FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, EX-99.1, 2000-09-25
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-09-25
Next: TECHNOLOGY FUNDING VENTURE PARTNERS V, 8-K/A, 2000-09-25



<TABLE>
<CAPTION>

Wells Fargo Bank Minnesota, N.A.
Corporate Trust Services
45 Broadway, 12 Floor
New York, NY 10006

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


For Additional Information, please contact
CTSLink Customer Service
301/815-6600

Reports Available on the World Wide Web
@ www.CTSLink.com/cmbs

Payment Date: 09/18/2000
Record Date:  08/31/2000


                              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 - 29
Principal Prepayment Detail                                              30
Historical Detail                                                        31
Delinquency Loan Detail                                                  32 - 34
Specially Serviced Loan Detail                                           35 - 37
Modified Loan Detail                                                     38
Liquidated Loan Detail                                                   39


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

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

  Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas TX  75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010


  Special Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas TX  75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010


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


Copyright 1997, Wells Fargo 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       665,893,342.47       3,441,472.84
    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
                                                    3,408,048,239.00     3,313,941,581.47       3,441,472.84

</TABLE>
<TABLE>
<CAPTION>

   Class\         CUSIP                 Interest       Prepayment Realized Loss/   Total
  Component                           Distribution      Premium  Additional Trust Distribution
                                                                   Fund Expenses
   <S>         <C>                   <C>                 <C>          <C>     <C>
    A-1          337367AA4            3,484,841.83        0.00         0.00     6,926,314.67
    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              171,952.00        0.00         0.00       171,952.00
    R-I             N/A                       0.00        0.00         0.00             0.00
    R-II            N/A                       0.00        0.00         0.00             0.00
   R-III            N/A                       0.00        0.00         0.00             0.00
                                     18,037,962.03        0.00         0.00    21,479,434.87

</TABLE>
<TABLE>
<CAPTION>
                                                            Current
                                           Ending        Subordination
   Class\         CUSIP                   Balance           Level(1)
  Component
   <S>          <C>                  <C>                   <C>
    A-1          337367AA4             662,451,869.63       28.83%
    A-2          337367AB2           1,693,794,000.00       28.83%
     B           337367AC0             170,403,000.00       23.68%
     C           337367AD8             170,402,000.00       18.53%
     D           337367AE6             204,483,000.00       12.35%
     E           337367AF3              68,161,000.00       10.29%
     F           337367AH9              51,121,000.00        8.75%
     G           337367AJ5             102,241,582.00        5.66%
     H           337367AK2              17,040,241.00        5.15%
     J           337367AL0              34,080,482.00        4.12%
     K           337367AM8              51,120,723.00        2.57%
     L           337367AN6              34,080,482.00        1.54%
     M           337367AP1              17,040,241.00        1.03%
     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%
                                     3,310,500,108.63

</TABLE>
<TABLE>
<CAPTION>




Class    CUSIP       Pass-Through         Original            Beginning
                       Rate               Notional             Notional
                                           Amount               Amount
<S>    <C>          <C>               <C>                  <C>
IO     337367AG1     0.801430%         3,408,048,239.00      3,313,941,581.47


</TABLE>
<TABLE>
<CAPTION>

                                                                             Ending
                        Interest          Prepayment       Total            Notional
Class    CUSIP        Distribution        Premium       Distribution         Amount
<S>    <C>           <C>                 <C>          <C>              <C>
IO      337367AG1     2,312,243.10         0.00         2,213,243.10    3,310,500,108.63




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

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



                        Certificate Factor Detail

                                                 Beginning         Principal        Interest
   Class\         CUSIP                           Balance         Distribution     Distribution
  Component
   <S>          <C>                          <C>                  <C>              <C>
    A-1          337367AA4                      876.17545062       4.52825374       4.58531820
    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       5.04546766
    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
  Component                                                  Fund Expenses
   <S>          <C>                          <C>              <C>            <C>
    A-1          337367AA4                    0.00000000       0.00000000        871.64719688
    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       972.38693500      0.64941660          0.00000000       971.37712746




</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail


                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         2,477,511.19
Servicing Advances Outstanding                                           0.00

Reimbursement for Interest on P&I                                      359.21
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                      262,801.39
Less Master Servicing Fees on Delinquent Payments                  21,319.09
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        11,694.08
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             253,176.38

</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               3,484,841.83             0.00      3,484,841.83           0.00
    A-2               9,259,407.20             0.00      9,259,407.20           0.00
     IO               2,213,243.10             0.00      2,213,243.10           0.00
     B                  942,896.60             0.00        942,896.60           0.00
     C                  955,671.22             0.00        955,671.22           0.00
     D                1,154,988.15             0.00      1,154,988.15           0.00
     E                  384,996.05             0.00        384,996.05           0.00
     F                  288,748.45             0.00        288,748.45           0.00
     G                  596,409.23             0.00        596,409.23           0.00
     H                   99,401.41             0.00         99,401.41           0.00
     J                  174,662.47             0.00        174,662.47           0.00
     K                  261,993.71             0.00        261,993.71           0.00
     L                  174,662.47             0.00        174,662.47           0.00
     M                   87,331.24             0.00         87,331.24           0.00
     N                  174,662.50             0.00        174,662.50           0.00
   Total             20,253,915.63             0.00     20,253,915.63           0.00

</TABLE>
<TABLE>
<CAPTION>


                       Additional        Interest      Remaining Unpaid     Additional       Total
                       Trust Fund     Distribution       Distributable        Interest      Interest
    Class               Expenses         (REMIC)     Certificate Interest  (Grantor Trust) Distribution
   <S>                <C>            <C>                   <C>                <C>        <C>
    A-1                     0.00       3,484,841.83             0.00             0.00      3,484,841.83
    A-2                     0.00       9,259,407.20             0.00             0.00      9,259,407.20
     IO                     0.00       2,213,243.10             0.00             0.00      2,213,243.10
     B                      0.00         942,896.60             0.00             0.00        942,896.60
     C                      0.00         955,671.22             0.00             0.00        955,671.22
     D                      0.00       1,154,988.15             0.00             0.00      1,154,988.15
     E                      0.00         384,996.05             0.00             0.00        384,996.05
     F                      0.00         288,748.45             0.00             0.00        288,748.45
     G                      0.00         596,409.23             0.00             0.00        596,409.23
     H                      0.00          99,401.41             0.00             0.00         99,401.41
     J                      0.00         174,662.47             0.00             0.00        174,662.47
     K                      0.00         261,993.71             0.00             0.00        261,993.71
     L                      0.00         174,662.47             0.00             0.00        174,662.47
     M                      0.00          87,331.24             0.00             0.00         87,331.24
     N                  2,710.51         171,952.00        61,842.09             0.00        171,952.00
   Total                2,710.51      20,251,205.13        61,842.09             0.00     20,251,205.13

</TABLE>

<TABLE>

Other Required Information

<S>                                                <C>

Available Distribution Amount                      23,692,677.97

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,310,717,595.79
Aggregate Stated Principal Balance of Loans     3,310,511,060.49


Aggregate Amount of Service Fee                       239,857.17
Aggregate Amount of Special Servicing Fee               2,418.23
Aggregate Amount of Additional Servicing Fee           13,319.21
Aggregate Amount of Trustee Fee                         3,313.95
Aggregate Trust Fund Expenses                             359.21

Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                            2
        Aggregate Unpaid Principal Balance          3,029,237.97

Interest Reserve Account
     Deposits                                               0.00
     Withdrawals                                            0.00

</TABLE>
<TABLE>
<CAPTION>

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


</TABLE>
<TABLE>
<CAPTION>


Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction                 Reduction
Number                        Amount                     Effected

<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>



                           Ratings Detail

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

</TABLE>
<TABLE>
<CAPTION>

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


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

Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300

Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2000

</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                  212          295,010,936.98        8.91      129           7.4194      1.530220
     2,000,001 to 4,000,000              227          636,878,376.38       19.24      120           7.3624      1.655714
     4,000,001 to 6,000,000               84          412,299,052.03       12.45      111           7.3693      1.528277
     6,000,001 to 8,000,000               62          419,977,919.57       12.69      114           7.2812      1.484935
    8,000,001 to 10,000,000               21          191,495,906.13        5.78      128           7.3153      1.938954
    10,000,001 to 12,000,000              17          189,502,690.16        5.72      145           7.3625      1.542188
    12,000,001 to 14,000,000              14          180,357,101.62        5.45      111           7.1686      1.544923
    14,000,001 to 16,000,000               7          103,568,308.35        3.13      140           7.1845      1.512713
    16,000,001 to 18,000,000               5           84,613,267.23        2.56       91           7.3636      1.410938
    18,000,001 to 20,000,000               1           19,545,838.70        0.59       92           6.8500      1.450000
    20,000,001 to 25,000,000               8          173,599,310.88        5.24       88           7.1563      1.577945
    25,000,001 to 50,000,000               0                    0.00        0.00        0           0.0000      0.000000
    50,000,001 to 75,000,000               2          124,431,664.36        3.76      240           7.0561      1.712901
   75,000,001 to 100,000,000               2          163,391,526.00        4.94       85           6.7500      2.183827
   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          315,839,162.10        9.54      142           6.9324      1.331897
             Totals                      664        3,310,511,060.49      100.00      123           7.2426      1.593982

</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           10,884,709.86        0.33     142           7.3564       1.543143
      Arizona                 30           84,439,954.97        2.55     103           7.4819       1.587490
      Arkansas                 4           28,947,638.51        0.87     199           7.4679       1.792350
     California              114          398,917,707.96       12.05      95           7.3103       1.543561
      Colorado                 8           18,530,940.34        0.56     113           7.1911       1.602753
    Connecticut               10           47,592,758.41        1.44     200           7.3343       1.533414
      Delaware                 1            2,856,266.84        0.09      87           8.0000       1.880000
      Florida                 57          234,312,235.83        7.08     119           7.2694       1.629730
      Georgia                 31          208,918,119.91        6.31     128           7.1465       1.919178
       Idaho                   4            7,443,754.83        0.22     108           7.3432       1.893252
      Illinois                22          269,629,332.78        8.14      99           6.9615       1.937900
      Indiana                 13           43,954,348.42        1.33     164           7.1401       1.401665
       Kansas                  2            4,100,189.35        0.12      88           7.8085       1.580752
      Kentucky                11           62,303,505.51        1.88      88           7.4832       1.780616
     Louisiana                11           47,998,991.97        1.45     129           7.5485       1.530960
       Maine                   1            1,094,475.37        0.03     205           7.4200            NAP
      Maryland                29          175,515,111.33        5.30     115           7.1185       1.517280
   Massachusetts              11           26,358,688.55        0.80     110           7.4645       1.508324
      Michigan                11           53,737,715.69        1.62     154           7.3318       2.002173
     Minnesota                 6           10,496,775.27        0.32     157           7.0493       1.843370
    Mississippi                1              710,671.77        0.02      87           8.2500       1.310000
      Missouri                 7           41,021,116.38        1.24     130           7.2634       1.396633
      Nebraska                 6           18,075,437.69        0.55      90           7.0146       1.588859
       Nevada                 13           69,577,444.74        2.10      95           7.1847       1.541438
   New Hampshire               1            4,494,009.41        0.14      89           7.3800       1.480000
     New Jersey               27          159,112,552.90        4.81     231           7.3163       1.323825
     New Mexico                1            1,837,306.30        0.06      91           7.5000       1.450000
      New York                30          295,989,432.67        8.94     128           7.0911       1.596439
   North Carolina             24          115,114,033.49        3.48     132           7.3142       1.498360
        Ohio                  14           71,683,270.21        2.17      81           7.2688       1.498660
      Oklahoma                 5            8,812,769.60        0.27     105           7.4436       1.279585
       Oregon                  6           18,342,329.24        0.55     116           7.3991       1.310872
    Pennsylvania              21           85,428,585.55        2.58     160           7.3242       1.510551
   South Carolina             12           32,673,990.77        0.99     154           7.2780       1.352513
    South Dakota               1            3,406,122.99        0.10      92           7.4300       1.400000
     Tennessee                15           64,398,802.63        1.95     124           7.3748       1.552245
       Texas                  38          336,066,422.44       10.15     118           7.2139       1.435847
        Utah                  11           38,255,896.47        1.16      78           7.5555       1.361087
      Virginia                21          129,000,905.08        3.90     127           7.2565       1.536305
     Washington                7           18,548,500.19        0.56     103           7.5901       1.869168
   Washington,DC               4           15,440,279.02        0.47      91           7.2815       1.593107
   West Virginia               2            5,082,765.36        0.15     141           7.4735       2.178986
     Wisconsin                15           34,715,919.10        1.05     131           7.4576       1.550638
      Wyoming                  1            4,689,274.79        0.14      89           7.3750       1.380000
       Totals                664        3,310,511,060.49      100.00     123           7.2426       1.593982

</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            3,949,365.52        0.12     211           6.7100       1.550000
   6.75% to 6.999%              64          685,148,440.75       20.70     117           6.8216       1.697122
   7.000% to 7.249%            204        1,132,454,282.96       34.21     120           7.1113       1.536293
   7.250% to 7.499%            197          836,861,702.39       25.28     136           7.3556       1.547295
   7.500% to 7.749%            113          369,441,790.38       11.16     111           7.5850       1.595847
   7.750% to 7.999%             55          175,696,798.78        5.31     134           7.8727       1.849516
   8.000% to 8.249%             19           77,730,760.29        2.35      93           8.1093       1.412570
   8.250% to 8.499%              4           14,040,466.86        0.42     202           8.3418       1.363791
   8.500% to 8.749%              3            5,737,480.77        0.17     222           8.6475       1.395804
   8.750% to 8.999%              1            2,295,720.96        0.07      86           8.8750       1.780000
  9.000% or greater              3            7,154,250.83        0.22     218           9.0483       1.375873
        Totals                 664        3,310,511,060.49      100.00     123           7.2426       1.593982

</TABLE>
<TABLE>
<CAPTION>

                             Seasoning

                             # of           Scheduled            % of                               Weighted
     Seasoning               Loans           Balance             Agg.      WAM            WAC       Avg DSCR(1)
                                                                 Bal.      (2)
 <S>                         <C>        <C>                    <C>        <C>           <C>        <C>
  12 months or less             0                    0.00        0.00        0           0.0000      0.000000
   13 to 24 months              0                    0.00        0.00        0           0.0000      0.000000
   25 to 36 months            655        3,257,939,313.16       98.41      124           7.2276      1.599855
   37 to 48 months              9           52,571,747.33        1.59       86           8.1729      1.241464
   49 and greater               0                    0.00        0.00        0           0.0000      0.000000
       Totals                 664        3,310,511,060.49      100.00      123           7.2426      1.593982

</TABLE>
<TABLE>
<CAPTION>



                     Debt Service Coverage Ratio(1)

     Debt Service            # of            Scheduled          % of                                Weighted
    Coverage Ratio           Loans            Balance            Agg.      WAM           WAC        Avg DSCR(1)
                                                                 Bal.      (2)
 <S>                        <C>         <C>                    <C>       <C>           <C>         <C>
    Credit Lease               73          222,654,485.90        6.73      211           7.2948           NAP
     Less than 0                2            3,983,195.23        0.12      209           7.6059     -0.441285
     0.0 to 0.99               18           79,689,324.31        2.41      128           7.3086      0.738371
     1.0 to 1.09               10           45,118,581.38        1.36      100           7.4138      1.047094
     1.1 to 1.24               64          497,078,598.93       15.02      148           7.2004      1.183954
    1.25 to 1.49              211        1,043,903,304.35       31.53      118           7.2862      1.385686
     1.5 to 1.74              143          643,930,444.21       19.45      107           7.2506      1.609518
    1.75 to 1.99               64          259,183,627.24        7.83       96           7.2890      1.839371
     2.0 to 2.24               34          290,192,964.24        8.77      102           7.0101      2.141785
   2.5 and greater             45          224,776,534.70        6.79      113           7.2414      2.882583
       Totals                 664        3,310,511,060.49      100.00      123           7.2426      1.593982

</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            62,753,869.34       1.90      142           7.8019       2.496392
      Industrial                44           124,459,490.76       3.76      104           7.3595       1.580897
        Lodging                 45           222,877,074.59       6.73      108           7.6077       1.869319
       Mixed Use                 8            21,467,143.10       0.65      115           7.6256       1.389767
   Mobile Home Park              5            13,142,521.08       0.40       97           7.1101       1.788740
     Multi-Family              228         1,056,479,211.60      31.91      125           7.2441       1.448529
        Office                  71           655,061,851.98      19.79      121           7.0877       1.530423
         Other                  73           222,654,485.90       6.73      211           7.2948            NAP
        Retail                 168           910,812,161.80      27.51      108           7.1828       1.673525
     Self Storage               10            20,803,250.34       0.63      134           7.4980       1.993449
        Totals                 664         3,310,511,060.49     100.00      123           7.2426       1.593982

</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               26          161,699,431.82        4.88      47           7.3043       1.745971
     61 to 84 months                 7          130,281,686.89        3.94      77           7.2275       1.838490
     85 to 108 months              418        1,769,127,161.46       53.44      90           7.2546       1.607481
    109 to 120 months                2           23,664,430.04        0.71     112           7.1048       1.549200
    121 to 154 months               50          487,660,446.31       14.73     141           7.1432       1.638898
    155 to 192 months                2            7,456,680.97        0.23     167           6.8456       1.450000
    193 to 240 months               26          133,502,219.71        4.03     207           7.2766       1.212778
  241 months or greater              3            4,587,391.91        0.14     269           8.7653       1.119475
          Totals                   534        2,717,979,449.11       82.10     102           7.2375       1.625571

</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               3            6,806,563.26        0.21     105           7.3728       1.161856
    121 to 154 months               21           36,009,994.69        1.09     148           7.5630       1.577771
    155 to 192 months                4          167,408,486.05        5.06     158           6.8523       1.223349
    193 to 216 months               72          176,599,232.51        5.33     206           7.4083       1.885817
    217 to 240 months                2           12,484,612.20        0.38     225           8.1436            NAP
    241 to 264 months                3            4,013,967.21        0.12     257           7.8750            NAP
    265 to 300 months               14           73,558,519.43        2.22     269           7.4062       1.508928
  301 months or greater             11          115,650,236.03        3.49     328           7.3443       1.247646
          Totals                   130          592,531,611.38       17.90     220           7.2661       1.415691

</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        4.94      85           6.7500       2.183827
    180 months or less               1          154,000,000.00        4.65     127           7.0400       1.460000
    181 to 228 months               12           58,450,121.67        1.77      68           7.6009       2.169982
    229 to 252 months                6           17,571,263.89        0.53     142           7.5072       1.782859
    253 to 276 months              119          398,607,938.32       12.04     104           7.4962       1.807058
    277 to 300 months               13           99,893,385.20        3.02     161           7.3242       1.382049
    301 to 324 months               15           77,755,713.39        2.35      97           7.9790       1.335966
  325 months or greater            366        1,748,309,500.64       52.81      99           7.1887       1.548851
          Totals                   534        2,717,979,449.11       82.10     102           7.2375       1.625571

</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>
        Credit Lease                   73          222,654,485.90       6.73      211           7.2948            NAP
  Underwriter's Information            99          403,883,832.62      12.20      115           7.3619       1.412897
       1 year or less                 294        1,778,952,468.45      53.74      118           7.1875       1.680527
        1 to 2 years                  198          905,020,273.52      27.34      116           7.2850       1.504678
     2 years or greater                 0                    0.00       0.00        0           0.0000       0.000000
           Totals                     664        3,310,511,060.49     100.00      123           7.2426       1.593982


<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The Trustee makes
no reprensentations as to the accuracy of the data provided by the borrower for
this calculation."NAP" means not applicable and relates to the omission of
credit lease loans in the calculation of DSCR.

