,646.19           03/01/1999 
245114378       N/A                   4/1/2013          N                  2,170,771.72       2,166,507.13           03/01/1999 
440000425       N/A                   3/1/2008          N                  2,176,456.35       2,172,980.46           03/01/1999 
815114333       N/A                  10/1/2012          N                  2,144,445.87       2,138,710.42           03/01/1999 
180000363       N/A                   3/1/2008          N                  2,168,181.90       2,165,190.37           03/01/1999 
180000251     1/1/2008                1/1/2028          N                  2,179,420.15       2,176,695.66           03/01/1999 
440000429       N/A                   3/1/2018          N                  2,156,296.30       2,151,042.93           03/01/1999 
440000430       N/A                  12/1/2007          N                  2,170,403.46       2,166,956.67           03/01/1999 
180000390       N/A                   4/1/2008          N                  2,171,218.24       2,168,611.59           03/01/1999 
180000334       N/A                   7/1/2017          N                  2,138,413.49       2,134,767.13           03/01/1999 
815096383       N/A                  10/1/2017          N                  2,145,606.60       2,143,111.43           03/01/1999 
240000434       N/A                   3/1/2010          N                  2,068,797.44       2,058,776.80           03/01/1999 
240000435       N/A                   2/1/2008          N                  2,140,346.60       2,137,637.37           03/01/1999 
240000436       N/A                  12/1/2007          N                  2,141,983.69       2,139,452.40           03/01/1999 
815999513       N/A                   8/1/2017          N                  2,109,986.11       2,105,406.35           03/01/1999 
815999512       N/A                   1/1/2018          N                  2,107,477.56       2,103,084.33           03/01/1999 
245114227       N/A                   2/1/2008          N                  2,130,411.51       2,128,711.56           03/01/1999 
245114195       N/A                  12/1/2007          N                  2,130,568.54       2,127,986.43           03/01/1999 
240000441       N/A                   8/1/2011          N                  2,040,690.43       2,029,144.49           03/01/1999 
815114326       N/A                  10/1/2017          N                  2,104,277.35       2,101,679.20           03/01/1999 
245999502       N/A                   5/1/2008          N                  2,090,934.95       2,085,916.42           03/01/1999 
245114359       N/A                   5/1/2008          N                  2,106,073.92       2,103,408.68           03/01/1999 
240000445       N/A                  11/1/2007          N                  2,098,899.60       2,096,228.92           03/01/1999 
240000446       N/A                  12/1/2007          N                  2,093,714.17       2,091,080.24           03/01/1999 
805114122       N/A                  11/1/2017          N                  2,087,751.45       2,085,553.18           03/01/1999 
180000073       N/A                  12/1/2016          N                  2,061,412.87       2,056,933.20           03/01/1999 
440000449       N/A                   4/1/2008          N                  2,086,472.62       2,083,950.90           03/01/1999 
440000450       N/A                   4/1/2008          N                  2,086,294.71       2,083,762.52           03/01/1999 
440000451       N/A                   4/1/2008          N                  2,085,971.33       2,083,419.98           03/01/1999 
245999521       N/A                   4/1/2008          N                  2,084,480.52       2,081,838.79           03/01/1999 
245999552       N/A                   4/1/2008          N                  2,082,381.89       2,079,450.83           03/01/1999 
440000454     3/1/2010                3/1/2028          N                  2,083,639.49       2,081,022.84           03/01/1999 
240000455       N/A                   3/1/2008          N                  2,082,396.47       2,079,710.28           03/01/1999 
245999522       N/A                   4/1/2018          N                  2,066,703.85       2,062,035.31           03/01/1999 
245114394       N/A                   3/1/2018          N                  2,075,258.88       2,071,807.94           03/01/1999 
240000458       N/A                   1/1/2008          N                  2,080,392.94       2,077,794.07           03/01/1999 
240000459       N/A                  1/15/2008          N                  2,080,327.61       2,077,725.64           02/15/1999 
240000460       N/A                  1/15/2008          N                  2,080,327.61       2,077,725.64           02/15/1999 
245114290       N/A                   3/1/2018          N                  2,062,125.08       2,057,353.37           03/01/1999 
245114196       N/A                  12/1/2007          N                  2,079,804.62       2,077,230.43           03/01/1999 
240000463       N/A                  11/1/2007          N                  2,076,649.88       2,074,007.52           03/01/1999 
