FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, EX-99.1, 2000-06-27
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-06-27
Next: MID COAST BANCORP INC, DEFM14A, 2000-06-27



<TABLE>
<CAPTION>

Norwest 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: 06/19/2000
Record Date:  05/31/2000

                              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 - 28
Principal Prepayment Detail                                              29
Historical Detail                                                        30
Delinquency Loan Detail                                                  31 - 32
Specially Serviced Loan Detail                                           33 - 34
Modified Loan Detail                                                     35
Liquidated Loan Detail                                                   36

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


Copyright 1997, Norwest Bank Minnesota, N. A.



                      Certificate Distribution Detail

Class/              CUSIP                    Pass- Through          Original           Beginning              Principal
Component                                        Rate               Balance             Balance             Distribution
<S>               <C>                        <C>              <C>                 <C>                      <C>
A-1                  337367AA4                     6.280000%   760,000,000.00        676,543,558.45        3,375,720.83
A-2                  337367AB2                     6.560000% 1,693,794,000.00      1,693,794,000.00                0.00
B                    337367AC0                     6.640000%   170,403,000.00        170,403,000.00                0.00
C                    337367AD8                     6.730000%   170,402,000.00        170,402,000.00                0.00
D                    337367AE6                     6.778000%   204,483,000.00        204,483,000.00                0.00
E                    337367AF3                     6.778000%    68,161,000.00         68,161,000.00                0.00
F                    337367AH9                     6.778000%    51,121,000.00         51,121,000.00                0.00
G                    337367AJ5                     7.000000%   102,241,582.00        102,241,582.00                0.00
H                    337367AK2                     7.000000%    17,040,241.00         17,040,241.00                0.00
J                    337367AL0                     6.150000%    34,080,482.00         34,080,482.00                0.00
K                    337367AM8                     6.150000%    51,120,723.00         51,120,723.00                0.00
L                    337367AN6                     6.150000%    34,080,482.00         34,080,482.00                0.00
M                    337367AP1                     6.150000%    17,040,241.00         17,040,241.00                0.00
N                    337367AQ9                     6.150000%    34,080,488.00         34,080,488.00                0.00
R-I                     N/A                        0.000000%             0.00                  0.00                0.00
R-II                    N/A                        0.000000%             0.00                  0.00                0.00
R-III                   N/A                        0.000000%             0.00                  0.00                0.00
Totals                                                       3,408,048,239.00      3,324,591,797.45        3,375,720.83
</TABLE>
<TABLE>
<CAPTION>
Class                  CUSIP                  Interest         Prepayment     Realized Loss/      Total
                                           Distribution         Premium      Additional Trust   Distribution
                                                                              Fund Expenses
<S>             <C>                         <C>                  <C>              <C>       <C>
A-1                  337367AA4             3,540,577.96           0.00              0.00     6,916,298.79
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               168,317.16           0.00              0.00       168,317.16
R-I                     N/A                        0.00           0.00              0.00             0.00
R-II                    N/A                        0.00           0.00              0.00             0.00
R-III                   N/A                        0.00           0.00              0.00             0.00
Totals                                    18,090,063.32           0.00              0.00    21,465,784.15
</TABLE>
<TABLE>
<CAPTION>
                                                                Current
                                          Ending            Subordination
Class                CUSIP                Balance               Level(1)

<S>              <C>                <C>                       <C>
A-1                  337367AA4         673,167,837.62           28.73%
A-2                  337367AB2       1,693,794,000.00           28.73%
B                    337367AC0         170,403,000.00           23.60%
C                    337367AD8         170,402,000.00           18.47%
D                    337367AE6         204,483,000.00           12.31%
E                    337367AF3          68,161,000.00           10.26%
F                    337367AH9          51,121,000.00            8.72%
G                    337367AJ5         102,241,582.00            5.64%
H                    337367AK2          17,040,241.00            5.13%
J                    337367AL0          34,080,482.00            4.10%
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%
Totals                               3,321,216,076.62

</TABLE>
<TABLE>
<CAPTION>




Class      CUSIP     Pass- Through         Original        Beginning
                         Rate              Notional         Notional
                                            Amount           Amount
<S>     <C>           <C>                 <C>               <C>
IO     337367AG1     0.802178%         3,408,048,239.00      3,324,591,797.45



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

IO      337367AG1    2,222,429.30         0.00         2,222,429.30    3,321,216,076.62




<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                         890.18889270           4.44173793             4.65865521
A-2                337367AB2                        1000.00000000           0.00000000             5.46666667
B                  337367AC0                        1000.00000000           0.00000000             5.53333333
C                  337367AD8                        1000.00000000           0.00000000             5.60833335
D                  337367AE6                        1000.00000000           0.00000000             5.64833336
E                  337367AF3                        1000.00000000           0.00000000             5.64833336
F                  337367AH9                        1000.00000000           0.00000000             5.64833337
G                  337367AJ5                        1000.00000000           0.00000000             5.83333335
H                  337367AK2                        1000.00000000           0.00000000             5.83333358
J                  337367AL0                        1000.00000000           0.00000000             5.12499999
K                  337367AM8                        1000.00000000           0.00000000             5.12500009
L                  337367AN6                        1000.00000000           0.00000000             5.12499999
M                  337367AP1                        1000.00000000           0.00000000             5.12500029
N                  337367AQ9                        1000.00000000           0.00000000             4.93881308
R-I                   N/A                              0.00000000           0.00000000             0.00000000
R-II                  N/A                              0.00000000           0.00000000             0.00000000
R-III                 N/A                              0.00000000           0.00000000             0.00000000
</TABLE>
<TABLE>
<CAPTION>
                                                       Prepayment          Realized Loss/         Ending
Class               CUSIP                               Premium           Additional Trust        Balance
                                                                           Fund Expenses
<S>              <C>                                <C>                   <C>                  <C>
A-1                337367AA4                           0.00000000           0.00000000           885.74715476
A-2                337367AB2                           0.00000000           0.00000000          1000.00000000
B                  337367AC0                           0.00000000           0.00000000          1000.00000000
C                  337367AD8                           0.00000000           0.00000000          1000.00000000
D                  337367AE6                           0.00000000           0.00000000          1000.00000000
E                  337367AF3                           0.00000000           0.00000000          1000.00000000
F                  337367AH9                           0.00000000           0.00000000          1000.00000000
G                  337367AJ5                           0.00000000           0.00000000          1000.00000000
H                  337367AK2                           0.00000000           0.00000000          1000.00000000
J                  337367AL0                           0.00000000           0.00000000          1000.00000000
K                  337367AM8                           0.00000000           0.00000000          1000.00000000
L                  337367AN6                           0.00000000           0.00000000          1000.00000000
M                  337367AP1                           0.00000000           0.00000000          1000.00000000
N                  337367AQ9                           0.00000000           0.00000000          1000.00000000
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       975.51195415      0.65211204          0.00000000       974.52143975




</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         2,061,287.40
Servicing Advances Outstanding                                           0.00

Reimbursement for Interest on P&I                                        0.00
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                      249,767.33
Less Master Servicing Fees on Delinquent Payments                  14,765.02
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received         5,984.65
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             240,986.96

</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                   3,540,577.96               0.00      3,540,577.96               0.00
A-2                   9,259,407.20               0.00      9,259,407.20               0.00
IO                    2,222,429.30               0.00      2,222,429.30               0.00
B                       942,896.60               0.00        942,896.60               0.00
C                       955,671.22               0.00        955,671.22               0.00
D                     1,154,988.15               0.00      1,154,988.15               0.00
E                       384,996.05               0.00        384,996.05               0.00
F                       288,748.45               0.00        288,748.45               0.00
G                       596,409.23               0.00        596,409.23               0.00
H                        99,401.41               0.00         99,401.41               0.00
J                       174,662.47               0.00        174,662.47               0.00
K                       261,993.71               0.00        261,993.71               0.00
L                       174,662.47               0.00        174,662.47               0.00
M                        87,331.24               0.00         87,331.24               0.00
N                       174,662.50               0.00        174,662.50               0.00
Totals               20,318,837.96               0.00     20,318,837.96               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       3,540,577.96               0.00                0.00   3,540,577.96
A-2                           0.00       9,259,407.20               0.00                0.00   9,259,407.20
IO                            0.00       2,222,429.30               0.00                0.00   2,222,429.30
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                         6,345.34         168,317.16          47,987.65                0.00     168,317.16
Totals                    6,345.34      20,312,492.62          47,987.65                0.00  20,312,492.62
</TABLE>

<TABLE>

Other Required Information

<S>                                                <C>

Available Distribution Amount                      23,688,213.45

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,321,382,930.76
Aggregate Stated Principal Balance of Loans     3,321,227,028.48


Aggregate Amount of Service Fee                       240,986.96
Aggregate Amount of Special Servicing Fee               2,414.82
Aggregate Amount of Additional Servicing Fee           14,163.17
Aggregate Amount of Trustee Fee                         3,324.60
Aggregate Trust Fund Expenses                           3,997.45

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

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

</TABLE>
<TABLE>
<CAPTION>

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

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


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


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


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

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

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

Standard & Poors Rating Services
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               209        290,324,736.65        8.74      130           7.4203      1.558712
  2,000,001 to 4,000,000           229        641,216,807.72       19.31      124           7.3660      1.639097
  4,000,001 to 6,000,000            85        417,588,222.51       12.57      114           7.3639      1.573451
  6,000,001 to 8,000,000            61        413,093,222.17       12.44      117           7.2818      1.456044
 8,000,001 to 10,000,000            22        200,086,105.01        6.02      132           7.3128      1.712803
 10,000,001 to 12,000,000           16        177,926,444.87        5.36      139           7.3846      1.511299
 12,000,001 to 14,000,000           14        178,941,747.73        5.39      127           7.1655      1.498378
 14,000,001 to 16,000,000            8        117,759,863.11        3.55      138           7.1744      1.466607
 16,000,001 to 18,000,000            5         84,816,823.43        2.55       94           7.3635      1.410962
 18,000,001 to 20,000,000            1         19,596,268.90        0.59       95           6.8500      1.450000
 20,000,001 to 25,000,000            8        174,165,924.37        5.24       91           7.1565      1.476454
 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        124,579,758.21        3.75      243           7.0564      1.713208
75,000,001 to 100,000,000            2        163,391,526.00        4.92       88           6.7500      2.215235
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        317,739,577.80        9.57      145           6.9318      1.355402
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486
</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         10,921,105.03        0.33      145           7.3564      1.554686
         Arizona                    30         84,680,849.38        2.55      106           7.4820      1.524244
         Arkansas                    4         29,058,563.63        0.87      202           7.4687      1.763015
        California                 114        400,093,868.71       12.05       98           7.3103      1.535105
         Colorado                    8         18,594,170.15        0.56      116           7.1915      1.600214
       Connecticut                  10         47,744,506.97        1.44      203           7.3342      1.504254
         Delaware                    1          2,866,275.45        0.09       90           8.0000      1.880000
         Florida                    57        235,034,608.80        7.08      122           7.2694      1.636323
         Georgia                    31        209,395,433.76        6.30      131           7.1472      1.778755
          Idaho                      4          7,464,840.96        0.22      111           7.3434      1.620183
         Illinois                   22        269,962,058.66        8.13      102           6.9619      1.961101
         Indiana                    13         44,139,648.19        1.33      167           7.1401      1.410535
          Kansas                     2          4,112,418.06        0.12       91           7.8084      1.522336
         Kentucky                   11         62,498,126.03        1.88       91           7.4833      1.964792
        Louisiana                   11         48,157,572.38        1.45      132           7.5489      1.572280
          Maine                      1          1,102,375.57        0.03      208           7.4200        NAP
         Maryland                   29        176,056,262.72        5.30      118           7.1185      1.534911
      Massachusetts                 11         26,450,121.46        0.80      113           7.4645      1.437974
         Michigan                   11         53,942,998.51        1.62      157           7.3318      2.153862
        Minnesota                    6         10,534,161.78        0.32      160           7.0493      1.710111
       Mississippi                   1            712,010.87        0.02       90           8.2500      1.310000
         Missouri                    7         41,128,365.52        1.24      133           7.2635      1.365394
         Nebraska                    6         18,121,096.45        0.55       93           7.0145      1.648903
          Nevada                    13         69,773,037.12        2.10       98           7.1847      1.551849
      New Hampshire                  1          4,504,487.13        0.14       92           7.3800      1.440000
        New Jersey                  27        159,544,324.88        4.80      234           7.3164      1.411961
        New Mexico                   1          1,844,129.33        0.06       94           7.5000      1.450000
         New York                   30        298,377,376.71        8.98      131           7.0900      1.341213
      North Carolina                24        115,543,273.25        3.48      135           7.3145      1.423074
           Ohio                     14         71,901,799.26        2.16       84           7.2690      1.620784
         Oklahoma                    5          8,854,972.62        0.27      108           7.4442      1.371393
          Oregon                     6         18,398,107.74        0.55      119           7.3990      1.310897
       Pennsylvania                 21         85,732,203.78        2.58      163           7.3240      1.595497
      South Carolina                12         32,815,893.22        0.99      157           7.2782      1.342667
       South Dakota                  1          3,413,750.62        0.10       95           7.4300      1.400000
        Tennessee                   15         64,600,391.05        1.95      127           7.3750      1.599984
          Texas                     38        336,480,599.39       10.13      121           7.2140      1.446800
           Utah                     11         38,352,596.80        1.15       81           7.5554      1.426278
         Virginia                   21        129,399,813.07        3.90      130           7.2565      1.506794
        Washington                   7         18,605,952.46        0.56      106           7.5902      1.866596
      Washington, DC                 4         15,484,256.85        0.47       94           7.2816      1.593154
      West Virginia                  2          5,103,938.12        0.15      144           7.4738      2.340139
        Wisconsin                   15         35,024,464.81        1.05      135           7.4576      1.550850
         Wyoming                     1          4,700,221.23        0.14       92           7.3750      1.380000
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486
</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          3,976,840.42        0.12      214           6.7100      1.550000
     6.75% to 6.999%                64        687,943,521.93       20.71      120           6.8217      1.672316
     7.000% to 7.249%              204      1,135,254,222.15       34.18      123           7.1113      1.531999
     7.250% to 7.499%              197        839,459,384.72       25.28      139           7.3556      1.557915
     7.500% to 7.749%              113        370,863,370.00       11.17      114           7.5850      1.581190
     7.750% to 7.999%               55        176,400,519.98        5.31      137           7.8726      1.600337
     8.000% to 8.249%               19         77,961,899.34        2.35       96           8.1092      1.402112
     8.250% to 8.499%                4         14,123,260.70        0.43      205           8.3418      1.363967
     8.500% to 8.749%                3          5,767,159.66        0.17      225           8.6474      1.448982
     8.750% to 8.999%                1          2,305,638.70        0.07       89           8.8750      1.780000
    9.000% or greater                3          7,171,210.88        0.22      221           9.0483      1.327380
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486

</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               664      3,321,227,028.48      100.00      126           7.2427      1.574486
     37 to 48 months                 0                  0.00        0.00        0           0.0000      0.000000
      49 and greater                 0                  0.00        0.00        0           0.0000      0.000000
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486

</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        223,593,489.93        6.73      214           7.2950        NAP
       Less than 0                   0                  0.00        0.00        0           0.0000      0.000000
       0.0 to 0.99                   8         38,176,523.53        1.15      133           7.4357      0.729541
       1.0 to 1.09                   6         20,721,519.68        0.62      108           7.3711      1.061780
       1.1 to 1.24                  62        448,337,666.80       13.50      124           7.1760      1.198393
       1.25 to 1.49                230      1,070,721,140.72       32.24      131           7.3083      1.364606
       1.5 to 1.74                 141        766,311,561.07       23.07      114           7.2227      1.580135
       1.75 to 1.99                 74        266,909,691.52        8.04       98           7.3097      1.835375
       2.0 to 2.24                  35        371,389,684.61       11.18      117           7.0228      2.144340
     2.5 and greater                35        115,065,750.62        3.46      107           7.3898      2.883476
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486

</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         63,060,667.74        1.90      145           7.8020      1.885731
        Industrial                  44        125,173,123.85        3.77      107           7.3597      1.591811
         Lodging                    45        223,868,469.89        6.74      111           7.6078      1.898421
        Mixed Use                    8         21,537,191.34        0.65      118           7.6256      1.472299
     Mobile Home Park                5         13,188,116.73        0.40      100           7.1103      1.788155
       Multi-Family                228      1,059,196,153.97       31.89      128           7.2441      1.447281
          Office                    71        657,724,460.98       19.80      124           7.0872      1.509650
          Other                     73        223,593,489.93        6.73      214           7.2950        NAP
          Retail                   168        912,999,876.74       27.49      111           7.1830      1.658143
       Self Storage                 10         20,885,477.31        0.63      137           7.4981      1.865032
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486
</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        162,217,605.99        4.88       50           7.3045      1.477409
     61 to 84 months                 1         85,527,649.00        2.58       77           6.7500      2.220000
     85 to 108 months              424      1,818,693,054.50       54.76       93           7.2766      1.593772
    109 to 120 months                2         23,733,437.27        0.71      115           7.1048      1.503540
    121 to 154 months               47        416,210,230.92       12.53      142           7.1978      1.567454
    155 to 192 months                5         79,643,398.62        2.40      156           6.8314      1.956472
    193 to 240 months               26        133,771,373.96        4.03      210           7.2768      1.295252
  241 months or greater              3          4,594,765.07        0.14      272           8.7653      1.184091
Totals                             534      2,724,391,515.33       82.03      105           7.2377      1.607512

</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          6,938,070.67        0.21      108           7.3727      1.161903
    121 to 154 months               21         36,440,437.84        1.10      151           7.5627      1.579693
    155 to 192 months                4        169,355,001.55        5.10      161           6.8522      1.223413
    193 to 216 months               72        177,748,251.35        5.35      209           7.4082      1.619948
    217 to 240 months                2         12,550,322.16        0.38      228           8.1438        NAP
    241 to 264 months                2          2,585,385.23        0.08      257           7.8750        NAP
    265 to 300 months               15         75,294,814.36        2.27      272           7.4151      1.487006
  301 months or greater             11        115,923,229.99        3.49      331           7.3443      1.357827
Totals                             130        596,835,513.15       17.97      233           7.2654      1.389048
</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        4.92       88           6.7500      2.215235
    180 months or less               1        154,000,000.00        4.64      130           7.0400      1.510000
    181 to 228 months               11         56,742,783.00        1.71       66           7.6065      1.617999
    229 to 252 months                6         17,461,362.50        0.53      144           7.4920      1.433009
    253 to 276 months              120        402,391,394.60       12.12      108           7.4966      1.830084
    277 to 300 months               11         94,255,864.67        2.84      168           7.3322      1.518224
    301 to 324 months               10         57,285,132.51        1.72       93           8.0307      1.305651
  325 months or greater            373      1,778,863,452.05       53.56      102           7.1962      1.525312
Totals                             534      2,724,391,515.33       82.03      105           7.2377      1.607512
</TABLE>
<TABLE>
<CAPTION>