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

</FN>
</TABLE>

<TABLE>
<CAPTION>



                         Mortgage Loan Detail


                              Property
      Loan                      Type                                                    Interest         Principal        Gross
     Number         ODCR         (1)        City                     State               Payment          Payment         Coupon
  <S>               <C>          <C>     <C>                         <C>              <C>              <C>               <C>
    240000001          1          OF      Somers                       NY               924,760.56       637,070.55        6.830%
    240000002          2          OF      Austin                       TX               933,582.22             0.00        7.040%
    240000003          3          RT      Aurora                       IL               497,129.46             0.00        6.750%
    240000004          4          RT      Vernon Hills                 IL               452,583.79             0.00        6.750%
    355132459          5          OF      Atlanta                      GA               348,750.00             0.00        6.750%
    245114125          6          MF      Mount Olive                  NJ               395,965.83        45,412.18        7.360%
    245114400          7          RT      Charlotte                    NC               144,778.09        20,316.12        6.790%
    240000009          9          LO      Various                      KY               153,018.35        27,033.30        7.672%
    440000010         10          OF      Akron                        OH               134,093.01        16,810.87        7.080%
    245114220         11          MF      Baltimore                    MD               128,187.04        21,422.86        7.110%
    180000281         12          LO      New York                     NY               134,685.17        43,218.55        7.550%
    245114267         13          MF      Falls Church                 VA               131,811.79        14,611.34        7.375%
    180000314         14          MF      Miramar                      FL               121,307.26        16,717.96        6.880%
    245114329         15          MF      Gaithersburg                 MD               114,921.14        21,070.45        6.800%
    245999549         16          MF      Chicago                      IL               115,385.71        15,666.13        6.850%
    440000017         17          RT      Memphis                      TN               107,431.97        13,533.78        7.100%
    195113931         18          MF      Houston                      TX               118,898.98        12,686.64        8.140%
    180000242         19          RT      New York                     NY               104,381.70        13,021.54        7.140%
    180000285         20          MF      Marin City                   CA               104,129.74        12,030.51        7.326%
    355132446         21          RT      Burke                        VA                98,117.89        12,544.96        7.080%
    440000022         22          OF      St. Louis                    MO                98,424.53        11,887.11        7.170%
    815114236         23          OT      Various                      TX                90,271.12             0.00        7.156%
    815114235         24          OT      Dallas                       TX                90,208.32             0.00        7.156%
    245114266         25          MF      Gaithersburg                 MD                94,394.65        10,463.65        7.375%
    180000315         26          MF      Bristol                      PA                87,790.26        10,745.78        7.170%
    240000027         27          RT      Chester                      NY                88,758.22        10,255.71        7.260%
    245114288         28          MF      Atlanta                      GA                85,211.96        11,256.90        7.000%
    180000389         29          RT      Statesboro                   GA                85,536.07        10,564.50        7.100%
    180000351         30          LO      Savannah                     GA                84,265.70        16,283.22        7.340%
    815114262         31          OT      Orange                       CT                79,388.05        15,664.15        7.125%
    180000402         32          RT      Sandy                        UT                80,926.36        10,460.41        6.990%
    245114261         33          HC      Various                      AR                84,965.25        25,862.81        7.750%
    245114331         34          MF      Germantown                   MD                73,822.79        13,535.19        6.800%
    440000035         35          RT      Temple City                  CA                82,218.51         9,186.58        7.340%
    245114391         36          RT      Alexandria                   VA                76,594.78        10,448.29        6.875%
    245114330         37          MF      Largo                        MD                72,941.33        13,373.57        6.800%
    245114401         38          RT      Sandy Springs (Atlan         GA                78,524.36         9,850.24        7.063%
    245114063         39          MF      Lafayette                    LA                81,238.92         8,260.41        7.540%
    440000040         40          RT      Patton Township              PA                70,498.61        18,168.01        7.040%
    355132439         41          OF      Baltimore                    MD                79,347.14        11,577.10        7.600%
    180000438         42          OF      Dallas                       TX                74,567.42         9,015.53        7.130%
    440000043         43          MF      Fullerton                    CA                72,548.21         9,533.33        6.950%
    440000044         44          IN      Westmont                     IL                74,931.84         8,801.00        7.270%
    180000326         45          LO      Costa Mesa                   CA                74,654.92        14,600.46        7.340%
    180000304         46          RT      Fort Worth                   TX                73,134.48         9,100.36        7.130%
    180000282         47          RT      Hodgkins                     IL                78,162.15        15,631.83        7.990%
    245114375         48          MF      Alexandria                   VA                69,452.66        11,393.56        7.125%
    180000289         49          RT      Niles                        IL                74,612.90         8,186.58        7.450%
    440000050         50          RT      Indianapolis                 IN                69,841.51         8,584.06        7.160%
    180000287         51          MF      Sacramanto                   CA                71,696.85         8,208.12        7.348%
    180000396         52          OT      West Monroe                  LA                75,068.28        19,665.79        8.340%
    245114265         53          MF      Gaithersburg                 MD                68,355.60         7,577.23        7.375%
    440000054         54          RT      Memphis                      TN                71,114.39         7,286.01        7.683%
    815114233         55          OT      Various                      GA                62,588.55             0.00        7.156%
    815114234         56          OT      Various                      MI                62,077.74             0.00        7.156%
    245114374         57          MF      Reno                         NV                63,589.37         7,824.79        7.125%
    815114232         58          OT      Various                      AR                61,671.70             0.00        7.156%
    440000059         59          OF      Aventura                     FL                64,975.49         7,223.65        7.330%
    240000060         60          MF      Reno                         NV                60,606.67         7,607.33        7.125%
    245114309         61          MF      Lexington                    KY                60,513.75         7,365.07        7.200%
    245114303         62          MF      Orlando                      FL                62,398.92         6,729.83        7.440%
    180000240         63          RT      Manassas Park                VA                60,831.38         6,826.55        7.396%
    245114114         64          HC      Various                      GA                63,241.34        18,425.10        7.950%
    245114304         65          MF      Jacksonville                 FL                61,116.32         6,508.34        7.470%
    180000368         66          MF      Lauderhill                   FL                57,464.58         7,115.23        7.110%
    245114107         67          RT      Stockton                     CA                59,520.93         6,783.88        7.375%
    195113942         68          MF      Salt Lake City               UT                64,028.21         6,831.87        8.140%
    245114320         69          LO      Allen Park                   MI                56,676.79        11,084.44        7.340%
    440000070         70          LO      Pensacola Beach              FL                54,381.97        11,349.58        7.060%
    245114390         71          RT      Tustin                       CA                55,813.79         6,723.84        7.160%
    245114371         72          MF      Atlanta                      GA                55,490.73         6,828.23        7.125%
    440000073         73          RT      Washington Townshi           IN                54,363.85         7,105.57        7.010%
    180000369         74          MF      Miami                        FL                54,989.86         6,837.08        7.100%
    180000306         75          MF      Frenso                       CA                57,481.29         6,343.22        7.420%
    440000076         76          MF      Bergenfield                  NJ                54,291.43         6,891.31        7.050%
    245114305         77          MF      St. Louis                    MO                51,647.33         8,714.22        7.080%
    245114360         78          HC      Bronx                        NY                57,838.92        16,825.72        7.890%
    180000297         80          MF      Wheaton                      IL                50,986.96         6,969.85        6.900%
    180000376         81          LO      Daytona Beach Shor           FL                49,888.10         9,997.96        7.230%
    245114298         82          MF      Edison                       NJ                49,979.62         5,958.84        7.250%
    440000083         83          RT      Northwoods                   MO                50,750.11         5,470.86        7.425%
    355132436         84          OF      Charlotte                    NC                46,556.34        11,730.34        7.200%
    195113938         85          MF      Tuscon                       AZ                53,634.55         5,722.85        8.140%
    240000086         86          MF      Sparks                       NV                47,823.61         5,919.58        7.159%
    440000087         87          OF      Philadelphia                 PA                48,904.57         5,260.78        7.430%
    240000088         88          MF      Las Vegas                    NV                46,921.28         5,807.88        7.159%
    440000089         89          LO      Louisville                   KY                48,619.85         9,021.46        7.500%
    245114323         90          LO      Pineville                    NC                51,111.06         8,446.15        7.875%
    240000091         91          MF      Las Vegas                    NV                48,185.01         5,586.68        7.356%
    440000092         92          RT      Ocean City                   MD                47,304.34         5,511.77        7.240%
    245114395         93          HC      Columbus                     OH                46,090.43         5,497.47        7.200%
    245114207         94          MF      Augusta                      GA                44,697.00         5,865.99        7.000%
    355112450         95          IN      Charlotte                    NC                42,861.54        14,955.61        7.100%
    245114157         96          MF      Portland                     OR                46,333.19         5,104.99        7.440%
    180000331         97          RT      New York                     NY                44,542.39         5,103.11        7.330%
    440000098         98          OF      West Hills                   CA                43,664.25         5,257.25        7.210%
    245114274         99          MF      Winston-Salem                NC                42,094.02         6,851.86        7.215%
    180000343         100         MF      Houston                      TX                42,799.18         5,347.57        7.120%
    240000101         101         OF      Westlake Village             CA                47,181.90         4,419.96        7.863%
    180000385         102         RT      LaGrange                     GA                42,468.96         5,245.31        7.100%
    180000300         103         RT      Collyville                   TX                42,561.87         5,296.11        7.130%
    180000381         104         RT      Sedona                       AZ                44,761.42         4,686.47        7.510%
    245999535         105         RT      Glen Allen                   VA                43,439.30         4,788.75        7.350%
    180000374         106         RT      Glen Cove                    NY                43,002.42         4,939.98        7.290%
    180000342         107         RT      Fort Worth                   TX                41,000.55        10,618.62        7.120%
    240000108         108         RT      Las Vegas                    NV                42,520.74         5,122.57        7.263%
    245114338         109         MF      Jersey City                  NJ                41,071.67         5,112.58        7.060%
    240000110         110         RT      Boston                       MA                43,262.82         7,817.37        7.520%
    180000358         111         MF      Rancho Cucamonga             CA                40,106.16         5,283.19        6.960%
    240000112         112         MF      Encino                       CA                40,641.43         5,156.57        7.051%
    245999547         113         MF      Middletown                   OH                39,023.39         6,491.52        7.060%
    440000114         114         MF      Azusa                        CA                39,786.38         5,121.54        7.000%
    240000115         115         MF      Las Vegas                    NV                40,493.21         5,028.36        7.135%
    180000386         116         RT      Houston                      TX                41,159.46         4,728.27        7.290%
    240000117         117         MF      Phoenix                      AZ                43,074.35         4,357.05        7.627%
    240000118         118         MF      San Diego                    CA                42,651.57         4,521.97        7.571%
    440000119         119         OF      Tallahassee                  FL                38,907.59         5,232.70        6.940%
    180000384         120         RT      Dublin                       GA                39,478.18         4,875.93        7.100%
    245999551         121         RT      Bradenton                    FL                40,549.64         7,688.42        7.375%
    240000122         122         RT      Columbus                     OH                38,799.76         6,179.12        7.240%
    180000329         123         MF      Lubbock                      TX                40,544.42         4,703.26        7.300%
    180000296         124         MF      San Diego                    CA                38,930.97         5,067.68        7.020%
    180000214         125         RT      Battle Creek                 MI                39,891.39         6,031.01        7.450%
    355132437         126         OF      Charlotte                    NC                40,984.10         7,789.32        7.500%
    245114376         127         MF      Carrboro                     NC                40,850.74         4,469.30        7.390%
    245114396         128         LO      Lynchburg                    VA                42,764.57         6,866.44        7.875%
    245114182         129         RT      Oceanside                    CA                38,090.14         8,141.17        7.070%
    240000130         130         MF      Los Angeles                  CA                38,482.64         4,938.39        7.071%
    440000131         131         OF      Greenville                   SC                39,433.68         4,552.59        7.300%
    245114377         132         RT      Louisburg                    NC                39,120.14         4,539.14        7.250%
    245114131         133         MF      Millville                    NJ                41,108.36         4,190.44        7.625%
    245114193         134         RT      Silver Spring                MD                38,047.82         4,837.21        7.110%
    245114398         135         MF      Alexandria                   VA                36,786.67         5,986.84        7.150%
    180000437         136         RT      Madison                      WI                37,784.71         4,645.10        7.090%
    240000137         137         OF      Montebello                   NY                38,563.92         4,455.93        7.260%
    245999548         138         MF      Keyport                      NJ                37,821.21         4,623.06        7.125%
    245114132         139         MF      Summit                       NJ                38,536.82         4,568.55        7.280%
    245999504         141         RT      Olney                        MD                35,531.41         5,047.52        6.760%
    245114218         142         OF      Sunrise                      FL                38,973.89             0.00        7.300%
    180000357         143         MF      Rialto                       CA                36,300.46         4,781.87        6.960%
    440000144         144         MF      Daly City                    CA                38,196.40         4,435.47        7.330%
    180000275         145         OT      Stonington                   CT                36,752.64         8,848.30        7.420%
    245114247         146         OF      Brooklyn                     NY                40,969.87         6,496.83        8.000%
    245114209         147         RT      Chardon                      OH                35,486.23         6,126.52        7.250%
    240000148         148         LO      Columbus                     OH                40,104.49         6,572.92        7.900%
    440000149         149         IN      Sunrise                      FL                36,889.39         6,982.81        7.380%
    245114393         150         IN      Menominee                    MI                37,371.60        11,423.62        7.625%
    180000319         151         MF      Toms River                   NJ                36,177.30         4,428.21        7.170%
    440000152         152         RT      Cabin John                   MD                35,287.11         4,631.04        7.000%
    245114173         153         MF      Vernon                       CT                38,539.09         3,928.54        7.625%
    180000283         154         RT      Mount Holly                  NJ                38,160.84         4,010.00        7.553%
    180000407         155         OF      Washington                   DC                35,249.99         4,159.00        7.210%
    440000156         156         OF      Darien                       CT                36,188.55         3,969.48        7.400%
    180000312         157         RT      Chino Hills                  CA                35,325.94         4,200.95        7.240%
    245114208         158         MF      South River                  NJ                33,908.50         4,523.36        6.960%
    815114269         159         OT      LaGrange                     GA                34,217.76         8,340.10        7.375%
    240000160         160         MF      Encino                       CA                34,036.24         4,318.50        7.051%
    180000372         161         RT      Plano                        TX                34,708.74         4,122.71        7.210%
    440000162         162         RT      Richmond                     VA                35,165.04         4,028.79        7.330%
    245114321         163         LO      Romulus                      MI                34,737.39         6,793.68        7.340%
    440000164         164         IN      Wellington                   FL                33,276.66         4,243.92        7.070%
    240000165         165         MF      La Grange Park               IL                35,271.20         3,861.81        7.494%
    245114315         166         MF      Winston-Salem                NC                31,653.84         5,349.32        7.075%
    245999501         167         LO      Bethlehem                    PA                34,987.44         6,105.32        7.625%
    195113933         168         MF      Longview                     TX                36,858.21         3,932.81        8.140%
    245114372         169         IN      Clayton                      WI                31,944.87        18,845.67        7.438%
    245114211         170         RT      Austin                       TX                33,389.26         4,969.13        7.375%
    245999500         171         LO      Newburgh                     NY                35,527.49         5,704.42        7.875%
    180000268         172         OF      New York                     NY                32,252.81         4,073.33        7.110%
    195114118         173         MF      Beacon Falls                 CT                34,631.51         3,589.35        7.625%
    440000174         174         MF      Tampa                        FL                33,184.58         3,707.84        7.340%
    245114385         175         MF      Metairie                     LA                31,172.57         4,164.26        6.910%
    245999511         176         LO      Washington                   DC                33,498.00         6,038.03        7.500%
    355132443         177         RT      Greer                        SC                31,843.89        10,920.82        7.300%
    440000178         178         RT      San Diego                    CA                33,035.99         3,691.24        7.340%
    440000179         179         OF      Whitpain Township            PA                31,354.93         4,012.95        7.030%
    245114324         180         LO      Matthews                     NC                34,729.31         5,739.05        7.875%
    245114345         181         HC      Bristol                      TN                33,992.31         9,927.59        7.875%
    240000182         182         MF      Los Angeles                  CA                31,600.05         3,932.39        7.146%
    240000183         183         IN      Fremont                      CA                31,439.88         3,835.99        7.194%
    245999556         184         MF      Ralston                      NE                29,650.31         3,984.45        6.875%
    245114322         185         LO      Concord                      NC                33,418.77         5,522.48        7.875%
    245114273         186         MF      Charlotte                    NC                29,465.82         4,796.30        7.215%
    440000187         187         LO      Ocala                        FL                31,915.59         5,523.19        7.650%
    440000188         188         RT      Smithtown                    NY                28,658.61         6,362.03        6.900%
    815114270         189         OT      Huntsville                   AL                29,543.60         7,255.97        7.375%
    440000191         191         RT      Various                      CA                29,414.20         3,751.25        7.070%
    245114292         192         MF      Charleston                   SC                28,426.33         3,917.58        6.880%
    180000337         193         RT      Glendale                     AZ                29,418.27         3,673.54        7.116%
    180000391         194         MF      Conroe                       TX                29,480.66         3,581.18        7.140%
    245114286         195         LO      Gatlinburg                   TN                30,976.89         5,446.23        7.625%
    195114175         197         MU      Agoura Hills                 CA                32,128.63         4,040.86        7.875%
    245114302         198         MF      Casper                       WY                29,801.43         3,350.98        7.375%
    180000288         200         RT      Houston                      TX                29,200.78         3,396.13        7.310%
    180000321         201         MF      Wilkes-Barre                 PA                28,188.15         3,450.31        7.170%
    180000424         202         MH      Austin                       TX                28,425.27         3,173.54        7.320%
    245114392         203         IN      Marinette                    WI                28,651.56         8,758.11        7.625%
    240000204         204         RT      Salem                        NH                28,579.81         3,206.92        7.380%
    240000205         205         MF      Glendale                     CA                27,555.22         3,435.83        7.125%
    245114180         206         OF      Richmond                     VA                28,074.40         6,294.09        7.625%
    240000207         207         IN      Berkeley                     CA                27,192.08         3,277.27        7.175%
    180000303         208         RT      Laguna Beach                 CA                28,863.60         2,940.70        7.610%
    180000333         209         OF      Lakeland                     FL                28,115.85         3,102.66        7.420%
    440000210         210         MF      Orlando                      FL                27,427.84         3,270.09        7.250%
    245114325         211         LO      Shreveport                   LA                27,893.43         5,244.18        7.460%
    240000212         212         RT      Santa Ana                    CA                27,782.39         3,183.27        7.346%
    195096351         213         RT      Falls Township               PA                30,661.38         3,547.72        8.130%
    440000214         214         RT      Battle Creek                 MI                27,945.37         4,097.71        7.490%
    180000362         215         RT      Plantation                   FL                26,760.85         3,165.43        7.220%
    440000216         216         RT      Onley                        VA                26,222.63         3,287.46        7.080%
    440000217         217         RT      Logan Township               PA                25,439.95         6,250.25        7.210%
    245999529         218         MF      Oklahoma City                OK                27,126.79         2,986.65        7.375%
    240000219         219         OF      Scottsdale                   AZ                26,955.16         2,799.30        7.513%
    180000397         220         OF      Palm Beach                   FL                24,975.85         3,136.30        7.060%
    240000221         221         MF      Santa Rosa                   CA                24,884.23         3,157.27        7.035%
    245999503         222         RT      Silver Spring                MD                22,871.45         8,964.04        6.710%
    245114343         223         MF      Vernon                       CT                24,334.68         3,326.53        6.900%
    180000263         224         MF      Wilton Manors                FL                25,966.72         4,934.44        7.450%
    180000355         225         RT      Blendon Township             OH                25,788.24         2,925.46        7.320%