180000373       N/A                   1/1/2018          N                  2,054,404.47       2,051,408.14           03/01/1999 
245999507       N/A                   4/1/2008          N                  2,065,888.89       2,063,348.94           03/01/1999 
180000338       N/A                   2/1/2018          N                  2,049,307.50       2,046,467.56           03/01/1999 
815114123       N/A                   1/1/2018          N                  2,046,796.30       2,043,817.88           03/01/1999 
240000468       N/A                   1/1/2008          N                  2,054,016.85       2,051,608.32           03/01/1999 
240000469       N/A                   3/1/2008          N                  2,044,361.00       2,041,816.74           03/01/1999 
245114179       N/A                  12/1/2012          N                  1,998,245.19       1,990,931.08           03/01/1999 
180000330       N/A                  12/1/2017          N                  2,002,275.86       1,998,139.40           03/01/1999 
240000472       N/A                   3/1/2008          N                  2,009,255.88       2,006,734.45           03/01/1999 
440000473       N/A                   4/1/2008          N                  1,979,257.29       1,976,032.63           03/01/1999 
440000474       N/A                   3/1/2008          N                  1,985,123.65       1,982,670.25           03/01/1999 
180000377     3/1/2008                3/1/2023          N                  1,974,438.07       1,971,031.25           03/01/1999 
240000476       N/A                   1/1/2008          N                  1,981,889.54       1,979,440.98           03/01/1999 
245114231       N/A                   2/1/2005          N                  1,973,296.97       1,970,975.65           03/01/1999 
815114263       N/A                  12/1/2016          N                  1,956,055.79       1,952,044.66           03/01/1999 
240000479       N/A                   1/1/2008          N                  1,972,636.45       1,969,403.09           03/01/1999 
240000480       N/A                   1/1/2008          N                  1,972,636.45       1,969,403.09           03/01/1999 
240000481       N/A                  12/1/2007          N                  1,971,181.58       1,967,959.71           03/01/1999 
180000187       N/A                  11/1/2017          N                  1,934,430.28       1,930,369.22           03/01/1999 
440000483     3/1/2008                3/1/2028          N                  1,936,673.98       1,934,345.05           03/01/1999 
240000484       N/A                   3/1/2008          N                  1,935,947.76       1,933,580.15           03/01/1999 
240000485       N/A                   3/1/2008          N                  1,928,436.12       1,925,314.78           03/01/1999 
245114078       N/A                   2/1/2008          N                  1,935,434.73       1,933,149.65           03/01/1999 
815999524       N/A                   1/1/2018          N                  1,919,441.28       1,916,636.65           03/01/1999 
240000488       N/A                  12/1/2007          N                  1,933,819.75       1,931,538.03           03/01/1999 
245114281       N/A                   1/1/2008          N                  1,925,481.90       1,922,437.64           03/01/1999 
245114203       N/A                  12/1/2017          N                  1,902,340.56       1,897,764.05           03/01/1999 
245114154       N/A                  12/1/2017          N                  1,902,340.56       1,897,764.05           03/01/1999 
245114150       N/A                  12/1/2017          N                  1,877,951.69       1,873,433.86           03/01/1999 
245114153       N/A                  12/1/2017          N                  1,877,951.69       1,873,433.86           03/01/1999 
240000494       N/A                   1/1/2018          N                  1,886,820.11       1,883,628.29           03/01/1999 
815114337       N/A                  11/1/2017          N                  1,865,180.58       1,861,124.40           03/01/1999 
180000394       N/A                   4/1/2008          N                  1,887,143.07       1,884,824.90           03/01/1999 
245114287       N/A                   4/1/2008          N                  1,880,141.89       1,877,068.55           03/01/1999 
180000406       N/A                   4/1/2008          N                  1,879,329.12       1,876,202.59           03/01/1999 
245114339       N/A                   2/1/2008          N                  1,882,805.32       1,880,427.07           03/01/1999 
440000500       N/A                  11/1/2007          N                  1,884,025.63       1,881,839.43           03/01/1999 
440000501     1/1/2008                1/1/2025          N                  1,878,560.74       1,875,855.39           03/01/1999 
180000346       N/A                   9/1/2017          N                  1,856,320.20       1,852,210.60           03/01/1999 