                           Age of Most Recent NOI

Age of Most                        # of          Scheduled          % of                                Weighted
Recent NOI                         Loans         Balance            Agg.     WAM          WAC             Avg DSCR(1)
                                                                    Bal.     (2)
 <S>                              <C>         <C>                  <C>      <C>        <C>       <C>
Underwriter's Information          109        438,912,306.83       13.22      119           7.3642      1.410737
      1 year or less               287      1,753,600,853.62       52.80      115           7.1784      1.648504
       1 to 2 years                235      1,014,128,999.82       30.53      141           7.3014      1.515593
    2 years or greater              33        114,584,868.21        3.45      209           7.2414        NAP
Totals                             664      3,321,227,028.48      100.00      126           7.2427      1.574486

<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              935,515.87         626,315.20           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              396,898.50          44,479.51           7.360%
  245114400     7      RT    Charlotte          NC              145,157.37          19,936.84           6.790%
  240000009     9      LO    Various            KY              153,579.39          26,472.26           7.672%
  440000010     10     OF    Akron              OH              134,422.87          16,481.01           7.080%
  245114220     11     MF    Baltimore          MD              128,563.37          21,046.53           7.110%
  180000281     12     LO    New York           NY              135,545.28          42,358.44           7.550%
  245114267     13     MF    Falls Church       VA              132,113.37          14,309.76           7.375%
  180000314     14     MF    Miramar            FL              121,623.86          16,401.36           6.880%
  245114329     15     MF    Gaithersburg       MD              115,275.32          20,716.27           6.800%
  245999549     16     MF    Chicago            IL              115,681.43          15,370.41           6.850%
  440000017     17     RT    Memphis            TN              107,698.16          13,267.61           7.100%
  195113931     18     MF    Houston            TX              119,153.69          12,431.93           8.140%
  180000242     19     RT    New York           NY              104,639.45          12,763.79           7.140%
  180000285     20     MF    Marin City         CA              104,375.54          11,784.71           7.326%
  355132446     21     RT    Burke              VA               98,363.67          12,299.18           7.080%
  440000022     22     OF    St. Louis          MO               98,661.41          11,650.23           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               94,610.62          10,247.68           7.375%
  180000315     26     MF    Bristol            PA               88,004.16          10,531.88           7.170%
  240000027     27     RT    Chester            NY               88,965.89          10,048.04           7.260%
  245114288     28     MF    Atlanta            GA               85,429.49          11,039.37           7.000%
  180000389     29     RT    Statesboro         GA               85,744.19          10,356.38           7.100%
  180000351     30     LO    Savannah           GA               84,587.61          15,961.31           7.340%
  815114262     31     OT    Orange             CT               79,663.79          15,388.41           7.125%
  180000402     32     RT    Sandy              UT               81,128.55          10,258.22           6.990%
  245114261     33     HC    Various            AR               85,494.34          25,333.72           7.750%
  245114331     34     MF    Germantown         MD               74,050.31          13,307.67           6.800%
  440000035     35     RT    Temple City        CA               82,407.10           8,997.99           7.340%
  245114391     36     RT    Alexandria         VA               76,792.65          10,250.42           6.875%
  245114330     37     MF    Largo              MD               73,166.12          13,148.78           6.800%
  245114401     38     RT    Sandy Springs      GA               78,717.15           9,657.45           7.063%
  245114063     39     MF    Lafayette          LA               81,414.58           8,084.75           7.540%
  440000040     40     RT    Patton Township    PA               70,814.65          17,851.97           7.040%
  355132439     41     OF    Baltimore          MD               79,588.07          11,336.17           7.600%
  180000438     42     OF    Dallas             TX               74,746.07           8,836.88           7.130%
  440000043     43     MF    Fullerton          CA               72,731.21           9,350.33           6.950%
  440000044     44     IN    Westmont           IL               75,110.05           8,622.78           7.270%
  180000326     45     LO    Costa Mesa         CA               74,943.37          14,312.01           7.340%
  180000304     46     RT    Fort Worth         TX               73,314.39           8,920.45           7.130%
  180000282     47     RT    Hodgkins           IL               78,470.28          15,323.70           7.990%
  245114375     48     MF    Alexandria         VA               69,653.23          11,192.99           7.125%
  180000289     49     RT    Niles              IL               74,783.72           8,015.76           7.450%
  440000050     50     RT    Indianapolis       IN               70,012.09           8,413.48           7.160%
  180000287     51     MF    Sacramanto         CA               71,865.18           8,039.79           7.348%
  180000396     52     OT    West Monroe        LA               75,472.68          19,261.39           8.340%
  245114265     53     MF    Gaithersburg       MD               68,512.00           7,420.83           7.375%
  440000054     54     RT    Memphis            TN               71,272.10           7,128.30           7.682%
  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               63,744.10           7,670.06           7.125%
  815114232     58     OT    Various            AR               61,671.70               0.00           7.156%
  440000059     59     OF    Aventura           FL               65,123.65           7,075.49           7.330%
  240000060     60     MF    Reno               NV               60,756.87           7,457.13           7.125%
  245114309     61     MF    Lexington          KY               60,661.03           7,217.79           7.200%
  245114303     62     MF    Orlando            FL               62,539.38           6,589.37           7.440%
  180000240     63     RT    Manassas Park      VA               60,972.53           6,685.40           7.396%
  245114114     64     HC    Various            GA               63,628.46          18,037.98           7.950%
  245114304     65     MF    Jacksonville       FL               61,252.85           6,371.81           7.470%
  180000368     66     MF    Lauderhill         FL               57,604.91           6,974.90           7.110%
  245114107     67     RT    Stockton           CA               59,660.61           6,644.20           7.375%
  195113942     68     MF    Salt Lake City     UT               64,165.38           6,694.70           8.140%
  245114320     69     LO    Allen Park         MI               56,895.78          10,865.45           7.340%
  440000070     70     LO    Pensacola Beach    FL               54,597.04          11,134.51           7.060%
  245114390     71     RT    Tustin             CA               55,947.62           6,590.01           7.160%
  245114371     72     MF    Atlanta            GA               55,625.75           6,693.21           7.125%
  440000073     73     RT    Washington Town    IN               54,501.47           6,967.95           7.010%
  180000369     74     MF    Miami              FL               55,124.48           6,702.46           7.100%
  180000306     75     MF    Frenso             CA               57,613.06           6,211.45           7.420%
  440000076     76     MF    Bergenfield        NJ               54,425.95           6,756.77           7.050%
  245114305     77     MF    St. Louis          MO               51,799.77           8,561.78           7.080%
  245114360     78     HC    Bronx              NY               58,189.82          16,474.82           7.890%
  180000297     80     MF    Wheaton            IL               51,119.41           6,837.40           6.900%
  180000376     81     LO    Daytona Beach      FL               50,082.46           9,803.60           7.230%
  245114298     82     MF    Edison             NJ               50,099.80           5,838.66           7.250%
  440000083     83     RT    Northwoods         MO               50,864.07           5,356.90           7.425%
  355132436     84     OF    Charlotte          NC               46,764.98          11,521.70           7.200%
  195113938     85     MF    Tuscon             AZ               53,749.45           5,607.95           8.140%
  240000086     86     MF    Sparks             NV               47,941.16           5,802.03           7.159%
  440000087     87     OF    Philadelphia       PA               49,014.25           5,151.10           7.430%
  240000088     88     MF    Las Vegas          NV               47,036.61           5,692.55           7.159%
  440000089     89     LO    Louisville         KY               48,802.43           8,838.88           7.500%
  245114323     90     LO    Pineville          NC               51,291.64           8,265.57           7.875%
  240000091     91     MF    Las Vegas          NV               48,299.58           5,472.11           7.356%
  440000092     92     RT    Ocean City         MD               47,415.57           5,400.54           7.240%
  245114395     93     HC    Columbus           OH               46,200.55           5,387.35           7.200%
  245114207     94     MF    Augusta            GA               44,810.41           5,752.58           7.000%
  355112450     95     IN    Charlotte          NC               43,140.92          14,676.23           7.100%
  245114157     96     MF    Portland           OR               46,439.53           4,998.65           7.440%
  180000331     97     RT    New York           NY               44,646.79           4,998.71           7.330%
  440000098     98     OF    West Hills         CA               43,769.62           5,151.88           7.210%
  245114274     99     MF    Winston-Salem      NC               42,216.14           6,729.74           7.215%
  180000343    100     MF    Houston            TX               42,904.73           5,242.02           7.120%
  240000101    101     OF    Westlake Village   CA               47,280.66           4,321.20           7.863%
  180000385    102     RT    LaGrange           GA               42,572.29           5,141.98           7.100%
  180000300    103     RT    Collyville         TX               42,666.57           5,191.41           7.130%
  180000381    104     RT    Sedona             AZ               44,860.41           4,587.48           7.510%
  245999535    105     RT    Glen Allen         VA               43,537.86           4,690.19           7.350%
  180000374    106     RT    Glen Cove          NY               43,102.91           4,839.49           7.290%
  180000342    107     RT    Fort Worth         TX               41,201.53          10,417.64           7.120%
  240000108    108     RT    Las Vegas          NV               42,624.15           5,019.16           7.263%
  245114338    109     MF    Jersey City        NJ               41,171.76           5,012.49           7.060%
  240000110    110     RT    Boston             MA               43,421.68           7,658.51           7.520%
  180000358    111     MF    Rancho Cucamonga   CA               40,207.70           5,181.65           6.960%
  240000112    112     MF    Encino             CA               40,742.11           5,055.89           7.051%
  245999547    113     MF    Middletown         OH               39,136.63           6,378.28           7.060%
  440000114    114     MF    Azusa              CA               39,885.54           5,022.41           7.000%
  240000115    115     MF    Las Vegas          NV               40,592.71           4,928.86           7.135%
  180000386    116     RT    Houston            TX               41,255.65           4,632.08           7.290%
  240000117    117     MF    Phoenix            AZ               43,168.10           4,263.30           7.627%
  240000118    118     MF    San Diego          CA               42,747.74           4,425.80           7.571%
  440000119    119     OF    Tallahassee        FL               39,007.71           5,132.60           6.940%
  180000384    120     RT    Dublin             GA               39,574.24           4,779.87           7.100%
  245999551    121     RT    Bradenton          FL               40,702.51           7,535.55           7.375%
  240000122    122     RT    Columbus           OH               38,910.27           6,068.61           7.240%
  180000329    123     MF    Lubbock            TX               40,640.14           4,607.54           7.300%
  180000296    124     MF    San Diego          CA               39,029.29           4,969.36           7.020%
  180000214    125     RT    Battle Creek       MI               40,002.34           5,920.06           7.450%
  355132437    126     OF    Charlotte          NC               41,141.54           7,631.88           7.500%
  245114376    127     MF    Carrboro           NC               40,943.28           4,376.76           7.390%
  245114396    128     LO    Lynchburg          VA               42,911.64           6,719.37           7.875%
  245114182    129     RT    Oceanside          CA               38,244.45           7,986.86           7.070%
  240000130    130     MF    Los Angeles        CA               38,579.24           4,841.79           7.071%
  440000131    131     OF    Greenville         SC               39,526.38           4,459.90           7.300%
  245114377    132     RT    Louisburg          NC               39,211.89           4,447.39           7.250%
  245114131    133     MF    Millville          NJ               41,198.44           4,100.36           7.625%
  245114193    134     RT    Silver Spring      MD               38,143.02           4,742.01           7.110%
  245114398    135     MF    Alexandria         VA               36,892.43           5,881.08           7.150%
  180000437    136     RT    Madison            WI               37,876.12           4,553.69           7.090%
  240000137    137     OF    Montebello         NY               38,654.15           4,365.70           7.260%
  245999548    138     MF    Keyport            NJ               37,912.67           4,531.60           7.125%
  245114132    139     MF    Summit             NJ               38,629.38           4,475.99           7.280%
  245999504    141     RT    Olney              MD               35,625.15           4,953.78           6.760%
  245114218    142     OF    Sunrise            FL               38,973.89               0.00           7.300%
  180000357    143     MF    Rialto             CA               36,392.37           4,689.96           6.960%
  440000144    144     MF    Daly City          CA               38,287.03           4,344.84           7.330%
  180000275    145     OT    Stonington         CT               36,914.76           8,686.18           7.420%
  245114247    146     OF    Brooklyn           NY               41,111.31           6,355.39           8.000%
  245114209    147     RT    Chardon            OH               35,606.64           6,006.11           7.250%
  240000148    148     LO    Columbus           OH               40,245.53           6,431.88           7.900%
  440000149    149     IN    Sunrise            FL               37,028.33           6,843.87           7.380%
  245114393    150     IN    Menominee          MI               37,601.54          11,193.68           7.625%
  180000319    151     MF    Toms River         NJ               36,265.45           4,340.06           7.170%
  440000152    152     RT    Cabin John         MD               35,376.64           4,541.51           7.000%
  245114173    153     MF    Vernon             CT               38,623.54           3,844.09           7.625%
  180000283    154     RT    Mount Holly        NJ               38,245.99           3,924.85           7.553%
  180000407    155     OF    Washington         DC               35,333.49           4,075.50           7.210%
  440000156    156     OF    Darien             CT               36,270.84           3,887.19           7.400%
  180000312    157     RT    Chino Hills        CA               35,410.58           4,116.31           7.240%
  245114208    158     MF    South River        NJ               33,995.36           4,436.50           6.960%
  815114269    159     OT    LaGrange           GA               34,369.66           8,188.20           7.375%
  240000160    160     MF    Encino             CA               34,120.55           4,234.19           7.051%
  180000372    161     RT    Plano              TX               34,791.46           4,039.99           7.210%
  440000162    162     RT    Richmond           VA               35,247.46           3,946.41           7.330%
  245114321    163     LO    Romulus            MI               34,871.61           6,659.46           7.340%
  440000164    164     IN    Wellington         FL               33,359.70           4,160.88           7.070%
  240000165    165     MF    La Grange Park     IL               35,352.27           3,780.74           7.494%
  245114315    166     MF    Winston-Salem      NC               31,747.35           5,255.81           7.075%
  245999501    167     LO    Bethlehem          PA               35,113.47           5,979.29           7.625%
  195113933    168     MF    Longview           TX               36,937.17           3,853.85           8.140%
  245114372    169     IN    Clayton            WI               32,308.94          18,481.60           7.438%
  245114211    170     RT    Austin             TX               33,489.51           4,868.88           7.375%
  245999500    171     LO    Newburgh           NY               35,649.67           5,582.24           7.875%
  180000268    172     OF    New York           NY               32,333.02           3,993.12           7.110%
  195114118    173     MF    Beacon Falls       CT               34,708.55           3,512.31           7.625%
  440000174    174     MF    Tampa              FL               33,260.70           3,631.72           7.340%
  245114385    175     MF    Metairie           LA               31,251.95           4,084.88           6.910%
  245999511    176     LO    Washington         DC               33,620.40           5,915.63           7.500%
  355132443    177     RT    Greer              SC               32,053.68          10,711.03           7.300%
  440000178    178     RT    San Diego          CA               33,111.77           3,615.47           7.340%
  440000179    179     OF    Whitpain Township  PA               31,433.00           3,934.88           7.030%
  245114324    180     LO    Matthews           NC               34,852.01           5,616.35           7.875%
  245114345    181     HC    Bristol            TN               34,198.93           9,720.97           7.875%
  240000182    182     MF    Los Angeles        CA               31,677.97           3,854.47           7.146%
  240000183    183     IN    Fremont            CA               31,516.51           3,759.36           7.194%
  245999556    184     MF    Ralston            NE               29,725.85           3,908.91           6.875%
  245114322    185     LO    Concord            NC               33,536.84           5,404.41           7.875%
  245114273    186     MF    Charlotte          NC               29,551.30           4,710.82           7.215%
  440000187    187     LO    Ocala              FL               32,030.03           5,408.75           7.650%
  440000188    188     RT    Smithtown          NY               28,776.12           6,244.52           6.900%
  815114270    189     OT    Huntsville         AL               29,675.75           7,123.82           7.375%
  440000191    191     RT    Various            CA               29,487.60           3,677.84           7.070%
  245114292    192     MF    Charleston         SC               28,500.52           3,843.39           6.880%
  180000337    193     RT    Glendale           AZ               29,490.74           3,601.07           7.116%
  180000391    194     MF    Conroe             TX               29,551.70           3,510.14           7.140%
  245114286    195     LO    Gatlinburg         TN               31,089.27           5,333.85           7.625%
  195114175    197     MU    Agoura Hills       CA               32,216.68           3,952.81           7.875%
  245114302    198     MF    Casper             WY               29,870.51           3,281.90           7.375%
  180000288    200     RT    Houston            TX               29,269.98           3,326.93           7.310%
  180000321    201     MF    Wilkes-Barre       PA               28,256.83           3,381.63           7.170%
  180000424    202     MH    Austin             TX               28,490.25           3,108.56           7.320%
  245114392    203     IN    Marinette          WI               28,827.85           8,581.82           7.625%
  240000204    204     RT    Salem              NH               28,645.98           3,140.75           7.380%
  240000205    205     MF    Glendale           CA               27,623.09           3,367.96           7.125%
  245114180    206     OF    Richmond           VA               28,192.87           6,175.62           7.625%
  240000207    207     IN    Berkeley           CA               27,257.44           3,211.91           7.175%
  180000303    208     RT    Laguna Beach       CA               28,926.69           2,877.61           7.610%
  180000333    209     OF    Lakeland           FL               28,180.30           3,038.21           7.420%
  440000210    210     MF    Orlando            FL               27,493.79           3,204.14           7.250%
  245114325    211     LO    Shreveport         LA               27,998.93           5,138.68           7.460%
  240000212    212     RT    Santa Ana          CA               27,847.65           3,118.01           7.346%
  195096351    213     RT    Falls Township     PA               30,741.70           3,467.40           8.130%
  440000214    214     RT    Battle Creek       MI               28,029.40           4,013.68           7.490%
  180000362    215     RT    Plantation         FL               26,824.47           3,101.81           7.220%
  440000216    216     RT    Onley              VA               26,287.14           3,222.96           7.080%
  440000217    217     RT    Logan Township     PA               25,551.27           6,138.93           7.210%
  245999529    218     MF    Oklahoma City      OK               27,188.47           2,924.97           7.375%
  240000219    219     OF    Scottsdale         AZ               27,014.35           2,740.11           7.513%
  180000397    220     OF    Palm Beach         FL               25,037.21           3,074.94           7.060%
  240000221    221     MF    Santa Rosa         CA               24,945.73           3,095.77           7.035%
  245999503    222     RT    Silver Spring      MD               23,029.29           8,806.20           6.710%
  245114343    223     MF    Vernon             CT               24,397.90           3,263.31           6.900%
  180000263    224     MF    Wilton Manors      FL               26,065.81           4,835.35           7.450%
  180000355    225     RT    Blendon Township   OH               25,848.06           2,865.64           7.320%
  180000348    226     RT    Costa Mesa         CA               25,931.84           2,826.70           7.360%
  240000227    227     MF    Tarzana            CA               24,726.69           3,068.45           7.051%