    180000348         226         RT      Costa Mesa                   CA                25,872.42         2,886.12        7.360%
    240000227         227         MF      Tarzana                      CA                24,665.58         3,129.56        7.051%
    245999517         228         LO      Mesa                         AZ                26,273.18         4,638.31        7.590%
    240000229         229         IN      South Gate                   CA                21,328.93        23,366.46        7.228%
    180000292         230         OT      Chicago                      IL                24,275.07         6,509.93        7.360%
    180000354         231         RT      Columbus                     OH                25,418.07         2,883.47        7.320%
    440000232         232         MF      Anaheim                      CA                27,030.51         2,609.00        7.777%
    440000233         233         RT      Sanford                      NC                24,864.58         2,965.74        7.200%
    240000234         234         MH      Mesa                         AZ                23,439.96         3,294.44        6.802%
    440000235         235         RT      Little Rock                  AR                24,179.90         8,824.36        7.490%
    440000236         236         MF      Virginia                     MN                23,499.22         5,898.55        7.160%
    240000237         237         IN      Moorpark                     CA                26,179.28         2,750.06        7.593%
    245114384         238         MF      Longview                     TX                23,728.37         3,169.81        6.910%
    245999540         239         MU      Morristown                   NJ                24,610.49         4,624.70        7.375%
    245114349         240         MF      Lake View Terrace            CA                24,589.86         2,805.80        7.290%
    440000241         241         MF      Oakland Park                 FL                24,956.90         2,765.59        7.410%
    240000242         242         OF      Chicago                      IL                24,751.04         2,824.19        7.356%
    440000243         243         OF      Brentwood                    TN                23,492.41         3,767.52        7.240%
    440000244         244         MF      Williamsport                 MD                24,748.52         4,626.38        7.500%
    180000141         245         RT      Orlando                      FL                26,304.41         2,431.85        7.910%
    245114194         246         IN      Naples                       FL                24,131.24         4,665.42        7.375%
    245114198         247         MF      Lakeside Park                KY                24,657.75         2,638.33        7.510%
    240000248         248         RT      Berkeley                     CA                23,644.16         4,701.28        7.312%
    240000249         249         MF      Los Angeles                  CA                24,109.70         2,667.84        7.446%
    245114212         250         RT      Mesa                         AZ                23,582.54         2,871.42        7.250%
    440000251         251         RT      Philadelphia                 PA                22,580.05         3,646.85        7.100%
    440000252         252         RT      Jacksonville                 FL                23,210.97         2,737.51        7.260%
    180000274         253         MF      Augusta                      GA                22,349.75         3,572.95        7.250%
    245114278         254         MF      Norfolk                      NE                22,746.21         2,855.09        7.125%
    245114284         255         RT      Salem                        VA                20,938.23         8,068.67        6.800%
    815114283         256         OT      Eustis                       FL                20,837.34         9,013.95        7.030%
    180000294         257         MF      Rockford                     IL                22,408.53         2,834.52        7.090%
    240000258         258         HC      Lynnwood                     WA                24,982.58         3,886.04        7.970%
    180000308         259         RT      Corbin                       KY                22,885.00         2,614.53        7.353%
    180000341         260         LO      Bethesda                     MD                22,307.52         4,334.15        7.360%
    805114053         261         OT      Orangeburg                   SC                21,039.30         5,514.75        7.260%
    440000262         262         OF      Roswell                      GA                23,045.99         2,424.76        7.550%
    440000263         263         OF      Englewood                    CO                21,879.30         2,581.45        7.210%
    440000264         264         IN      Delray Beach & Rivie         FL                21,549.22         2,668.21        7.110%
    440000265         265         OF      Annapolis                    MD                21,266.26         2,733.00        7.020%
    440000266         266         RT      Gainesville                  GA                21,175.48         5,031.40        7.330%
    240000267         267         MF      Grand Prairie                TX                20,600.74         3,480.85        7.054%
    180000295         268         MF      Victoria                     TX                22,555.62         2,468.36        7.440%
    440000269         269         RT      Miami                        FL                22,492.68         2,482.13        7.420%
    245114386         270         MF      Clear Lake City              TX                20,820.48         2,781.36        6.910%
    440000271         271         IN      Ft. Lauderdale               FL                22,537.22         2,333.53        7.520%
    240000272         272         OF      Portland                     OR                22,515.49         2,338.23        7.513%
    440000273         273         RT      Mesa                         AZ                22,188.57         3,904.21        7.600%
    240000274         274         RT      San Jose                     CA                22,392.29         3,872.12        7.675%
    245114380         275         MF      Metairie                     LA                20,238.90         2,703.67        6.910%
    440000276         276         RT      Sioux Falls                  SD                21,807.43         2,323.93        7.430%
    240000277         277         HC      Snohomish                    WA                22,983.97         3,575.16        7.970%
    245114296         278         HC      St Louis                     MO                22,606.81         3,735.80        7.875%
    180000316         279         MF      Toms River                   NJ                20,741.65         2,538.84        7.170%
    245114223         280         MF      Baltimore                    MD                20,106.87         3,232.76        7.210%
    245114200         281         LO      Metroplois                   IL                21,299.74         6,757.51        7.625%
    180000188         282         OT      Las Vegas                    NV                19,209.71         7,841.64        7.200%
    245114353         283         RT      Silver Spring                MD                19,758.34         2,656.81        6.910%
    440000284         284         OF      North Hollywood              CA                21,204.74         3,898.85        7.490%
    440000285         285         RT      Pinetop-Lakeside             AZ                19,343.90         2,776.28        6.780%
    245114285         286         MF      Dallas                       TX                21,615.55         2,274.26        7.550%
    180000293         287         RT      Shepardsville                KY                21,029.46         2,402.54        7.353%
    245114280         288         MF      Columbus                     NE                20,327.93         2,551.55        7.125%
    440000289         289         OF      Menands                      NY                20,303.96         6,795.89        7.360%
    815114087         290         OT      West Hazelton                PA                20,150.54         7,287.15        7.600%
    245999559         291         MF      Blommingdale                 NJ                20,496.19         2,356.72        7.250%
    245114291         292         MF      Estero                       FL                20,273.90         2,487.91        7.180%
    440000293         293         RT      Rockville                    MD                19,587.16         6,748.54        7.180%
    245114365         294         IN      Fond Du Lac                  WI                19,457.33        11,478.72        7.438%
    180000324         295         OT      Chicago Heights              IL                19,673.75         4,838.25        7.430%
    240000296         296         SS      Everett                      WA                20,186.02         2,348.18        7.260%
    245114346         297         MF      Roanoke                      VA                19,796.69         2,436.02        7.125%
    440000298         298         RT      Williamsburg                 VA                20,849.11         2,224.97        7.500%
    128878897         299         MF      Atlanta                      GA                24,184.27         3,650.58        9.063%
    240000300         300         OF      Chicago                      IL                20,419.61         2,329.95        7.356%
    240000301         301         RT      Portage                      MI                20,156.98         3,921.47        7.356%
    180000322         302         MF      Franklin                     TN                19,032.37         2,580.61        6.920%
    180000192         303         MF      San Bernadino                CA                19,999.19         7,132.85        7.770%
    240000304         304         MF      Sparks                       NV                19,625.73         2,429.26        7.159%
    245999531         305         MU      Boston                       MA                19,967.63         3,785.96        7.375%
    180000309         306         RT      Manchester                   KY                20,101.69         2,296.54        7.353%
    240000307         307         MF      Reno                         NV                18,727.28         2,576.70        6.884%
    245114216         308         MF      Nashville                    TN                19,868.29         2,307.16        7.330%
    240000309         309         MF      Phoenix                      AZ                19,772.67         2,318.03        7.307%
    180000411         310         MF      Los Angeles                  CA                19,252.68         2,338.72        7.140%
    245114319         311         MF      Ft. Myers                    FL                19,350.45         2,349.11        7.190%
    440000312         312         OF      Smithtown                    NY                19,322.50         2,355.41        7.180%
    245114156         313         SS      Wayne Township               NJ                19,946.60         3,701.12        7.500%
    240000314         314         OF      West Hartford                CT                20,579.28         2,125.18        7.650%
    815114272         315         OT      Morganton                    NC                17,278.33         7,720.96        7.000%
    180000409         316         MF      Los Angeles                  CA                18,951.85         2,302.18        7.140%
    240000317         317         RT      Capitola                     CA                20,161.37         2,045.36        7.584%
    245114279         318         MF      Kearny                       NE                18,879.35         2,369.73        7.125%
    440000319         319         OF      Salt Lake City               UT                18,438.92         3,941.03        7.070%
    815114128         320         OT      Union Township               NJ                18,678.83         4,005.69        7.410%
    195114177         321         RT      Columbia                     MD                20,078.70         6,024.64        7.875%
    180000081         322         MF      Chamblee                     GA                20,681.69         5,986.30        8.120%
    180000398         323         RT      Memphis                      TN                18,651.03         2,265.64        7.140%
    240000325         325         IN      San Leandro                  CA                18,775.66         3,697.30        7.283%
    440000326         326         RT      Indianapolis                 IN                18,894.74         2,252.72        7.250%
    240000327         327         IN      Westlake Village             CA                19,712.57         2,096.97        7.563%
    440000328         328         MF      Boulder                      CO                17,550.13         2,508.65        6.790%
    240000329         329         RT      Newport News                 VA                18,752.10         3,648.16        7.356%
    240000330         330         IN      Goleta                       CA                18,756.69         2,178.99        7.329%
    180000318         331         MF      Jackson                      NJ                18,329.83         2,243.63        7.170%
    815114255         332         OT      Milton Freewater             OR                17,337.56         6,141.02        7.250%
    815999526         333         OT      Portage                      MI                17,065.76         5,476.93        7.125%
    180000379         334         MF      Houston                      TX                18,311.36         2,133.59        7.240%
    440000335         335         IN      Boulder                      CO                18,075.58         2,186.62        7.150%
    240000336         336         MF      Santa Rosa                   CA                17,442.10         2,331.96        6.908%
    240000337         337         RT      Sunnyvale                    CA                18,778.60         3,406.75        7.508%
    240000338         338         RT      Scottsdale                   AZ                18,815.68         2,072.49        7.457%
    240000339         339         MF      Sierra Vista                 AZ                17,526.56         2,857.40        7.210%
    815114356         340         OT      St. John                     IN                16,264.94         6,912.90        7.000%
    440000341         341         MF      Tampa                        FL                17,201.38         2,312.99        6.910%
    245114268         342         HC      Delmar                       DE                19,698.18         3,146.82        8.000%
    240000343         343         OF      Chicago                      IL                18,253.89         2,082.84        7.356%
    440000344         344         RT      Houston                      TX                22,469.09         1,288.51        9.010%
    815114358         345         OT      Lafayette                    IN                15,778.26         6,748.30        6.875%
    245114213         346         MF      Murfreesboro                 TN                17,915.34         2,080.38        7.330%
    180000310         347         RT      Fairlea                      WV                17,936.89         2,049.23        7.353%
    245999539         348         MF      Summerville                  MA                16,627.93         4,077.71        7.190%
    245999550         349         RT      Margate                      FL                17,090.73         7,667.49        7.500%
    240000350         350         MF      Los Angeles                  CA                18,265.90         1,906.22        7.625%
    245114289         351         MF      State College                PA                20,788.62         1,311.37        8.700%
    240000352         352         RT      Walled Lake                  MI                17,274.06         1,979.04        7.330%
    245114312         354         RT      Fredericksburg               VA                16,422.58         5,707.95        7.250%
    440000355         355         OF      Annapolis                    MD                16,125.02         2,115.43        6.970%
    815114167         356         OT      Miami                        FL                15,954.82         6,672.28        7.500%
    180000404         357         RT      Phoenix                      AZ                17,046.54         1,795.29        7.480%
    440000358         358         OF      Pacheco                      CA                17,129.91         1,785.87        7.520%
    240000359         359         MF      Orange                       CA                16,724.34         1,923.89        7.375%
    245114369         360         IN      Stevens Point                WI                15,682.03         9,251.51        7.438%
    440000361         361         RT      Vestavia Hills               AL                16,117.39         1,949.74        7.150%
    245114244         362         MF      Ayer                         MA                17,768.13         2,839.36        8.000%
    180000327         363         MF      Pensacola                    FL                15,551.14         2,074.51        6.960%
    245114301         364         SS      Citrus Heights               CA                15,666.90         3,283.09        7.130%
    245114318         365         OF      Altomonta Springs/Lo         FL                15,655.41         3,286.08        7.125%
    240000366         366         MF      Peoria                       IL                15,372.58         1,970.71        7.026%
    440000367         367         MF      Washington                   DC                15,132.01         2,026.39        6.920%
    440000368         368         MF      Sylmar                       CA                15,495.26         1,960.04        7.090%
    440000369         369         LO      Saratoga                     CA                16,300.82         2,997.59        7.550%
    240000370         370         MF      Stockton                     CA                16,531.32         1,767.69        7.567%
    440000371         371         RT      Littleton                    CO                16,099.37         2,861.17        7.570%
    240000372         372         OF      Santa Barbara                CA                16,024.27         1,720.22        7.451%
    245114185         373         MF      Granda Hills                 CA                16,591.30         1,624.38        7.720%
    245114361         374         OF      Plymouth Meeting             PA                15,894.95         2,949.33        7.500%
    245114181         375         HC      Gig Harbor                   WA                16,709.38         2,761.25        7.875%
    240000376         376         MF      Los Angeles                  CA                15,210.65         1,948.52        7.113%
    245999508         377         RT      Medford                      OR                15,295.67         1,758.74        7.250%
    440000378         378         RT      Galveston                    TX                14,722.64         3,090.63        7.090%
    180000269         379         IN      Bethpage                     NY                14,800.85         1,915.75        7.050%
    245114202         381         LO      Hammond                      IN                15,197.98         4,941.85        7.500%
    245114083         382         LO      Albany                       GA                16,240.64         4,670.36        8.000%
    180000400         383         MF      Bowling Green                KY                14,717.91         1,848.18        7.060%
    440000384         384         RT      Memphis                      TN                15,063.00         5,224.76        7.500%
    440000385         385         HC      Topeka                       KS                15,948.21         2,746.18        7.750%
    805114012         386         OT      Houston                      TX                14,060.00         5,596.00        7.270%
    245114219         387         MU      New York                     NY                14,961.59         1,786.59        7.230%
    440000388         388         RT      San Diego                    CA                14,633.40         1,814.86        7.090%
    245114183         389         SS      Boise                        ID                16,102.14         2,681.29        7.875%
    240000390         390         OF      South Bend                   IN                15,029.43         1,733.77        7.280%
    245114115         391         LO      Dunn                         NC                16,478.89         7,827.08        8.625%
    240000392         392         MF      Oxnard                       CA                14,556.97         1,735.57        7.201%
    180000378         393         OF      Coral Gables                 FL                14,366.15         1,778.80        7.110%
    245114228         394         MU      Edgewood                     MD                14,674.33         2,139.70        7.520%
    245114297         395         MF      Tallahassee                  FL                14,890.51         1,685.69        7.375%
    245114217         396         MF      Clarksvile                   TN                14,785.70         1,716.96        7.330%
    240000397         397         RT      Peoria                       AZ                15,645.13         1,548.76        7.750%
    195114158         398         LO      Forest Park                  GA                17,568.74         3,141.65        8.875%
    245114258         399         IN      Phoenixville                 PA                14,590.06         4,744.18        7.500%
    245114151         400         LO      Parkersburg                  WV                14,817.21         4,700.88        7.625%
    245114246         401         LO      Gaffney                      SC                15,461.09         4,446.18        8.000%
    245999506         402         RT      Kennewick                    WA                14,006.25         1,737.09        7.090%
    180000313         403         OT      Lexington                    SC                14,303.70         2,970.39        7.570%
    245114276         404         SS      Santa Clarita                CA                14,876.63         2,673.51        7.620%
    245114171         405         MF      Sanger                       CA                15,237.92         1,483.14        7.750%
    180000367         406         OF      Orlando                      FL                15,096.84         1,463.45        7.690%
    195113941         407         MF      Shreveport                   LA                15,600.58         1,664.60        8.140%
    815114250         408         OT      Coral Springs                FL                12,952.88         5,568.91        7.125%
    245114226         409         MF      Baltimore                    MD                13,238.24         2,261.29        7.020%
    245114229         410         RT      Abingdon                     MD                13,451.47         3,247.25        7.300%
    240000411         411         RT      Pico Rivera                  CA                14,855.32         1,463.11        7.706%
    815114251         412         OT      Chicago                      IL                12,431.80         5,240.17        7.000%
    245114362         413         IN      Menasha                      WI                13,213.56         7,795.25        7.438%
    180000320         414         MF      Wannamassa                   NJ                13,626.79         1,667.95        7.170%
    245999523         415         LO      Payson                       AZ                14,244.49         2,514.75        7.590%
    440000416         416         MF      Austin                       TX                13,487.92         1,663.15        7.120%
    245999520         417         MF      Metairie                     LA                13,108.87         1,687.46        7.000%
    440000418         418         OF      Santa Barbara                CA                13,746.45         1,552.89        7.330%
    240000419         419         MF      Denver                       CO                13,065.56         1,737.42        7.000%
    180000371         420         RT      Houston                      TX                13,417.88         2,627.42        7.300%
    195113936         421         MF      Dallas                       TX                14,780.91         1,577.14        8.140%
    440000422         422         RT      Vestiva Hills                AL                13,938.45         1,459.34        7.510%
    180000353         423         MF      New York                     NY                13,707.45         1,509.90        7.390%
    245114378         424         LO      Franklin                     TN                14,315.60         3,244.97        7.875%
    440000425         425         LO      Winter Park                  FL                14,391.64         2,355.80        7.840%
    815114333         426         OT      Aurora                       CO                12,933.51         6,428.11        7.625%
    180000363         427         MF      Jonesboro                    GA                11,930.93         3,310.83        6.780%
    180000251         428         RT      Deptford                     NJ                13,351.48         1,611.66        7.220%
    440000429         429         MF      Dallas                       TX                12,836.16         4,458.93        7.180%
    440000430         430         MU      New York                     NY                14,880.72         2,281.81        8.125%
    180000390         431         OF      Newport Beach                CA                13,890.61         1,432.14        7.530%
    180000334         432         OT      Miami                        FL                12,846.27         4,076.07        7.450%
    815096383         433         OT      Ventnor City                 NJ                12,782.09         2,783.42        7.310%
    240000434         434         IN      Windsor                      WI                11,742.29        11,210.06        7.501%
    240000435         435         MF      Osseo                        MN                12,776.85         1,650.30        7.039%
    240000436         436         OF      Murray                       UT                14,460.10         1,297.46        7.939%
    815999513         437         OT      Virginia Beach               VA                12,088.78         5,098.15        7.170%
    815999512         438         OT      Roanoke                      VA                12,094.91         4,890.50        7.170%
    245114227         439         IN      Belcamp                      MD                13,218.14         1,903.40        7.560%
    245114195         440         MF      Palm Springs                 FL                13,801.02         1,416.55        7.625%
    240000441         441         OF      Van Buren Township           MI                10,720.24        12,831.76        7.060%
    815114326         442         OT      Houma                        LA                12,142.14         2,888.78        7.090%
    245999502         443         RT      Palmdale                     CA                12,508.36         4,235.67        7.210%
    245114359         444         MF      Hastings                     NE                12,277.08         1,649.81        6.875%
    240000445         445         MF      Glendale                     CA                12,660.62         1,621.87        7.113%
    240000446         446         RT      Lancaster                    CA                12,767.16         1,572.03        7.188%
    805114122         447         OT      Winslow Township             NJ                13,111.14         2,466.14        7.690%
    180000073         448         OT      Richmond                     VA                12,795.79         5,031.53        7.770%
    440000449         449         RT      Stoughton                    MA                13,203.33         1,408.34        7.450%
    440000450         450         RT      Plainfield                   IN                13,111.54         1,428.44        7.400%
    440000451         451         RT      Placentia                    CA                12,946.37         1,464.89        7.310%