245114277       N/A                   1/1/2018          N                  1,873,995.03       1,870,922.85           03/01/1999 
440000504   12/31/2012                1/1/2023          N                  1,872,733.31       1,869,596.71           03/01/1999 
245114275       N/A                   1/1/2008          N                  1,872,560.48       1,869,414.98           03/01/1999 
240000506       N/A                   3/1/2013          N                  1,834,153.42       1,827,944.56           03/01/1999 
245114205       N/A                  12/1/2017          N                  1,853,562.65       1,849,103.49           03/01/1999 
815114110       N/A                   9/1/2017          N                  1,847,602.69       1,845,713.65           03/01/1999 
240000510       N/A                  11/1/2007          N                  1,852,382.80       1,850,158.43           03/01/1999 
240000511       N/A                   3/1/2008          N                  1,836,135.54       1,833,860.50           03/01/1999 
180000445       N/A                   1/1/2018          N                  1,807,231.56       1,803,434.01           03/01/1999 
240000513       N/A                   3/1/2008          N                  1,812,769.95       1,810,493.66           03/01/1999 
245114197       N/A                   3/1/2008          N                  1,805,712.31       1,803,438.54           03/01/1999 
180000423       N/A                   5/1/2008          N                  1,789,860.99       1,787,709.56           03/01/1999 
440000516       N/A                   3/1/2008          N                  1,787,093.50       1,784,911.50           03/01/1999 
240000517       N/A                   1/1/2008          N                  1,782,661.24       1,780,408.23           03/01/1999 
240000518     1/1/2008                1/1/2023          N                  1,776,434.51       1,773,577.98           03/01/1999 
240000519       N/A                   2/1/2018          N                  1,761,661.70       1,758,327.85           03/01/1999 
240000520       N/A                   1/1/2013          N                  1,726,044.88       1,720,107.23           03/01/1999 
180000441       N/A                   2/1/2019          N                  1,746,172.49       1,744,019.94           03/01/1999 
245114364       N/A                   3/1/2013          N                  1,716,438.25       1,709,975.88           03/01/1999 
240000523       N/A                   3/1/2008          N                  1,746,291.80       1,744,098.99           03/01/1999 
240000524       N/A                   4/1/2008          N                  1,738,912.28       1,736,821.68           03/01/1999 
440000525     1/1/2008                1/1/2028          N                  1,736,107.91       1,734,054.89           03/01/1999 
180000311     1/1/2008                1/1/2028          N                  1,734,141.84       1,731,998.81           03/01/1999 
440000527       N/A                   1/1/2008          N                  1,725,869.70       1,722,980.13           02/01/1999 
245114310       N/A                   2/1/2008          N                  1,730,870.50       1,728,719.89           03/01/1999 
440000529     3/1/2018                3/1/2028          N                  1,713,019.88       1,710,949.53           03/01/1999 
440000530       N/A                   1/1/2015          N                  1,669,013.30       1,664,512.26           03/01/1999 
440000531     2/1/2008                2/1/2028          N                  1,695,422.53       1,693,328.57           03/01/1999 
180000350       N/A                   3/1/2008          N                  1,689,189.42       1,687,186.68           03/01/1999 
240000533       N/A                   4/1/2008          N                  1,681,187.77       1,678,369.41           03/01/1999 
245114347       N/A                   4/1/2008          N                  1,680,920.87       1,678,084.82           03/01/1999 
240000535       N/A                   3/1/2008          N                  1,687,804.10       1,685,742.97           03/01/1999 
440000536       N/A                   3/1/2008          N                  1,686,957.30       1,684,850.16           03/01/1999 
440000537     3/1/2013                3/1/2028          N                  1,686,890.24       1,684,779.41           03/01/1999 
815114334       N/A                  11/1/2017          N                  1,638,538.75       1,635,098.86           03/01/1999 
805113988       N/A                  12/1/2007          N                  1,592,754.46       1,584,245.27           03/01/1999 
180000255       N/A                   1/1/2005          N                  1,635,961.53       1,633,210.01           03/01/1999 
815114089       N/A                   2/1/2018          N                  1,615,639.00       1,612,173.46           03/01/1999 
180000393       N/A                   4/1/2013          N                  1,599,640.89       1,594,425.31           03/01/1999 
240000543       N/A                   2/1/2008          N                  1,625,370.57       1,623,328.85           03/01/1999 