  245999517    228     LO    Mesa               AZ               26,368.43           4,543.06           7.590%
  240000229    229     IN    South Gate         CA               21,746.12          22,949.27           7.228%
  180000292    230     OT    Chicago            IL               24,393.40           6,391.60           7.360%
  180000354    231     RT    Columbus           OH               25,477.03           2,824.51           7.320%
  440000232    232     MF    Anaheim            CA               27,088.01           2,551.50           7.777%
  440000233    233     RT    Sanford            NC               24,923.98           2,906.34           7.200%
  240000234    234     MH    Mesa               AZ               23,501.56           3,232.84           6.802%
  440000235    235     RT    Little Rock        AR               24,343.09           8,660.92           7.490%
  440000236    236     MF    Virginia           MN               23,603.56           5,794.21           7.160%
  240000237    237     IN    Moorpark           CA               26,237.98           2,691.36           7.593%
  245114384    238     MF    Longview           TX               23,788.80           3,109.38           6.910%
  245999540    239     MU    Morristown         NJ               24,702.48           4,532.71           7.375%
  245114349    240     MF    Lake View Terrace  CA               24,646.97           2,748.69           7.290%
  440000241    241     MF    Oakland Park       FL               25,014.25           2,708.24           7.410%
  240000242    242     OF    Chicago            IL               24,809.03           2,766.20           7.356%
  440000243    243     OF    Brentwood          TN               23,559.79           3,700.15           7.240%
  440000244    244     MF    Williamsport       MD               24,842.11           4,532.79           7.500%
  180000141    245     RT    Orlando            FL               26,359.14           2,377.12           7.910%
  245114194    246     IN    Naples             FL               24,223.90           4,572.76           7.375%
  245114198    247     MF    Lakeside Park      KY               24,713.36           2,582.72           7.510%
  240000248    248     RT    Berkeley           CA               23,736.61           4,608.83           7.312%
  240000249    249     MF    Los Angeles        CA               24,165.30           2,612.24           7.446%
  245114212    250     RT    Mesa               AZ               23,640.35           2,813.61           7.250%
  440000251    251     RT    Philadelphia       PA               22,650.54           3,576.35           7.100%
  440000252    252     RT    Jacksonville       FL               23,266.31           2,682.17           7.260%
  180000274    253     MF    Augusta            GA               22,413.74           3,508.96           7.250%
  245114278    254     MF    Norfolk            NE               22,802.58           2,798.72           7.125%
  245114284    255     RT    Salem              VA               21,082.25           7,924.65           6.800%
  815114283    256     OT    Eustis             FL               20,993.92           8,857.37           7.030%
  180000294    257     MF    Rockford           IL               22,464.18           2,778.87           7.090%
  240000258    258     HC    Lynnwood           WA               25,066.97           3,801.65           7.970%
  180000308    259     RT    Corbin             KY               22,938.67           2,560.86           7.353%
  180000341    260     LO    Bethesda           MD               22,393.41           4,248.26           7.360%
  805114053    261     OT    Orangeburg         SC               21,138.19           5,415.86           7.260%
  440000262    262     OF    Roswell            GA               23,097.45           2,373.30           7.550%
  440000263    263     OF    Englewood          CO               21,931.13           2,529.62           7.210%
  440000264    264     IN    Delray Beach       FL               21,601.84           2,615.59           7.110%
  440000265    265     OF    Annapolis          MD               21,319.33           2,679.93           7.020%
  440000266    266     RT    Gainesville        GA               21,266.56           4,940.32           7.330%
  240000267    267     MF    Grand Prairie      TX               20,661.41           3,420.18           7.054%
  180000295    268     MF    Victoria           TX               22,607.07           2,416.91           7.440%
  440000269    269     RT    Miami              FL               22,544.24           2,430.56           7.420%
  245114386    270     MF    Clear Lake City    TX               20,873.50           2,728.34           6.910%
  440000271    271     IN    Ft. Lauderdale     FL               22,586.62           2,283.93           7.520%
  240000272    272     OF    Portland           OR               22,564.93           2,288.79           7.513%
  440000273    273     RT    Mesa               AZ               22,268.86           3,823.93           7.600%
  240000274    274     RT    San Jose           CA               22,472.78           3,791.63           7.675%
  245114380    275     MF    Metairie           LA               20,290.44           2,652.13           6.910%
  440000276    276     RT    Sioux Falls        SD               21,855.92           2,275.44           7.430%
  240000277    277     HC    Snohomish          WA               23,061.61           3,497.52           7.970%
  245114296    278     HC    St Louis           MO               22,686.69           3,655.92           7.875%
  180000316    279     MF    Toms River         NJ               20,792.19           2,488.30           7.170%
  245114223    280     MF    Baltimore          MD               20,164.45           3,175.18           7.210%
  245114200    281     LO    Metroplois         IL               21,435.59           6,621.66           7.625%
  180000188    282     OT    Las Vegas          NV               19,349.19           7,702.16           7.200%
  245114353    283     RT    Silver Spring      MD               19,808.96           2,606.19           6.910%
  440000284    284     OF    North Hollywood    CA               21,283.59           3,820.00           7.490%
  440000285    285     RT    Pinetop-Lakeside   AZ               19,395.57           2,724.61           6.780%
  245114285    286     MF    Dallas             TX               21,663.81           2,226.00           7.550%
  180000293    287     RT    Shepardsville      KY               21,078.77           2,353.23           7.353%
  245114280    288     MF    Columbus           NE               20,378.30           2,501.18           7.125%
  440000289    289     OF    Menands            NY               20,435.67           6,664.18           7.360%
  815114087    290     OT    West Hazelton      PA               20,287.26           7,150.43           7.600%
  245999559    291     MF    Blommingdale       NJ               20,543.87           2,309.04           7.250%
  245114291    292     MF    Estero             FL               20,323.48           2,438.33           7.180%
  440000293    293     RT    Rockville          MD               19,714.68           6,621.02           7.180%
  245114365    294     IN    Fond Du Lac        WI               19,679.08          11,256.97           7.438%
  180000324    295     OT    Chicago Heights    IL               19,762.52           4,749.48           7.430%
  240000296    296     SS    Everett            WA               20,233.54           2,300.66           7.260%
  245114346    297     MF    Roanoke            VA               19,844.86           2,387.85           7.125%
  440000298    298     RT    Williamsburg       VA               20,895.97           2,178.11           7.500%
  128878897    299     MF    Atlanta            GA               24,265.74           3,569.11           9.063%
  240000300    300     OF    Chicago            IL               20,467.45           2,282.11           7.356%
  240000301    301     RT    Portage            MI               20,234.64           3,843.81           7.356%
  180000322    302     MF    Franklin           TN               19,081.58           2,531.40           6.920%
  180000192    303     MF    San Bernadino      CA               20,135.97           6,996.07           7.770%
  240000304    304     MF    Sparks             NV               19,673.97           2,381.02           7.159%
  245999531    305     MU    Boston             MA               20,042.90           3,710.69           7.375%
  180000309    306     RT    Manchester         KY               20,148.83           2,249.40           7.353%
  240000307    307     MF    Reno               NV               18,776.11           2,527.87           6.884%
  245114216    308     MF    Nashville          TN               19,915.43           2,260.02           7.330%
  240000309    309     MF    Phoenix            AZ               19,819.85           2,270.85           7.307%
  180000411    310     MF    Los Angeles        CA               19,299.07           2,292.33           7.140%
  245114319    311     MF    Ft. Myers          FL               19,397.37           2,302.19           7.190%
  440000312    312     OF    Smithtown          NY               19,369.47           2,308.44           7.180%
  245114156    313     SS    Wayne Township     NJ               20,021.51           3,626.21           7.500%
  240000314    314     OF    West Hartford      CT               20,625.05           2,079.41           7.650%
  815114272    315     OT    Morganton          NC               17,411.89           7,587.40           7.000%
  180000409    316     MF    Los Angeles        CA               18,997.52           2,256.51           7.140%
  240000317    317     RT    Capitola           CA               20,205.13           2,001.60           7.584%
  245114279    318     MF    Kearny             NE               18,926.14           2,322.94           7.125%
  440000319    319     OF    Salt Lake City     UT               18,513.62           3,866.30           7.070%
  815114128    320     OT    Union Township     NJ               18,752.13           3,932.39           7.410%
  195114177    321     RT    Columbia           MD               20,203.97           5,899.37           7.875%
  180000081    322     MF    Chamblee           GA               20,810.14           5,857.85           8.120%
  180000398    323     RT    Memphis            TN               18,695.97           2,220.70           7.140%
  240000325    325     IN    San Leandro        CA               18,848.12           3,624.84           7.283%
  440000326    326     RT    Indianapolis       IN               18,940.17           2,207.29           7.250%
  240000327    327     IN    Westlake Village   CA               19,757.11           2,052.43           7.563%
  440000328    328     MF    Boulder            CO               17,596.91           2,461.86           6.790%
  240000329    329     RT    Newport News       VA               18,824.35           3,575.91           7.356%
  240000330    330     IN    Goleta             CA               18,801.21           2,134.47           7.329%
  180000318    331     MF    Jackson            NJ               18,374.50           2,198.96           7.170%
  815114255    332     OT    Milton Freewater   OR               17,447.53           6,031.05           7.250%
  815999526    333     OT    Portage            MI               17,162.17           5,380.52           7.125%
  180000379    334     MF    Houston            TX               18,354.41           2,090.54           7.240%
  440000335    335     IN    Boulder            CO               18,119.03           2,143.18           7.150%
  240000336    336     MF    Santa Rosa         CA               17,486.54           2,287.52           6.908%
  240000337    337     RT    Sunnyvale          CA               18,847.71           3,337.64           7.508%
  240000338    338     RT    Scottsdale         AZ               18,858.95           2,029.22           7.457%
  240000339    339     MF    Sierra Vista       AZ               17,577.45           2,806.51           7.210%
  815114356    340     OT    St. John           IN               16,384.52           6,793.32           7.000%
  440000341    341     MF    Tampa              FL               17,245.45           2,268.92           6.910%
  245114268    342     HC    Delmar             DE               19,766.66           3,078.34           8.000%
  240000343    343     OF    Chicago            IL               18,296.66           2,040.07           7.356%
  440000344    344     RT    Houston            TX               22,504.16           1,253.44           9.010%
  815114358    345     OT    Lafayette          IN               15,892.93           6,633.63           6.875%
  245114213    346     MF    Murfreesboro       TN               17,957.85           2,037.87           7.330%
  180000310    347     RT    Fairlea            WV               17,978.95           2,007.17           7.353%
  245999539    348     MF    Summerville        MA               16,700.36           4,005.28           7.190%
  245999550    349     RT    Margate            FL               17,240.92           7,517.30           7.500%
  240000350    350     MF    Los Angeles        CA               18,306.78           1,865.34           7.625%
  245114289    351     MF    State College      PA               20,822.61           1,277.38           8.700%
  240000352    352     RT    Walled Lake        MI               17,314.54           1,938.56           7.330%
  245114312    354     RT    Fredericksburg     VA               16,531.44           5,599.09           7.250%
  440000355    355     OF    Annapolis          MD               16,165.74           2,074.71           6.970%
  815114167    356     OT    Miami              FL               16,078.38           6,548.72           7.500%
  180000404    357     RT    Phoenix            AZ               17,084.29           1,757.54           7.480%
  440000358    358     OF    Pacheco            CA               17,167.70           1,748.08           7.520%
  240000359    359     MF    Orange             CA               16,763.92           1,884.31           7.375%
  245114369    360     IN    Stevens Point      WI               15,860.75           9,072.79           7.438%
  440000361    361     RT    Vestavia Hills     AL               16,156.13           1,911.02           7.150%
  245114244    362     MF    Ayer               MA               17,829.91           2,777.58           8.000%
  180000327    363     MF    Pensacola          FL               15,590.97           2,034.68           6.960%
  245114301    364     SS    Citrus Heights     CA               15,729.71           3,220.28           7.130%
  245114318    365     OF    Altomonta Springs  FL               15,718.23           3,223.26           7.125%
  240000366    366     MF    Peoria             IL               15,410.89           1,932.40           7.026%
  440000367    367     MF    Washington         DC               15,170.69           1,987.71           6.920%
  440000368    368     MF    Sylmar             CA               15,533.75           1,921.55           7.090%
  440000369    369     LO    Saratoga           CA               16,361.92           2,936.49           7.550%
  240000370    370     MF    Stockton           CA               16,568.87           1,730.14           7.567%
  440000371    371     RT    Littleton          CO               16,157.95           2,802.60           7.570%
  240000372    372     OF    Santa Barbara      CA               16,060.24           1,684.25           7.451%
  245114185    373     MF    Granda Hills       CA               16,626.79           1,588.89           7.720%
  245114361    374     OF    Plymouth Meeting   PA               15,954.64           2,889.64           7.500%
  245114181    375     HC    Gig Harbor         WA               16,768.42           2,702.21           7.875%
  240000376    376     MF    Los Angeles        CA               15,248.99           1,910.18           7.113%
  245999508    377     RT    Medford            OR               15,331.25           1,723.16           7.250%
  440000378    378     RT    Galveston          TX               14,781.44           3,031.83           7.090%
  180000269    379     IN    Bethpage           NY               14,838.19           1,878.41           7.050%
  245114202    381     LO    Hammond            IN               15,295.64           4,844.19           7.500%
  245114083    382     LO    Albany             GA               16,339.42           4,571.58           8.000%
  180000400    383     MF    Bowling Green      KY               14,754.07           1,812.02           7.060%
  440000384    384     RT    Memphis            TN               15,166.05           5,121.71           7.500%
  440000385    385     HC    Topeka             KS               16,005.86           2,688.54           7.750%
  805114012    386     OT    Houston            TX               14,160.49           5,495.51           7.270%
  245114219    387     MU    New York           NY               14,997.52           1,750.66           7.230%
  440000388    388     RT    San Diego          CA               14,669.09           1,779.17           7.090%
  245114183    389     SS    Boise              ID               16,159.44           2,623.99           7.875%
  240000390    390     OF    South Bend         IN               15,064.64           1,698.56           7.280%
  245114115    391     LO    Dunn               NC               16,654.64           7,651.33           8.625%
  240000392    392     MF    Oxnard             CA               14,591.74           1,700.80           7.201%
  180000378    393     OF    Coral Gables       FL               14,401.23           1,743.72           7.110%
  245114228    394     MU    Edgewood           MD               14,714.06           2,099.97           7.520%
  245114297    395     MF    Tallahassee        FL               14,925.24           1,650.96           7.375%
  245114217    396     MF    Clarksvile         TN               14,820.78           1,681.88           7.330%
  240000397    397     RT    Peoria             AZ               15,679.06           1,514.83           7.750%
  195114158    398     LO    Forest Park        GA               17,643.96           3,066.43           8.875%
  245114258    399     IN    Phoenixville       PA               14,683.81           4,650.43           7.500%
  245114151    400     LO    Parkersburg        WV               14,911.71           4,606.38           7.625%
  245114246    401     LO    Gaffney            SC               15,555.13           4,352.14           8.000%
  245999506    402     RT    Kennewick          WA               14,040.41           1,702.93           7.090%
  180000313    403     OT    Lexington          SC               14,359.21           2,914.88           7.570%
  245114276    404     SS    Santa Clarita      CA               14,931.69           2,618.45           7.620%
  245114171    405     MF    Sanger             CA               15,270.46           1,450.60           7.750%
  180000367    406     OF    Orlando            FL               15,128.72           1,431.57           7.690%
  195113941    407     MF    Shreveport         LA               15,634.00           1,631.18           8.140%
  815114250    408     OT    Coral Springs      FL               13,050.90           5,470.89           7.125%
  245114226    409     MF    Baltimore          MD               13,277.47           2,222.06           7.020%
  245114229    410     RT    Abingdon           MD               13,510.02           3,188.70           7.300%
  240000411    411     RT    Pico Rivera        CA               14,887.21           1,431.22           7.706%
  815114251    412     OT    Chicago            IL               12,522.44           5,149.53           7.000%
  245114362    413     IN    Menasha            WI               13,364.15           7,644.66           7.438%
  180000320    414     MF    Wannamassa         NJ               13,659.99           1,634.75           7.170%
  245999523    415     LO    Payson             AZ               14,296.14           2,463.10           7.590%
  440000416    416     MF    Austin             TX               13,520.78           1,630.28           7.120%
  245999520    417     MF    Metairie           LA               13,141.55           1,654.78           7.000%
  440000418    418     OF    Santa Barbara      CA               13,778.26           1,521.08           7.330%
  240000419    419     MF    Denver             CO               13,099.12           1,703.86           7.000%
  180000371    420     RT    Houston            TX               13,469.51           2,575.79           7.300%
  195113936    421     MF    Dallas             TX               14,812.57           1,545.48           8.140%
  440000422    422     RT    Vestiva Hills      AL               13,969.27           1,428.52           7.510%
  180000353    423     MF    New York           NY               13,738.69           1,478.66           7.390%
  245114378    424     LO    Franklin           TN               14,383.82           3,176.75           7.875%
  440000425    425     LO    Winter Park        FL               14,441.81           2,305.63           7.840%
  815114333    426     OT    Aurora             CO               13,054.51           6,307.11           7.625%
  180000363    427     MF    Jonesboro          GA               11,986.42           3,255.34           6.780%
  180000251    428     RT    Deptford           NJ               13,383.82           1,579.32           7.220%
  440000429    429     MF    Dallas             TX               12,920.39           4,374.70           7.180%
  440000430    430     MU    New York           NY               14,931.27           2,231.25           8.125%
  180000390    431     OF    Newport Beach      CA               13,920.98           1,401.77           7.530%
  180000334    432     OT    Miami              FL               12,921.26           4,001.08           7.450%
  815096383    433     OT    Ventnor City       NJ               12,832.34           2,733.17           7.310%
  240000434    434     IN    Windsor            WI               11,949.90          11,002.45           7.501%
  240000435    435     MF    Osseo              MN               12,808.97           1,618.18           7.039%
  240000436    436     OF    Murray             UT               14,489.50           1,268.06           7.939%
  815999513    437     OT    Virginia Beach     VA               12,179.09           5,007.84           7.170%
  815999512    438     OT    Roanoke            VA               12,181.53           4,803.88           7.170%
  245114227    439     IN    Belcamp            MD               13,253.67           1,867.87           7.560%
  245114195    440     MF    Palm Springs       FL               13,831.45           1,386.12           7.625%
  240000441    441     OF    Van Buren Township MI               10,944.08          12,607.92           7.060%
  815114326    442     OT    Houma              LA               12,192.74           2,838.18           7.090%
  245999502    443     RT    Palmdale           CA               12,588.77           4,155.26           7.210%
  245114359    444     MF    Hastings           NE               12,308.36           1,618.53           6.875%
  240000445    445     MF    Glendale           CA               12,692.54           1,589.95           7.113%
  240000446    446     RT    Lancaster          CA               12,798.51           1,540.68           7.188%
  805114122    447     OT    Winslow Township   NJ               13,157.95           2,419.33           7.690%
  180000073    448     OT    Richmond           VA               12,892.28           4,935.04           7.770%
  440000449    449     RT    Stoughton          MA               13,232.80           1,378.88           7.450%
  440000450    450     RT    Plainfield         IN               13,141.17           1,398.81           7.400%
  440000451    451     RT    Placentia          CA               12,976.29           1,434.98           7.310%
  245999521    452     MF    Metairie           LA               12,244.23           1,600.42           6.910%