    245999521         452         MF      Metairie                     LA                12,213.13         1,631.52        6.910%
    245999552         453         RT      Wallkill                     NY                12,993.69         1,882.14        7.375%
    440000454         454         RT      Pasadena                     CA                12,460.33         1,581.61        7.050%
    240000455         455         MF      Peoria                       IL                11,925.26         1,706.47        6.758%
    245999522         456         LO      St. Augustine                FL                13,984.53         3,744.43        8.125%
    245114394         457         SS      Tacoma                       WA                12,841.30         2,473.20        7.350%
    240000458         458         MF      Van Nuys                     CA                12,759.28         1,535.10        7.228%
    240000459         459         MF      St Louis                     MO                12,733.58         1,540.88        7.214%
    240000460         460         MF      St Louis                     MO                12,733.58         1,540.88        7.214%
    245114290         461         LO      Kingsland                    GA                13,505.98         3,896.25        7.875%
    245114196         462         MF      Washington                   DC                13,020.20         1,483.98        7.375%
    240000463         463         MF      Chatsworth                   CA                12,526.41         1,604.67        7.113%
    180000373         464         OT      Liberty                      NY                11,686.56         3,328.04        7.020%
    245999507         465         MF      Fayetteville                 AR                12,714.04         1,475.23        7.250%
    180000338         466         OT      Philadelphia                 PA                11,591.02         3,151.98        6.970%
    815114123         467         OT      Wildwood                     NJ                12,753.62         3,341.35        7.690%
    240000468         468         RT      Salt Lake City               UT                13,974.51         1,212.97        7.999%
    240000469         469         MF      Fresno                       CA                12,404.73         1,510.04        7.151%
    245114179         470         LO      Statesville                  NC                13,554.74         6,775.72        8.375%
    180000330         471         OT      Martinsville                 IN                11,735.37         4,614.97        7.320%
    240000472         472         MH      Idaho Falls                  ID                12,029.46         1,521.89        7.058%
    440000473         473         RT      Lauderhill                   FL                12,574.75         2,257.15        7.540%
    440000474         474         RT      Chesapeake                   VA                12,181.50         1,434.91        7.230%
    180000377         475         RT      Alpharetta                   GA                11,483.25         2,550.43        6.920%
    240000476         476         OF      Chicago                      IL                12,375.52         1,412.09        7.356%
    245114231         477         MU      Brighton                     MA                12,659.71         2,611.37        7.875%
    815114263         478         OT      Oveido                       FL                11,217.78         4,464.48        7.160%
    240000479         479         LO      Mt. Sterling                 KY                12,751.53         2,252.77        7.672%
    240000480         480         LO      Elizabethtown                KY                12,751.53         2,252.77        7.672%
    240000481         481         RT      Half Moon Bay                CA                12,895.74         2,227.91        7.763%
    180000187         482         OT      Vernon                       CT                11,222.12         4,526.12        7.250%
    440000483         483         RT      Castle Shannon               PA                12,422.81         1,278.70        7.550%
    240000484         484         MF      Truckee                      CA                12,083.27         1,353.01        7.351%
    240000485         485         RT      Pleasant Hill                CA                12,475.70         2,157.33        7.675%
    245114078         486         MF      Newton                       NJ                12,951.39         1,180.70        7.870%
    815999524         487         OT      Gaylord                      MI                11,081.32         3,119.99        7.125%
    240000488         488         RT      Midvale                      UT                13,088.49         1,164.22        7.959%
    245114281         489         HC      Santa Monica                 CA                13,203.30         2,008.94        8.125%
    245114203         490         LO      Macomb                       IL                12,038.98         3,819.47        7.625%
    245114154         491         LO      Lancaster                    OH                12,038.98         3,819.47        7.625%
    245114150         492         LO      Logan                        OH                11,884.64         3,770.49        7.625%
    245114153         493         LO      Octa                         OH                11,884.64         3,770.49        7.625%
    240000494         494         RT      Jacksonville                 FL                11,556.73         2,318.68        7.280%
    815114337         495         OT      Brazil                       IN                10,339.58         4,499.68        6.938%
    180000394         496         RT      Gardner                      MA                11,630.39         1,343.85        7.260%
    245114287         497         RT      Grants                       NM                11,879.89         2,160.94        7.500%
    180000406         498         RT      Stroud Township              PA                11,533.06         2,249.27        7.290%
    245114339         499         MF      Miramar                      FL                11,277.86         1,442.74        7.063%
    440000500         500         RT      Peoria                       AZ                13,211.06         1,049.65        8.240%
    440000501         501         RT      Montgomery                   TX                12,164.75         1,726.80        7.656%
    180000346         502         OT      Ft. Myers Shores             FL                10,256.64         4,557.74        6.920%
    245114277         503         SS      Van Nuys                     CA                12,110.64         2,140.96        7.670%
    440000504         504         LO      Brigham City                 UT                11,680.77         2,249.02        7.410%
    245114275         505         RT      Plymouth Meeting             PA                11,622.96         2,263.75        7.375%
    240000506         506         RT      Stanton                      CA                10,539.91         6,932.18        7.369%
    245114205         507         LO      Sycamore                     IL                11,730.29         3,721.53        7.625%
    815114110         509         OT      Shreveport                   LA                11,745.59         2,122.07        7.780%
    240000510         510         MF      San Francisco                CA                12,273.23         1,183.17        7.796%
    240000511         511         MF      Oxnard                       CA                11,221.00         1,337.83        7.201%
    180000445         512         OT      Decatur                      GA                10,267.35         4,222.99        7.100%
    240000513         513         MF      Los Angeles                  CA                10,842.08         1,375.64        7.051%
    245114197         514         MF      Boise                        ID                10,751.27         1,381.69        7.020%
    180000423         515         RT      New York                     NY                11,343.13         1,193.47        7.460%
    440000516         516         RT      Payson                       AZ                11,183.69         1,242.33        7.370%
    240000517         517         MF      Burlingame                   CA                10,728.92         1,362.80        7.096%
    240000518         518         RT      Ogden                        NY                11,849.81         1,935.74        7.910%
    240000519         519         LO      Prescott                     AZ                11,230.48         3,753.83        7.936%
    240000520         520         IN      Livermoore                   CA                 9,957.19         6,633.03        7.406%
    180000441         521         OT      Lancaster                    PA                 9,806.47         2,386.57        6.900%
    245114364         522         IN      Menasha                      WI                10,309.48         6,082.01        7.438%
    240000523         523         MF      St. Paul                     MN                10,444.48         1,325.19        7.051%
    240000524         524         OF      Tempe                        AZ                11,099.18         1,152.66        7.513%
    440000525         525         RT      Salina                       KS                11,646.93         1,060.01        7.890%
    180000311         526         RT      Crestwood                    KY                10,823.99         1,236.60        7.353%
    440000527         527         MF      Orchard Park                 NY                10,720.93         2,075.13        7.380%
    245114310         528         MF      East Palo Alto               CA                10,649.58         1,261.22        7.250%
    440000529         529         RT      Mesa                         AZ                10,898.82         1,150.82        7.490%
    440000530         530         RT      Phoenix                      AZ                10,081.35         5,045.74        7.640%
    440000531         531         OF      Greenville                   SC                10,534.56         1,212.01        7.320%
    180000350         532         OF      Hialeah                      FL                11,114.10         1,057.56        7.740%
    240000533         533         OF      Billerica                    MA                10,186.19         2,046.82        7.200%
    245114347         534         MF      Philadelphia                 PA                10,075.53         2,075.62        7.125%
    240000535         535         MF      Los Angeles                  CA                10,559.40         1,173.97        7.368%
    440000536         536         MF      Spartanburg                  SC                10,176.02         1,259.99        7.110%
    440000537         537         RT      Wellesley                    MA                10,146.32         1,266.77        7.090%
    815114334         538         OT      Tipton                       IN                 9,505.57         3,833.82        7.250%
    805113988         539         OT      Cranford                     NJ                 9,018.92         9,527.94        7.563%
    180000255         540         MF      Goodyear                     AZ                10,133.16         1,983.33        7.360%
    815114089         541         OT      York                         PA                 8,848.71         3,839.44        6.850%
    180000393         542         IN      Okmulgee                     OK                 9,640.41         5,852.86        7.710%
    240000543         543         MF      Los Angeles                  CA                 9,824.03         1,224.95        7.125%
    240000544         544         OT      Camden                       SC                 9,696.03         2,556.18        7.420%
    240000545         545         OT      Mableton                     GA                 8,970.51         2,463.69        6.970%
    815114336         546         OT      Rockville                    IN                 8,726.91         3,797.86        6.938%
    815114335         547         OT      Edinburgh                    IN                 9,113.75         3,675.79        7.250%
    440000548         548         RT      Mesa                         AZ                 9,941.06         1,104.29        7.370%
    240000549         549         RT      Victorville                  CA                 9,576.68         1,937.77        7.201%
    815114350         550         OT      Greece                       NY                 8,967.05         2,349.67        7.000%
    180000291         551         RT      Amenia                       NY                10,087.99         1,088.49        7.490%
    245114260         552         MF      Everett                      WA                 9,640.25         1,187.89        7.170%
    440000553         553         RT      Oxford                       NC                10,002.59         1,857.58        7.520%
    440000554         554         RT      Arvada                       CO                 9,746.69         1,121.49        7.270%
    805114176         555         OT      Oldsmar                      FL                 9,134.83         3,460.63        7.300%
    245999516         556         RT      Henderson                    NV                 9,318.56         2,829.31        7.210%
    245114300         557         SS      Glendora                     CA                 9,444.33         1,861.63        7.280%
    180000410         558         MF      Los Angeles                  CA                 9,257.86         1,148.18        7.090%
    180000347         559         IN      Ft. Worth                    TX                 9,182.01         2,151.64        7.380%
    240000560         560         OF      Murray                       UT                10,403.67           925.41        7.959%
    245114363         561         IN      Neenah                       WI                 9,002.65         5,311.05        7.438%
    180000259         562         OF      Port Jefferson Statio        NY                10,015.79           951.68        7.790%
    440000563         563         IN      Houston                      TX                 9,596.90         1,031.16        7.500%
    440000564         564         OF      Sarasota                     FL                 9,457.18         1,000.24        7.470%
    245999515         565         MF      Los Angeles                  CA                 9,221.20         1,052.17        7.290%
    180000340         566         MF      South Miami                  FL                 8,965.76         1,124.84        7.110%
    245114184         567         MF      Charlotte                    NC                 9,515.31         1,701.61        7.635%
    240000569         569         MH      Oceano                       CA                 8,160.89         5,543.05        7.263%
    240000570         570         MF      North Hollywood              CA                 9,062.45         1,055.74        7.306%
    240000571         571         RT      Mountain View                CA                 9,357.37         1,638.09        7.638%
    240000572         572         IN      Oakland                      CA                 9,143.12         2,878.66        7.654%
    815114252         573         OT      Kannapolis                   NC                 9,416.54           933.46        7.875%
    240000574         574         MF      Los Angeles                  CA                 8,640.43         1,096.30        7.051%
    240000575         575         OF      Brookfield                   WI                 9,205.36           968.02        7.535%
    815999553         576         OT      Aiken                        SC                 8,045.16         3,261.58        7.125%
    180000267         577         MF      Oklahoma City                OK                 8,688.81         1,066.26        7.180%
    180000399         578         OT      Sandy Township               OH                 8,196.99         2,655.99        7.230%
    245114225         579         MF      Baltimore                    MD                 8,341.28         1,341.10        7.210%
    245114311         580         RT      Charlotte                    NC                 8,841.09           994.12        7.375%
    180000233         581         OT      Hogansville                  GA                 8,354.82         3,401.35        7.540%
    180000444         582         OT      Oak Ridge                    TN                 8,287.10         2,566.21        7.340%
    240000583         583         OF      West Carrollton              OH                 8,777.74           944.25        7.430%
    240000584         584         OF      Warrensville Heights         OH                 8,667.61           968.47        7.340%
    240000585         585         OF      Cupertino                    CA                 8,904.47         1,561.91        7.632%
    240000586         586         IN      Lake Forest                  CA                 8,233.66         1,080.57        7.000%
    245114190         587         MF      Keizer                       OR                 8,833.38           955.62        7.500%
    245114381         588         MF      Metairie                     LA                 8,095.56         1,081.47        6.910%
    180000332         589         RT      New York                     NY                 8,634.26           948.84        7.430%
    240000590         590         OF      Santa Barbara                CA                 8,723.19           905.14        7.515%
    240000591         591         OF      Panorama City                CA                 9,220.76           812.72        7.980%
    815114253         592         OT      Gastonia                     NC                 8,798.46           876.54        7.875%
    245114221         593         MF      Baltimore                    MD                 7,777.45         1,294.98        7.100%
    180000364         594         MF      Jonesboro                    GA                 7,377.48         2,018.14        6.830%
    245114293         595         MH      Chubbuck                     ID                 8,228.35           981.03        7.250%
    440000596         596         RT      Pembroke Pines               FL                 8,758.39           825.10        7.810%
    440000597         597         RT      Miami Beach                  FL                 8,088.48           894.73        7.380%
    240000598         598         MF      Los Angeles                  CA                 8,074.84           897.74        7.368%
    240000599         599         IN      Santa Clarita                CA                 8,120.14         1,487.59        7.501%
    440000600         600         RT      Fairfield                    CT                 7,742.02         1,595.92        7.180%
    245114366         601         IN      Neenah                       WI                 7,550.61         4,454.43        7.438%
    245114370         602         IN      Fond Du Lac                  WI                 7,550.61         4,454.43        7.438%
    815114254         604         OT      Wilmington                   NC                 8,144.65           930.35        7.875%
    815999546         605         OT      Kernersville                 NC                 7,101.57         2,517.68        7.125%
    815114271         606         OT      Easley                       SC                 6,752.28         2,544.56        6.790%
    440000607         607         RT      Tucson                       AZ                 7,797.52           866.18        7.370%
    240000608         608         OT      Mt. Holly                    NC                 7,358.18         2,865.54        7.580%
    240000609         609         MF      Minneapolis                  MN                 6,931.33         1,627.96        6.784%
    240000610         610         IN      Las Vegas                    NV                 7,884.69           812.71        7.615%
    240000611         611         OT      Florence                     SC                 7,121.34         2,972.73        7.470%
    440000612         612         RT      Fairfield                    CT                 7,265.59         1,497.71        7.180%
    240000613         613         MF      Oxnard                       CA                 7,278.49           867.78        7.201%
    440000614         614         IN      Marietta                     GA                 7,327.45         1,415.93        7.340%
    245114348         615         MF      Orange Park                  FL                 7,450.36           837.74        7.375%
    180000298         616         OT      Williamsport                 PA                 6,576.45         2,996.55        7.060%
    180000184         617         OT      Westbrook                    ME                 6,783.89         2,649.65        7.420%
    240000618         618         OF      Salt Lake City               UT                 7,819.08           690.68        7.975%
    180000401         619         MF      Clarksville                  TN                 6,838.63           858.74        7.060%
    240000620         620         IN      Simi Valley                  CA                 6,979.17           838.58        7.215%
    240000621         621         OF      Thousand Oaks                CA                 7,515.99           704.10        7.863%
    245114314         622         RT      Brockton                     MA                 7,134.80         1,270.54        7.625%
    240000623         623         MF      Tucson                       AZ                 6,630.54           829.19        7.134%
    245114367         624         IN      Neenah                       WI                 6,388.97         3,769.14        7.438%
    245114368         625         IN      Combined Locks               WI                 6,388.97         3,769.14        7.438%
    240000626         626         SS      Phoenix                      AZ                 6,459.85         3,965.51        7.863%
    245114344         627         MF      McFarland                    WI                 8,325.34           425.82        9.110%
    245114294         628         MF      Kearny                       NJ                 6,976.90           674.38        7.750%
    245999558         629         MF      DeKalb                       IL                 6,485.36           745.71        7.250%
    245114215         630         MF      Murfreesboro                 TN                 6,548.83           760.47        7.330%
    440000631         631         OF      Austin                       TX                 6,606.49           706.53        7.460%
    180000328         632         OF      Houston                      TX                 6,074.52           833.76        6.890%
    240000633         633         MF      Houston                      TX                 6,384.43         1,266.71        7.341%
    440000634         634         MF      Gladstone                    MO                 5,967.07           956.95        7.240%
    180000345         635         OF      Norman                       OK                 6,271.51         1,137.93        7.530%
    180000361         636         IN      Opa Locka                    FL                 6,262.80         1,140.13        7.520%
    180000365         637         MF      Atlanta                      GA                 5,506.46         1,484.97        6.880%
    240000638         638         MF      Canoga Park                  CA                 5,784.38           794.27        6.889%
    240000639         639         MF      Tucson                       AZ                 5,731.21           806.70        6.828%
    240000640         640         MF      Monmouth                     OR                 5,890.03         1,409.06        7.360%
    240000641         641         MF      Longview                     TX                 6,209.71         1,180.20        7.500%
    240000642         642         SS      Salt Lake City               UT                 6,638.61         1,079.55        8.000%
    245999510         643         MF      Allston                      MA                 6,051.40           702.15        7.250%
    440000644         644         RT      Chandler                     AZ                 6,159.97           657.37        7.500%
    240000645         645         MF      Pacific Palisades            CA                 6,199.25           662.88        7.567%
    245114399         646         MU      Redbank                      NJ                 6,316.00         1,014.12        7.875%
    180000317         647         MF      Garfield                     NJ                 5,788.37           708.51        7.170%
    245114222         648         MF      Baltimore                    MD                 5,490.30           914.16        7.100%
    245114295         649         RT      Coral Springs                FL                 6,044.21         1,040.77        7.750%
    245999555         650         MF      Omaha                        NE                 5,385.70           723.74        6.875%
    180000344         651         OT      Vestal                       NY                 5,415.90         1,074.63        7.290%
    180000383         652         RT      Tuscaloosa                   AL                 5,587.77           619.11        7.360%
    805114038         653         OT      Newport News                 VA                 5,795.15         1,451.95        8.125%
    240000654         654         MF      Salt Lake City               UT                 5,501.76           616.31        7.350%
    180000415         655         MF      Denver                       CO                 5,094.86           689.05        6.880%
    240000656         656         MF      Minneapolis                  MN                 5,202.76           633.34        7.151%
    240000657         657         IN      Martinez                     CA                 5,356.50           548.05        7.600%
    815114178         658         OT      Fallon                       NV                 5,123.65         1,841.97        7.850%
    240000659         659         MF      Yuma                         AZ                 4,939.91           608.96        7.169%
    245114224         660         MF      Baltimore                    MD                 4,612.58           741.61        7.210%
    245114387         661         MF      Long Branch                  NJ                 4,574.85           593.57        6.960%
    240000662         662         MF      Glendale                     CA                 4,654.64           570.86        7.133%
    245114230         663         OF      Pikesville                   MD                 4,644.99         1,055.26        7.520%
    245999541         664         MF      Thomson                      GA                 5,526.94           366.10        8.520%
    240000665         665         RT      Milpitas                     CA                 4,705.49           880.23        7.438%
    180000392         666         IN      Tulsa                        OK                 4,382.01         2,660.38        7.710%
    245114340         667         RT      La Grange                    GA                 4,756.53           847.03        7.625%
    240000668         668         MF      Minneapolis                  MN                 4,153.18           975.46        6.784%
    245114108         669         MF      Tunica                       MS                 5,051.54           395.14        8.250%
    240000670         670         RT      Plano                        TX                 4,876.81           700.94        8.375%
    245114120         671         MF      Harford                      NY                 3,918.61           395.24        7.650%
    180000335         672         OT      Tustin                       CA                 2,613.86         2,031.41        7.060%
    245113961         673         MF      Atlanta                      GA                 3,068.04           553.02        7.500%
    245114341         674         RT      Huntsville                   AL                 2,853.92           508.21        7.625%
    195114186         675         MF      Bronx                        NY                 2,870.06           282.15        7.750%
    240000676         676         MF      Arleta                       CA                 2,519.05           293.46        7.306%
     Totals                                                                          20,520,097.95     3,441,472.75