240000544       N/A                  11/1/2017          N                  1,611,508.08       1,609,220.36           03/01/1999 
240000545       N/A                   1/1/2018          N                  1,586,412.30       1,584,192.51           03/01/1999 
815114336       N/A                  11/1/2017          N                  1,574,267.63       1,570,844.09           03/01/1999 
815114335       N/A                  11/1/2017          N                  1,570,998.28       1,567,700.19           03/01/1999 
440000548       N/A                   3/1/2008          N                  1,588,527.56       1,586,588.00           03/01/1999 
240000549       N/A                   3/1/2008          N                  1,580,604.39       1,577,942.55           03/01/1999 
815114350       N/A                   1/1/2018          N                  1,577,247.40       1,575,131.29           03/01/1999 
180000291       N/A                   1/1/2008          N                  1,585,973.76       1,584,036.46           03/01/1999 
245114260       N/A                   1/1/2008          N                  1,584,854.34       1,582,864.40           03/01/1999 
440000553     1/1/2008                1/1/2023          N                  1,579,556.95       1,576,935.43           03/01/1999 
440000554       N/A                   4/1/2008          N                  1,579,268.37       1,577,330.08           03/01/1999 
805114176       N/A                   1/1/2017          N                  1,560,449.09       1,557,346.36           02/01/1999 
245999516       N/A                   5/1/2008          N                  1,552,172.40       1,548,728.77           03/01/1999 
245114300       N/A                   3/1/2008          N                  1,541,372.24       1,538,793.87           03/01/1999 
180000410       N/A                   4/1/2008          N                  1,539,048.39       1,537,129.35           03/01/1999 
180000347       N/A                   3/1/2008          N                  1,529,566.73       1,527,639.92           03/01/1999 
240000560       N/A                  12/1/2007          N                  1,537,138.74       1,535,325.06           03/01/1999 
245114363       N/A                   3/1/2013          N                  1,498,861.52       1,493,218.32           03/01/1999 
180000259     1/1/2008                1/1/2028          N                  1,512,585.54       1,510,782.66           03/01/1999 
440000563     1/1/2008                1/1/2028          N                  1,506,707.51       1,504,868.58           03/01/1999 
440000564       N/A                   4/1/2008          N                  1,490,388.12       1,488,589.85           03/01/1999 
245999515       N/A                   4/1/2005          N                  1,489,927.75       1,488,102.27           03/01/1999 
180000340       N/A                   2/1/2008          N                  1,486,572.90       1,484,703.05           03/01/1999 
245114184       N/A                   1/1/2023          N                  1,479,337.46       1,476,905.34           03/01/1999 
240000569       N/A                   2/1/2013          N                  1,442,612.33       1,437,639.80           03/01/1999 
240000570       N/A                   1/1/2008          N                  1,461,482.25       1,459,668.85           03/01/1999 
240000571       N/A                   3/1/2008          N                  1,453,625.24       1,451,265.28           03/01/1999 
240000572       N/A                  12/1/2007          N                  1,439,089.33       1,435,634.61           03/01/1999 
815114252       N/A                   9/1/2022          N                  1,450,699.99       1,449,870.21           03/01/1999 
240000574       N/A                   3/1/2008          N                  1,444,659.55       1,442,845.49           03/01/1999 
240000575       N/A                   2/1/2008          N                  1,438,253.19       1,436,508.77           03/01/1999 
815999553       N/A                   2/1/2018          N                  1,410,498.07       1,407,566.16           03/01/1999 
180000267     1/1/2008                1/1/2028          N                  1,426,401.05       1,424,611.64           03/01/1999 
180000399       N/A                  12/1/2015          N                  1,405,674.33       1,403,290.54           03/01/1999 
245114225       N/A                   2/1/2008          N                  1,411,100.51       1,409,896.49           03/01/1999 
245114311       N/A                   2/1/2008          N                  1,412,017.31       1,410,281.59           03/01/1999 
180000233       N/A                   2/1/2017          N                  1,387,397.72       1,384,359.03           03/01/1999 
180000444       N/A                   8/1/2015          N                  1,396,784.87       1,394,901.52           03/01/1999 
240000583     4/1/2008                4/1/2028          N                  1,390,934.36       1,389,250.43           03/01/1999 
240000584       N/A                   4/1/2008          N                  1,390,719.71       1,389,023.09           03/01/1999 