  245999552    453     RT    Wallkill           NY               13,031.73           1,844.10           7.375%
  440000454    454     RT    Pasadena           CA               12,491.20           1,550.74           7.050%
  240000455    455     MF    Peoria             IL               11,956.93           1,674.80           6.758%
  245999522    456     LO    St. Augustine      FL               14,065.16           3,663.80           8.125%
  245114394    457     SS    Tacoma             WA               12,890.27           2,424.23           7.350%
  240000458    458     MF    Van Nuys           CA               12,790.12           1,504.26           7.228%
  240000459    459     MF    St Louis           MO               12,764.47           1,509.99           7.214%
  240000460    460     MF    St Louis           MO               12,764.47           1,509.99           7.214%
  245114290    461     LO    Kingsland          GA               13,587.11           3,815.12           7.875%
  245114196    462     MF    Washington         DC               13,050.76           1,453.42           7.375%
  240000463    463     MF    Chatsworth         CA               12,557.99           1,573.09           7.113%
  180000373    464     OT    Liberty            NY               11,744.29           3,270.31           7.020%
  245999507    465     MF    Fayetteville       AR               12,743.86           1,445.41           7.250%
  180000338    466     OT    Philadelphia       PA               11,645.31           3,097.69           6.970%
  815114123    467     OT    Wildwood           NJ               12,817.05           3,277.92           7.690%
  240000468    468     RT    Salt Lake City     UT               14,002.30           1,185.18           7.999%
  240000469    469     MF    Fresno             CA               12,434.72           1,480.05           7.151%
  245114179    470     LO    Statesville        NC               13,702.37           6,628.09           8.375%
  180000330    471     OT    Martinsville       IN               11,818.80           4,531.54           7.320%
  240000472    472     MH    Idaho Falls        ID               12,059.21           1,492.14           7.058%
  440000473    473     RT    Lauderhill         FL               12,620.76           2,211.14           7.540%
  440000474    474     RT    Chesapeake         VA               12,210.39           1,406.02           7.230%
  180000377    475     RT    Alpharetta         GA               11,530.49           2,503.19           6.920%
  240000476    476     OF    Chicago            IL               12,404.52           1,383.09           7.356%
  245114231    477     MU    Brighton           MA               12,710.46           2,560.62           7.875%
  815114263    478     OT    Oveido             FL               11,296.75           4,385.51           7.160%
  240000479    479     LO    Mt. Sterling       KY               12,798.28           2,206.02           7.672%
  240000480    480     LO    Elizabethtown      KY               12,798.28           2,206.02           7.672%
  240000481    481     RT    Half Moon Bay      CA               12,942.58           2,181.07           7.763%
  180000187    482     OT    Vernon             CT               11,303.17           4,445.07           7.250%
  440000483    483     RT    Castle Shannon     PA               12,450.00           1,251.50           7.550%
  240000484    484     MF    Truckee            CA               12,111.08           1,325.20           7.351%
  240000485    485     RT    Pleasant Hill      CA               12,520.55           2,112.48           7.675%
  245114078    486     MF    Newton             NJ               12,977.87           1,154.22           7.870%
  815999524    487     OT    Gaylord            MI               11,136.24           3,065.07           7.125%
  240000488    488     RT    Midvale            UT               13,114.96           1,137.75           7.959%
  245114281    489     HC    Santa Monica       CA               13,247.83           1,964.41           8.125%
  245114203    490     LO    Macomb             IL               12,115.77           3,742.68           7.625%
  245114154    491     LO    Lancaster          OH               12,115.77           3,742.68           7.625%
  245114150    492     LO    Logan              OH               11,960.44           3,694.69           7.625%
  245114153    493     LO    Octa               OH               11,960.44           3,694.69           7.625%
  240000494    494     RT    Jacksonville       FL               11,602.11           2,273.30           7.280%
  815114337    495     OT    Brazil             IN               10,416.73           4,422.53           6.938%
  180000394    496     RT    Gardner            MA               11,657.60           1,316.64           7.260%
  245114287    497     RT    Grants             NM               11,923.68           2,117.15           7.500%
  180000406    498     RT    Stroud Township    PA               11,577.20           2,205.13           7.290%
  245114339    499     MF    Miramar            FL               11,306.05           1,414.55           7.063%
  440000500    500     RT    Peoria             AZ               13,236.07           1,024.64           8.240%
  440000501    501     RT    Montgomery         TX               12,201.02           1,690.53           7.656%
  180000346    502     OT    Ft. Myers Shores   FL               10,334.58           4,479.80           6.920%
  245114277    503     SS    Van Nuys           CA               12,155.06           2,096.54           7.670%
  440000504    504     LO    Brigham City       UT               11,725.66           2,204.15           7.410%
  245114275    505     RT    Plymouth Meeting   PA               11,667.91           2,218.80           7.375%
  240000506    506     RT    Stanton            CA               10,666.07           6,806.02           7.369%
  245114205    507     LO    Sycamore           IL               11,805.11           3,646.71           7.625%
  815114110    509     OT    Shreveport         LA               11,786.34           2,081.32           7.780%
  240000510    510     MF    San Francisco      CA               12,299.37           1,157.03           7.796%
  240000511    511     MF    Oxnard             CA               11,247.80           1,311.03           7.201%
  180000445    512     OT    Decatur            GA               10,341.43           4,148.91           7.100%
  240000513    513     MF    Los Angeles        CA               10,868.94           1,348.78           7.051%
  245114197    514     MF    Boise              ID               10,778.11           1,354.85           7.020%
  180000423    515     RT    New York           NY               11,368.17           1,168.43           7.460%
  440000516    516     RT    Payson             AZ               11,209.31           1,216.70           7.370%
  240000517    517     MF    Burlingame         CA               10,755.70           1,336.02           7.096%
  240000518    518     RT    Ogden              NY               11,891.41           1,894.14           7.910%
  240000519    519     LO    Prescott           AZ               11,303.98           3,680.33           7.936%
  240000520    520     IN    Livermoore         CA               10,078.50           6,511.72           7.406%
  180000441    521     OT    Lancaster          PA                9,847.17           2,345.87           6.900%
  245114364    522     IN    Menasha            WI               10,426.98           5,964.51           7.438%
  240000523    523     MF    St. Paul           MN               10,470.35           1,299.32           7.051%
  240000524    524     OF    Tempe              AZ               11,123.56           1,128.28           7.513%
  440000525    525     RT    Salina             KS               11,670.76           1,036.17           7.890%
  180000311    526     RT    Crestwood          KY               10,849.37           1,211.22           7.353%
  440000527    527     MF    Orchard Park       NY               10,762.17           2,033.91           7.380%
  245114310    528     MF    East Palo Alto     CA               10,675.03           1,235.77           7.250%
  440000529    529     RT    Mesa               AZ               10,923.04           1,126.60           7.490%
  440000530    530     RT    Phoenix            AZ               10,176.51           4,950.57           7.640%
  440000531    531     OF    Greenville         SC               10,559.31           1,187.25           7.320%
  180000350    532     OF    Hialeah            FL               11,137.33           1,034.33           7.740%
  240000533    533     OF    Billerica          MA               10,225.81           2,007.20           7.200%
  245114347    534     MF    Philadelphia       PA               10,115.25           2,035.90           7.125%
  240000535    535     MF    Los Angeles        CA               10,583.61           1,149.76           7.368%
  440000536    536     MF    Spartanburg        SC               10,200.87           1,235.14           7.110%
  440000537    537     RT    Wellesley          MA               10,171.22           1,241.88           7.090%
  815114334    538     OT    Tipton             IN                9,574.23           3,765.16           7.250%
  805113988    539     OT    Cranford           NJ                9,196.81           9,350.05           7.563%
  180000255    540     MF    Goodyear           AZ               10,172.45           1,944.04           7.360%
  815114089    541     OT    York               PA                8,913.71           3,774.44           6.850%
  180000393    542     IN    Okmulgee           OK                9,751.79           5,741.48           7.710%
  240000543    543     MF    Los Angeles        CA                9,848.23           1,200.75           7.125%
  240000544    544     OT    Camden             SC                9,742.87           2,509.34           7.420%
  240000545    545     OT    Mableton           GA                9,012.95           2,421.25           6.970%
  815114336    546     OT    Rockville          IN                8,792.03           3,732.74           6.938%
  815114335    547     OT    Edinburgh          IN                9,179.58           3,609.96           7.250%
  440000548    548     RT    Mesa               AZ                9,963.84           1,081.50           7.370%
  240000549    549     RT    Victorville        CA                9,614.18           1,900.27           7.201%
  815114350    550     OT    Greece             NY                9,007.70           2,309.02           7.000%
  180000291    551     RT    Amenia             NY               10,110.86           1,065.62           7.490%
  245114260    552     MF    Everett            WA                9,663.89           1,164.25           7.170%
  440000553    553     RT    Oxford             NC               10,040.28           1,819.89           7.520%
  440000554    554     RT    Arvada             CO                9,769.44           1,098.74           7.270%
  805114176    555     OT    Oldsmar            FL                9,197.23           3,398.23           7.300%
  245999516    556     RT    Henderson          NV                9,372.47           2,775.40           7.210%
  245114300    557     SS    Glendora           CA                9,480.80           1,825.16           7.280%
  180000410    558     MF    Los Angeles        CA                9,280.44           1,125.60           7.090%
  180000347    559     IN    Ft. Worth          TX                9,221.23           2,112.42           7.380%
  240000560    560     OF    Murray             UT               10,424.71             904.37           7.959%
  245114363    561     IN    Neenah             WI                9,105.25           5,208.45           7.438%
  180000259    562     OF    Port Jefferson     NY               10,036.83             930.64           7.790%
  440000563    563     IN    Houston            TX                9,618.60           1,009.46           7.500%
  440000564    564     OF    Sarasota           FL                9,478.18             979.22           7.470%
  245999515    565     MF    Los Angeles        CA                9,242.61           1,030.76           7.290%
  180000340    566     MF    South Miami        FL                8,987.92           1,102.68           7.110%
  245114184    567     MF    Charlotte          NC                9,550.43           1,666.49           7.635%
  240000569    569     MH    Oceano             CA                8,260.33           5,443.61           7.263%
  240000570    570     MF    North Hollywood    CA                9,083.95           1,034.24           7.306%
  240000571    571     RT    Mountain View      CA                9,391.24           1,604.22           7.638%
  240000572    572     IN    Oakland            CA                9,201.23           2,820.55           7.654%
  815114252    573     OT    Kannapolis         NC                9,434.68             915.32           7.875%
  240000574    574     MF    Los Angeles        CA                8,661.83           1,074.90           7.051%
  240000575    575     OF    Brookfield         WI                9,225.87             947.51           7.535%
  815999553    576     OT    Aiken              SC                8,102.57           3,204.17           7.125%
  180000267    577     MF    Oklahoma City      OK                8,710.06           1,045.01           7.180%
  180000399    578     OT    Sandy Township     OH                8,244.43           2,608.55           7.230%
  245114225    579     MF    Baltimore          MD                8,365.17           1,317.21           7.210%
  245114311    580     RT    Charlotte          NC                8,861.59             973.62           7.375%
  180000233    581     OT    Hogansville        GA                8,418.14           3,338.03           7.540%
  180000444    582     OT    Oak Ridge          TN                8,333.62           2,519.69           7.340%
  240000583    583     OF    West Carrollton    OH                8,797.43             924.56           7.430%
  240000584    584     OF    Warrensville       OH                8,687.50             948.58           7.340%
  240000585    585     OF    Cupertino          CA                8,936.73           1,529.65           7.632%
  240000586    586     IN    Lake Forest        CA                8,254.55           1,059.68           7.000%
  245114190    587     MF    Keizer             OR                8,853.47             935.53           7.500%
  245114381    588     MF    Metairie           LA                8,116.18           1,060.85           6.910%
  180000332    589     RT    New York           NY                8,654.00             929.10           7.430%
  240000590    590     OF    Santa Barbara      CA                8,742.34             885.99           7.515%
  240000591    591     OF    Panorama City      CA                9,239.30             794.18           7.980%
  815114253    592     OT    Gastonia           NC                8,815.49             859.51           7.875%
  245114221    593     MF    Baltimore          MD                7,800.17           1,272.26           7.100%
  180000364    594     MF    Jonesboro          GA                7,411.55           1,984.07           6.830%
  245114293    595     MH    Chubbuck           ID                8,248.14             961.24           7.250%
  440000596    596     RT    Pembroke Pines     FL                8,776.70             806.79           7.810%
  440000597    597     RT    Miami Beach        FL                8,106.97             876.22           7.380%
  240000598    598     MF    Los Angeles        CA                8,093.35             879.23           7.368%
  240000599    599     IN    Santa Clarita      CA                8,150.27           1,457.46           7.501%
  440000600    600     RT    Fairfield          CT                7,772.79           1,565.15           7.180%
  245114366    601     IN    Neenah             WI                7,636.66           4,368.38           7.438%
  245114370    602     IN    Fond Du Lac        WI                7,636.66           4,368.38           7.438%
  815114254    604     OT    Wilmington         NC                8,162.73             912.27           7.875%
  815999546    605     OT    Kernersville       NC                7,145.89           2,473.36           7.125%
  815114271    606     OT    Easley             SC                6,794.99           2,501.85           6.790%
  440000607    607     RT    Tucson             AZ                7,815.38             848.32           7.370%
  240000608    608     OT    Mt. Holly          NC                7,411.81           2,811.91           7.580%
  240000609    609     MF    Minneapolis        MN                6,960.82           1,598.47           6.784%
  240000610    610     IN    Las Vegas          NV                7,902.12             795.28           7.615%
  240000611    611     OT    Florence           SC                7,176.17           2,917.90           7.470%
  440000612    612     RT    Fairfield          CT                7,294.47           1,468.83           7.180%
  240000613    613     MF    Oxnard             CA                7,295.87             850.40           7.201%
  440000614    614     IN    Marietta           GA                7,355.45           1,387.94           7.340%
  245114348    615     MF    Orange Park        FL                7,467.63             820.47           7.375%
  180000298    616     OT    Williamsport       PA                6,628.73           2,944.27           7.060%
  180000184    617     OT    Westbrook          ME                6,832.44           2,601.10           7.420%
  240000618    618     OF    Salt Lake City     UT                7,834.83             674.93           7.975%
  180000401    619     MF    Clarksville        TN                6,855.43             841.94           7.060%
  240000620    620     IN    Simi Valley        CA                6,995.99             821.76           7.215%
  240000621    621     OF    Thousand Oaks      CA                7,531.73             688.36           7.863%
  245114314    622     RT    Brockton           MA                7,160.99           1,244.35           7.625%
  240000623    623     MF    Tucson             AZ                6,646.93             812.80           7.134%
  245114367    624     IN    Neenah             WI                6,461.79           3,696.32           7.438%
  245114368    625     IN    Combined Locks     WI                6,461.79           3,696.32           7.438%
  240000626    626     SS    Phoenix            AZ                6,536.79           3,888.57           7.863%
  245114344    627     MF    McFarland          WI                8,337.28             413.88           9.110%
  245114294    628     MF    Kearny             NJ                6,991.71             659.57           7.750%
  245999558    629     MF    DeKalb             IL                6,500.45             730.62           7.250%
  245114215    630     MF    Murfreesboro       TN                6,564.37             744.93           7.330%
  440000631    631     OF    Austin             TX                6,621.29             691.73           7.460%
  180000328    632     OF    Houston            TX                6,090.33             817.95           6.890%
  240000633    633     MF    Houston            TX                6,409.44           1,241.70           7.341%
  440000634    634     MF    Gladstone          MO                5,984.19             939.83           7.240%
  180000345    635     OF    Norman             OK                6,294.66           1,114.78           7.530%
  180000361    636     IN    Opa Locka          FL                6,285.96           1,116.97           7.520%
  180000365    637     MF    Atlanta            GA                5,531.72           1,459.71           6.880%
  240000638    638     MF    Canoga Park        CA                5,799.45             779.20           6.889%
  240000639    639     MF    Tucson             AZ                5,746.35             791.56           6.828%
  240000640    640     MF    Monmouth           OR                5,915.64           1,383.45           7.360%
  240000641    641     MF    Longview           TX                6,233.57           1,156.34           7.500%
  240000642    642     SS    Salt Lake City     UT                6,662.07           1,056.09           8.000%
  245999510    643     MF    Allston            MA                6,065.59             687.96           7.250%
  440000644    644     RT    Chandler           AZ                6,173.81             643.53           7.500%
  240000645    645     MF    Pacific Palisades  CA                6,213.33             648.80           7.567%
  245114399    646     MU    Redbank            NJ                6,337.72             992.40           7.875%
  180000317    647     MF    Garfield           NJ                5,802.47             694.41           7.170%
  245114222    648     MF    Baltimore          MD                5,506.34             898.12           7.100%
  245114295    649     RT    Coral Springs      FL                6,066.06           1,018.92           7.750%
  245999555    650     MF    Omaha              NE                5,399.42             710.02           6.875%
  180000344    651     OT    Vestal             NY                5,435.25           1,055.28           7.290%
  180000383    652     RT    Tuscaloosa         AL                5,600.52             606.36           7.360%
  805114038    653     OT    Newport News       VA                5,824.25           1,422.85           8.125%
  240000654    654     MF    Salt Lake City     UT                5,514.42             603.65           7.350%
  180000415    655     MF    Denver             CO                5,107.93             675.98           6.880%
  240000656    656     MF    Minneapolis        MN                5,215.34             620.76           7.151%
  240000657    657     IN    Martinez           CA                5,368.24             536.31           7.600%
  815114178    658     OT    Fallon             NV                5,159.33           1,806.29           7.850%
  240000659    659     MF    Yuma               AZ                4,952.03             596.84           7.169%
  245114224    660     MF    Baltimore          MD                4,625.79             728.40           7.210%
  245114387    661     MF    Long Branch        NJ                4,586.27             582.15           6.960%
  240000662    662     MF    Glendale           CA                4,665.94             559.56           7.133%
  245114230    663     OF    Pikesville         MD                4,664.58           1,035.67           7.520%
  245999541    664     MF    Thomson            GA                5,536.17             356.87           8.520%
  240000665    665     RT    Milpitas           CA                4,723.16             862.56           7.438%
  180000392    666     IN    Tulsa              OK                4,432.63           2,609.76           7.710%
  245114340    667     RT    La Grange          GA                4,774.00             829.56           7.625%
  240000668    668     MF    Minneapolis        MN                4,170.86             957.78           6.784%
  245114108    669     MF    Tunica             MS                5,060.98             385.70           8.250%
  240000670    670     RT    Plano              TX                4,892.88             684.87           8.375%
  245114120    671     MF    Harford            NY                3,927.14             386.71           7.650%
  180000335    672     OT    Tustin             CA                2,649.30           1,995.97           7.060%
  245113961    673     MF    Atlanta            GA                3,079.25             541.81           7.500%
  245114341    674     RT    Huntsville         AL                2,864.40             497.73           7.625%
  195114186    675     MF    Bronx              NY                2,876.25             275.96           7.750%
  240000676    676     MF    Arleta             CA                2,525.03             287.48           7.306%
Totals                                                       20,585,849.43       3,375,720.85