</TABLE>
<TABLE>
<CAPTION>


       Loan          Anticipated                        Neg                Beginning            Ending                 Paid
      Number          Repayment       Maturity         Amort               Scheduled           Scheduled               Thru
                         Date           Date           (Y/N)                Balance             Balance                Date
   <S>              <C>              <C>                <C>             <C>                 <C>                    <C>
    240000001           N/A           10/01/2013         N               162,476,232.70      161,839,162.10          9/10/2000
    240000002        04/10/2011       04/10/2023         N               154,000,000.00      154,000,000.00          8/10/2000
    240000003        11/10/2006       11/10/2031         N                85,527,649.00       85,527,649.00          9/10/2000
    240000004        11/10/2008       11/10/2033         N                77,863,877.00       77,863,877.00          9/10/2000
    355132459           N/A           05/01/2013         N                62,000,000.00       62,000,000.00          9/01/2000
    245114125           N/A           12/01/2027         N                62,477,076.54       62,431,664.36          9/01/2000
    245114400           N/A           04/01/2008         N                24,761,325.35       24,741,009.23          9/01/2000
    240000009           N/A           01/01/2008         N                23,161,981.67       23,134,948.37          9/01/2000
    440000010        03/01/2005       03/01/2028         N                21,994,479.46       21,977,668.59          9/01/2000
    245114220           N/A           01/01/2010         N                21,634,944.09       21,613,521.23          9/01/2000
    180000281           N/A           01/01/2003         N                20,716,369.52       20,673,150.97          9/01/2000
    245114267           N/A           03/01/2013         N                20,755,492.27       20,740,880.93          9/01/2000
    180000314           N/A           02/01/2008         N                20,475,718.29       20,459,000.33          9/01/2000
    245114329           N/A           02/01/2008         N                20,280,201.68       20,259,131.23          9/01/2000
    245999549           N/A           05/01/2008         N                19,561,504.83       19,545,838.70          9/01/2000
    440000017        02/01/2008       02/01/2028         N                17,571,789.75       17,558,255.97          9/01/2000
    195113931        07/01/2007       07/01/2027         N                17,528,105.40       17,515,418.76          9/01/2000
    180000242           N/A           01/01/2008         N                16,977,235.20       16,964,213.66          9/01/2000
    180000285           N/A           01/01/2005         N                16,506,259.56       16,494,229.05          9/01/2000
    355132446           N/A           01/01/2013         N                16,093,694.75       16,081,149.79          9/01/2000
    440000022        03/01/2008       03/01/2028         N                15,941,345.70       15,929,458.59          8/01/2000
    815114236           N/A           11/01/2017         N                15,137,694.32       15,137,694.32          9/01/2000
    815114235           N/A           11/01/2017         N                15,127,164.31       15,127,164.31          9/01/2000
    245114266           N/A           03/01/2013         N                14,863,673.74       14,853,210.09          9/01/2000
    180000315        02/01/2013       02/01/2028         N                14,218,964.67       14,208,218.89          9/01/2000
    240000027           N/A           04/01/2008         N                14,197,529.09       14,187,273.38          9/01/2000
    245114288           N/A           01/01/2008         N                14,136,545.67       14,125,288.77          9/01/2000
    180000389           N/A           04/01/2008         N                13,990,451.63       13,979,887.13          9/01/2000
    180000351           N/A           03/01/2008         N                13,332,008.84       13,315,725.62          9/01/2000
    815114262           N/A           02/01/2023         N                13,370,619.37       13,354,955.22          9/01/2000
    180000402           N/A           04/01/2005         N                13,444,778.80       13,434,318.39          9/01/2000
    245114261           N/A           01/01/2018         N                12,731,526.09       12,705,663.28          9/01/2000
    245114331           N/A           02/01/2008         N                13,027,551.58       13,014,016.39          9/01/2000
    440000035           N/A           04/01/2008         N                13,008,114.50       12,998,927.92          9/01/2000
    245114391           N/A           03/01/2011         N                12,938,004.17       12,927,555.88          9/01/2000
    245114330           N/A           02/01/2008         N                12,871,998.77       12,858,625.20          9/01/2000
    245114401           N/A           04/01/2008         N                12,911,798.24       12,901,948.00          9/01/2000
    245114063           N/A           11/01/2007         N                12,512,198.29       12,503,937.88          9/01/2000
    440000040           N/A           03/01/2023         N                12,016,808.74       11,998,640.73          9/01/2000
    355132439           N/A           12/01/2007         N                12,124,351.50       12,112,774.40          9/01/2000
    180000438           N/A           05/01/2008         N                12,145,080.44       12,136,064.91          9/01/2000
    440000043        04/01/2008       04/01/2028         N                12,122,234.73       12,112,701.40          9/01/2000
    440000044           N/A           02/01/2005         N                11,969,411.29       11,960,610.29          9/01/2000
    180000326           N/A           02/01/2008         N                11,811,448.50       11,796,848.04          9/01/2000
    180000304        02/01/2008       02/01/2028         N                11,911,691.29       11,902,590.93          9/01/2000
    180000282           N/A           02/01/2023         N                11,738,996.38       11,723,364.55          8/01/2000
    245114375           N/A           03/01/2008         N                11,697,290.90       11,685,897.34          9/01/2000
    180000289        01/01/2005       01/01/2028         N                11,630,501.45       11,622,314.87          9/01/2000
    440000050        02/01/2013       02/01/2028         N                11,327,690.90       11,319,106.84          9/01/2000
    180000287           N/A           01/01/2008         N                11,331,090.50       11,322,882.38          9/01/2000
    180000396           N/A           07/01/2019         N                10,801,191.00       10,781,525.21          9/01/2000
    245114265           N/A           03/01/2013         N                10,763,484.82       10,755,907.59          9/01/2000
    440000054           N/A           10/01/2012         N                10,749,684.31       10,742,398.30          9/01/2000
    815114233           N/A           11/01/2017         N                10,495,564.52       10,495,564.52          9/01/2000
    815114234           N/A           11/01/2017         N                10,409,906.40       10,409,906.40          9/01/2000
    245114374           N/A           03/01/2008         N                10,364,311.96       10,356,487.17          9/01/2000
    815114232           N/A           11/01/2017         N                10,341,816.08       10,341,816.08          9/01/2000
    440000059           N/A           05/01/2008         N                10,294,052.57       10,286,828.92          9/01/2000
    240000060           N/A           01/01/2008         N                 9,878,167.69        9,870,560.36          9/01/2000
    245114309           N/A           01/01/2008         N                 9,760,281.60        9,752,916.53          9/01/2000
    245114303           N/A           03/01/2028         N                 9,739,685.30        9,732,955.47          9/01/2000
    180000240        01/01/2008       01/01/2028         N                 9,551,500.59        9,544,674.04          9/01/2000
    245114114           N/A           12/01/2007         N                 9,237,931.31        9,219,506.21          9/01/2000
    245114304           N/A           03/01/2028         N                 9,501,176.69        9,494,668.35          9/01/2000
    180000368           N/A           03/01/2008         N                 9,385,803.08        9,378,687.85          9/01/2000
    245114107           N/A           12/01/2007         N                 9,372,349.07        9,365,565.19          9/01/2000
    195113942        07/01/2007       07/01/2027         N                 9,439,048.80        9,432,216.93          9/01/2000
    245114320           N/A           02/01/2013         N                 8,967,058.75        8,955,974.31          9/01/2000
    440000070           N/A           05/01/2008         N                 8,945,220.09        8,933,870.51          9/01/2000
    245114390           N/A           04/01/2011         N                 9,052,515.68        9,045,791.84          9/01/2000
    245114371           N/A           03/01/2008         N                 9,044,328.83        9,037,500.60          9/01/2000
    440000073        02/01/2013       02/01/2028         N                 9,006,022.18        8,998,916.61          9/01/2000
    180000369           N/A           03/01/2008         N                 8,994,252.02        8,987,414.94          9/01/2000
    180000306           N/A           01/01/2008         N                 8,996,288.85        8,989,945.63          9/01/2000
    440000076           N/A           03/01/2008         N                 8,942,993.99        8,936,102.67          9/01/2000
    245114305           N/A           01/01/2013         N                 8,753,784.79        8,745,070.57          9/01/2000
    245114360           N/A           02/01/2018         N                 8,513,026.14        8,496,200.42          9/01/2000
    180000297        02/01/2008       02/01/2028         N                 8,581,255.41        8,574,285.56          9/01/2000
    180000376        02/29/2008       02/28/2023         N                 8,013,079.50        8,003,081.54          9/01/2000
    245114298           N/A           01/01/2013         N                 8,005,634.30        7,999,675.46          9/01/2000
    440000083        04/01/2018       04/01/2028         N                 7,937,456.16        7,931,985.30          9/01/2000
    355132436           N/A           12/01/2007         N                 7,759,390.52        7,747,660.18          9/01/2000
    195113938        07/01/2007       07/01/2027         N                 7,906,812.87        7,901,090.02          9/01/2000
    240000086           N/A           01/01/2008         N                 7,757,660.60        7,751,741.02          9/01/2000
    440000087           N/A           04/01/2008         N                 7,643,661.29        7,638,400.51          9/01/2000
    240000088           N/A           01/01/2008         N                 7,611,289.91        7,605,482.03          9/01/2000
    440000089           N/A           02/01/2008         N                 7,528,234.31        7,519,212.85          9/01/2000
    245114323           N/A           01/01/2008         N                 7,537,114.36        7,528,668.21          9/01/2000
    240000091           N/A           11/01/2007         N                 7,606,957.89        7,601,371.21          7/01/2000
    440000092           N/A           04/01/2008         N                 7,587,579.78        7,582,068.01          9/01/2000
    245114395           N/A           03/01/2008         N                 7,433,941.08        7,428,443.61          9/01/2000
    245114207           N/A           02/01/2008         N                 7,415,170.69        7,409,304.70          9/01/2000
    355112450           N/A           05/01/2018         N                 7,010,519.82        6,995,564.21          9/01/2000
    245114157           N/A           01/01/2008         N                 7,232,027.28        7,226,922.29          8/01/2000
    180000331        02/01/2008       02/01/2028         N                 7,056,841.42        7,051,738.31          9/01/2000
    440000098        02/01/2008       02/01/2028         N                 7,032,853.10        7,027,595.85          9/01/2000
    245114274           N/A           12/01/2007         N                 7,001,084.39        6,994,232.53          9/01/2000
    180000343           N/A           02/01/2008         N                 6,980,657.02        6,975,309.45          9/01/2000
    240000101           N/A           11/01/2007         N                 6,968,318.21        6,963,898.25          8/01/2000
    180000385           N/A           04/01/2008         N                 6,946,308.11        6,941,062.80          9/01/2000
    180000300        02/01/2008       02/01/2028         N                 6,932,213.71        6,926,917.60          9/01/2000
    180000381        03/01/2008       03/01/2028         N                 6,921,572.34        6,916,885.87          9/01/2000
    245999535           N/A           05/01/2013         N                 6,863,352.24        6,858,563.49          9/01/2000
    180000374           N/A           03/01/2004         N                 6,850,246.91        6,845,306.93          9/01/2000
    180000342        02/01/2009       02/01/2021         N                 6,687,295.37        6,676,676.75          9/01/2000
    240000108           N/A           11/01/2007         N                 6,798,695.04        6,793,572.47          9/01/2000
    245114338           N/A           05/01/2028         N                 6,755,826.35        6,750,713.77          9/01/2000
    240000110           N/A           04/01/2008         N                 6,680,942.77        6,673,125.40          9/01/2000
    180000358        03/01/2008       03/01/2028         N                 6,691,794.94        6,686,511.75          9/01/2000
    240000112           N/A           03/01/2008         N                 6,693,590.02        6,688,433.45          8/01/2000
    245999547           N/A           04/01/2008         N                 6,632,870.81        6,626,379.29          9/01/2000
    440000114        04/01/2008       04/01/2028         N                 6,600,504.69        6,595,383.15          9/01/2000
    240000115           N/A           02/01/2008         N                 6,590,661.76        6,585,633.40          8/01/2000
    180000386           N/A           03/01/2008         N                 6,556,664.79        6,551,936.52          9/01/2000
    240000117           N/A           02/01/2008         N                 6,558,518.77        6,554,161.72          9/01/2000
    240000118           N/A           11/01/2007         N                 6,542,181.16        6,537,659.19          8/01/2000
    440000119        02/01/2008       02/01/2028         N                 6,510,519.03        6,505,286.33          9/01/2000
    180000384           N/A           04/01/2008         N                 6,457,131.49        6,452,255.56          9/01/2000
    245999551           N/A           04/01/2008         N                 6,385,072.47        6,377,384.05          9/01/2000
    240000122        02/01/2003       02/01/2028         N                 6,430,899.64        6,424,720.52          9/01/2000
    180000329           N/A           02/01/2008         N                 6,449,841.13        6,445,137.87          9/01/2000
    180000296        02/01/2008       02/01/2028         N                 6,440,194.16        6,435,126.48          9/01/2000
    180000214        12/01/2017       12/01/2027         N                 6,425,458.58        6,419,427.57          9/01/2000
    355132437           N/A           11/01/2007         N                 6,345,925.20        6,338,135.88          9/01/2000
    245114376           N/A           04/01/2028         N                 6,419,428.03        6,414,958.73          9/01/2000
    245114396           N/A           04/01/2008         N                 6,306,296.39        6,299,429.95          9/01/2000
    245114182           N/A           02/01/2023         N                 6,256,536.59        6,248,395.42          9/01/2000
    240000130           N/A           01/01/2008         N                 6,320,112.82        6,315,174.43          9/01/2000
    440000131        02/01/2008       02/01/2028         N                 6,273,143.93        6,268,591.34          9/01/2000
    245114377           N/A           04/01/2018         N                 6,266,184.31        6,261,645.17          9/01/2000
    245114131           N/A           01/01/2008         N                 6,260,818.91        6,256,628.47          9/01/2000
    245114193           N/A           12/01/2012         N                 6,214,424.89        6,209,587.68          9/01/2000
    245114398           N/A           03/01/2008         N                 6,173,987.33        6,168,000.49          9/01/2000
    180000437           N/A           05/01/2008         N                 6,188,859.97        6,184,214.87          9/01/2000
    240000137           N/A           04/01/2008         N                 6,168,581.50        6,164,125.57          9/01/2000
    245999548           N/A           04/01/2013         N                 6,164,407.18        6,159,784.12          9/01/2000
    245114132           N/A           12/01/2027         N                 6,147,313.09        6,142,744.54          9/01/2000
    245999504           N/A           04/01/2014         N                 6,103,888.03        6,098,840.51          9/01/2000
    245114218           N/A           01/01/2009         N                 6,200,000.00        6,200,000.00          9/01/2000
    180000357        03/01/2008       03/01/2028         N                 6,056,807.14        6,052,025.27          9/01/2000
    440000144           N/A           12/01/2007         N                 6,051,446.68        6,047,011.20          9/01/2000
    180000275           N/A           10/01/2022         N                 5,943,822.65        5,934,974.35          9/01/2000
    245114247           N/A           01/01/2008         N                 5,947,239.77        5,940,742.94          9/01/2000
    245114209           N/A           12/01/2007         N                 5,684,113.22        5,677,986.70          9/01/2000
    240000148           N/A           01/01/2005         N                 5,895,310.68        5,888,737.76          9/01/2000
    440000149           N/A           04/01/2008         N                 5,804,781.89        5,797,799.08          9/01/2000
    245114393           N/A           04/01/2008         N                 5,691,708.31        5,680,284.69          9/01/2000
    180000319        02/01/2013       02/01/2028         N                 5,859,463.52        5,855,035.31          9/01/2000
    440000152           N/A           02/01/2008         N                 5,854,082.15        5,849,451.11          9/01/2000
    245114173           N/A           01/01/2008         N                 5,869,517.62        5,865,589.08          9/01/2000
    180000283           N/A           01/01/2008         N                 5,867,312.48        5,863,302.48          9/01/2000
    180000407           N/A           04/01/2008         N                 5,677,596.72        5,673,437.72          9/01/2000
    440000156           N/A           03/01/2008         N                 5,679,110.40        5,675,140.92          9/01/2000
    180000312        02/01/2013       02/01/2028         N                 5,666,253.86        5,662,052.91          9/01/2000
    245114208           N/A           02/01/2028         N                 5,657,703.82        5,653,180.46          9/01/2000
    815114269           N/A           01/01/2018         N                 5,567,634.87        5,559,294.77          9/01/2000
    240000160           N/A           03/01/2008         N                 5,605,723.28        5,601,404.78          8/01/2000
    180000372           N/A           03/01/2008         N                 5,590,419.25        5,586,296.54          9/01/2000
    440000162        02/01/2008       02/01/2028         N                 5,571,190.13        5,567,161.34          9/01/2000
    245114321           N/A           02/01/2013         N                 5,495,939.48        5,489,145.80          9/01/2000
    440000164        02/01/2008       02/01/2028         N                 5,465,892.58        5,461,648.66          9/01/2000
    240000165           N/A           11/01/2007         N                 5,465,720.25        5,461,858.44          9/01/2000
    245114315           N/A           01/01/2008         N                 5,368,848.76        5,363,499.44          9/01/2000
    245999501           N/A           04/01/2013         N                 5,328,600.01        5,322,494.69          9/01/2000
    195113933        07/01/2007       07/01/2027         N                 5,433,643.38        5,429,710.57          9/01/2000
    245114372           N/A           03/01/2013         N                 4,987,868.12        4,969,022.45          9/01/2000
    245114211           N/A           01/01/2008         N                 5,257,576.20        5,252,607.07          9/01/2000
    245999500           N/A           04/01/2008         N                 5,239,077.19        5,233,372.77          9/01/2000
    180000268        01/01/2008       01/01/2028         N                 5,267,914.31        5,263,840.98          9/01/2000
    195114118           N/A           11/01/2027         N                 5,274,391.78        5,270,802.43          9/01/2000
    440000174           N/A           04/01/2008         N                 5,250,262.96        5,246,555.12          9/01/2000
    245114385           N/A           04/01/2008         N                 5,238,842.01        5,234,677.75          9/01/2000
    245999511           N/A           05/01/2008         N                 5,186,787.47        5,180,749.44          9/01/2000
    355132443           N/A           01/01/2018         N                 5,065,754.01        5,054,833.19          9/01/2000
    440000178           N/A           04/01/2008         N                 5,226,754.32        5,223,063.08          9/01/2000
    440000179        03/01/2008       03/01/2028         N                 5,179,541.64        5,175,528.69          9/01/2000
    245114324           N/A           01/01/2008         N                 5,121,372.60        5,115,633.55          9/01/2000
    245114345           N/A           02/01/2018         N                 5,012,690.95        5,002,763.36          9/01/2000
    240000182           N/A           01/01/2008         N                 5,135,297.36        5,131,364.97          8/01/2000
    240000183           N/A           01/01/2008         N                 5,075,177.98        5,071,341.99          9/01/2000
    245999556           N/A           05/01/2008         N                 5,008,381.02        5,004,396.57          9/01/2000
    245114322           N/A           01/01/2008         N                 4,928,113.36        4,922,590.88          9/01/2000
    245114273           N/A           12/01/2007         N                 4,900,759.63        4,895,963.33          9/01/2000
    440000187           N/A           04/01/2008         N                 4,844,871.89        4,839,348.70          9/01/2000
    440000188           N/A           04/01/2008         N                 4,823,328.79        4,816,966.76          9/01/2000
    815114270           N/A           01/01/2018         N                 4,807,093.81        4,799,837.84          9/01/2000
    440000191           N/A           02/01/2008         N                 4,831,460.70        4,827,709.45          9/01/2000
    245114292           N/A           02/01/2008         N                 4,798,143.30        4,794,225.72          9/01/2000
    180000337           N/A           02/01/2005         N                 4,800,825.81        4,797,152.27          9/01/2000
    180000391           N/A           04/01/2008         N                 4,794,902.55        4,791,321.37          9/01/2000
    245114286           N/A           03/01/2008         N                 4,717,792.51        4,712,346.28          9/01/2000
    195114175           N/A           11/01/2007         N                 4,737,862.77        4,733,821.91          9/01/2000
    245114302           N/A           02/01/2008         N                 4,692,625.77        4,689,274.79          9/01/2000
    180000288        01/01/2005       01/01/2028         N                 4,638,930.04        4,635,533.91          9/01/2000
    180000321        02/01/2013       02/01/2028         N                 4,565,498.64        4,562,048.33          9/01/2000
    180000424           N/A           05/01/2008         N                 4,509,561.14        4,506,387.60          8/01/2000
    245114392           N/A           04/01/2008         N                 4,363,643.00        4,354,884.89          9/01/2000
    240000204           N/A           02/01/2008         N                 4,497,216.33        4,494,009.41          9/01/2000
    240000205           N/A           02/01/2008         N                 4,491,172.89        4,487,737.06          9/01/2000
    245114180           N/A           12/01/2012         N                 4,418,265.87        4,411,971.78          9/01/2000
    240000207           N/A           03/01/2008         N                 4,401,100.26        4,397,822.99          9/01/2000
    180000303        02/01/2013       02/01/2028         N                 4,404,601.25        4,401,660.55          9/01/2000
    180000333           N/A           02/01/2008         N                 4,400,358.67        4,397,256.01          9/01/2000
    440000210        01/01/2008       01/01/2028         N                 4,393,336.09        4,390,066.00          9/01/2000
    245114325           N/A           02/01/2008         N                 4,342,140.99        4,336,896.81          9/01/2000
    240000212           N/A           01/01/2008         N                 4,391,971.22        4,388,787.95          8/01/2000
    195096351           N/A           11/01/2007         N                 4,379,675.24        4,376,127.52          9/01/2000
    440000214           N/A           04/01/2008         N                 4,332,802.50        4,328,704.79          9/01/2000
    180000362           N/A           03/01/2008         N                 4,304,309.05        4,301,143.62          9/01/2000
    440000216        03/01/2008       03/01/2028         N                 4,301,142.69        4,297,855.23          9/01/2000
    440000217           N/A           03/01/2023         N                 4,234,111.27        4,227,861.02          9/01/2000
    245999529           N/A           04/01/2008         N                 4,271,468.03        4,268,481.38          9/01/2000
    240000219           N/A           04/01/2008         N                 4,166,479.94        4,163,680.64          9/01/2000
    180000397           N/A           04/01/2008         N                 4,108,246.08        4,105,109.78          9/01/2000
    240000221           N/A           04/01/2005         N                 4,107,720.08        4,104,562.81          9/01/2000
    245999503           N/A           04/01/2018         N                 3,958,329.56        3,949,365.52          9/01/2000
    245114343           N/A           02/01/2013         N                 4,095,599.01        4,092,272.48          9/01/2000
    180000263        01/01/2003       01/01/2023         N                 4,047,638.31        4,042,703.87          9/01/2000
    180000355        03/01/2008       03/01/2028         N                 4,091,206.78        4,088,281.32          9/01/2000