240000585       N/A                   3/1/2008          N                  1,384,386.51       1,382,137.85           03/01/1999 
240000586       N/A                   2/1/2005          N                  1,387,147.38       1,385,385.40           03/01/1999 
245114190       N/A                  12/1/2007          N                  1,386,945.56       1,385,247.08           03/01/1999 
245114381       N/A                   4/1/2008          N                  1,381,712.75       1,379,961.66           03/01/1999 
180000332     2/1/2008                2/1/2028          N                  1,368,537.46       1,366,862.99           03/01/1999 
240000590       N/A                   4/1/2008          N                  1,366,292.82       1,364,650.47           03/01/1999 
240000591       N/A                  12/1/2007          N                  1,358,694.38       1,357,093.86           03/01/1999 
815114253       N/A                  12/1/2021          N                  1,355,553.18       1,354,774.00           03/01/1999 
245114221       N/A                   2/1/2008          N                  1,336,548.47       1,335,383.95           03/01/1999 
180000364       N/A                   3/1/2008          N                  1,330,624.29       1,328,802.14           03/01/1999 
245114293       N/A                   1/1/2008          N                  1,337,461.30       1,335,793.72           03/01/1999 
440000596     1/1/2013                1/1/2028          N                  1,319,227.06       1,317,657.14           03/01/1999 
440000597       N/A                   3/1/2008          N                  1,290,703.22       1,289,128.65           03/01/1999 
240000598       N/A                   3/1/2008          N                  1,290,673.68       1,289,097.52           03/01/1999 
240000599       N/A                   3/1/2008          N                  1,285,125.25       1,283,015.08           03/01/1999 
440000600       N/A                   2/1/2013          N                  1,281,955.87       1,279,776.94           03/01/1999 
245114366       N/A                   3/1/2013          N                  1,257,109.65       1,252,376.64           03/01/1999 
245114370       N/A                   3/1/2013          N                  1,257,109.65       1,252,376.64           03/01/1999 
815114254       N/A                   9/1/2021          N                  1,256,835.67       1,256,008.65           03/01/1999 
815999546       N/A                   6/1/2017          N                  1,238,913.87       1,236,650.67           03/01/1999 
815114271       N/A                   2/1/2017          N                  1,236,763.87       1,234,465.05           03/01/1999 
440000607       N/A                   3/1/2008          N                  1,246,001.28       1,244,479.94           03/01/1999 
240000608       N/A                   6/1/2017          N                  1,213,494.66       1,210,936.18           03/01/1999 
240000609       N/A                   2/1/2008          N                  1,216,635.89       1,214,496.11           03/01/1999 
240000610       N/A                  12/1/2007          N                  1,218,855.50       1,217,377.11           03/01/1999 
240000611       N/A                   1/1/2017          N                  1,194,461.87       1,191,803.33           03/01/1999 
440000612       N/A                   2/1/2013          N                  1,203,066.23       1,201,021.39           03/01/1999 
240000613       N/A                   3/1/2008          N                  1,191,006.82       1,189,531.11           03/01/1999 
440000614       N/A                   3/1/2008          N                  1,185,835.04       1,183,861.46           03/01/1999 
245114348       N/A                   2/1/2008          N                  1,189,902.20       1,188,439.51           03/01/1999 
180000298       N/A                   2/1/2017          N                  1,168,848.82       1,166,152.55           03/01/1999 
180000184       N/A                  10/1/2017          N                  1,142,128.95       1,139,757.57           03/01/1999 
240000618       N/A                  12/1/2007          N                  1,152,894.22       1,151,535.61           03/01/1999 
180000401       N/A                   4/1/2008          N                  1,141,813.07       1,140,385.52           03/01/1999 
240000620       N/A                   2/1/2008          N                  1,139,953.33       1,138,532.62           03/01/1999 
240000621       N/A                  11/1/2007          N                  1,124,485.75       1,123,142.64           03/01/1999 
245114314       N/A                   2/1/2008          N                  1,110,574.85       1,108,755.84           03/01/1999 
240000623       N/A                   1/1/2008          N                  1,095,688.84       1,094,308.72           03/01/1999 
245114367       N/A                   3/1/2013          N                  1,063,708.17       1,059,703.32           03/01/1999 
245114368       N/A                   3/1/2013          N                  1,063,708.17       1,059,703.32           03/01/1999 