</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           164,365,893.00     163,739,577.80           06/10/2000
  240000002    04/10/2011     04/10/2023          N           154,000,000.00     154,000,000.00           05/10/2000
  240000003    11/10/2006     11/10/2031          N            85,527,649.00      85,527,649.00           06/10/2000
  240000004    11/10/2008     11/10/2033          N            77,863,877.00      77,863,877.00           06/10/2000
  355132459        N/A        05/01/2013          N            62,000,000.00      62,000,000.00           06/01/2000
  245114125        N/A        12/01/2027          N            62,624,237.72      62,579,758.21           06/01/2000
  245114400        N/A        04/01/2008          N            24,826,192.36      24,806,255.52           06/01/2000
  240000009        N/A        01/01/2008          N            23,246,905.49      23,220,433.23           06/01/2000
  440000010    03/01/2005     03/01/2028          N            22,048,583.95      22,032,102.93           06/01/2000
  245114220        N/A        01/01/2010          N            21,698,458.52      21,677,411.99           06/01/2000
  180000281        N/A        01/01/2003          N            20,848,664.72      20,806,306.28           06/01/2000
  245114267        N/A        03/01/2013          N            20,802,980.58      20,788,670.82           06/01/2000
  180000314        N/A        02/01/2008          N            20,529,157.90      20,512,756.54           06/01/2000
  245114329        N/A        02/01/2008          N            20,342,703.33      20,321,987.06           06/01/2000
  245999549        N/A        05/01/2008          N            19,611,639.31      19,596,268.90           06/01/2000
  440000017    02/01/2008     02/01/2028          N            17,615,329.12      17,602,061.51           06/01/2000
  195113931    07/01/2007     07/01/2027          N            17,565,654.75      17,553,222.82           06/01/2000
  180000242        N/A        01/01/2008          N            17,019,156.17      17,006,392.38           06/01/2000
  180000285        N/A        01/01/2005          N            16,545,222.97      16,533,438.26           06/01/2000
  355132446        N/A        01/01/2013          N            16,134,007.64      16,121,708.46           06/01/2000
  440000022    03/01/2008     03/01/2028          N            15,979,712.57      15,968,062.34           06/01/2000
  815114236        N/A        11/01/2017          N            15,137,694.32      15,137,694.32           06/01/2000
  815114235        N/A        11/01/2017          N            15,127,164.31      15,127,164.31           06/01/2000
  245114266        N/A        03/01/2013          N            14,897,681.65      14,887,433.97           06/01/2000
  180000315    02/01/2013     02/01/2028          N            14,253,610.04      14,243,078.16           05/01/2000
  240000027        N/A        04/01/2008          N            14,230,747.82      14,220,699.78           06/01/2000
  245114288        N/A        01/01/2008          N            14,172,634.06      14,161,594.69           06/01/2000
  180000389        N/A        04/01/2008          N            14,024,491.92      14,014,135.54           06/01/2000
  180000351        N/A        03/01/2008          N            13,382,938.67      13,366,977.36           06/01/2000
  815114262        N/A        02/01/2023          N            13,417,059.25      13,401,670.84           06/01/2000
  180000402        N/A        04/01/2005          N            13,478,369.86      13,468,111.64           06/01/2000
  245114261        N/A        01/01/2018          N            12,810,806.38      12,785,472.66           06/01/2000
  245114331        N/A        02/01/2008          N            13,067,701.25      13,054,393.58           06/01/2000
  440000035        N/A        04/01/2008          N            13,037,952.68      13,028,954.70           06/01/2000
  245114391        N/A        03/01/2011          N            12,971,427.72      12,961,177.30           06/01/2000
  245114330        N/A        02/01/2008          N            12,911,669.06      12,898,520.28           06/01/2000
  245114401        N/A        04/01/2008          N            12,943,499.94      12,933,842.49           06/01/2000
  245114063        N/A        11/01/2007          N            12,539,251.99      12,531,167.24           06/01/2000
  440000040        N/A        03/01/2023          N            12,070,679.46      12,052,827.48           06/01/2000
  355132439        N/A        12/01/2007          N            12,161,164.82      12,149,828.65           06/01/2000
  180000438        N/A        05/01/2008          N            12,174,178.38      12,165,341.50           06/01/2000
  440000043    04/01/2008     04/01/2028          N            12,152,812.34      12,143,462.01           06/01/2000
  440000044        N/A        02/01/2005          N            11,997,878.25      11,989,255.47           06/01/2000
  180000326        N/A        02/01/2008          N            11,857,086.35      11,842,774.34           05/01/2000
  180000304    02/01/2008     02/01/2028          N            11,940,995.00      11,932,074.55           06/01/2000
  180000282        N/A        02/01/2023          N            11,785,274.25      11,769,950.55           06/01/2000
  245114375        N/A        03/01/2008          N            11,731,069.65      11,719,876.66           06/01/2000
  180000289    01/01/2005     01/01/2028          N            11,657,129.51      11,649,113.75           06/01/2000
  440000050    02/01/2013     02/01/2028          N            11,355,357.97      11,346,944.49           06/01/2000
  180000287        N/A        01/01/2008          N            11,357,694.05      11,349,654.26           06/01/2000
  180000396        N/A        07/01/2019          N            10,859,377.71      10,840,116.32           06/01/2000
  245114265        N/A        03/01/2013          N            10,788,111.56      10,780,690.73           06/01/2000
  440000054        N/A        10/01/2012          N            10,773,523.79      10,766,395.48           06/01/2000
  815114233        N/A        11/01/2017          N            10,495,564.52      10,495,564.52           06/01/2000
  815114234        N/A        11/01/2017          N            10,409,906.40      10,409,906.40           06/01/2000
  245114374        N/A        03/01/2008          N            10,389,530.95      10,381,860.89           06/01/2000
  815114232        N/A        11/01/2017          N            10,341,816.08      10,341,816.08           06/01/2000
  440000059        N/A        05/01/2008          N            10,317,525.85      10,310,450.38           06/01/2000
  240000060        N/A        01/01/2008          N             9,902,647.07       9,895,189.94           06/01/2000
  245114309        N/A        01/01/2008          N             9,784,036.98       9,776,819.19           06/01/2000
  245114303        N/A        03/01/2028          N             9,761,609.29       9,755,019.92           06/01/2000
  180000240    01/01/2008     01/01/2028          N             9,573,662.79       9,566,977.39           06/01/2000
  245114114        N/A        12/01/2007          N             9,294,479.13       9,276,441.15           06/01/2000
  245114304        N/A        03/01/2028          N             9,522,402.61       9,516,030.80           06/01/2000
  180000368        N/A        03/01/2008          N             9,408,724.35       9,401,749.45           06/01/2000
  245114107        N/A        12/01/2007          N             9,394,343.91       9,387,699.71           06/01/2000
  195113942    07/01/2007     07/01/2027          N             9,459,269.45       9,452,574.75           06/01/2000
  245114320        N/A        02/01/2013          N             9,001,706.27       8,990,840.82           06/01/2000
  440000070        N/A        05/01/2008          N             8,980,596.81       8,969,462.30           06/01/2000
  245114390        N/A        04/01/2011          N             9,074,222.42       9,067,632.41           06/01/2000
  245114371        N/A        03/01/2008          N             9,066,335.97       9,059,642.76           06/01/2000
  440000073    02/01/2013     02/01/2028          N             9,028,819.83       9,021,851.88           06/01/2000
  180000369        N/A        03/01/2008          N             9,016,270.35       9,009,567.89           06/01/2000
  180000306        N/A        01/01/2008          N             9,016,911.60       9,010,700.15           06/01/2000
  440000076        N/A        03/01/2008          N             8,965,152.66       8,958,395.88           06/01/2000
  245114305        N/A        01/01/2013          N             8,779,621.97       8,771,060.19           06/01/2000
  245114360        N/A        02/01/2018          N             8,564,673.37       8,548,198.55           06/01/2000
  180000297    02/01/2008     02/01/2028          N             8,603,547.22       8,596,709.82           06/01/2000
  180000376    02/29/2008     02/28/2023          N             8,044,297.43       8,034,493.83           06/01/2000
  245114298        N/A        01/01/2013          N             8,024,884.89       8,019,046.23           06/01/2000
  440000083    04/01/2018     04/01/2028          N             7,955,279.98       7,949,923.08           06/01/2000
  355132436        N/A        12/01/2007          N             7,794,163.42       7,782,641.72           06/01/2000
  195113938    07/01/2007     07/01/2027          N             7,923,751.11       7,918,143.16           06/01/2000
  240000086        N/A        01/01/2008          N             7,776,729.07       7,770,927.04           06/01/2000
  440000087        N/A        04/01/2008          N             7,660,803.83       7,655,652.73           06/01/2000
  240000088        N/A        01/01/2008          N             7,629,998.58       7,624,306.03           06/01/2000
  440000089        N/A        02/01/2008          N             7,556,505.16       7,547,666.28           06/01/2000
  245114323        N/A        01/01/2008          N             7,563,743.58       7,555,478.01           06/01/2000
  240000091        N/A        11/01/2007          N             7,625,045.23       7,619,573.12           05/01/2000
  440000092        N/A        04/01/2008          N             7,605,420.59       7,600,020.06           06/01/2000
  245114395        N/A        03/01/2008          N             7,451,702.03       7,446,314.68           06/01/2000
  245114207        N/A        02/01/2008          N             7,433,985.74       7,428,233.16           06/01/2000
  355112450        N/A        05/01/2018          N             7,056,215.49       7,041,539.26           06/01/2000
  245114157        N/A        01/01/2008          N             7,248,626.11       7,243,627.46           06/01/2000
  180000331    02/01/2008     02/01/2028          N             7,073,380.70       7,068,381.99           06/01/2000
  440000098    02/01/2008     02/01/2028          N             7,049,824.55       7,044,672.67           06/01/2000
  245114274        N/A        12/01/2007          N             7,021,395.24       7,014,665.50           06/01/2000
  180000343        N/A        02/01/2008          N             6,997,871.17       6,992,629.15           06/01/2000
  240000101        N/A        11/01/2007          N             6,982,904.33       6,978,583.13           05/01/2000
  180000385        N/A        04/01/2008          N             6,963,209.24       6,958,067.26           06/01/2000
  180000300    02/01/2008     02/01/2028          N             6,949,267.51       6,944,076.10           06/01/2000
  180000381    03/01/2008     03/01/2028          N             6,936,879.47       6,932,291.99           06/01/2000
  245999535        N/A        05/01/2013          N             6,878,924.43       6,874,234.24           06/01/2000
  180000374        N/A        03/01/2004          N             6,866,254.86       6,861,415.37           06/01/2000
  180000342    02/01/2009     02/01/2021          N             6,720,075.45       6,709,657.81           06/01/2000
  240000108        N/A        11/01/2007          N             6,815,229.44       6,810,210.28           06/01/2000
  245114338        N/A        05/01/2028          N             6,772,290.63       6,767,278.14           06/01/2000
  240000110        N/A        04/01/2008          N             6,705,475.56       6,697,817.05           06/01/2000
  180000358    03/01/2008     03/01/2028          N             6,708,737.04       6,703,555.39           06/01/2000
  240000112        N/A        03/01/2008          N             6,710,171.22       6,705,115.33           06/01/2000
  245999547        N/A        04/01/2008          N             6,652,118.45       6,645,740.17           06/01/2000
  440000114    04/01/2008     04/01/2028          N             6,616,956.27       6,611,933.86           06/01/2000
  240000115        N/A        02/01/2008          N             6,606,855.89       6,601,927.03           06/01/2000
  180000386        N/A        03/01/2008          N             6,571,986.69       6,567,354.61           06/01/2000
  240000117        N/A        02/01/2008          N             6,572,793.61       6,568,530.31           06/01/2000
  240000118        N/A        11/01/2007          N             6,556,932.32       6,552,506.52           06/01/2000
  440000119    02/01/2008     02/01/2028          N             6,527,273.82       6,522,141.22           06/01/2000
  180000384        N/A        04/01/2008          N             6,472,842.40       6,468,062.53           06/01/2000
  245999551        N/A        04/01/2008          N             6,409,142.77       6,401,607.22           06/01/2000
  240000122    02/01/2003     02/01/2028          N             6,449,215.54       6,443,146.93           06/01/2000
  180000329        N/A        02/01/2008          N             6,465,069.09       6,460,461.55           06/01/2000
  180000296    02/01/2008     02/01/2028          N             6,456,458.19       6,451,488.83           06/01/2000
  180000214    12/01/2017     12/01/2027          N             6,443,329.26       6,437,409.20           06/01/2000
  355132437        N/A        11/01/2007          N             6,370,303.14       6,362,671.26           06/01/2000
  245114376        N/A        04/01/2028          N             6,433,970.29       6,429,593.53           06/01/2000
  245114396        N/A        04/01/2008          N             6,327,983.66       6,321,264.29           06/01/2000
  245114182        N/A        02/01/2023          N             6,281,882.96       6,273,896.10           06/01/2000
  240000130        N/A        01/01/2008          N             6,335,977.92       6,331,136.13           06/01/2000
  440000131    02/01/2008     02/01/2028          N             6,287,890.05       6,283,430.15           06/01/2000
  245114377        N/A        04/01/2018          N             6,280,881.84       6,276,434.45           06/01/2000
  245114131        N/A        01/01/2008          N             6,274,537.77       6,270,437.41           06/01/2000
  245114193        N/A        12/01/2012          N             6,229,975.20       6,225,233.19           06/01/2000
  245114398        N/A        03/01/2008          N             6,191,735.91       6,185,854.83           06/01/2000
  180000437        N/A        05/01/2008          N             6,203,832.97       6,199,279.28           06/01/2000
  240000137        N/A        04/01/2008          N             6,183,014.47       6,178,648.77           06/01/2000
  245999548        N/A        04/01/2013          N             6,179,315.14       6,174,783.54           06/01/2000
  245114132        N/A        12/01/2027          N             6,162,078.42       6,157,602.43           06/01/2000
  245999504        N/A        04/01/2014          N             6,119,991.01       6,115,037.23           06/01/2000
  245114218        N/A        01/01/2009          N             6,200,000.00       6,200,000.00           06/01/2000
  180000357    03/01/2008     03/01/2028          N             6,072,141.59       6,067,451.63           06/01/2000
  440000144        N/A        12/01/2007          N             6,065,805.62       6,061,460.78           06/01/2000
  180000275        N/A        10/01/2022          N             5,970,042.65       5,961,356.47           06/01/2000
  245114247        N/A        01/01/2008          N             5,967,771.47       5,961,416.08           06/01/2000
  245114209        N/A        12/01/2007          N             5,703,398.83       5,697,392.72           06/01/2000
  240000148        N/A        01/01/2005          N             5,916,043.54       5,909,611.66           06/01/2000
  440000149        N/A        04/01/2008          N             5,826,644.90       5,819,801.03           06/01/2000
  245114393        N/A        04/01/2008          N             5,726,728.85       5,715,535.17           06/01/2000
  180000319    02/01/2013     02/01/2028          N             5,873,740.45       5,869,400.39           05/01/2000
  440000152        N/A        02/01/2008          N             5,868,936.12       5,864,394.61           06/01/2000
  245114173        N/A        01/01/2008          N             5,882,379.06       5,878,534.97           06/01/2000
  180000283        N/A        01/01/2008          N             5,880,404.72       5,876,479.87           06/01/2000
  180000407        N/A        04/01/2008          N             5,691,045.34       5,686,969.84           06/01/2000
  440000156        N/A        03/01/2008          N             5,692,023.12       5,688,135.93           06/01/2000
  180000312    02/01/2013     02/01/2028          N             5,679,828.52       5,675,712.21           06/01/2000
  245114208        N/A        02/01/2028          N             5,672,195.59       5,667,759.09           06/01/2000
  815114269        N/A        01/01/2018          N             5,592,350.76       5,584,162.56           06/01/2000
  240000160        N/A        03/01/2008          N             5,619,609.64       5,615,375.45           06/01/2000
  180000372        N/A        03/01/2008          N             5,603,743.08       5,599,703.09           06/01/2000
  440000162    02/01/2008     02/01/2028          N             5,584,247.55       5,580,301.14           06/01/2000
  245114321        N/A        02/01/2013          N             5,517,175.03       5,510,515.57           06/01/2000
  440000164    02/01/2008     02/01/2028          N             5,479,533.22       5,475,372.33           06/01/2000
  240000165        N/A        11/01/2007          N             5,478,282.78       5,474,502.04           06/01/2000
  245114315        N/A        01/01/2008          N             5,384,709.34       5,379,453.53           06/01/2000
  245999501        N/A        04/01/2013          N             5,347,794.76       5,341,815.47           06/01/2000
  195113933    07/01/2007     07/01/2027          N             5,445,283.53       5,441,429.68           06/01/2000
  245114372        N/A        03/01/2013          N             5,044,713.83       5,026,232.23           06/01/2000
  245114211        N/A        01/01/2008          N             5,273,361.96       5,268,493.08           06/01/2000
  245999500        N/A        04/01/2008          N             5,257,094.29       5,251,512.05           06/01/2000
  180000268    01/01/2008     01/01/2028          N             5,281,015.76       5,277,022.64           06/01/2000
  195114118        N/A        11/01/2027          N             5,286,124.29       5,282,611.98           06/01/2000
  440000174        N/A        04/01/2008          N             5,262,306.09       5,258,674.37           06/01/2000
  245114385        N/A        04/01/2008          N             5,252,183.05       5,248,098.17           06/01/2000
  245999511        N/A        05/01/2008          N             5,205,739.51       5,199,823.88           06/01/2000
  355132443        N/A        01/01/2018          N             5,099,127.81       5,088,416.78           06/01/2000
  440000178        N/A        04/01/2008          N             5,238,743.54       5,235,128.07           06/01/2000
  440000179    03/01/2008     03/01/2028          N             5,192,437.19       5,188,502.34           06/01/2000
  245114324        N/A        01/01/2008          N             5,139,466.82       5,133,850.47           06/01/2000
  245114345        N/A        02/01/2018          N             5,043,160.59       5,033,439.62           06/01/2000
  240000182        N/A        01/01/2008          N             5,147,959.46       5,144,104.99           05/01/2000
  240000183        N/A        01/01/2008          N             5,087,548.27       5,083,788.91           06/01/2000
  245999556        N/A        05/01/2008          N             5,021,141.13       5,017,232.22           06/01/2000
  245114322        N/A        01/01/2008          N             4,945,524.76       4,940,120.35           06/01/2000
  245114273        N/A        12/01/2007          N             4,914,977.23       4,910,266.41           06/01/2000
  440000187        N/A        04/01/2008          N             4,862,244.13       4,856,835.38           06/01/2000
  440000188        N/A        04/01/2008          N             4,843,106.45       4,836,861.92           06/01/2000
  815114270        N/A        01/01/2018          N             4,828,596.88       4,821,473.06           06/01/2000
  440000191        N/A        02/01/2008          N             4,843,517.80       4,839,839.97           06/01/2000
  245114292        N/A        02/01/2008          N             4,810,665.98       4,806,822.59           06/01/2000
  180000337        N/A        02/01/2005          N             4,812,651.78       4,809,050.71           06/01/2000
  180000391        N/A        04/01/2008          N             4,806,456.30       4,802,946.16           06/01/2000
  245114286        N/A        03/01/2008          N             4,734,907.68       4,729,573.83           06/01/2000
  195114175        N/A        11/01/2007          N             4,750,847.22       4,746,894.41           06/01/2000
  245114302        N/A        02/01/2008          N             4,703,503.13       4,700,221.23           06/01/2000
  180000288    01/01/2005     01/01/2028          N             4,649,923.25       4,646,596.32           06/01/2000
  180000321    02/01/2013     02/01/2028          N             4,576,622.75       4,573,241.12           05/01/2000
  180000424        N/A        05/01/2008          N             4,519,869.93       4,516,761.37           05/01/2000
  245114392        N/A        04/01/2008          N             4,390,492.08       4,381,910.26           06/01/2000
  240000204        N/A        02/01/2008          N             4,507,627.88       4,504,487.13           06/01/2000
  240000205        N/A        02/01/2008          N             4,502,234.76       4,498,866.80           06/01/2000
  245114180        N/A        12/01/2012          N             4,436,910.70       4,430,735.08           06/01/2000
  240000207        N/A        03/01/2008          N             4,411,679.71       4,408,467.80           06/01/2000
  180000303    02/01/2013     02/01/2028          N             4,414,229.40       4,411,351.79           06/01/2000
  180000333        N/A        02/01/2008          N             4,410,445.88       4,407,407.67           06/01/2000
  440000210    01/01/2008     01/01/2028          N             4,403,900.42       4,400,696.28           06/01/2000
  245114325        N/A        02/01/2008          N             4,358,564.19       4,353,425.51           06/01/2000
  240000212        N/A        01/01/2008          N             4,402,287.90       4,399,169.89           06/01/2000
  195096351        N/A        11/01/2007          N             4,391,148.26       4,387,680.86           06/01/2000
  440000214        N/A        04/01/2008          N             4,345,830.54       4,341,816.86           06/01/2000
  180000362        N/A        03/01/2008          N             4,314,542.52       4,311,440.71           06/01/2000
  440000216    03/01/2008     03/01/2028          N             4,311,723.13       4,308,500.17           06/01/2000
  440000217        N/A        03/01/2023          N             4,252,638.94       4,246,500.00           06/01/2000
  245999529        N/A        04/01/2008          N             4,281,180.79       4,278,255.82           06/01/2000
  240000219        N/A        04/01/2008          N             4,175,630.05       4,172,889.94           06/01/2000
  180000397        N/A        04/01/2008          N             4,118,339.04       4,115,264.10           06/01/2000
  240000221        N/A        04/01/2005          N             4,117,872.73       4,114,776.96           06/01/2000
  245999503        N/A        04/01/2018          N             3,985,646.62       3,976,840.42           06/01/2000
  245114343        N/A        02/01/2013          N             4,106,238.30       4,102,974.99           06/01/2000
  180000263    01/01/2003     01/01/2023          N             4,063,082.85       4,058,247.50           06/01/2000
  180000355    03/01/2008     03/01/2028          N             4,100,696.49       4,097,830.85           06/01/2000
  180000348        N/A        03/01/2008          N             4,091,629.31       4,088,802.61           06/01/2000
  240000227        N/A        03/01/2008          N             4,072,452.16       4,069,383.71           06/01/2000
  245999517        N/A        04/01/2018          N             4,034,440.22       4,029,897.16           02/01/2000
  240000229        N/A        08/01/2009          N             3,610,313.87       3,587,364.60           06/01/2000
  180000292        N/A        01/01/2018          N             3,977,184.57       3,970,792.97           06/01/2000
  180000354    03/01/2008     03/01/2028          N             4,041,834.87       4,039,010.36           06/01/2000
  440000232    12/01/2007     12/01/2027          N             4,044,984.84       4,042,433.34           06/01/2000
  440000233        N/A        03/01/2008          N             4,019,997.03       4,017,090.69           06/01/2000
  240000234        N/A        03/01/2008          N             4,012,369.02       4,009,136.18           06/01/2000
  440000235        N/A        04/01/2018          N             3,900,094.73       3,891,433.81           06/01/2000
  440000236        N/A        02/01/2023          N             3,955,903.28       3,950,109.07           06/01/2000
  240000237        N/A        11/01/2007          N             4,012,895.32       4,010,203.96           06/01/2000
  245114384        N/A        04/01/2008          N             3,997,930.46       3,994,821.08           06/01/2000
  245999540        N/A        05/01/2008          N             3,889,729.73       3,885,197.02           06/01/2000
  245114349        N/A        04/01/2008          N             3,926,239.36       3,923,490.67           06/01/2000
  440000241    02/01/2013     02/01/2028          N             3,920,216.56       3,917,508.32           06/01/2000
  240000242        N/A        01/01/2008          N             3,916,597.51       3,913,831.31           06/01/2000
  440000243    01/01/2008     01/01/2028          N             3,904,937.46       3,901,237.31           06/01/2000
  440000244        N/A        01/01/2023          N             3,846,520.74       3,841,987.95           06/01/2000
  180000141        N/A        10/01/2007          N             3,869,862.80       3,867,485.68           06/01/2000
  245114194        N/A        02/01/2008          N             3,814,370.15       3,809,797.39           06/01/2000
  245114198        N/A        01/01/2008          N             3,821,490.15       3,818,907.43           06/01/2000
  240000248        N/A        01/01/2005          N             3,769,844.05       3,765,235.22           05/01/2000
  240000249        N/A        12/01/2007          N             3,768,859.28       3,766,247.04           06/01/2000
  245114212        N/A        02/01/2013          N             3,786,663.98       3,783,850.37           06/01/2000
  440000251        N/A        03/01/2008          N             3,704,768.12       3,701,191.77           06/01/2000
  440000252        N/A        02/01/2008          N             3,721,616.39       3,718,934.21           06/01/2000
  180000274        N/A        01/01/2008          N             3,709,859.61       3,706,350.65           06/01/2000
  245114278        N/A        01/01/2008          N             3,716,549.14       3,713,750.42           06/01/2000
  245114284        N/A        03/01/2018          N             3,600,384.69       3,592,460.04           06/01/2000
  815114283        N/A        09/01/2017          N             3,583,599.56       3,574,742.19           06/01/2000
  180000294    02/01/2008     02/01/2028          N             3,679,469.75       3,676,690.88           06/01/2000
  240000258        N/A        04/01/2008          N             3,652,450.19       3,648,648.54           06/01/2000
  180000308    01/01/2008     01/01/2028          N             3,622,800.18       3,620,239.32           06/01/2000
  180000341        N/A        02/01/2008          N             3,533,322.04       3,529,073.78           06/01/2000
  805114053        N/A        05/01/2017          N             3,493,916.33       3,488,500.47           06/01/2000
  440000262    01/01/2008     01/01/2028          N             3,552,694.69       3,550,321.40           06/01/2000
  440000263    04/01/2018     04/01/2028          N             3,532,373.05       3,529,843.43           06/01/2000
  440000264    03/01/2008     03/01/2028          N             3,528,271.60       3,525,656.01           06/01/2000
  440000265    03/01/2008     03/01/2028          N             3,526,770.86       3,524,090.93           06/01/2000
  440000266        N/A        03/01/2023          N             3,481,565.88       3,476,625.57           06/01/2000
  240000267        N/A        02/01/2008          N             3,514,841.32       3,511,421.14           06/01/2000
  180000295        N/A        02/01/2008          N             3,528,679.34       3,526,262.43           06/01/2000
  440000269        N/A        02/01/2008          N             3,528,356.66       3,525,926.10           06/01/2000
  245114386        N/A        04/01/2008          N             3,507,987.86       3,505,259.52           06/01/2000
  440000271        N/A        04/01/2008          N             3,487,982.22       3,485,698.29           06/01/2000
  240000272        N/A        04/01/2008          N             3,487,879.34       3,485,590.55           06/01/2000
  440000273        N/A        04/01/2005          N             3,402,712.24       3,398,888.31           06/01/2000
  240000274        N/A        03/01/2008          N             3,400,315.69       3,396,524.06           06/01/2000
  245114380        N/A        04/01/2008          N             3,409,999.44       3,407,347.31           06/01/2000
  440000276        N/A        05/01/2008          N             3,416,026.06       3,413,750.62           06/01/2000
  240000277        N/A        04/01/2008          N             3,360,254.22       3,356,756.70           06/01/2000
  245114296        N/A        01/01/2013          N             3,345,502.04       3,341,846.12           06/01/2000
  180000316    02/01/2013     02/01/2028          N             3,367,611.25       3,365,122.95           05/01/2000
  245114223        N/A        02/01/2008          N             3,356,080.36       3,352,905.18           06/01/2000
  245114200        N/A        12/01/2017          N             3,264,648.40       3,258,026.74           06/01/2000
  180000188        N/A        11/01/2017          N             3,224,864.19       3,217,162.03           06/01/2000
  245114353        N/A        03/01/2013          N             3,329,082.05       3,326,475.86           06/01/2000
  440000284        N/A        03/01/2008          N             3,299,922.80       3,296,102.80           06/01/2000
  440000285    02/01/2008     02/01/2028          N             3,322,107.57       3,319,382.96           06/01/2000
  245114285        N/A        01/01/2008          N             3,332,182.50       3,329,956.50           06/01/2000
  180000293    01/01/2008     01/01/2028          N             3,329,059.64       3,326,706.41           06/01/2000
  245114280        N/A        01/01/2008          N             3,321,421.22       3,318,920.04           06/01/2000
  440000289        N/A        02/01/2008          N             3,224,421.34       3,217,757.16           06/01/2000
  815114087        N/A        02/01/2018          N             3,203,251.38       3,196,100.95           06/01/2000
  245999559        N/A        05/01/2013          N             3,290,675.39       3,288,366.35           06/01/2000
  245114291        N/A        01/01/2005          N             3,287,111.14       3,284,672.81           06/01/2000
  440000293        N/A        04/01/2008          N             3,188,644.25       3,182,023.24           06/01/2000
  245114365        N/A        03/01/2013          N             3,072,689.49       3,061,432.52           06/01/2000
  180000324        N/A        01/01/2018          N             3,191,792.65       3,187,043.17           06/01/2000
  240000296        N/A        03/01/2008          N             3,236,503.61       3,234,202.95           06/01/2000
  245114346        N/A        03/01/2008          N             3,234,476.62       3,232,088.77           06/01/2000
  440000298    02/01/2008     02/01/2028          N             3,235,504.62       3,233,326.51           05/01/2000
  128878897        N/A        02/01/2023          N             3,213,119.25       3,209,550.14           06/01/2000
  240000300        N/A        01/01/2008          N             3,231,193.09       3,228,910.98           06/01/2000
  240000301        N/A        02/01/2008          N             3,194,439.14       3,190,595.33           06/01/2000
  180000322        N/A        02/01/2008          N             3,202,204.74       3,199,673.34           06/01/2000
  180000192        N/A        11/01/2017          N             3,109,801.65       3,102,805.58           05/01/2000
  240000304        N/A        01/01/2008          N             3,191,393.52       3,189,012.50           06/01/2000
  245999531        N/A        04/01/2008          N             3,156,017.30       3,152,306.61           06/01/2000
  180000309    01/01/2008     01/01/2028          N             3,182,189.50       3,179,940.10           06/01/2000
  240000307        N/A        02/01/2008          N             3,167,418.69       3,164,890.82           06/01/2000
  245114216        N/A        12/01/2012          N             3,155,197.23       3,152,937.21           06/01/2000
  240000309        N/A        12/01/2007          N             3,149,938.85       3,147,668.00           06/01/2000
  180000411        N/A        04/01/2008          N             3,138,910.37       3,136,618.04           06/01/2000
  245114319        N/A        02/01/2008          N             3,132,958.97       3,130,656.78           06/01/2000
  440000312        N/A        02/01/2008          N             3,132,810.43       3,130,502.00           06/01/2000
  245114156        N/A        02/01/2008          N             3,100,104.62       3,096,478.41           06/01/2000
  240000314        N/A        10/01/2007          N             3,130,938.10       3,128,858.69           06/01/2000
  815114272        N/A        06/01/2017          N             2,984,894.76       2,977,307.36           06/01/2000
  180000409        N/A        04/01/2008          N             3,089,865.01       3,087,608.50           06/01/2000
  240000317        N/A        03/01/2008          N             3,093,884.40       3,091,882.80           06/01/2000
  245114279        N/A        01/01/2008          N             3,084,735.76       3,082,412.82           06/01/2000
  440000319        N/A        02/01/2008          N             3,040,973.45       3,037,107.14           06/01/2000
  815114128        N/A        11/01/2017          N             3,036,782.02       3,032,849.63           06/01/2000
  195114177        N/A        11/01/2017          N             2,979,386.97       2,973,487.60           06/01/2000
  180000081        N/A        08/01/2002          N             2,976,184.26       2,970,326.41           06/01/2000
  180000398        N/A        04/01/2008          N             3,040,819.38       3,038,598.68           06/01/2000
  240000325        N/A        03/01/2008          N             3,005,374.27       3,001,749.43           06/01/2000
  440000326    01/01/2013     01/01/2028          N             3,033,798.15       3,031,590.86           06/01/2000
  240000327        N/A        11/01/2007          N             3,033,682.11       3,031,629.68           05/01/2000
  440000328    02/01/2008     02/01/2028          N             3,009,590.17       3,007,128.31           06/01/2000
  240000329        N/A        02/01/2008          N             2,971,796.26       2,968,220.35           06/01/2000
  240000330        N/A        12/01/2007          N             2,979,078.10       2,976,943.63           06/01/2000
  180000318    02/01/2013     02/01/2028          N             2,976,028.45       2,973,829.49           05/01/2000
  815114255        N/A        08/01/2017          N             2,887,867.68       2,881,836.63           06/01/2000
  815999526        N/A        01/01/2018          N             2,890,470.49       2,885,089.97           06/01/2000
  180000379        N/A        04/01/2008          N             2,944,033.69       2,941,943.15           06/01/2000
  440000335        N/A        04/01/2008          N             2,942,859.93       2,940,716.75           06/01/2000
  240000336        N/A        04/01/2008          N             2,939,627.55       2,937,340.03           06/01/2000
  240000337        N/A        04/01/2008          N             2,915,245.27       2,911,907.63           06/01/2000
  240000338        N/A        12/01/2007          N             2,936,933.85       2,934,904.63           06/01/2000
  240000339        N/A        12/01/2007          N             2,925,512.01       2,922,705.50           06/01/2000
  815114356        N/A        12/01/2017          N             2,808,774.46       2,801,981.14           06/01/2000
  440000341    03/01/2008     03/01/2028          N             2,898,259.58       2,895,990.66           06/01/2000
  245114268        N/A        12/01/2007          N             2,869,353.79       2,866,275.45           06/01/2000
  240000343        N/A        01/01/2008          N             2,888,490.73       2,886,450.66           06/01/2000
  440000344        N/A        07/01/2012          N             2,900,539.88       2,899,286.44           06/01/2000
  815114358        N/A        03/01/2018          N             2,774,038.49       2,767,404.86           06/01/2000
  245114213        N/A        12/01/2012          N             2,845,058.59       2,843,020.72           06/01/2000
  180000310    01/01/2008     01/01/2028          N             2,839,491.99       2,837,484.82           06/01/2000
  245999539        N/A        04/01/2023          N             2,787,263.93       2,783,258.65           06/01/2000
  245999550        N/A        04/01/2015          N             2,669,562.58       2,662,045.28           06/01/2000
  240000350        N/A        10/01/2007          N             2,788,130.05       2,786,264.71           06/01/2000
  245114289        N/A        01/01/2023          N             2,779,436.07       2,778,158.69           06/01/2000
  240000352    02/01/2008     02/01/2018          N             2,743,139.40       2,741,200.84           06/01/2000
  245114312        N/A        01/01/2018          N             2,647,972.86       2,642,373.77           06/01/2000
  440000355    03/01/2008     03/01/2028          N             2,693,417.65       2,691,342.94           06/01/2000
  815114167        N/A        12/01/2016          N             2,572,540.82       2,565,992.10           06/01/2000
  180000404        N/A        04/01/2008          N             2,652,382.20       2,650,624.66           06/01/2000
  440000358    03/01/2008     03/01/2028          N             2,651,154.12       2,649,406.04           06/01/2000
  240000359        N/A        11/01/2007          N             2,639,699.16       2,637,814.85           06/01/2000
  245114369        N/A        03/01/2013          N             2,476,495.81       2,467,423.02           06/01/2000
  440000361        N/A        04/01/2008          N             2,624,050.06       2,622,139.04           06/01/2000
  245114244        N/A        12/01/2007          N             2,588,212.87       2,585,435.29           06/01/2000
  180000327        N/A        02/01/2005          N             2,601,386.15       2,599,351.47           06/01/2000
  245114301        N/A        02/01/2008          N             2,561,958.11       2,558,737.83           06/01/2000
  245114318        N/A        02/01/2008          N             2,561,884.89       2,558,661.63           06/01/2000
  240000366        N/A        03/01/2008          N             2,547,184.85       2,545,252.45           06/01/2000
  440000367    03/01/2008     03/01/2028          N             2,545,891.62       2,543,903.91           06/01/2000
  440000368    02/01/2008     02/01/2028          N             2,544,314.23       2,542,392.68           06/01/2000
  440000369    01/01/2008     01/01/2023          N             2,516,680.78       2,513,744.29           06/01/2000
  240000370        N/A        10/01/2007          N             2,542,786.77       2,541,056.63           06/01/2000
  440000371        N/A        04/01/2008          N             2,478,741.71       2,475,939.11           06/01/2000
  240000372        N/A        03/01/2008          N             2,503,099.82       2,501,415.57           06/01/2000
  245114185        N/A        01/01/2008          N             2,501,104.85       2,499,515.96           06/01/2000
  245114361        N/A        02/01/2008          N             2,470,395.75       2,467,506.11           06/01/2000
  245114181        N/A        01/01/2008          N             2,472,762.21       2,470,060.00           06/01/2000
  240000376        N/A        11/01/2007          N             2,489,597.25       2,487,687.07           05/01/2000
  245999508        N/A        05/01/2008          N             2,455,727.90       2,454,004.74           06/01/2000
  440000378    03/01/2008     03/01/2023          N             2,421,091.89       2,418,060.06           06/01/2000
  180000269    01/01/2005     01/01/2028          N             2,444,176.94       2,442,298.53           06/01/2000
  245114202        N/A        01/01/2018          N             2,368,357.07       2,363,512.88           06/01/2000
  245114083        N/A        12/01/2017          N             2,371,851.97       2,367,280.39           06/01/2000
  180000400        N/A        04/01/2008          N             2,426,878.32       2,425,066.30           06/01/2000
  440000384        N/A        07/01/2017          N             2,348,292.07       2,343,170.37           06/01/2000
  440000385        N/A        01/01/2008          N             2,398,380.61       2,395,692.07           06/01/2000
  805114012        N/A        12/01/2017          N             2,337,356.96       2,331,861.45           06/01/2000
  245114219        N/A        02/01/2028          N             2,408,917.25       2,407,166.59           06/01/2000
  440000388        N/A        04/01/2008          N             2,402,689.67       2,400,910.50           06/01/2000
  245114183        N/A        12/01/2012          N             2,382,958.30       2,380,334.31           06/01/2000
  240000390        N/A        03/01/2008          N             2,403,079.21       2,401,380.65           06/01/2000
  245114115        N/A        12/01/2012          N             2,242,420.22       2,234,768.89           06/01/2000
  240000392        N/A        03/01/2008          N             2,353,179.98       2,351,479.18           06/01/2000
  180000378        N/A        03/01/2008          N             2,352,181.16       2,350,437.44           06/01/2000
  245114228        N/A        02/01/2008          N             2,347,987.64       2,345,887.67           06/01/2000
  245114297        N/A        01/01/2008          N             2,350,173.90       2,348,522.94           06/01/2000
  245114217        N/A        12/01/2012          N             2,348,053.75       2,346,371.87           06/01/2000
  240000397        N/A        10/01/2007          N             2,349,411.85       2,347,897.02           06/01/2000
  195114158        N/A        11/01/2007          N             2,308,705.13       2,305,638.70           06/01/2000
  245114258        N/A        01/01/2008          N             2,273,622.69       2,268,972.26           06/01/2000
  245114151        N/A        12/01/2017          N             2,271,059.68       2,266,453.30           06/01/2000
  245114246        N/A        12/01/2017          N             2,258,003.15       2,253,651.01           06/01/2000
  245999506        N/A        04/01/2008          N             2,299,717.09       2,298,014.16           06/01/2000
  180000313        N/A        09/01/2017          N             2,276,229.47       2,273,314.59           06/01/2000
  245114276        N/A        01/01/2018          N             2,275,593.98       2,272,975.53           06/01/2000
  245114171        N/A        12/01/2012          N             2,288,185.80       2,286,735.20           06/01/2000
  180000367        N/A        03/01/2008          N             2,284,633.87       2,283,202.30           06/01/2000
  195113941    07/01/2007     07/01/2027          N             2,304,766.31       2,303,135.13           06/01/2000
  815114250        N/A        07/01/2017          N             2,198,047.15       2,192,576.26           06/01/2000
  245114226        N/A        02/01/2008          N             2,269,652.62       2,267,430.56           06/01/2000
  245114229        N/A        02/01/2008          N             2,220,825.29       2,217,636.59           06/01/2000
  240000411        N/A        01/01/2008          N             2,243,494.61       2,242,063.39           06/01/2000
  815114251        N/A        01/01/2018          N             2,146,704.16       2,141,554.63           06/01/2000
  245114362        N/A        03/01/2013          N             2,086,677.20       2,079,032.54           06/01/2000
  180000320    02/01/2013     02/01/2028          N             2,212,442.30       2,210,807.55           05/01/2000
  245999523        N/A        04/01/2018          N             2,187,347.16       2,184,884.06           05/01/2000
  440000416        N/A        03/01/2008          N             2,205,273.35       2,203,643.07           06/01/2000
  245999520        N/A        04/01/2008          N             2,180,164.50       2,178,509.72           06/01/2000
  440000418        N/A        03/01/2008          N             2,182,886.41       2,181,365.33           06/01/2000
  240000419        N/A        12/05/2004          N             2,173,125.57       2,171,421.71           05/01/2000
  180000371    03/01/2008     03/01/2023          N             2,142,740.64       2,140,164.85           06/01/2000
  195113936    07/01/2007     07/01/2027          N             2,183,671.81       2,182,126.33           06/01/2000
  440000422    03/01/2008     03/01/2028          N             2,160,103.92       2,158,675.40           06/01/2000
  180000353    03/01/2008     03/01/2028          N             2,158,946.03       2,157,467.37           06/01/2000
  245114378        N/A        04/01/2013          N             2,121,117.01       2,117,940.26           06/01/2000
  440000425        N/A        03/01/2008          N             2,139,175.62       2,136,869.99           08/01/1999
  815114333        N/A        10/01/2012          N             2,054,480.06       2,048,172.95           06/01/2000
  180000363        N/A        03/01/2008          N             2,121,489.99       2,118,234.65           06/01/2000
  180000251    01/01/2008     01/01/2028          N             2,152,700.45       2,151,121.13           06/01/2000
  440000429        N/A        03/01/2018          N             2,089,738.65       2,085,363.95           06/01/2000
  440000430        N/A        12/01/2007          N             2,134,097.59       2,131,866.35           05/01/2000
  180000390        N/A        04/01/2008          N             2,146,919.16       2,145,517.39           06/01/2000
  180000334        N/A        07/01/2017          N             2,081,276.04       2,077,274.96           06/01/2000
  815096383        N/A        10/01/2017          N             2,106,540.10       2,103,806.93           06/01/2000
  240000434        N/A        03/01/2010          N             1,911,729.35       1,900,726.90           05/01/2000
  240000435        N/A        02/01/2008          N             2,113,217.60       2,111,599.42           06/01/2000
  240000436        N/A        12/01/2007          N             2,119,475.65       2,118,207.59           06/01/2000
  815999513        N/A        08/01/2017          N             2,038,340.70       2,033,332.86           06/01/2000
  815999512        N/A        01/01/2018          N             2,038,750.23       2,033,946.35           06/01/2000
  245114227        N/A        02/01/2008          N             2,103,756.49       2,101,888.62           06/01/2000
  245114195        N/A        12/01/2007          N             2,106,535.05       2,105,148.93           06/01/2000
  240000441        N/A        08/01/2011          N             1,860,183.77       1,847,575.85           06/01/2000
  815114326        N/A        10/01/2017          N             2,063,651.31       2,060,813.13           06/01/2000
  245999502        N/A        05/01/2008          N             2,027,630.35       2,023,475.09           06/01/2000
  245114359        N/A        05/01/2008          N             2,079,066.32       2,077,447.79           06/01/2000
  240000445        N/A        11/01/2007          N             2,072,223.44       2,070,633.49           05/01/2000
  240000446        N/A        12/01/2007          N             2,067,722.70       2,066,182.02           06/01/2000
  805114122        N/A        11/01/2017          N             2,053,256.31       2,050,836.98           06/01/2000
  180000073        N/A        12/01/2016          N             1,991,085.03       1,986,149.99           06/01/2000
  440000449        N/A        04/01/2008          N             2,062,700.54       2,061,321.66           06/01/2000
  440000450        N/A        04/01/2008          N             2,062,258.63       2,060,859.82           06/01/2000
  440000451        N/A        04/01/2008          N             2,061,455.66       2,060,020.68           06/01/2000
  245999521        N/A        04/01/2008          N             2,057,758.36       2,056,157.94           06/01/2000
  245999552        N/A        04/01/2008          N             2,052,016.16       2,050,172.06           06/01/2000
  440000454    03/01/2010     03/01/2028          N             2,057,576.02       2,056,025.28           06/01/2000
  240000455        N/A        03/01/2008          N             2,054,670.44       2,052,995.64           06/01/2000
  245999522        N/A        04/01/2018          N             2,010,305.90       2,006,642.10           06/01/2000
  245114394        N/A        03/01/2018          N             2,036,645.29       2,034,221.06           06/01/2000
  240000458        N/A        01/01/2008          N             2,054,931.38       2,053,427.12           06/01/2000
  240000459        N/A        01/15/2008          N             2,054,789.71       2,053,279.72           06/15/2000
  240000460        N/A        01/15/2008          N             2,054,789.71       2,053,279.72           05/15/2000
  245114290        N/A        03/01/2018          N             2,003,628.65       1,999,813.53           06/01/2000
  245114196        N/A        12/01/2007          N             2,055,012.64       2,053,559.22           06/01/2000
  240000463        N/A        11/01/2007          N             2,050,256.61       2,048,683.52           05/01/2000
  180000373        N/A        01/01/2018          N             2,007,571.46       2,004,301.15           06/01/2000
  245999507        N/A        04/01/2008          N             2,041,286.49       2,039,841.08           06/01/2000
  180000338        N/A        02/01/2018          N             2,004,932.04       2,001,834.35           06/01/2000
  815114123        N/A        01/01/2018          N             2,000,059.22       1,996,781.30           06/01/2000
  240000468        N/A        01/01/2008          N             2,032,846.36       2,031,661.18           06/01/2000
  240000469        N/A        03/01/2008          N             2,019,343.08       2,017,863.03           06/01/2000
  245114179        N/A        12/01/2012          N             1,899,992.15       1,893,364.06           06/01/2000
  180000330        N/A        12/01/2017          N             1,937,508.26       1,932,976.72           06/01/2000
  240000472        N/A        03/01/2008          N             1,984,166.19       1,982,674.05           06/01/2000
  440000473        N/A        04/01/2008          N             1,943,814.48       1,941,603.34           05/01/2000
  440000474        N/A        03/01/2008          N             1,961,246.17       1,959,840.15           06/01/2000
  180000377    03/01/2008     03/01/2023          N             1,935,006.91       1,932,503.72           06/01/2000
  240000476        N/A        01/01/2008          N             1,958,298.91       1,956,915.82           06/01/2000
  245114231        N/A        02/01/2005          N             1,936,831.26       1,934,270.64           06/01/2000
  815114263        N/A        12/01/2016          N             1,893,309.74       1,888,924.23           06/01/2000
  240000479        N/A        01/01/2008          N             1,937,242.24       1,935,036.22           06/01/2000
  240000480        N/A        01/01/2008          N             1,937,242.24       1,935,036.22           06/01/2000
  240000481        N/A        12/01/2007          N             1,936,119.11       1,933,938.04           06/01/2000
  180000187        N/A        11/01/2017          N             1,870,869.50       1,866,424.43           06/01/2000
  440000483    03/01/2008     03/01/2028          N             1,914,975.83       1,913,724.33           06/01/2000
  240000484        N/A        03/01/2008          N             1,913,273.98       1,911,948.78           06/01/2000
  240000485        N/A        03/01/2008          N             1,894,461.56       1,892,349.08           06/01/2000
  245114078        N/A        02/01/2008          N             1,915,003.33       1,913,849.11           06/01/2000
  815999524        N/A        01/01/2018          N             1,875,577.57       1,872,512.50           06/01/2000
  240000488        N/A        12/01/2007          N             1,913,592.06       1,912,454.31           06/01/2000
  245114281        N/A        01/01/2008          N             1,893,486.61       1,891,522.20           06/01/2000
  245114203        N/A        12/01/2017          N             1,845,235.95       1,841,493.27           06/01/2000
  245114154        N/A        12/01/2017          N             1,845,235.95       1,841,493.27           06/01/2000
  245114150        N/A        12/01/2017          N             1,821,579.26       1,817,884.57           06/01/2000
  245114153        N/A        12/01/2017          N             1,821,579.26       1,817,884.57           06/01/2000
  240000494        N/A        01/01/2018          N             1,850,744.32       1,848,471.02           06/01/2000
  815114337        N/A        11/01/2017          N             1,801,812.83       1,797,390.30           06/01/2000
  180000394        N/A        04/01/2008          N             1,864,718.67       1,863,402.03           06/01/2000
  245114287        N/A        04/01/2008          N             1,846,246.48       1,844,129.33           06/01/2000
  180000406        N/A        04/01/2008          N             1,844,237.54       1,842,032.41           06/01/2000
  245114339        N/A        02/01/2008          N             1,859,060.08       1,857,645.53           06/01/2000
  440000500        N/A        11/01/2007          N             1,865,403.24       1,864,378.60           06/01/2000
  440000501    01/01/2008     01/01/2025          N             1,850,695.71       1,849,005.18           06/01/2000
  180000346        N/A        09/01/2017          N             1,792,124.56       1,787,644.76           06/01/2000
  245114277        N/A        01/01/2018          N             1,840,359.42       1,838,262.88           06/01/2000
  440000504    12/31/2012     01/01/2023          N             1,837,637.42       1,835,433.27           06/01/2000
  245114275        N/A        01/01/2008          N             1,837,264.95       1,835,046.15           06/01/2000
  240000506        N/A        03/01/2013          N             1,736,908.60       1,730,102.58           06/01/2000
  245114205        N/A        12/01/2017          N             1,797,922.31       1,794,275.60           06/01/2000
  815114110        N/A        09/01/2017          N             1,817,944.36       1,815,863.04           06/01/2000
  240000510        N/A        11/01/2007          N             1,832,110.90       1,830,953.87           06/01/2000
  240000511        N/A        03/01/2008          N             1,813,909.67       1,812,598.64           06/01/2000
  180000445        N/A        01/01/2018          N             1,747,847.46       1,743,698.55           06/01/2000
  240000513        N/A        03/01/2008          N             1,790,099.52       1,788,750.74           06/01/2000
  245114197        N/A        03/01/2008          N             1,782,978.59       1,781,623.74           06/01/2000
  180000423        N/A        05/01/2008          N             1,769,670.35       1,768,501.92           06/01/2000
  440000516        N/A        03/01/2008          N             1,766,250.86       1,765,034.16           06/01/2000
  240000517        N/A        01/01/2008          N             1,760,215.06       1,758,879.04           06/01/2000
  240000518    01/01/2008     01/01/2023          N             1,745,812.82       1,743,918.68           06/01/2000
  240000519        N/A        02/01/2018          N             1,709,271.18       1,705,590.85           06/01/2000
  240000520        N/A        01/01/2013          N             1,633,027.60       1,626,515.88           06/01/2000
  180000441        N/A        02/01/2019          N             1,712,551.71       1,710,205.84           06/01/2000
  245114364        N/A        03/01/2013          N             1,628,066.79       1,622,102.28           06/01/2000
  240000523        N/A        03/01/2008          N             1,724,452.77       1,723,153.45           06/01/2000
  240000524        N/A        04/01/2008          N             1,719,376.99       1,718,248.71           06/01/2000
  440000525    01/01/2008     01/01/2028          N             1,717,762.16       1,716,725.99           05/01/2000
  180000311    01/01/2008     01/01/2028          N             1,713,486.55       1,712,275.33           06/01/2000
  440000527        N/A        01/01/2008          N             1,693,496.06       1,691,462.15           05/01/2000
  245114310        N/A        02/01/2008          N             1,709,904.52       1,708,668.75           06/01/2000
  440000529    03/01/2018     03/01/2028          N             1,693,567.66       1,692,441.06           06/01/2000
  440000530        N/A        01/01/2015          N             1,598,404.15       1,593,453.58           06/01/2000
  440000531    02/01/2008     02/01/2028          N             1,675,194.89       1,674,007.64           06/01/2000
  180000350        N/A        03/01/2008          N             1,671,016.89       1,669,982.56           06/01/2000
  240000533        N/A        04/01/2008          N             1,649,323.87       1,647,316.67           06/01/2000
  245114347        N/A        04/01/2008          N             1,648,665.07       1,646,629.17           06/01/2000
  240000535        N/A        03/01/2008          N             1,668,110.72       1,666,960.96           06/01/2000
  440000536        N/A        03/01/2008          N             1,666,128.23       1,664,893.09           06/01/2000
  440000537    03/01/2013     03/01/2028          N             1,665,971.32       1,664,729.44           06/01/2000
  815114334        N/A        11/01/2017          N             1,584,700.12       1,580,934.96           06/01/2000
  805113988        N/A        12/01/2007          N             1,459,329.22       1,449,979.17           06/01/2000
  180000255        N/A        01/01/2005          N             1,605,049.33       1,603,105.29           06/01/2000
  815114089        N/A        02/01/2018          N             1,561,526.41       1,557,751.97           06/01/2000
  180000393        N/A        04/01/2013          N             1,517,788.81       1,512,047.33           06/01/2000
  240000543        N/A        02/01/2008          N             1,605,144.66       1,603,943.91           06/01/2000
  240000544        N/A        11/01/2017          N             1,575,666.46       1,573,157.12           06/01/2000
  240000545        N/A        01/01/2018          N             1,551,727.00       1,549,305.75           06/01/2000
  815114336        N/A        11/01/2017          N             1,520,783.43       1,517,050.69           06/01/2000
  815114335        N/A        11/01/2017          N             1,519,378.90       1,515,768.94           06/01/2000
  440000548        N/A        03/01/2008          N             1,570,000.77       1,568,919.27           06/01/2000
  240000549        N/A        03/01/2008          N             1,550,458.91       1,548,558.64           05/01/2000
  815114350        N/A        01/01/2018          N             1,544,176.32       1,541,867.30           06/01/2000
  180000291        N/A        01/01/2008          N             1,567,642.72       1,566,577.10           06/01/2000
  245114260        N/A        01/01/2008          N             1,565,213.30       1,564,049.05           06/01/2000
  440000553    01/01/2008     01/01/2023          N             1,550,489.10       1,548,669.20           06/01/2000
  440000554        N/A        04/01/2008          N             1,560,543.57       1,559,444.83           06/01/2000
  805114176        N/A        01/01/2017          N             1,511,873.10       1,508,474.87           06/01/2000
  245999516        N/A        05/01/2008          N             1,509,591.33       1,506,815.93           06/01/2000
  245114300        N/A        03/01/2008          N             1,512,356.82       1,510,531.66           06/01/2000
  180000410        N/A        04/01/2008          N             1,520,069.04       1,518,943.44           06/01/2000
  180000347        N/A        03/01/2008          N             1,499,386.49       1,497,274.07           06/01/2000
  240000560        N/A        12/01/2007          N             1,521,060.27       1,520,155.90           06/01/2000
  245114363        N/A        03/01/2013          N             1,421,692.03       1,416,483.58           06/01/2000
  180000259    01/01/2008     01/01/2028          N             1,496,235.09       1,495,304.45           05/01/2000
  440000563    01/01/2008     01/01/2028          N             1,489,331.05       1,488,321.58           06/01/2000
  440000564        N/A        04/01/2008          N             1,473,483.05       1,472,503.83           06/01/2000
  245999515        N/A        04/01/2005          N             1,472,339.81       1,471,309.05           06/01/2000
  180000340        N/A        02/01/2008          N             1,468,014.41       1,466,911.73           06/01/2000
  245114184        N/A        01/01/2023          N             1,452,629.65       1,450,963.16           06/01/2000
  240000569        N/A        02/01/2013          N             1,364,779.88       1,359,336.27           06/01/2000
  240000570        N/A        01/01/2008          N             1,443,895.38       1,442,861.14           06/01/2000
  240000571        N/A        03/01/2008          N             1,427,854.78       1,426,250.56           06/01/2000
  240000572        N/A        12/01/2007          N             1,396,040.60       1,393,220.05           06/01/2000
  815114252        N/A        09/01/2022          N             1,437,664.89       1,436,749.57           06/01/2000
  240000574        N/A        03/01/2008          N             1,426,592.66       1,425,517.76           06/01/2000
  240000575        N/A        02/01/2008          N             1,421,885.75       1,420,938.24           06/01/2000
  815999553        N/A        02/01/2018          N             1,364,643.71       1,361,439.54           06/01/2000
  180000267    01/01/2008     01/01/2028          N             1,408,761.67       1,407,716.66           06/01/2000
  180000399        N/A        12/01/2015          N             1,368,369.35       1,365,760.80           06/01/2000
  245114225        N/A        02/01/2008          N             1,392,260.51       1,390,943.30           06/01/2000
  245114311        N/A        02/01/2008          N             1,395,372.75       1,394,399.13           06/01/2000
  180000233        N/A        02/01/2017          N             1,339,757.00       1,336,418.97           06/01/2000
  180000444        N/A        08/01/2015          N             1,362,444.58       1,359,924.89           06/01/2000
  240000583    04/01/2008     04/01/2028          N             1,375,015.97       1,374,091.41           06/01/2000
  240000584        N/A        04/01/2008          N             1,374,482.92       1,373,534.34           06/01/2000
  240000585        N/A        03/01/2008          N             1,359,818.54       1,358,288.89           06/01/2000
  240000586        N/A        02/01/2005          N             1,369,418.56       1,368,358.88           05/01/2000
  245114190        N/A        12/01/2007          N             1,370,860.55       1,369,925.02           06/01/2000
  245114381        N/A        04/01/2008          N             1,363,999.72       1,362,938.87           06/01/2000
  180000332    02/01/2008     02/01/2028          N             1,352,598.63       1,351,669.53           06/01/2000
  240000590        N/A        04/01/2008          N             1,350,950.48       1,350,064.49           06/01/2000
  240000591        N/A        12/01/2007          N             1,344,550.77       1,343,756.59           06/01/2000
  815114253        N/A        12/01/2021          N             1,343,312.97       1,342,453.46           06/01/2000
  245114221        N/A        02/01/2008          N             1,318,338.37       1,317,066.11           06/01/2000
  180000364        N/A        03/01/2008          N             1,302,175.76       1,300,191.69           06/01/2000
  245114293        N/A        01/01/2008          N             1,321,170.10       1,320,208.86           06/01/2000
  440000596    01/01/2013     01/01/2028          N             1,305,031.00       1,304,224.22           06/01/2000
  440000597        N/A        03/01/2008          N             1,275,683.19       1,274,806.96           06/01/2000
  240000598        N/A        03/01/2008          N             1,275,613.98       1,274,734.75           06/01/2000
  240000599        N/A        03/01/2008          N             1,261,809.61       1,260,352.15           06/01/2000
  440000600        N/A        02/01/2013          N             1,257,168.47       1,255,603.32           06/01/2000
  245114366        N/A        03/01/2013          N             1,192,386.80       1,188,018.42           06/01/2000
  245114370        N/A        03/01/2013          N             1,192,386.80       1,188,018.42           06/01/2000
  815114254        N/A        09/01/2021          N             1,243,844.04       1,242,931.77           06/01/2000
  815999546        N/A        06/01/2017          N             1,203,517.98       1,201,044.62           06/01/2000
  815114271        N/A        02/01/2017          N             1,200,881.73       1,198,379.88           06/01/2000
  440000607        N/A        03/01/2008          N             1,231,469.30       1,230,620.98           06/01/2000
  240000608        N/A        06/01/2017          N             1,173,373.24       1,170,561.33           06/01/2000
  240000609        N/A        02/01/2008          N             1,191,558.66       1,189,960.19           05/01/2000
  240000610        N/A        12/01/2007          N             1,205,075.83       1,204,280.55           06/01/2000
  240000611        N/A        01/01/2017          N             1,152,798.26       1,149,880.36           06/01/2000
  440000612        N/A        02/01/2013          N             1,179,804.19       1,178,335.35           06/01/2000
  240000613        N/A        03/01/2008          N             1,176,590.00       1,175,739.60           06/01/2000
  440000614        N/A        03/01/2008          N             1,163,733.93       1,162,345.99           06/01/2000
  245114348        N/A        02/01/2008          N             1,175,875.86       1,175,055.39           06/01/2000
  180000298        N/A        02/01/2017          N             1,126,695.89       1,123,751.62           06/01/2000
  180000184        N/A        10/01/2017          N             1,104,976.67       1,102,375.57           06/01/2000
  240000618        N/A        12/01/2007          N             1,140,879.18       1,140,204.25           06/01/2000
  180000401        N/A        04/01/2008          N             1,127,640.56       1,126,798.62           06/01/2000
  240000620        N/A        02/01/2008          N             1,126,040.10       1,125,218.34           06/01/2000
  240000621        N/A        11/01/2007          N             1,112,364.30       1,111,675.94           05/01/2000
  245114314        N/A        02/01/2008          N             1,090,621.94       1,089,377.59           06/01/2000
  240000623        N/A        01/01/2008          N             1,082,004.56       1,081,191.76           06/01/2000
  245114367        N/A        03/01/2013          N             1,008,942.73       1,005,246.41           06/01/2000
  245114368        N/A        03/01/2013          N             1,008,942.73       1,005,246.41           06/01/2000
  240000626        N/A        12/01/2012          N               997,602.42         993,713.85           06/01/2000
  245114344        N/A        02/01/2023          N             1,062,788.18       1,062,374.30           06/01/2000
  245114294        N/A        01/01/2008          N             1,047,665.05       1,047,005.48           06/01/2000
  245999558        N/A        05/01/2008          N             1,041,228.63       1,040,498.01           06/01/2000
  245114215        N/A        12/01/2012          N             1,039,992.27       1,039,247.34           06/01/2000
  440000631        N/A        03/01/2008          N             1,030,729.43       1,030,037.70           06/01/2000
  180000328    02/01/2005     02/01/2028          N             1,026,508.78       1,025,690.83           06/01/2000
  240000633        N/A        12/01/2007          N             1,013,924.74       1,012,683.04           06/01/2000
  440000634        N/A        01/01/2008          N               991,854.18         990,914.35           06/01/2000
  180000345        N/A        03/01/2008          N               970,773.20         969,658.42           06/01/2000
  180000361        N/A        03/01/2008          N               970,721.34         969,604.37           06/01/2000
  180000365        N/A        03/01/2008          N               964,834.08         963,374.37           06/01/2000
  240000638        N/A        02/01/2008          N               977,622.44         976,843.24           06/01/2000
  240000639        N/A        02/01/2008          N               977,325.90         976,534.34           06/01/2000
  240000640        N/A        01/01/2023          N               964,506.79         963,123.34           06/01/2000
  240000641        N/A        11/01/2007          N               965,197.49         964,041.15           05/01/2000
  240000642        N/A        10/01/2007          N               967,074.92         966,018.83           06/01/2000
  245999510        N/A        04/01/2008          N               971,573.79         970,885.83           06/01/2000
  440000644    02/01/2008     02/01/2028          N               955,944.60         955,301.07           06/01/2000
  240000645        N/A        10/01/2007          N               953,544.98         952,896.18           06/01/2000
  245114399        N/A        04/01/2013          N               934,594.45         933,602.05           06/01/2000
  180000317    02/01/2013     02/01/2028          N               939,798.52         939,104.11           05/01/2000
  245114222        N/A        02/01/2008          N               930,648.71         929,750.59           06/01/2000
  245114295        N/A        01/01/2008          N               908,962.15         907,943.23           05/01/2000
  245999555        N/A        05/01/2008          N               912,043.18         911,333.16           06/01/2000
  180000344        N/A        01/01/2018          N               894,690.64         893,635.36           06/01/2000
  180000383    04/01/2008     04/01/2028          N               883,672.69         883,066.33           06/01/2000
  805114038        N/A        11/01/2017          N               860,196.75         858,773.90           06/01/2000
  240000654        N/A        03/01/2008          N               871,271.59         870,667.94           06/01/2000
  180000415        N/A        04/01/2005          N               862,179.04         861,503.06           06/01/2000
  240000656        N/A        03/01/2008          N               846,947.73         846,326.97           06/01/2000
  240000657        N/A        02/01/2008          N               820,274.47         819,738.16           06/01/2000
  815114178        N/A        08/01/2017          N               788,687.25         786,880.96           06/01/2000
  240000659        N/A        01/01/2008          N               802,167.74         801,570.90           06/01/2000
  245114224        N/A        02/01/2008          N               769,896.20         769,167.80           06/01/2000
  245114387        N/A        05/01/2028          N               765,228.18         764,646.03           06/01/2000
  240000662        N/A        03/01/2008          N               759,640.51         759,080.95           06/01/2000
  245114230        N/A        02/01/2008          N               744,347.90         743,312.23           06/01/2000
  245999541        N/A        04/01/2023          N               754,588.95         754,232.08           06/01/2000
  240000665        N/A        03/01/2008          N               737,423.46         736,560.90           06/01/2000
  180000392        N/A        04/01/2013          N               689,904.15         687,294.39           06/01/2000
  245114340        N/A        02/01/2008          N               727,081.27         726,251.71           06/01/2000
  240000668        N/A        02/01/2008          N               713,970.46         713,012.68           05/01/2000
  245114108        N/A        12/01/2007          N               712,396.57         712,010.87           06/01/2000
  240000670        N/A        10/01/2007          N               678,454.32         677,769.45           06/01/2000
  245114120        N/A        01/01/2028          N               596,149.98         595,763.27           06/01/2000
  180000335        N/A        05/01/2012          N               450,305.93         448,309.96           06/01/2000
  245113961        N/A        05/01/2023          N               476,787.28         476,245.47           06/01/2000
  245114341        N/A        02/01/2008          N               436,248.93         435,751.20           06/01/2000
  195114186        N/A        11/01/2007          N               430,988.09         430,712.13           06/01/2000
  240000676        N/A        01/01/2008          N               401,354.08         401,066.60           06/01/2000
Totals                                                      3,324,602,749.31   3,321,227,028.48