    180000348           N/A           03/01/2008         N                 4,082,254.12        4,079,368.00          9/01/2000
    240000227           N/A           03/01/2008         N                 4,062,388.92        4,059,259.36          8/01/2000
    245999517           N/A           04/01/2018         N                 4,019,866.58        4,015,228.27          8/01/2000
    240000229           N/A           08/01/2009         N                 3,541,050.54        3,517,684.08          9/01/2000
    180000292           N/A           01/01/2018         N                 3,957,891.92        3,951,381.99          9/01/2000
    180000354        03/01/2008       03/01/2028         N                 4,032,481.38        4,029,597.91          9/01/2000
    440000232        12/01/2007       12/01/2027         N                 4,036,399.85        4,033,790.85          9/01/2000
    440000233           N/A           03/01/2008         N                 4,010,415.45        4,007,449.71          9/01/2000
    240000234           N/A           03/01/2008         N                 4,001,851.64        3,998,557.20          9/01/2000
    440000235           N/A           04/01/2018         N                 3,873,948.96        3,865,124.60          9/01/2000
    440000236           N/A           02/01/2023         N                 3,938,416.72        3,932,518.17          9/01/2000
    240000237           N/A           11/01/2007         N                 4,003,916.99        4,001,166.93          9/01/2000
    245114384           N/A           04/01/2008         N                 3,987,775.35        3,984,605.54          9/01/2000
    245999540           N/A           05/01/2008         N                 3,875,244.09        3,870,619.39          9/01/2000
    245114349           N/A           04/01/2008         N                 3,917,141.92        3,914,336.12          9/01/2000
    440000241        02/01/2013       02/01/2028         N                 3,911,228.38        3,908,462.79          9/01/2000
    240000242           N/A           01/01/2008         N                 3,907,441.45        3,904,617.26          9/01/2000
    440000243        01/01/2008       01/01/2028         N                 3,893,769.93        3,890,002.41          9/01/2000
    440000244           N/A           01/01/2023         N                 3,832,028.78        3,827,402.40          9/01/2000
    180000141           N/A           10/01/2007         N                 3,861,827.20        3,859,395.35          9/01/2000
    245114194           N/A           02/01/2008         N                 3,799,779.13        3,795,113.71          9/01/2000
    245114198           N/A           01/01/2008         N                 3,812,889.97        3,810,251.64          9/01/2000
    240000248           N/A           01/01/2005         N                 3,755,160.75        3,750,459.47          8/01/2000
    240000249           N/A           12/01/2007         N                 3,760,188.22        3,757,520.38          8/01/2000
    245114212           N/A           02/01/2013         N                 3,777,403.57        3,774,532.15          9/01/2000
    440000251           N/A           03/01/2008         N                 3,693,238.90        3,689,592.05          9/01/2000
    440000252           N/A           02/01/2008         N                 3,712,764.78        3,710,027.27          9/01/2000
    180000274           N/A           01/01/2008         N                 3,699,269.00        3,695,696.05          9/01/2000
    245114278           N/A           01/01/2008         N                 3,707,361.83        3,704,506.74          9/01/2000
    245114284           N/A           03/01/2018         N                 3,575,788.71        3,567,720.04          9/01/2000
    815114283           N/A           09/01/2017         N                 3,556,871.48        3,547,857.53          9/01/2000
    180000294        02/01/2008       02/01/2028         N                 3,670,353.63        3,667,519.11          9/01/2000
    240000258           N/A           04/01/2008         N                 3,640,153.47        3,636,267.43          9/01/2000
    180000308        01/01/2008       01/01/2028         N                 3,614,324.73        3,611,710.20          9/01/2000
    180000341           N/A           02/01/2008         N                 3,519,770.25        3,515,436.10          9/01/2000
    805114053           N/A           05/01/2017         N                 3,477,570.26        3,472,055.51          9/01/2000
    440000262        01/01/2008       01/01/2028         N                 3,544,778.99        3,542,354.23          9/01/2000
    440000263        04/01/2018       04/01/2028         N                 3,524,025.64        3,521,444.19          9/01/2000
    440000264        03/01/2008       03/01/2028         N                 3,519,676.11        3,517,007.90          9/01/2000
    440000265        03/01/2008       03/01/2028         N                 3,517,991.02        3,515,258.02          9/01/2000
    440000266           N/A           03/01/2023         N                 3,466,654.23        3,461,622.83          9/01/2000
    240000267           N/A           02/01/2008         N                 3,504,520.34        3,501,039.49          9/01/2000
    180000295           N/A           02/01/2008         N                 3,520,648.64        3,518,180.28          9/01/2000
    440000269           N/A           02/01/2008         N                 3,520,286.89        3,517,804.76          9/01/2000
    245114386           N/A           04/01/2008         N                 3,499,077.22        3,496,295.86          9/01/2000
    440000271           N/A           04/01/2008         N                 3,480,352.73        3,478,019.20          9/01/2000
    240000272           N/A           04/01/2008         N                 3,480,236.33        3,477,898.10          9/01/2000
    440000273           N/A           04/01/2005         N                 3,390,442.99        3,386,538.78          9/01/2000
    240000274           N/A           03/01/2008         N                 3,388,136.55        3,384,264.43          9/01/2000
    245114380           N/A           04/01/2008         N                 3,401,337.71        3,398,634.04          9/01/2000
    440000276           N/A           05/01/2008         N                 3,408,446.92        3,406,122.99          9/01/2000
    240000277           N/A           04/01/2008         N                 3,348,941.24        3,345,366.08          9/01/2000
    245114296           N/A           01/01/2013         N                 3,333,723.75        3,329,987.95          9/01/2000
    180000316        02/01/2013       02/01/2028         N                 3,359,425.81        3,356,886.97          9/01/2000
    245114223           N/A           02/01/2008         N                 3,346,497.47        3,343,264.71          9/01/2000
    245114200           N/A           12/01/2017         N                 3,243,958.10        3,237,200.59          9/01/2000
    180000188           N/A           11/01/2017         N                 3,201,618.78        3,193,777.14          9/01/2000
    245114353           N/A           03/01/2013         N                 3,320,574.58        3,317,917.77          9/01/2000
    440000284           N/A           03/01/2008         N                 3,287,698.52        3,283,799.67          8/01/2000
    440000285        02/01/2008       02/01/2028         N                 3,313,257.12        3,310,480.84          9/01/2000
    245114285           N/A           01/01/2008         N                 3,324,758.10        3,322,483.84          9/01/2000
    180000293        01/01/2008       01/01/2028         N                 3,321,271.38        3,318,868.84          9/01/2000
    245114280           N/A           01/01/2008         N                 3,313,210.66        3,310,659.11          9/01/2000
    440000289           N/A           02/01/2008         N                 3,203,639.80        3,196,843.91          9/01/2000
    815114087           N/A           02/01/2018         N                 3,181,663.94        3,174,376.79          9/01/2000
    245999559           N/A           05/01/2013         N                 3,283,038.55        3,280,681.83          9/01/2000
    245114291           N/A           01/01/2005         N                 3,279,091.66        3,276,603.75          9/01/2000
    440000293           N/A           04/01/2008         N                 3,168,019.58        3,161,271.04          9/01/2000
    245114365           N/A           03/01/2013         N                 3,038,065.30        3,026,586.58          9/01/2000
    180000324           N/A           01/01/2018         N                 3,177,455.80        3,172,617.55          9/01/2000
    240000296           N/A           03/01/2008         N                 3,228,902.09        3,226,553.91          9/01/2000
    245114346           N/A           03/01/2008         N                 3,226,625.43        3,224,189.41          9/01/2000
    440000298        02/01/2008       02/01/2028         N                 3,228,250.03        3,226,025.06          8/01/2000
    128878897           N/A           02/01/2023         N                 3,202,330.86        3,198,680.28          9/01/2000
    240000300           N/A           01/01/2008         N                 3,223,639.35        3,221,309.40          9/01/2000
    240000301           N/A           02/01/2008         N                 3,182,178.44        3,178,256.97          8/01/2000
    180000322           N/A           02/01/2008         N                 3,193,946.49        3,191,365.88          9/01/2000
    180000192           N/A           11/01/2017         N                 3,088,677.24        3,081,544.39          9/01/2000
    240000304           N/A           01/01/2008         N                 3,183,568.25        3,181,138.99          9/01/2000
    245999531           N/A           04/01/2008         N                 3,144,164.50        3,140,378.54          9/01/2000
    180000309        01/01/2008       01/01/2028         N                 3,174,744.86        3,172,448.32          9/01/2000
    240000307           N/A           02/01/2008         N                 3,159,181.24        3,156,604.54          9/01/2000
    245114216           N/A           12/01/2012         N                 3,147,728.26        3,145,421.10          9/01/2000
    240000309           N/A           12/01/2007         N                 3,142,440.45        3,140,122.42          9/01/2000
    180000411           N/A           04/01/2008         N                 3,131,365.09        3,129,026.37          9/01/2000
    245114319           N/A           02/01/2008         N                 3,125,380.41        3,123,031.30          8/01/2000
    440000312           N/A           02/01/2008         N                 3,125,214.00        3,122,858.59          9/01/2000
    245114156           N/A           02/01/2008         N                 3,088,506.31        3,084,805.19          9/01/2000
    240000314           N/A           10/01/2007         N                 3,123,989.43        3,121,864.25          9/01/2000
    815114272           N/A           06/01/2017         N                 2,961,999.52        2,954,278.56          9/01/2000
    180000409           N/A           04/01/2008         N                 3,082,437.63        3,080,135.45          9/01/2000
    240000317           N/A           03/01/2008         N                 3,087,184.68        3,085,139.32          9/01/2000
    245114279           N/A           01/01/2008         N                 3,077,110.29        3,074,740.56          9/01/2000
    440000319           N/A           02/01/2008         N                 3,028,703.63        3,024,762.59          9/01/2000
    815114128           N/A           11/01/2017         N                 3,024,911.85        3,020,906.16          9/01/2000
    195114177           N/A           11/01/2017         N                 2,960,913.71        2,954,889.07          9/01/2000
    180000081           N/A           08/01/2002         N                 2,957,812.89        2,951,826.59          9/01/2000
    180000398           N/A           04/01/2008         N                 3,033,509.87        3,031,244.23          9/01/2000
    240000325           N/A           03/01/2008         N                 2,993,820.33        2,990,123.03          9/01/2000
    440000326        01/01/2013       01/01/2028         N                 3,026,520.51        3,024,267.79          9/01/2000
    240000327           N/A           11/01/2007         N                 3,026,843.59        3,024,746.62          8/01/2000
    440000328        02/01/2008       02/01/2028         N                 3,001,590.80        2,999,082.15          9/01/2000
    240000329           N/A           02/01/2008         N                 2,960,390.08        2,956,741.92          8/01/2000
    240000330           N/A           12/01/2007         N                 2,972,024.31        2,969,845.32          9/01/2000
    180000318        02/01/2013       02/01/2028         N                 2,968,794.80        2,966,551.17          9/01/2000
    815114255           N/A           08/01/2017         N                 2,869,665.01        2,863,523.99          9/01/2000
    815999526           N/A           01/01/2018         N                 2,874,232.90        2,868,755.97          9/01/2000
    180000379           N/A           04/01/2008         N                 2,937,127.55        2,934,993.96          9/01/2000
    440000335           N/A           04/01/2008         N                 2,935,803.08        2,933,616.46          9/01/2000
    240000336           N/A           04/01/2008         N                 2,932,157.09        2,929,825.13          8/01/2000
    240000337           N/A           04/01/2008         N                 2,904,556.26        2,901,149.51          9/01/2000
    240000338           N/A           12/01/2007         N                 2,930,195.18        2,928,122.69          9/01/2000
    240000339           N/A           12/01/2007         N                 2,917,041.80        2,914,184.40          9/01/2000
    815114356           N/A           12/01/2017         N                 2,788,275.38        2,781,362.48          9/01/2000
    440000341        03/01/2008       03/01/2028         N                 2,890,853.06        2,888,540.07          9/01/2000
    245114268           N/A           12/01/2007         N                 2,859,413.66        2,856,266.84          9/01/2000
    240000343           N/A           01/01/2008         N                 2,881,738.14        2,879,655.30          9/01/2000
    440000344           N/A           07/01/2012         N                 2,896,019.06        2,894,730.55          9/01/2000
    815114358           N/A           03/01/2018         N                 2,754,023.36        2,747,275.06          9/01/2000
    245114213           N/A           12/01/2012         N                 2,838,323.79        2,836,243.41          9/01/2000
    180000310        01/01/2008       01/01/2028         N                 2,832,849.06        2,830,799.83          9/01/2000
    245999539           N/A           04/01/2023         N                 2,775,175.95        2,771,098.24          9/01/2000
    245999550           N/A           04/01/2015         N                 2,646,306.55        2,638,639.06          9/01/2000
    240000350           N/A           10/01/2007         N                 2,781,903.19        2,779,996.97          8/01/2000
    245114289           N/A           01/01/2023         N                 2,774,898.73        2,773,587.36          9/01/2000
    240000352        02/01/2008       02/01/2018         N                 2,736,725.28        2,734,746.24          9/01/2000
    245114312           N/A           01/01/2018         N                 2,630,535.04        2,624,827.09          9/01/2000
    440000355        03/01/2008       03/01/2028         N                 2,686,631.90        2,684,516.47          9/01/2000
    815114167           N/A           12/01/2016         N                 2,552,771.62        2,546,099.34          9/01/2000
    180000404           N/A           04/01/2008         N                 2,646,521.26        2,644,725.97          9/01/2000
    440000358        03/01/2008       03/01/2028         N                 2,645,318.82        2,643,532.95          9/01/2000
    240000359           N/A           11/01/2007         N                 2,633,466.44        2,631,542.55          9/01/2000
    245114369           N/A           03/01/2013         N                 2,448,589.72        2,439,338.21          9/01/2000
    440000361           N/A           04/01/2008         N                 2,617,757.68        2,615,807.94          9/01/2000
    245114244           N/A           12/01/2007         N                 2,579,244.10        2,576,404.74          9/01/2000
    180000327           N/A           02/01/2005         N                 2,594,739.91        2,592,665.40          9/01/2000
    245114301           N/A           02/01/2008         N                 2,551,727.96        2,548,444.87          9/01/2000
    245114318           N/A           02/01/2008         N                 2,551,646.15        2,548,360.07          9/01/2000
    240000366           N/A           03/01/2008         N                 2,540,852.75        2,538,882.04          9/01/2000
    440000367        03/01/2008       03/01/2028         N                 2,539,400.97        2,537,374.58          9/01/2000
    440000368        02/01/2008       02/01/2028         N                 2,538,010.53        2,536,050.49          9/01/2000
    440000369        01/01/2008       01/01/2023         N                 2,507,283.30        2,504,285.71          9/01/2000
    240000370           N/A           10/01/2007         N                 2,537,024.86        2,535,257.17          9/01/2000
    440000371           N/A           04/01/2008         N                 2,469,754.98        2,466,893.81          9/01/2000
    240000372           N/A           03/01/2008         N                 2,497,493.53        2,495,773.31          9/01/2000
    245114185           N/A           01/01/2008         N                 2,495,766.85        2,494,142.47          9/01/2000
    245114361           N/A           02/01/2008         N                 2,461,153.33        2,458,204.00          9/01/2000
    245114181           N/A           01/01/2008         N                 2,464,056.49        2,461,295.24          9/01/2000
    240000376           N/A           11/01/2007         N                 2,483,337.01        2,481,388.49          8/01/2000
    245999508           N/A           05/01/2008         N                 2,450,028.78        2,448,270.04          9/01/2000
    440000378        03/01/2008       03/01/2023         N                 2,411,461.62        2,408,370.99          9/01/2000
    180000269        01/01/2005       01/01/2028         N                 2,438,026.24        2,436,110.49          9/01/2000
    245114202           N/A           01/01/2018         N                 2,353,234.87        2,348,293.02          9/01/2000
    245114083           N/A           12/01/2017         N                 2,357,512.86        2,352,842.50          9/01/2000
    180000400           N/A           04/01/2008         N                 2,420,930.67        2,419,082.49          9/01/2000
    440000384           N/A           07/01/2017         N                 2,332,336.19        2,327,111.43          9/01/2000
    440000385           N/A           01/01/2008         N                 2,389,741.88        2,386,995.70          9/01/2000
    805114012           N/A           12/01/2017         N                 2,320,770.34        2,315,174.34          9/01/2000
    245114219           N/A           02/01/2028         N                 2,403,146.05        2,401,359.46          9/01/2000
    440000388           N/A           04/01/2008         N                 2,396,843.77        2,395,028.91          9/01/2000
    245114183           N/A           12/01/2012         N                 2,374,508.59        2,371,827.30          9/01/2000
    240000390           N/A           03/01/2008         N                 2,397,462.86        2,395,729.09          9/01/2000
    245114115           N/A           12/01/2012         N                 2,218,755.94        2,210,928.86          8/01/2000
    240000392           N/A           03/01/2008         N                 2,347,572.60        2,345,837.03          9/01/2000
    180000378           N/A           03/01/2008         N                 2,346,450.85        2,344,672.05          9/01/2000
    245114228           N/A           02/01/2008         N                 2,341,648.16        2,339,508.46          9/01/2000
    245114297           N/A           01/01/2008         N                 2,344,705.31        2,343,019.62          9/01/2000
    245114217           N/A           12/01/2012         N                 2,342,495.44        2,340,778.48          9/01/2000
    240000397           N/A           10/01/2007         N                 2,344,328.14        2,342,779.38          9/01/2000
    195114158           N/A           11/01/2007         N                 2,298,862.61        2,295,720.96          8/01/2000
    245114258           N/A           01/01/2008         N                 2,259,105.36        2,254,361.18          9/01/2000
    245114151           N/A           12/01/2017         N                 2,256,666.41        2,251,965.53          8/01/2000
    245114246           N/A           12/01/2017         N                 2,244,352.32        2,239,906.14          9/01/2000
    245999506           N/A           04/01/2008         N                 2,294,121.70        2,292,384.61          9/01/2000
    180000313           N/A           09/01/2017         N                 2,267,429.56        2,264,459.17          9/01/2000
    245114276           N/A           01/01/2018         N                 2,267,202.70        2,264,529.19          9/01/2000
    245114171           N/A           12/01/2012         N                 2,283,309.33        2,281,826.19          9/01/2000
    180000367           N/A           03/01/2008         N                 2,279,819.71        2,278,356.26          9/01/2000
    195113941        07/01/2007       07/01/2027         N                 2,299,839.49        2,298,174.89          9/01/2000
    815114250           N/A           07/01/2017         N                 2,181,536.85        2,175,967.94          9/01/2000
    245114226           N/A           02/01/2008         N                 2,262,947.36        2,260,686.07          9/01/2000
    245114229           N/A           02/01/2008         N                 2,211,200.88        2,207,953.63          9/01/2000
    240000411           N/A           01/01/2008         N                 2,238,689.27        2,237,226.16          9/01/2000
    815114251           N/A           01/01/2018         N                 2,131,165.28        2,125,925.11          9/01/2000
    245114362           N/A           03/01/2013         N                 2,063,163.76        2,055,368.51          9/01/2000
    180000320        02/01/2013       02/01/2028         N                 2,207,064.67        2,205,396.72          9/01/2000
    245999523           N/A           04/01/2018         N                 2,179,445.79        2,176,931.04          8/01/2000
    440000416           N/A           03/01/2008         N                 2,199,913.92        2,198,250.77          9/01/2000
    245999520           N/A           04/01/2008         N                 2,174,744.01        2,173,056.55          9/01/2000
    440000418           N/A           03/01/2008         N                 2,177,847.35        2,176,294.46          8/01/2000
    240000419           N/A           12/05/2004         N                 2,167,558.35        2,165,820.93          8/01/2000
    180000371        03/01/2008       03/01/2023         N                 2,134,527.88        2,131,900.46          9/01/2000
    195113936        07/01/2007       07/01/2027         N                 2,179,003.86        2,177,426.72          9/01/2000
    440000422        03/01/2008       03/01/2028         N                 2,155,337.35        2,153,878.01          9/01/2000
    180000353        03/01/2008       03/01/2028         N                 2,154,036.07        2,152,526.17          9/01/2000
    245114378           N/A           04/01/2013         N                 2,111,055.55        2,107,810.58          9/01/2000
    440000425           N/A           03/01/2008         N                 2,131,743.42        2,129,387.62         10/01/1999
    815114333           N/A           10/01/2012         N                 2,035,438.24        2,029,010.13          9/01/2000
    180000363           N/A           03/01/2008         N                 2,111,668.69        2,108,357.86          9/01/2000
    180000251        01/01/2008       01/01/2028         N                 2,147,498.87        2,145,887.21          9/01/2000
    440000429           N/A           03/01/2018         N                 2,076,114.77        2,071,655.84          9/01/2000
    440000430           N/A           12/01/2007         N                 2,126,872.37        2,124,590.56          9/01/2000
    180000390           N/A           04/01/2008         N                 2,142,234.84        2,140,802.70          9/01/2000
    180000334           N/A           07/01/2017         N                 2,069,198.12        2,065,122.05          9/01/2000
    815096383           N/A           10/01/2017         N                 2,098,290.54        2,095,507.12          9/01/2000
    240000434           N/A           03/01/2010         N                 1,878,515.25        1,867,305.19          8/01/2000
    240000435           N/A           02/01/2008         N                 2,107,918.21        2,106,267.91          9/01/2000
    240000436           N/A           12/01/2007         N                 2,115,175.09        2,113,877.63          9/01/2000
    815999513           N/A           08/01/2017         N                 2,023,227.22        2,018,129.07          9/01/2000
    815999512           N/A           01/01/2018         N                 2,024,252.31        2,019,361.81          9/01/2000
    245114227           N/A           02/01/2008         N                 2,098,117.50        2,096,214.10          9/01/2000
    245114195           N/A           12/01/2007         N                 2,101,900.52        2,100,483.97          9/01/2000
    240000441           N/A           08/01/2011         N                 1,822,137.04        1,809,305.28          9/01/2000
    815114326           N/A           10/01/2017         N                 2,055,086.36        2,052,197.58          9/01/2000
    245999502           N/A           05/01/2008         N                 2,014,679.24        2,010,443.57          9/01/2000
    245114359           N/A           05/01/2008         N                 2,073,782.84        2,072,133.03          9/01/2000
    240000445           N/A           11/01/2007         N                 2,067,012.69        2,065,390.82          8/01/2000
    240000446           N/A           12/01/2007         N                 2,062,656.90        2,061,084.87          9/01/2000
    805114122           N/A           11/01/2017         N                 2,045,951.71        2,043,485.57          9/01/2000
    180000073           N/A           12/01/2016         N                 1,976,183.83        1,971,152.30          9/01/2000
    440000449           N/A           04/01/2008         N                 2,058,108.00        2,056,699.66          9/01/2000
    440000450           N/A           04/01/2008         N                 2,057,609.09        2,056,180.65          9/01/2000
    440000451           N/A           04/01/2008         N                 2,056,702.65        2,055,237.77          9/01/2000