240000626       N/A                  12/1/2012          N                  1,052,983.67       1,049,457.99           03/01/1999 
245114344       N/A                   2/1/2023          N                  1,071,184.34       1,070,023.12           03/01/1999 
245114294       N/A                   1/1/2008          N                  1,059,218.50       1,057,951.95           03/01/1999 
245999558       N/A                   5/1/2008          N                  1,053,682.79       1,052,393.32           03/01/1999 
245114215       N/A                  12/1/2012          N                  1,052,664.12       1,051,356.18           03/01/1999 
440000631       N/A                   3/1/2008          N                  1,042,648.94       1,041,385.60           03/01/1999 
180000328     2/1/2005                2/1/2028          N                  1,040,115.87       1,038,781.46           03/01/1999 
240000633       N/A                  12/1/2007          N                  1,033,644.23       1,031,894.85           03/01/1999 
440000634       N/A                   1/1/2008          N                  1,005,293.90       1,004,435.15           03/01/1999 
180000345       N/A                   3/1/2008          N                    988,622.34         987,002.93           03/01/1999 
180000361       N/A                   3/1/2008          N                    988,600.13         986,979.41           03/01/1999 
180000365       N/A                   3/1/2008          N                    985,757.31         984,417.56           03/01/1999 
240000638       N/A                   2/1/2008          N                    990,584.36         989,313.37           03/01/1999 
240000639       N/A                   2/1/2008          N                    990,453.58         989,175.64           03/01/1999 
240000640       N/A                   1/1/2023          N                    984,274.72         983,012.51           03/01/1999 
240000641       N/A                  11/1/2007          N                    983,624.27         981,972.17           03/01/1999 
240000642       N/A                  10/1/2007          N                    984,148.13         982,553.56           03/01/1999 
245999510       N/A                   4/1/2008          N                    983,283.62         982,074.70           03/01/1999 
440000644     2/1/2008                2/1/2028          N                    967,035.02         965,858.72           03/01/1999 
240000645       N/A                  10/1/2007          N                    964,718.07         963,533.73           03/01/1999 
245114399       N/A                   4/1/2013          N                    950,674.89         949,167.65           03/01/1999 
180000317     2/1/2013                2/1/2028          N                    951,525.16         950,334.62           03/01/1999 
245114222       N/A                   2/1/2008          N                    943,503.70         942,681.64           03/01/1999 
245114295       N/A                   1/1/2008          N                    925,349.60         923,842.42           01/01/1999 
245999555       N/A                   5/1/2008          N                    923,890.90         922,721.71           03/01/1999 
180000344       N/A                   1/1/2018          N                    909,776.38         908,812.74           03/01/1999 
180000383     4/1/2008                4/1/2028          N                    894,064.92         892,976.06           03/01/1999 
805114038       N/A                  11/1/2017          N                    880,426.49         879,140.61           02/01/1999 
240000654       N/A                   3/1/2008          N                    881,599.14         880,520.88           03/01/1999 
180000415       N/A                   4/1/2005          N                    873,448.27         872,338.28           03/01/1999 
240000656       N/A                   3/1/2008          N                    857,440.71         856,373.60           02/01/1999 
240000657       N/A                   2/1/2008          N                    829,579.98         828,579.17           02/01/1999 
815114178       N/A                   8/1/2017          N                    814,414.72         812,776.73           03/01/1999 
240000659       N/A                   1/1/2008          N                    812,235.97         811,216.04           03/01/1999 
245114224       N/A                   2/1/2008          N                    780,314.38         779,648.58           03/01/1999 
245114387       N/A                   5/1/2028          N                    774,986.28         774,013.12           03/01/1999 
240000662       N/A                   3/1/2008          N                    769,089.12         768,130.44           03/01/1999 
245114230       N/A                   2/1/2008          N                    759,131.03         758,188.00           03/01/1999 
245999541       N/A                   4/1/2023          N                    761,347.85         760,500.01           03/01/1999 
240000665       N/A                   3/1/2008          N                    751,196.92         749,956.96           03/01/1999 