</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
Total                                 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>
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
09/20/1999             1    $2,153,739.63     0           $0.00          0          0.00
08/18/1999             1    $2,038,954.56     0           $0.00          1 $2,161,494.86
07/19/1999             2    $3,077,611.63     1   $2,163,635.36          0         $0.00
</TABLE>
<TABLE>
<CAPTION>

                                  Deliquencies
Distribution              Foreclosure                       REO             Modifications
Date                  #       Balance                #     Balance        #     Balance
<S>                   <C>   <C>                     <C>   <C>            <C>   <C>
06/19/1999             0     $        0.00           0     $0.00          0     $0.00
05/18/1999             0     $        0.00           0     $0.00          0     $0.00
04/18/1999             0     $        0.00           0     $0.00          0     $0.00
03/20/1999             0     $        0.00           0     $0.00          0     $0.00
02/18/1999             0     $        0.00           0     $0.00          0     $0.00
01/18/1999             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
09/20/1999             2     $3,077,166.81           0     $0.00          0     $0.00
08/18/1999             1       $918,780.30           0     $0.00          0     $0.00
07/19/1999             0             $0.00           0     $0.00          0     $0.00

</TABLE>
<TABLE>
<CAPTION>

                             Prepayments

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

</TABLE>
<TABLE>
<CAPTION>

                    Rate and Maturities

Distribution          Next Weighted Avg.
Date                  Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
06/19/2000             7.242664%     7.146308%      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
09/20/1999             7.242488%     7.144660%      136
08/18/1999             7.242495%     7.144671%      137
07/19/1999             7.242510%     7.143972%      138


</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          05/10/2000         933,582.22    933,582.22        B
    180000315                    26         0          05/01/2000          98,536.04     98,536.04        B
    180000326                    45         0          05/01/2000          89,255.38     89,255.38        B
    240000091                    91         0          05/01/2000          53,771.69     53,771.69        B
    240000101                   101         0          05/01/2000          51,601.86     51,601.86        B
    180000319                   151         0          05/01/2000          40,605.51     40,605.51        B
    240000182                   182         0          05/01/2000          35,532.44     35,532.44        B
    180000321                   201         0          05/01/2000          31,638.46     31,638.46        B
    180000424                   202         0          05/01/2000          31,598.81     31,598.81        B
    245999517                   228         3          02/01/2000          34,439.82    123,645.66        3
    240000248                   248         0          05/01/2000          28,345.44     28,345.44        B
    180000316                   279         0          05/01/2000          23,280.49     23,280.49        B
    440000298                   298         0          05/01/2000          23,074.08     23,074.08        B
    180000192                   303         0          05/01/2000          27,132.04     27,132.04        B
    240000327                   327         0          05/01/2000          21,809.54     21,809.54        B
    180000318                   331         0          05/01/2000          20,573.46     20,573.46        B
    240000376                   376         0          05/01/2000          17,159.17     17,159.17        B
    180000320                   414         0          05/01/2000          15,294.74     15,294.74        B
    245999523                   415         0          05/01/2000          16,759.24     16,759.24        B
    240000419                   419         0          05/01/2000          14,802.98     14,802.98        B
    440000425                   425         9          08/01/1999           5,143.44    165,474.40        3
    440000430                   430         0          05/01/2000          17,162.53     17,162.53        A
    240000434                   434         0          05/01/2000          22,952.35     22,952.35        B
    240000445                   445         0          05/01/2000          14,282.49     14,282.49        B
    240000460                   460         0          05/15/2000          14,274.46     14,274.46        A
    240000463                   463         0          05/01/2000          14,131.08     14,131.08        B
    440000473                   473         0          05/01/2000          14,831.90     14,831.90        B
    440000525                   525         0          05/01/2000          12,706.94     12,706.94        A
    440000527                   527         0          05/01/2000          12,796.06     12,796.06        A
    240000549                   549         0          05/01/2000          11,514.45     11,514.45        B
    180000259                   562         0          05/01/2000          10,967.47     10,967.47        B
    240000586                   586         0          05/01/2000           9,314.23      9,314.23        B
    240000609                   609         0          05/01/2000           8,559.29      8,559.29        B
    240000621                   621         0          05/01/2000           8,220.09      8,220.09        B
    240000641                   641         0          05/01/2000           7,389.91      7,389.91        B
    180000317                   647         0          05/01/2000           6,496.88      6,496.88        B
    245114295                   649         0          05/01/2000           7,084.98      7,084.98        B
    240000668                   668         0          05/01/2000           5,128.64      5,128.64        B
Totals                           38                                     1,811,750.60  2,061,287.40

</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>
    240000002                                                 154,000,000.00               0.00
    180000315                                                  14,253,610.04               0.00
    180000326                                                  11,857,086.35               0.00
    240000091                                                   7,625,045.23               0.00
    240000101                                                   6,982,904.33               0.00
    180000319                                                   5,873,740.45               0.00
    240000182                                                   5,147,959.46               0.00
    180000321                                                   4,576,622.75               0.00
    180000424                                                   4,519,869.93               0.00
    245999517        13                  01/02/2000             4,050,425.25               0.00
    240000248                                                   3,769,844.05               0.00
    180000316                                                   3,367,611.25               0.00
    440000298                                                   3,235,504.62               0.00
    180000192                                                   3,109,801.65               0.00
    240000327                                                   3,033,682.11               0.00
    180000318                                                   2,976,028.45               0.00
    240000376                                                   2,489,597.25               0.00
    180000320                                                   2,212,442.30               0.00
    245999523        13                  05/19/2000             2,187,347.16               0.00
    240000419                                                   2,173,125.57               0.00
    440000425         3                  06/17/1999             2,161,494.86               0.00          09/27/1999
    440000430        13                  09/15/1998             2,134,097.59               0.00
    240000434                                                   1,911,729.35               0.00
    240000445                                                   2,072,223.44               0.00
    240000460                                                   2,054,789.71               0.00
    240000463                                                   2,050,256.61               0.00
    440000473                                                   1,943,814.48               0.00
    440000525                                                   1,717,762.16               0.00
    440000527                                                   1,693,496.06               0.00
    240000549                                                   1,550,458.91               0.00
    180000259                                                   1,496,235.09               0.00
    240000586                                                   1,369,418.56               0.00
    240000609                                                   1,191,558.66               0.00
    240000621                                                   1,112,364.30               0.00
    240000641                                                     965,197.49               0.00
    180000317                                                     939,798.52               0.00
    245114295        13                  11/16/1998               908,962.15               0.00
    240000668                                                     713,970.46               0.00
Totals                                                        275,429,876.60               0.00

</TABLE>
<TABLE>

Totals By Deliquency Code

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


<S>                                                   <C>              <C>                      <C>                <C>
Totals for Status Code= 3 ( 2 Loans)                      39,583.26      289,120.06                6,211,920.11           0.00
Totals for Status Code= A ( 4 Loans)                      56,939.99       56,939.99                7,600,145.52           0.00
Totals for Status Code= B (32 Loans)                   1,715,227.35    1,715,227.35              261,617,810.97           0.00
<CAPTION>



<FN>

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

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

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


                  Specially Serviced Loan Detail - Part 1

                         Offering           Servicing   Resolution
Distribution   Loan      Document           Transfer    Strategy     Scheduled     Property             Interest   Actual
Date           Number    Cross-Reference    Date        Code (1)     Balance        Type (2)  State    Rate       Balance
<S>           <C>         <C>               <C>          <C>         <C>           <C>         <C>      <C>      <C>
 06/19/2000   245999517      228        01/02/2000      13           4,029,897.16    LO       AZ       7.590%    4,050,425.25
 06/19/2000   245999523      415        05/19/2000      13           2,184,884.06    LO       AZ       7.590%    2,187,347.16
 06/19/2000   440000425      425        06/17/1999      3            2,136,869.99    LO       FL       7.840%    2,161,494.86
 06/19/2000   440000430      430        09/15/1998      13           2,131,866.35    MU       NY       8.125%    2,134,097.59
 06/19/2000   245114295      649        11/16/1998      13             907,943.23    RT       FL       7.750%      908,962.15

</TABLE>
<TABLE>
<CAPTION>
                                    Net                                                              Remaining
Distribution        Loan          Operating    DSCR                        Note       Maturity       Amortization
Date               Number          Income      Date         DSCR           Date        Date             Term
<S>             <C>             <C>         <C>             <C>           <C>         <C>            <C>
 06/19/2000   245999517         28,146.32   12/31/1999      0.08                      04/01/2018       273
 06/19/2000   245999523        163,201.95   09/30/1999      1.08                      04/01/2018       273
 06/19/2000   440000425         24,799.39   12/31/1999      0.12                      03/01/2008       272
 06/19/2000   440000430        208,267.42   12/31/1999      1.01                      12/01/2007       269
 06/19/2000   245114295        136,642.84   12/31/1999      1.61                      01/01/2008       270
<FN>

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

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

</FN>
</TABLE>
<TABLE>


                  Specially Serviced Loan Detail - Part 2



                                 Offering      Resolution      Site
Distribution       Loan          Document      Strategy      Inspection                 Appraisal    Appraisal            Other REO
Date               Number     Cross-Reference   Code (1)        Date     Phase 1 Date   Date         Value         Property Revenue
<S>            <C>         <C>                <C>             <C>            <C>         <C>         <C>            <C>
  06/19/2000     245999517        228           13                                     03/18/1998   5,465,000.00
  06/19/2000     245999523        415           13                                     01/06/1998   4,650,000.00
  06/19/2000     440000425        425            3                                     08/30/1999   2,830,000.00
  06/19/2000     440000430        430           13                                     07/22/1997   4,600,000.00
  06/19/2000     245114295        649           13                                     10/01/1999   1,400,000.00


<CAPTION>

Distribution   Loan
Date           Number         Comment
<S>           <C>             <C>
06/19/2000     245999517      Borrower has another loan cross- collateralized
                              Plan to bring currrent will include both loans

06/19/2000     245999523      Transfered due to cross- collateralized with
                              prospectus #228

06/19/2000     440000425      bankruptcy halted foreclosure borrower has til
                              July to file plan

06/19/2000     440000430      GMAC controls lockbox. Tenant pmts have been
                              sporadic. Lockbox performance to be monitored.

06/19/2000     245114295      Lockbox in place. Loan is current. However
                              insufficient funds being deposited to cover
                              defaulted interest and expesnes. Special Servicer
                              evaluating remedies.
<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