    245999521           N/A           04/01/2008         N                 2,052,531.46        2,050,899.94          9/01/2000
    245999552           N/A           04/01/2008         N                 2,046,025.98        2,044,143.84          9/01/2000
    440000454        03/01/2010       03/01/2028         N                 2,052,490.42        2,050,908.81          9/01/2000
    240000455           N/A           03/01/2008         N                 2,049,229.10        2,047,522.63          9/01/2000
    245999522           N/A           04/01/2018         N                 1,998,781.37        1,995,036.94          9/01/2000
    245114394           N/A           03/01/2018         N                 2,028,908.51        2,026,435.31          9/01/2000
    240000458           N/A           01/01/2008         N                 2,049,975.61        2,048,440.51          9/01/2000
    240000459           N/A           01/15/2008         N                 2,049,817.52        2,048,276.64          8/15/2000
    240000460           N/A           01/15/2008         N                 2,049,817.52        2,048,276.64          8/15/2000
    245114290           N/A           03/01/2018         N                 1,991,665.07        1,987,768.82          8/01/2000
    245114196           N/A           12/01/2007         N                 2,050,201.26        2,048,717.28          9/01/2000
    240000463           N/A           11/01/2007         N                 2,045,101.11        2,043,496.44          8/01/2000
    180000373           N/A           01/01/2018         N                 1,997,703.03        1,994,374.99          9/01/2000
    245999507           N/A           04/01/2008         N                 2,036,509.78        2,035,034.55          9/01/2000
    180000338           N/A           02/01/2018         N                 1,995,584.89        1,992,432.91          9/01/2000
    815114123           N/A           01/01/2018         N                 1,990,162.30        1,986,820.95          9/01/2000
    240000468           N/A           01/01/2008         N                 2,028,811.74        2,027,598.77          9/01/2000
    240000469           N/A           03/01/2008         N                 2,014,472.24        2,012,962.20          9/01/2000
    245114179           N/A           12/01/2012         N                 1,879,520.49        1,872,744.77          9/01/2000
    180000330           N/A           12/01/2017         N                 1,923,830.55        1,919,215.58          9/01/2000
    240000472           N/A           03/01/2008         N                 1,979,271.44        1,977,749.55          8/01/2000
    440000473           N/A           04/01/2008         N                 1,936,728.59        1,934,471.44          9/01/2000
    440000474           N/A           03/01/2008         N                 1,956,605.75        1,955,170.84          9/01/2000
    180000377        03/01/2008       03/01/2023         N                 1,927,078.82        1,924,528.39          9/01/2000
    240000476           N/A           01/01/2008         N                 1,953,720.90        1,952,308.81          9/01/2000
    245114231           N/A           02/01/2005         N                 1,929,098.87        1,926,487.50          9/01/2000
    815114263           N/A           12/01/2016         N                 1,880,074.55        1,875,610.07          9/01/2000
    240000479           N/A           01/01/2008         N                 1,930,165.26        1,927,912.49          9/01/2000
    240000480           N/A           01/01/2008         N                 1,930,165.26        1,927,912.49          9/01/2000
    240000481           N/A           12/01/2007         N                 1,929,112.24        1,926,884.33          9/01/2000
    180000187           N/A           11/01/2017         N                 1,857,453.56        1,852,927.44          9/01/2000
    440000483        03/01/2008       03/01/2028         N                 1,910,792.89        1,909,514.19          9/01/2000
    240000484           N/A           03/01/2008         N                 1,908,880.28        1,907,527.27          8/01/2000
    240000485           N/A           03/01/2008         N                 1,887,676.04        1,885,518.71          9/01/2000
    245114078           N/A           02/01/2008         N                 1,911,095.93        1,909,915.23          9/01/2000
    815999524           N/A           01/01/2018         N                 1,866,327.66        1,863,207.67          9/01/2000
    240000488           N/A           12/01/2007         N                 1,909,729.66        1,908,565.44          9/01/2000
    245114281           N/A           01/01/2008         N                 1,887,122.16        1,885,113.22          9/01/2000
    245114203           N/A           12/01/2017         N                 1,833,541.43        1,829,721.96          9/01/2000
    245114154           N/A           12/01/2017         N                 1,833,541.43        1,829,721.96          9/01/2000
    245114150           N/A           12/01/2017         N                 1,810,034.68        1,806,264.19          9/01/2000
    245114153           N/A           12/01/2017         N                 1,810,034.68        1,806,264.19          8/01/2000
    240000494           N/A           01/01/2018         N                 1,843,505.44        1,841,186.76          9/01/2000
    815114337           N/A           11/01/2017         N                 1,788,468.39        1,783,968.71          9/01/2000
    180000394           N/A           04/01/2008         N                 1,860,365.87        1,859,022.02          9/01/2000
    245114287           N/A           04/01/2008         N                 1,839,467.24        1,837,306.30          9/01/2000
    180000406           N/A           04/01/2008         N                 1,837,205.19        1,834,955.92          9/01/2000
    245114339           N/A           02/01/2008         N                 1,854,423.93        1,852,981.19          9/01/2000
    440000500           N/A           11/01/2007         N                 1,861,877.70        1,860,828.05          9/01/2000
    440000501        01/01/2008       01/01/2025         N                 1,845,194.79        1,843,467.99          9/01/2000
    180000346           N/A           09/01/2017         N                 1,778,607.52        1,774,049.78          9/01/2000
    245114277           N/A           01/01/2018         N                 1,833,633.93        1,831,492.97          9/01/2000
    440000504        12/31/2012       01/01/2023         N                 1,830,602.52        1,828,353.50          9/01/2000
    245114275           N/A           01/01/2008         N                 1,830,187.87        1,827,924.12          9/01/2000
    240000506           N/A           03/01/2013         N                 1,716,364.89        1,709,432.71          9/01/2000
    245114205           N/A           12/01/2017         N                 1,786,527.66        1,782,806.13          9/01/2000
    815114110           N/A           09/01/2017         N                 1,811,659.83        1,809,537.76          9/01/2000
    240000510           N/A           11/01/2007         N                 1,828,217.29        1,827,034.12          9/01/2000
    240000511           N/A           03/01/2008         N                 1,809,587.32        1,808,249.49          9/01/2000
    180000445           N/A           01/01/2018         N                 1,735,326.94        1,731,103.95          9/01/2000
    240000513           N/A           03/01/2008         N                 1,785,676.08        1,784,300.44          8/01/2000
    245114197           N/A           03/01/2008         N                 1,778,539.90        1,777,158.21          9/01/2000
    180000423           N/A           05/01/2008         N                 1,765,773.66        1,764,580.19          9/01/2000
    440000516           N/A           03/01/2008         N                 1,762,213.90        1,760,971.57          9/01/2000
    240000517           N/A           01/01/2008         N                 1,755,833.64        1,754,470.84          9/01/2000
    240000518        01/01/2008       01/01/2023         N                 1,739,705.82        1,737,770.08          9/01/2000
    240000519           N/A           02/01/2018         N                 1,698,157.01        1,694,403.18          9/01/2000
    240000520           N/A           01/01/2013         N                 1,613,371.63        1,606,738.60          9/01/2000
    180000441           N/A           02/01/2019         N                 1,705,473.56        1,703,086.99          9/01/2000
    245114364           N/A           03/01/2013         N                 1,609,721.14        1,603,639.13          9/01/2000
    240000523           N/A           03/01/2008         N                 1,720,191.55        1,718,866.36          9/01/2000
    240000524           N/A           04/01/2008         N                 1,715,609.29        1,714,456.63          9/01/2000
    440000525        01/01/2008       01/01/2028         N                 1,714,253.66        1,713,193.65          8/01/2000
    180000311        01/01/2008       01/01/2028         N                 1,709,477.89        1,708,241.29          9/01/2000
    440000527           N/A           01/01/2008         N                 1,687,006.56        1,684,931.42          8/01/2000
    245114310           N/A           02/01/2008         N                 1,705,827.76        1,704,566.54          9/01/2000
    440000529        03/01/2018       03/01/2028         N                 1,689,811.62        1,688,660.80          9/01/2000
    440000530           N/A           01/01/2015         N                 1,583,457.66        1,578,411.92          9/01/2000
    440000531        02/01/2008       02/01/2028         N                 1,671,268.10        1,670,056.09          9/01/2000
    180000350           N/A           03/01/2008         N                 1,667,531.73        1,666,474.17          9/01/2000
    240000533           N/A           04/01/2008         N                 1,642,933.35        1,640,886.53          9/01/2000
    245114347           N/A           04/01/2008         N                 1,642,191.92        1,640,116.30          9/01/2000
    240000535           N/A           03/01/2008         N                 1,664,296.17        1,663,122.20          9/01/2000
    440000536           N/A           03/01/2008         N                 1,662,069.25        1,660,809.26          9/01/2000
    440000537        03/01/2013       03/01/2028         N                 1,661,893.05        1,660,626.28          9/01/2000
    815114334           N/A           11/01/2017         N                 1,573,336.26        1,569,502.44          9/01/2000
    805113988           N/A           12/01/2007         N                 1,431,101.93        1,421,573.99          9/01/2000
    180000255           N/A           01/01/2005         N                 1,598,850.34        1,596,867.01          9/01/2000
    815114089           N/A           02/01/2018         N                 1,550,138.34        1,546,298.90          9/01/2000
    180000393           N/A           04/01/2013         N                 1,500,453.47        1,494,600.61          9/01/2000
    240000543           N/A           02/01/2008         N                 1,601,200.87        1,599,975.92          9/01/2000
    240000544           N/A           11/01/2017         N                 1,568,091.79        1,565,535.61          9/01/2000
    240000545           N/A           01/01/2018         N                 1,544,420.97        1,541,957.28          9/01/2000
    815114336           N/A           11/01/2017         N                 1,509,520.34        1,505,722.48          9/01/2000
    815114335           N/A           11/01/2017         N                 1,508,483.46        1,504,807.67          9/01/2000
    440000548           N/A           03/01/2008         N                 1,566,412.38        1,565,308.09          9/01/2000
    240000549           N/A           03/01/2008         N                 1,544,411.00        1,542,473.23          9/01/2000
    815114350           N/A           01/01/2018         N                 1,537,208.77        1,534,859.10          9/01/2000
    180000291           N/A           01/01/2008         N                 1,564,097.16        1,563,008.67          9/01/2000
    245114260           N/A           01/01/2008         N                 1,561,385.50        1,560,197.61          9/01/2000
    440000553        01/01/2008       01/01/2023         N                 1,544,668.39        1,542,810.81          9/01/2000
    440000554           N/A           04/01/2008         N                 1,556,909.77        1,555,788.28          9/01/2000
    805114176           N/A           01/01/2017         N                 1,501,616.27        1,498,155.64          9/01/2000
    245999516           N/A           05/01/2008         N                 1,500,909.66        1,498,080.35          9/01/2000
    245114300           N/A           03/01/2008         N                 1,506,539.56        1,504,677.93          9/01/2000
    180000410           N/A           04/01/2008         N                 1,516,370.61        1,515,222.43          9/01/2000
    180000347           N/A           03/01/2008         N                 1,493,010.17        1,490,858.53          9/01/2000
    240000560           N/A           12/01/2007         N                 1,517,990.14        1,517,064.73          9/01/2000
    245114363           N/A           03/01/2013         N                 1,405,671.87        1,400,360.82          9/01/2000
    180000259        01/01/2008       01/01/2028         N                 1,493,098.66        1,492,146.98          8/01/2000
    440000563        01/01/2008       01/01/2028         N                 1,485,970.99        1,484,939.82          9/01/2000
    440000564           N/A           04/01/2008         N                 1,470,218.91        1,469,218.67          9/01/2000
    245999515           N/A           04/01/2005         N                 1,468,928.27        1,467,876.10          9/01/2000
    180000340           N/A           02/01/2008         N                 1,464,394.58        1,463,269.74          9/01/2000
    245114184           N/A           01/01/2023         N                 1,447,287.50        1,445,585.89          9/01/2000
    240000569           N/A           02/01/2013         N                 1,348,350.01        1,342,806.96          9/01/2000
    240000570           N/A           01/01/2008         N                 1,440,478.43        1,439,422.69          9/01/2000
    240000571           N/A           03/01/2008         N                 1,422,705.80        1,421,067.71          9/01/2000
    240000572           N/A           12/01/2007         N                 1,387,224.88        1,384,346.22          9/01/2000
    815114252           N/A           09/01/2022         N                 1,434,900.86        1,433,967.40          9/01/2000
    240000574           N/A           03/01/2008         N                 1,423,067.45        1,421,971.15          8/01/2000
    240000575           N/A           02/01/2008         N                 1,418,725.39        1,417,757.37          9/01/2000
    815999553           N/A           02/01/2018         N                 1,354,974.02        1,351,712.44          9/01/2000
    180000267        01/01/2008       01/01/2028         N                 1,405,324.72        1,404,258.46          9/01/2000
    180000399           N/A           12/01/2015         N                 1,360,496.45        1,357,840.46          9/01/2000
    245114225           N/A           02/01/2008         N                 1,388,285.08        1,386,943.98          9/01/2000
    245114311           N/A           02/01/2008         N                 1,392,145.82        1,391,151.70          9/01/2000
    180000233           N/A           02/01/2017         N                 1,329,679.86        1,326,278.51          9/01/2000
    180000444           N/A           08/01/2015         N                 1,354,839.18        1,352,272.97          9/01/2000
    240000583        04/01/2008       04/01/2028         N                 1,371,939.10        1,370,994.85          9/01/2000
    240000584           N/A           04/01/2008         N                 1,371,337.33        1,370,368.86          9/01/2000
    240000585           N/A           03/01/2008         N                 1,354,909.51        1,353,347.60          9/01/2000
    240000586           N/A           02/01/2005         N                 1,365,952.64        1,364,872.07          9/01/2000
    245114190           N/A           12/01/2007         N                 1,367,748.56        1,366,792.94          9/01/2000
    245114381           N/A           04/01/2008         N                 1,360,535.03        1,359,453.56          9/01/2000
    180000332        02/01/2008       02/01/2028         N                 1,349,512.71        1,348,563.87          9/01/2000
    240000590           N/A           04/01/2008         N                 1,347,991.62        1,347,086.48          9/01/2000
    240000591           N/A           12/01/2007         N                 1,341,851.92        1,341,039.20          9/01/2000
    815114253           N/A           12/01/2021         N                 1,340,717.48        1,339,840.94          9/01/2000
    245114221           N/A           02/01/2008         N                 1,314,498.96        1,313,203.98          9/01/2000
    180000364           N/A           03/01/2008         N                 1,296,189.61        1,294,171.47          9/01/2000
    245114293           N/A           01/01/2008         N                 1,318,000.80        1,317,019.77          9/01/2000
    440000596        01/01/2013       01/01/2028         N                 1,302,309.47        1,301,484.37          9/01/2000
    440000597           N/A           03/01/2008         N                 1,272,774.74        1,271,880.01          9/01/2000
    240000598           N/A           03/01/2008         N                 1,272,696.96        1,271,799.22          9/01/2000
    240000599           N/A           03/01/2008         N                 1,257,144.63        1,255,657.04          9/01/2000
    440000600           N/A           02/01/2013         N                 1,252,191.96        1,250,596.04          9/01/2000
    245114366           N/A           03/01/2013         N                 1,178,950.53        1,174,496.10          9/01/2000
    245114370           N/A           03/01/2013         N                 1,178,950.53        1,174,496.10          9/01/2000
    815114254           N/A           09/01/2021         N                 1,241,089.22        1,240,158.87          9/01/2000
    815999546           N/A           06/01/2017         N                 1,196,053.75        1,193,536.07          9/01/2000
    815114271           N/A           02/01/2017         N                 1,193,333.63        1,190,789.07          9/01/2000
    440000607           N/A           03/01/2008         N                 1,228,654.62        1,227,788.44          9/01/2000
    240000608           N/A           06/01/2017         N                 1,164,884.11        1,162,018.57          9/01/2000
    240000609           N/A           02/01/2008         N                 1,186,509.63        1,184,881.67          9/01/2000
    240000610           N/A           12/01/2007         N                 1,202,417.89        1,201,605.18          8/01/2000
    240000611           N/A           01/01/2017         N                 1,143,989.96        1,141,017.23          9/01/2000
    440000612           N/A           02/01/2013         N                 1,175,133.91        1,173,636.20          9/01/2000
    240000613           N/A           03/01/2008         N                 1,173,786.31        1,172,918.53          9/01/2000
    440000614           N/A           03/01/2008         N                 1,159,305.28        1,157,889.35          9/01/2000
    245114348           N/A           02/01/2008         N                 1,173,156.53        1,172,318.79          9/01/2000
    180000298           N/A           02/01/2017         N                 1,117,811.01        1,114,814.46          9/01/2000
    180000184           N/A           10/01/2017         N                 1,097,125.02        1,094,475.37          9/01/2000
    240000618           N/A           12/01/2007         N                 1,138,586.13        1,137,895.45          9/01/2000
    180000401           N/A           04/01/2008         N                 1,124,877.03        1,124,018.29          9/01/2000
    240000620           N/A           02/01/2008         N                 1,123,332.57        1,122,493.99          8/01/2000
    240000621           N/A           11/01/2007         N                 1,110,040.75        1,109,336.65          8/01/2000
    245114314           N/A           02/01/2008         N                 1,086,632.08        1,085,361.54          9/01/2000
    240000623           N/A           01/01/2008         N                 1,079,335.59        1,078,506.40          9/01/2000
    245114367           N/A           03/01/2013         N                   997,573.58          993,804.44          9/01/2000
    245114368           N/A           03/01/2013         N                   997,573.58          993,804.44          9/01/2000
    240000626           N/A           12/01/2012         N                   985,860.10          981,894.59          9/01/2000
    245114344           N/A           02/01/2023         N                 1,061,265.82        1,060,840.00          9/01/2000
    245114294           N/A           01/01/2008         N                 1,045,446.20        1,044,771.82          9/01/2000
    245999558           N/A           05/01/2008         N                 1,038,812.20        1,038,066.49          9/01/2000
    245114215           N/A           12/01/2012         N                 1,037,530.41        1,036,769.94          9/01/2000
    440000631           N/A           03/01/2008         N                 1,028,426.08        1,027,719.55          9/01/2000
    180000328        02/01/2005       02/01/2028         N                 1,023,842.87        1,023,009.11          9/01/2000
    240000633           N/A           12/01/2007         N                 1,009,968.24        1,008,701.53          9/01/2000
    440000634           N/A           01/01/2008         N                   989,017.64          988,060.69          9/01/2000
    180000345           N/A           03/01/2008         N                   967,202.99          966,065.06          9/01/2000
    180000361           N/A           03/01/2008         N                   967,144.84          966,004.71          9/01/2000
    180000365           N/A           03/01/2008         N                   960,429.79          958,944.82          9/01/2000
    240000638           N/A           02/01/2008         N                   975,082.90          974,288.63          8/01/2000
    240000639           N/A           02/01/2008         N                   974,750.93          973,944.23          9/01/2000
    240000640           N/A           01/01/2023         N                   960,330.94          958,921.88          9/01/2000
    240000641           N/A           11/01/2007         N                   961,503.88          960,323.68          9/01/2000
    240000642           N/A           10/01/2007         N                   963,668.63          962,589.08          9/01/2000
    245999510           N/A           04/01/2008         N                   969,300.25          968,598.10          9/01/2000
    440000644        02/01/2008       02/01/2028         N                   953,801.20          953,143.83          9/01/2000
    240000645           N/A           10/01/2007         N                   951,384.26          950,721.38          9/01/2000
    245114399           N/A           04/01/2013         N                   931,391.40          930,377.28          9/01/2000
    180000317        02/01/2013       02/01/2028         N                   937,514.22          936,805.71          9/01/2000
    245114222           N/A           02/01/2008         N                   927,938.37          927,024.21          9/01/2000
    245114295           N/A           01/01/2008         N                   905,688.18          904,647.41          9/01/2000
    245999555           N/A           05/01/2008         N                   909,725.42          909,001.68          9/01/2000
    180000344           N/A           01/01/2018         N                   891,505.51          890,430.88          9/01/2000
    180000383        04/01/2008       04/01/2028         N                   881,660.38          881,041.27          9/01/2000
    805114038           N/A           11/01/2017         N                   855,899.23          854,447.28          9/01/2000
    240000654           N/A           03/01/2008         N                   869,270.27          868,653.96          9/01/2000
    180000415           N/A           04/01/2005         N                   859,973.44          859,284.39          8/01/2000
    240000656           N/A           03/01/2008         N                   844,904.81          844,271.47          9/01/2000
    240000657           N/A           02/01/2008         N                   818,480.81          817,932.76          9/01/2000
    815114178           N/A           08/01/2017         N                   783,232.85          781,390.88          9/01/2000
    240000659           N/A           01/01/2008         N                   800,205.53          799,596.57          9/01/2000
    245114224           N/A           02/01/2008         N                   767,697.85          766,956.24          9/01/2000
    245114387           N/A           05/01/2028         N                   763,322.52          762,728.95          9/01/2000
    240000662           N/A           03/01/2008         N                   757,800.18          757,229.32          9/01/2000
    245114230           N/A           02/01/2008         N                   741,221.38          740,166.12          9/01/2000
    245999541           N/A           04/01/2023         N                   753,330.65          752,964.55          9/01/2000
    240000665           N/A           03/01/2008         N                   734,666.01          733,785.78          9/01/2000
    180000392           N/A           04/01/2013         N                   682,024.47          679,364.09          9/01/2000
    245114340           N/A           02/01/2008         N                   724,421.37          723,574.34          8/01/2000
    240000668           N/A           02/01/2008         N                   710,945.15          709,969.69          8/01/2000
    245114108           N/A           12/01/2007         N                   711,066.91          710,671.77          9/01/2000
    240000670           N/A           10/01/2007         N                   676,226.05          675,525.11          9/01/2000
    245114120           N/A           01/01/2028         N                   594,854.75          594,459.51          9/01/2000
    180000335           N/A           05/01/2012         N                   444,282.72          442,251.31          9/01/2000
    245113961           N/A           05/01/2023         N                   475,051.47          474,498.45          9/01/2000
    245114341           N/A           02/01/2008         N                   434,653.01          434,144.80          8/01/2000
    195114186           N/A           11/01/2007         N                   430,061.32          429,779.17          9/01/2000
    240000676           N/A           01/01/2008         N                   400,404.30          400,110.84          9/01/2000
     Totals                                                            3,313,952,533.33    3,310,511,060.49