180000392       N/A                   4/1/2013          N                    727,109.55         724,738.84           03/01/1999 
245114340       N/A                   2/1/2008          N                    740,383.23         739,170.55           03/01/1999 
240000668       N/A                   2/1/2008          N                    728,996.44         727,714.31           03/01/1999 
245114108       N/A                  12/1/2007          N                    719,430.21         718,599.87           03/01/1999 
240000670       N/A                  10/1/2007          N                    689,675.40         688,590.12           03/01/1999 
245114120       N/A                   1/1/2028          N                    602,875.07         602,148.33           03/01/1999 
180000335       N/A                   5/1/2012          N                    478,882.10         477,054.25           03/01/1999 
245113961       N/A                   5/1/2023          N                    485,470.17         484,681.02           03/01/1999 
245114341       N/A                   2/1/2008          N                    444,230.00         443,502.40           03/01/1999 
195114186       N/A                  11/1/2007          N                    435,806.89         435,281.63           03/01/1999 
240000676       N/A                   1/1/2008          N                    406,242.57         405,738.51           03/01/1999
Totals                                                                 3,379,868,128.95   3,375,458,328.30



<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>
03/18/99             1      $923,842.42     0           $0.00          0     $0.00
02/18/99             1    $2,062,125.08     0           $0.00          0     $0.00
 1/19/99             0            $0.00     0           $0.00          0     $0.00
12/18/98             0            $0.00     0           $0.00          0     $0.00
11/18/98             1      $928,240.77     0           $0.00          0     $0.00
10/19/98             0            $0.00     1   $2,178,660.47          0     $0.00
 9/18/98             1    $2,181,055.44     0           $0.00          0     $0.00
 8/18/98             1    $2,182,945.00     0           $0.00          0     $0.00
 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>
03/18/99             0     $0.00           0     $0.00          0     $0.00
02/18/99             0     $0.00           0     $0.00          0     $0.00
01/19/99             0     $0.00           0     $0.00          0     $0.00
12/18/98             0     $0.00           0     $0.00          0     $0.00
11/18/98             0     $0.00           0     $0.00          0     $0.00
10/19/98             0     $0.00           0     $0.00          0     $0.00
 9/18/98             0     $0.00           0     $0.00          0     $0.00
 8/18/98             0     $0.00           0     $0.00          0     $0.00
 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>
03/18/99         0      $0.00        0     $0.00
02/18/99         0      $0.00        0     $0.00
01/19/99         0      $0.00        0     $0.00
12/18/98         0      $0.00        0     $0.00
11/18/98         0      $0.00        0     $0.00
10/19/98         0      $0.00        0     $0.00
 9/18/98         0      $0.00        0     $0.00
 8/18/98         0      $0.00        0     $0.00
 7/20/98         0      $0.00        0     $0.00
 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>
03/18/99             7.242528%     7.145268%      142
02/18/99             7.242562%     7.145301%      143
01/19/99             7.242560%     7.146018%      144
12/18/98             7.242545%     7.146007%      145
11/18/98             7.242554%     7.146087%      146
10/19/98             7.242552%     7.146087%      147
 9/18/98             7.242561%     7.151259%      148
 8/18/98             7.242558%     7.151260%      149
 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>
  180000374         106              0        02/01/1999             47,392.30       47,392.30         B
  245114338         109              0        02/01/1999             45,641.42       45,641.42         B
  245114325         211              0        02/01/1999             32,786.07       32,786.07         B
  245114285         286              0        02/01/1999             23,622.98       23,622.98         B
  440000355         355              0        02/01/1999             17,910.80       17,910.80         B
  180000269         379              0        02/01/1999             16,520.61       16,520.61         B
  440000418         418              0        02/01/1999             15,032.44       15,032.44         B
  240000459         459              0        02/15/1999             14,109.77       14,109.77         A
  240000460         460              0        02/15/1999             14,109.77       14,109.77         A
  440000527         527              0        02/01/1999             12,587.52       12,587.52         B
  805114176         555              0        02/01/1999             12,471.93       12,471.93         B
  245114295         649              1        01/01/1999              7,011.72       14,023.37         1
  805114038         653              0        02/01/1999              7,177.40        7,177.40         B
  240000656         656              0        02/01/1999              5,768.22        5,768.22         B
  240000657         657              0        02/01/1999              5,838.87        5,838.87         B
 Totals              15                                             277,981.82      284,993.47    


</TABLE>
<TABLE>
<CAPTION>
                   Resolution                                        Current
 Loan Number       Strategy        Servicing         Foreclosure     Servicing
                   Code(2)        Transfer Date         Date         Advances
  <S>                 <C>             <C>               <C>            <C>
  180000374                                                           0.00
  245114338                                                           0.00
  245114325                                                           0.00 
  245114285                                                           0.00
  440000355                                                           0.00
  180000269                                                           0.00
  440000418                                                           0.00
  240000459                                                           0.00
  240000460                                                           0.00
  440000527                                                           0.00
  805114176                         11/16/98                          0.00
  245114295                                                           0.00
  805114038                                                           0.00
  240000656                                                           0.00
  240000657                                                           0.00
Totals                                                                0.00
                             
 
                         
                                
            
</TABLE>
<TABLE>
<CAPTION>
                Outstanding
Loan Number      Servicing     Bankruptcy   REO
                 Advances          Date     Date   
  <S>                <C>             <C>     <C>
  180000374         0.00 
  245114338         0.00 
  245114325         0.00 
  245114285         0.00 
  440000355         0.00 
  180000269         0.00 
  440000418         0.00 
  240000459         0.00 
  240000460         0.00 
  440000527         0.00 
  805114176         0.00 
  245114295         0.00 
  805114038         0.00 
  240000656         0.00 
  240000657         0.00 
Totals              0.00 
                    

<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>
03/18/1999    245114193   134               01/14/1999               6,301,634.37   RT          MD       7.110%     6,301,634.37
03/18/1999    245114353   283               01/14/1999               3,368,267.73   RT          MD       6.910%     3,368,267.73
03/18/1999    440000430   430               09/15/1998               2,166,956.67   MU          NY       8.125%     2,166,956.67
03/18/1999    245114295   649               11/16/1998                 923,842.42   RT          FL       7.750%       926,253.13

</TABLE>
<TABLE>
<CAPTION>
                         Net                                                 Remaining
Distribution   Loan      Operating   NOI                   Note    Maturity       Amortization
Date           Number    Income      Date        DSCR      Date    Date           Term
<S>           <C>        <C>         <C>          <C>      <C>     <C>            <C>
 03/18/1999  245114193   888,359.70   12/31/98   1.73               12/01/2012   344
 03/18/1999  245114353   425,162.00   12/31/98   1.58               03/01/2013   347
 03/18/1999  440000430   231,740.80   06/30/98   1.13               12/01/2007   284
 03/18/1999  245114295   124,329.70   06/30/98   1.46               01/01/2008   285
<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>
03/18/1999    245114193   134                                                              09/29/1997   8,500,000
03/18/1999    245114353   283                                                              01/02/1998   4,615,000
03/18/1999    440000430   430                                                              07/22/1997   4,600,000
03/18/1999    245114295   649                                                              11/10/1997   1,250,000



<CAPTION>

Distribution   Loan
Date           Number    Comment
<S>           <C>        <C>
03/18/1999    245114193  Counsel pursuing guarantors attorney for reaffirmation of guaranty.
03/18/1999    245114353  Negotiating renewal of guaranty.
03/18/1999    440000430  Late fees, default int. to be paid by 3/10/99.
03/18/1999    245114295  Loan to be returned to master services as a corrected loan once funds are received.

<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