</TABLE>
<TABLE>
<CAPTION>

                   Appraisal         Appraisal         Res.       Mod.
     Loan          Reduction         Reduction        Strat.      Code
    Number           Date             Amount           (2)         (3)
<S>                 <C>               <C>             <C>         <C>
  245999517                                             13
  245999523                                             13
  440000425                                              3
  440000430                                             13
  245114295                                             13
    Totals                              0.00

<FN>
(1) Property Type Code

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


(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD

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

</FN>
</TABLE>

<TABLE>
<CAPTION>

                           Principal Prepayment Detail

  Loan         Offering Document               Principal Prepayment Amount
 Number        Cross-Reference          Payoff Amount      Curtailment Amount
<S>                <C>                       <C>                  <C>

                     No Principal Prepayments this Period

</TABLE>
<TABLE>
<CAPTION>

  Loan        Offering Document                  Prepayment Penalties
 Number       Cross-Reference          Prepayment Premium   Yield Maint Charge
<S>               <C>                       <C>                  <C>
                     No Principal Prepayments this Period

</TABLE>



<TABLE>
<CAPTION>
                            Historical Detail


                              Deliquencies

Distribution          30-59 Days              60-89 Days            90 Days or More
Date                  #     Balance           #    Balance           #   Balance
<S>                   <C>  <C>               <C>  <C>               <C> <C>
09/18/2000             1    $7,601,371.21     0           $0.00      1   $2,129,387.62
08/18/2000             0            $0.00     0           $0.00      1   $2,131,743.42
07/18/2000             0            $0.00     0           $0.00      2   $6,158,558.20
06/19/2000             0            $0.00     0           $0.00      2   $6,166,767.15
05/18/2000             1    $2,134,097.59     1   $4,034,440.22      1   $2,139,175.62
04/18/2000             1    $2,136,792.26     1   $4,039,799.98      1   $2,141,929.12
03/20/2000             1    $2,138,989.29     1   $4,044,278.74      1   $2,144,200.82
02/18/2000             0            $0.00     1   $4,050,425.25      1   $2,147,386.32
01/18/2000             2    $6,199,126.22     0           $0.00      1   $2,149,621.43
12/20/1999             1    $4,059,216.14     0           $0.00      2   $4,298,277.69
11/18/1999             0            $0.00     1   $2,149,047.83      1   $2,154,512.84
10/18/1999             1    $2,151,159.71     0           $0.00      1   $2,156,700.16


</TABLE>
<TABLE>
<CAPTION>

                              Deliquencies

Distribution           Foreclosure              REO                  Modifications
Date                   #     Balance            #     Balance        #     Balance
<S>                   <C>   <C>                <C>   <C>            <C>   <C>
09/18/2000             0     $        0.00      0     $0.00          0     $0.00
08/18/2000             0     $        0.00      0     $0.00          0     $0.00
07/18/2000             0     $        0.00      0     $0.00          0     $0.00
06/19/2000             0     $        0.00      0     $0.00          0     $0.00
05/18/2000             0     $        0.00      0     $0.00          0     $0.00
04/18/2000             0     $        0.00      0     $0.00          0     $0.00
03/20/2000             0     $        0.00      0     $0.00          0     $0.00
02/18/2000             0     $        0.00      0     $0.00          0     $0.00
01/18/2000             0     $        0.00      0     $0.00          0     $0.00
12/20/1999             0     $        0.00      0     $0.00          0     $0.00
11/18/1999             0     $        0.00      0     $0.00          0     $0.00
10/18/1999             0     $        0.00      0     $0.00          0     $0.00



</TABLE>
<TABLE>
<CAPTION>

                              Prepayments

Distribution       Curtailments             Payoff
Date               #    Amount              #     Amount
<S>               <C>  <C>                 <C>   <C>
09/18/2000         0           $0.00        0     $0.00
08/18/2000         0           $0.00        0     $0.00
07/18/2000         0           $0.00        0     $0.00
06/19/2000         0           $0.00        0     $0.00
05/18/2000         2   $2,000,000.00        0     $0.00
04/18/2000         1           $0.00        0     $0.00
03/20/2000         1           $0.00        0     $0.00
02/18/2000         1     $255,000.00        0     $0.00
01/18/2000         0           $0.00        0     $0.00
12/20/1999         0           $0.00        0     $0.00
11/18/1999         0           $0.00        0     $0.00
10/18/1999         0           $0.00        0     $0.00



</TABLE>
<TABLE>
<CAPTION>

                      Rate and Maturities

Distribution          Next Weighted Avg.
Date                  Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
09/18/2000             7.242624%     7.146259%      123
08/18/2000             7.242634%     7.146272%      124
07/18/2000             7.242643%     7.146285%      125
06/19/2000             7.242664%     7.187508%      126
05/18/2000             7.242673%     7.144216%      127
04/18/2000             7.242398%     7.143944%      128
03/20/2000             7.242407%     7.143956%      129
02/18/2000             7.242439%     7.143989%      131
01/18/2000             7.242448%     7.144608%      132
12/20/1999             7.242442%     7.144606%      133
11/18/1999             7.242461%     7.144628%      134
10/18/1999             7.242469%     7.144639%      135


Note: Foreclosure and REO Totals are ecluded form the delinquencies aging
categories.

</TABLE>
<TABLE>
<CAPTION>

                       Delinquency Loan Detail

                   Offering      # of                               Current        Outstanding    Status of
   Loan Number     Document     Months     Paid Through              P & I           P & I        Mortgage
                     Cross      Delinq.        Date                 Advances        Advances**     Loan(1)
                   Reference
   <S>               <C>         <C>       <C>                    <C>              <C>               <C>
    240000002          2           0        08/10/2000             933,582.22       933,582.22        A
    440000022         22           0        08/01/2000             110,311.64       110,311.64        A
    180000282         47           0        08/01/2000              93,793.98        93,793.98        B
    240000091         91           1        07/01/2000              53,771.69       107,543.38        1
    245114157         96           0        08/01/2000              51,438.18        51,438.18        B
    240000101         101          0        08/01/2000              51,601.86        51,601.86        B
    240000112         112          0        08/01/2000              45,798.00        45,798.00        B
    240000115         115          0        08/01/2000              45,521.57        45,521.57        B
    240000118         118          0        08/01/2000              47,173.54        47,173.54        B
    240000160         160          0        08/01/2000              38,354.74        38,354.74        B
    240000182         182          0        08/01/2000              35,532.44        35,532.44        B
    180000424         202          0        08/01/2000              31,598.81        31,598.81        B
    240000212         212          0        08/01/2000              30,965.66        30,965.66        B
    240000227         227          0        08/01/2000              27,795.14        27,795.14        B
    245999517         228          0        08/01/2000              30,911.49        30,911.49        B
    240000248         248          0        08/01/2000              28,345.44        28,345.44        B
    240000249         249          0        08/01/2000              26,777.54        26,777.54        B
    440000284         284          0        08/01/2000              25,103.59        25,103.59        B
    440000298         298          0        08/01/2000              23,074.08        23,074.08        B
    240000301         301          0        08/01/2000              24,078.45        24,078.45        B
    245114319         311          0        08/01/2000              21,699.56        21,699.56        B
    240000327         327          0        08/01/2000              21,809.54        21,809.54        B
    240000329         329          0        08/01/2000              22,400.26        22,400.26        B
    240000336         336          0        08/01/2000              19,774.06        19,774.06        B
    240000350         350          0        08/01/2000              20,172.12        20,172.12        B
    240000376         376          0        08/01/2000              17,159.17        17,159.17        B
    245114115         391          0        08/01/2000              24,305.97        24,305.97        B
    195114158         398          0        08/01/2000              20,710.39        20,710.39        B
    245114151         400          0        08/01/2000              19,518.09        19,518.09        B
    245999523         415          0        08/01/2000              16,759.24        16,759.24        B
    440000418         418          0        08/01/2000              15,299.34        15,299.34        B
    240000419         419          0        08/01/2000              14,802.98        14,802.98        B
    440000425         425         10        10/01/1999              16,747.44       184,221.84        3
    240000434         434          0        08/01/2000              22,952.35        22,952.35        B
    240000445         445          0        08/01/2000              14,282.49        14,282.49        B
    240000459         459          0        08/15/2000              14,274.46        14,274.46        A
    240000460         460          0        08/15/2000              14,274.46        14,274.46        A
    245114290         461          0        08/01/2000              17,402.23        17,402.23        B
    240000463         463          0        08/01/2000              14,131.08        14,131.08        B
    240000472         472          0        08/01/2000              13,551.35        13,551.35        B
    240000484         484          0        08/01/2000              13,436.28        13,436.28        B
    245114153         493          0        08/01/2000              15,655.13        15,655.13        B
    240000513         513          0        08/01/2000              12,217.72        12,217.72        B
    440000525         525          0        08/01/2000              12,706.94        12,706.94        A
    440000527         527          0        08/01/2000              12,796.06        12,796.06        A
    180000259         562          0        08/01/2000              10,967.47        10,967.47        B
    240000574         574          0        08/01/2000               9,736.73         9,736.73        B
    240000610         610          0        08/01/2000               8,697.40         8,697.40        B
    240000620         620          0        08/01/2000               7,817.75         7,817.75        B
    240000621         621          0        08/01/2000               8,220.09         8,220.09        B
    240000638         638          0        08/01/2000               6,578.65         6,578.65        B
    180000415         655          0        08/01/2000               5,783.91         5,783.91        B
    245114340         667          0        08/01/2000               5,603.56         5,603.56        B
    240000668         668          0        08/01/2000               5,128.64         5,128.64        B
    245114341         674          0        08/01/2000               3,362.13         3,362.13        B
      Total           55                                         2,256,265.10     2,477,511.19

</TABLE>
<TABLE>
<CAPTION>

                 Resolution                                Actual       Outstanding
   Loan Number    Strategy     Servicing    Foreclosure   Principal      Servicing     Bankruptcy      REO
                   Code(2)   Transfer Date     Date        Balance        Advances        Date         Date
   <S>             <C>       <C>             <C>      <C>                 <C>          <C>            <C>
    240000002                                          154,000,000.00       0.00
    440000022                                           15,941,345.70       0.00
    180000282                                           11,738,996.38       0.00
    240000091                                            7,612,509.41       0.00
    245114157                                            7,232,027.28       0.00
    240000101                                            6,968,318.21       0.00
    240000112                                            6,693,590.02       0.00
    240000115                                            6,590,661.76       0.00
    240000118                                            6,542,181.16       0.00
    240000160                                            5,605,723.28       0.00
    240000182                                            5,135,297.36       0.00
    180000424                                            4,509,561.14       0.00
    240000212                                            4,391,971.22       0.00
    240000227                                            4,062,388.92       0.00
    245999517         13         01/20/2000              4,019,866.58       0.00
    240000248                                            3,755,160.75       0.00
    240000249                                            3,760,188.22       0.00
    440000284                                            3,287,698.52       0.00
    440000298                                            3,228,250.03       0.00
    240000301                                            3,182,178.44       0.00
    245114319                                            3,125,380.41       0.00
    240000327                                            3,026,843.59       0.00
    240000329                                            2,960,390.08       0.00
    240000336                                            2,932,157.09       0.00
    240000350                                            2,781,903.19       0.00
    240000376                                            2,483,337.01       0.00
    245114115                                            2,218,755.94       0.00
    195114158                                            2,298,862.61       0.00
    245114151                                            2,256,666.41       0.00
    245999523         13         05/19/2000              2,179,445.79       0.00
    440000418                                            2,177,847.35       0.00
    240000419                                            2,167,558.35       0.00
    440000425          3         06/17/1999              2,156,700.16       0.00         09/27/1999
    240000434                                            1,878,515.25       0.00
    240000445                                            2,067,012.69       0.00
    240000459                                            2,049,817.52       0.00
    240000460                                            2,049,817.52       0.00
    245114290                                            1,991,665.07       0.00
    240000463                                            2,045,101.11       0.00
    240000472                                            1,979,271.44       0.00
    240000484                                            1,908,880.28       0.00
    245114153                                            1,810,034.68       0.00
    240000513                                            1,785,676.08       0.00
    440000525                                            1,714,253.66       0.00
    440000527                                            1,687,006.56       0.00
    180000259                                            1,493,098.66       0.00
    240000574                                            1,423,067.45       0.00
    240000610                                            1,202,417.89       0.00
    240000620                                            1,123,332.57       0.00
    240000621                                            1,110,040.75       0.00
    240000638                                              975,082.90       0.00
    180000415                                              859,973.44       0.00
    245114340                                              724,421.37       0.00
    240000668                                              710,945.15       0.00
    245114341                                              434,653.01       0.00
      Total                                            334,047,847.41       0.00

</TABLE>
<TABLE>

                                                        Current        Outstanding              Actual          Outstanding
                                                         P & I           P & I                Principal          Servicing
                                                        Advances        Advances**              Balance           Advances


<S>                                                  <C>              <C>                   <C>                   <C>
Totals By Deliquency Code:
Totals for Status Code= 1 ( 1 Loan)                      53,771.69      107,543.38           7,612,509.41           0.00
Totals for Status Code= 3 ( 1 Loan)                      16,747.44      184,221.84           2,156,700.16           0.00
Totals for Status Code= A ( 6 Loans)                  1,097,945.78    1,097,945.78         177,442,240.96           0.00
Totals for Status Code= B (47 Loans)                  1,087,800.19    1,087,800.19         146,836,396.88           0.00
<CAPTION>


<FN>

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

(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD

** Outstanding P&I Advances include the current period advance.

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


                  Specially Serviced Loan Detail - Part 1

                 Offering   Servicing    Resolution
      Loan       Document    Transfer     Strategy          Scheduled   Property             Interest       Actual
      Number  Cross-Reference   Date        Code(1)          Balance     Type(2)    State       Rate        Balance
   <S>             <C>      <C>            <C>          <C>             <C>         <C>        <C>       <C>
    245999517       228      01/20/2000       13          4,015,228.27     LO         AZ        7.590%    4,019,866.58
    245999523       415      05/19/2000       13          2,176,931.04     LO         AZ        7.590%    2,179,445.79
    440000425       425      06/17/1999        3          2,129,387.62     LO         FL        7.840%    2,156,700.16
    440000430       430      09/15/1998       13          2,124,590.56     MU         NY        8.125%    2,124,590.56
    245114295       649      11/16/1998       13            904,647.41     RT         FL        7.750%      904,647.41

</TABLE>
<TABLE>
<CAPTION>

                         Net                                                              Remaining
      Loan            Operating       DSCR                      Note         Maturity    Amortization
      Number           Income         Date          DSCR        Date           Date          Term
   <S>              <C>          <C>              <C>        <C>          <C>              <C>
    245999517         28,146.32    12/31/1999       0.08      05/01/1998     04/01/2018       270
    245999523        (30,296.00)   03/31/2000      (0.60)     05/01/1998     04/01/2018       270
    440000425         24,799.39    12/31/1999       0.12      04/01/1998     03/01/2008       269
    440000430        208,267.42    12/31/1999       1.01      01/01/1998     12/01/2007       266
    245114295        136,642.85    12/31/1999       1.61      02/01/1998     01/01/2008       267

<FN>

(1) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD

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

</FN>
</TABLE>
<TABLE>


                  Specially Serviced Loan Detail - Part 2


               Offering     Resolution     Site
    Loan       Document      Strategy    Inspection                   Appraisal      Appraisal        Other REO
    Number  Cross-Reference   Code(1)       Date      Phase 1 Date       Date           Value      Property Revenue
  <S>            <C>           <C>          <C>            <C>        <C>           <C>                  <C>
  245999517      228            13                                    03/18/1998     5,465,000.00
  245999523      415            13                                    01/06/1998     4,650,000.00
  440000425      425             3                                    08/30/1999     2,830,000.00
  440000430      430            13                                    07/22/1997     4,600,000.00
  245114295      649            13                                    10/01/1999     1,400,000.00

<CAPTION>

    Loan
    Number     Comment
 <S>           <C>
  245999517    Loan cross collateralized and cross defaulted with Prosup #415
               (Inn of Payson). Originally transferred to Special for pmt
               default. Forbearance Argmt granted to defer replacement reserve
               for 6 months (7/2000 to 12/2000) on both loans to bring loan
               current

 245999523     Transferred to Special Servicer due to Cross-Collateralization
               with Ramada Inn and Suites

 440000425     Brw filed Chp 11 on 9/27/99. BK Stay halted foreclosure action.
               Debtor is operating under D.I.P. and making protection payment
               interest and escrow to Bankruptcy Trustee. To be disbursed upon
               confirmation.

 440000430     Tenant payments to lockbox sporadic. Special Serv has submitted
               request to Brw to resend tenant direction letter. Special Srvc
               monitoring lockbox and researching mortgage document issue.

 245114295     Lockbox in place. Loan is current. Amendment to Cash Mgmt Agrmt
               has been reached. Cash Mgmt in a moratorium status in exchange
               for the Brw placing two full loan payments into a Debt Service
               Reserve. If default occurs


<FN>

(1) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD

</FN>
</TABLE>



                            Modified Loan Detail

                             No Modified Loans




                            Liquidated Loan Detail

                         No Liquidated Loans this Period



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission