FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, EX-99.1, 2000-08-29
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-08-29
Next: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-08-29



<TABLE>
<CAPTION>

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

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


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

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

Payment Date: 08/18/2000
Record Date:  07/31/2000


                              Distribution Date Statement


                                   Table of Contents
STATEMENT SECTIONS                                             PAGE(s)

Certificate Distribution Detail                                          2
Certificate Factor Detail                                                3
Reconciliation Detail                                                    4
Other Required Information                                               5
Ratings Detail                                                           6
Current Mortgage Loan and Property Stratification Tables                 7 - 9
Mortgage Loan Detail                                                     10 - 29
Principal Prepayment Detail                                              30
Historical Detail                                                        31
Delinquency Loan Detail                                                  32 - 33
Specially Serviced Loan Detail                                           34 - 36
Modified Loan Detail                                                     37
Liquidated Loan Detail                                                   38

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

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

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


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


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


Copyright 1997, Wells Fargo Bank Minnesota, N. A.



                      Certificate Distribution Detail

    Class/          CUSIP       Pass-Through              Original             Beginning            Principal
   Component                        Rate                  Balance              Balance             Distribution
      <S>        <C>             <C>                 <C>                  <C>                    <C>
      A-1         337367AA4       6.280000%             760,000,000.00       669,313,719.06        3,420,376.59
      A-2         337367AB2       6.560000%           1,693,794,000.00     1,693,794,000.00                0.00
       B          337367AC0       6.640000%             170,403,000.00       170,403,000.00                0.00
       C          337367AD8       6.730000%             170,402,000.00       170,402,000.00                0.00
       D          337367AE6       6.778000%             204,483,000.00       204,483,000.00                0.00
       E          337367AF3       6.778000%              68,161,000.00        68,161,000.00                0.00
       F          337367AH9       6.778000%              51,121,000.00        51,121,000.00                0.00
       G          337367AJ5       7.000000%             102,241,582.00       102,241,582.00                0.00
       H          337367AK2       7.000000%              17,040,241.00        17,040,241.00                0.00
       J          337367AL0       6.150000%              34,080,482.00        34,080,482.00                0.00
       K          337367AM8       6.150000%              51,120,723.00        51,120,723.00                0.00
       L          337367AN6       6.150000%              34,080,482.00        34,080,482.00                0.00
       M          337367AP1       6.150000%              17,040,241.00        17,040,241.00                0.00
       N          337367AQ9       6.150000%              34,080,488.00        34,080,488.00                0.00
      R-I            N/A          0.000000%                       0.00                 0.00                0.00
     R-II            N/A          0.000000%                       0.00                 0.00                0.00
     R-III           N/A          0.000000%                       0.00                 0.00                0.00
                                                      3,408,048,239.00     3,317,361,958.06        3,420,376.59

</TABLE>
<TABLE>
<CAPTION>

     Class\         CUSIP                  Interest         Prepayment   Realized Loss/      Total
   Component                             Distribution         Premium  Additional Trust   Distribution
                                                                         Fund Expenses
      <S>        <C>                    <C>                   <C>            <C>        <C>
      A-1         337367AA4              3,502,741.80          0.00           0.00        6,923,118.39
      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                167,234.85          0.00           0.00          167,234.85
      R-I            N/A                         0.00          0.00           0.00                0.00
     R-II            N/A                         0.00          0.00           0.00                0.00
     R-III           N/A                         0.00          0.00           0.00                0.00
                                        18,051,144.85          0.00           0.00       21,471,521.44

</TABLE>
<TABLE>
<CAPTION>
                                                             Current
                                          Ending           Subordination
     Class\         CUSIP                 Balance             Level(1)
   Component
      <S>        <C>                  <C>                    <C>
      A-1         337367AA4             665,893,342.47        28.80%
      A-2         337367AB2           1,693,794,000.00        28.80%
       B          337367AC0             170,403,000.00        23.65%
       C          337367AD8             170,402,000.00        18.51%
       D          337367AE6             204,483,000.00        12.34%
       E          337367AF3              68,161,000.00        10.28%
       F          337367AH9              51,121,000.00         8.74%
       G          337367AJ5             102,241,582.00         5.66%
       H          337367AK2              17,040,241.00         5.14%
       J          337367AL0              34,080,482.00         4.11%
       K          337367AM8              51,120,723.00         2.57%
       L          337367AN6              34,080,482.00         1.54%
       M          337367AP1              17,040,241.00         1.03%
       N          337367AQ9              34,080,488.00         0.00%
      R-I            N/A                          0.00         0.00%
     R-II            N/A                          0.00         0.00%
     R-III           N/A                          0.00         0.00%
                                      3,313,941,581.47

</TABLE>
<TABLE>
<CAPTION>




Class    CUSIP        Pass-Through         Original            Beginning
                        Rate               Notional             Notional
                                            Amount               Amount
<S>    <C>          <C>                <C>                  <C>
IO     337367AG1     0.801664%         3,408,048,239.00      3,317,361,958.06



</TABLE>
<TABLE>
<CAPTION>
                                                                            Ending
                       Interest          Prepayment       Total            Notional
Class     CUSIP       Distribution        Premium      Distribution         Amount
<S>     <C>           <C>                 <C>          <C>             <C>
IO      337367AG1     2,216,174.74         0.00         2,216,174.74    3,313,941,581.47




<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                     880.67594613          4.50049551          4.60887079
      A-2         337367AB2                   1,000.00000000          0.00000000          5.46666667
       B          337367AC0                   1,000.00000000          0.00000000          5.53333333
       C          337367AD8                   1,000.00000000          0.00000000          5.60833335
       D          337367AE6                   1,000.00000000          0.00000000          5.64833336
       E          337367AF3                   1,000.00000000          0.00000000          5.64833336
       F          337367AH9                   1,000.00000000          0.00000000          5.64833337
       G          337367AJ5                   1,000.00000000          0.00000000          5.83333335
       H          337367AK2                   1,000.00000000          0.00000000          5.83333358
       J          337367AL0                   1,000.00000000          0.00000000          5.12499999
       K          337367AM8                   1,000.00000000          0.00000000          5.12500009
       L          337367AN6                   1,000.00000000          0.00000000          5.12499999
       M          337367AP1                   1,000.00000000          0.00000000          5.12500029
       N          337367AQ9                   1,000.00000000          0.00000000          4.90705561
      R-I            N/A                          0.00000000          0.00000000          0.00000000
     R-II            N/A                          0.00000000          0.00000000          0.00000000
     R-III           N/A                          0.00000000          0.00000000          0.00000000

</TABLE>
<TABLE>
<CAPTION>
                                              Prepayment     Realized Loss/         Ending
     Class\         CUSIP                      Premium     Additional Trust         Balance
   Component                                                  Fund Expenses
      <S>        <C>                         <C>               <C>              <C>
      A-1         337367AA4                   0.00000000        0.00000000        876.17545062
      A-2         337367AB2                   0.00000000        0.00000000      1,000.00000000
       B          337367AC0                   0.00000000        0.00000000      1,000.00000000
       C          337367AD8                   0.00000000        0.00000000      1,000.00000000
       D          337367AE6                   0.00000000        0.00000000      1,000.00000000
       E          337367AF3                   0.00000000        0.00000000      1,000.00000000
       F          337367AH9                   0.00000000        0.00000000      1,000.00000000
       G          337367AJ5                   0.00000000        0.00000000      1,000.00000000
       H          337367AK2                   0.00000000        0.00000000      1,000.00000000
       J          337367AL0                   0.00000000        0.00000000      1,000.00000000
       K          337367AM8                   0.00000000        0.00000000      1,000.00000000
       L          337367AN6                   0.00000000        0.00000000      1,000.00000000
       M          337367AP1                   0.00000000        0.00000000      1,000.00000000
       N          337367AQ9                   0.00000000        0.00000000      1,000.00000000
      R-I            N/A                      0.00000000        0.00000000          0.00000000
     R-II            N/A                      0.00000000        0.00000000          0.00000000
     R-III           N/A                      0.00000000        0.00000000          0.00000000

</TABLE>
<TABLE>
<CAPTION>




                               Beginnning                                              Ending
                                Notional         Interest           Prepayment        Notional
Class           CUSIP            Amount         Distribution         Premium           Amount
<S>           <C>             <C>               <C>                <C>              <C>
IO            337367AG1       973.39055243      0.65027681          0.00000000       972.38693500




</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail

                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         1,621,417.32
Servicing Advances Outstanding                                           0.00

Reimbursement for Interest on P&I                                    5,074.04
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                      263,062.48
Less Master Servicing Fees on Delinquent Payments                  12,554.61
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        12,170.17
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             262,678.04

</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              3,502,741.80           0.00        3,502,741.80          0.00
     A-2              9,259,407.20           0.00        9,259,407.20          0.00
     IO               2,216,174.74           0.00        2,216,174.74          0.00
      B                 942,896.60           0.00          942,896.60          0.00
      C                 955,671.22           0.00          955,671.22          0.00
      D               1,154,988.15           0.00        1,154,988.15          0.00
      E                 384,996.05           0.00          384,996.05          0.00
      F                 288,748.45           0.00          288,748.45          0.00
      G                 596,409.23           0.00          596,409.23          0.00
      H                  99,401.41           0.00           99,401.41          0.00
      J                 174,662.47           0.00          174,662.47          0.00
      K                 261,993.71           0.00          261,993.71          0.00
      L                 174,662.47           0.00          174,662.47          0.00
      M                  87,331.24           0.00           87,331.24          0.00
      N                 174,662.50           0.00          174,662.50          0.00
    Total            20,274,747.24           0.00       20,274,747.24          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        3,502,741.80           0.00            0.00        3,502,741.80
     A-2                  0.00        9,259,407.20           0.00            0.00        9,259,407.20
     IO                   0.00        2,216,174.74           0.00            0.00        2,216,174.74
      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               7,427.66          167,234.85      59,131.58            0.00          167,234.85
    Total             7,427.66       20,267,319.59      59,131.58            0.00       20,267,319.59

</TABLE>

<TABLE>

Other Required Information

<S>                                                <C>

Available Distribution Amount                      23,687,696.18

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,314,052,428.95
Aggregate Stated Principal Balance of Loans     3,313,952,533.33


Aggregate Amount of Service Fee                       248,825.62
Aggregate Amount of Special Servicing Fee               2,420.55
Aggregate Amount of Additional Servicing Fee           13,852.42
Aggregate Amount of Trustee Fee                         3,317.37
Aggregate Trust Fund Expenses                           5,074.04

Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                            2
        Aggregate Unpaid Principal Balance          3,032,560.55

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

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

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

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


         Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                            % of
            Scheduled                    # of            Scheduled           Agg.      WAM                        Weighted
             Balance                     Loans            Balance            Bal.      (2)            WAC        Avg DSCR(1)
    <S>                                  <C>          <C>                  <C>        <C>            <C>         <C>
         Below 2,000,000                  212          295,441,338.97        8.92      130           7.4194       1.526453
     2,000,001 to 4,000,000               226          633,624,317.42       19.12      121           7.3660       1.646574
     4,000,001 to 6,000,000                85          416,704,870.19       12.57      112           7.3639       1.537931
     6,000,001 to 8,000,000                61          412,328,088.97       12.44      115           7.2818       1.484058
     8,000,001 to 10,000,000               22          199,681,404.66        6.03      130           7.3127       1.922868
    10,000,001 to 12,000,000               16          177,638,132.87        5.36      137           7.3844       1.553046
    12,000,001 to 14,000,000               15          192,547,525.69        5.81      122           7.1607       1.536574
    14,000,001 to 16,000,000                7          103,622,917.50        3.13      141           7.1845       1.512715
    16,000,001 to 18,000,000                5           84,677,084.66        2.56       92           7.3636       1.410942
    18,000,001 to 20,000,000                1           19,561,504.83        0.59       93           6.8500       1.450000
    20,000,001 to 25,000,000                8          173,780,512.33        5.24       89           7.1563       1.582401
    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          124,477,076.54        3.76      241           7.0562       1.712681
    75,000,001 to 100,000,000               2          163,391,526.00        4.93       86           6.7500       2.183827
   100,000,001 to 125,000,000               0                    0.00        0.00        0           0.0000       0.000000
   125,000,001 to 150,000,000               0                    0.00        0.00        0           0.0000       0.000000
   150,000,001 to 200,000,000               2          316,476,232.70        9.55      143           6.9322       1.331652
             Totals                       664        3,313,952,533.33      100.00      124           7.2426       1.593272

</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           10,896,502.23        0.33      143           7.3564       1.543130
      Arizona                30           84,516,002.12        2.55      104           7.4819       1.587537
     Arkansas                 4           28,983,800.91        0.87      200           7.4682       1.792373
    California              114          399,285,947.08       12.05       96           7.3103       1.543583
     Colorado                 8           18,551,054.30        0.56      114           7.1912       1.602768
    Connecticut              10           47,641,829.69        1.44      201           7.3343       1.533398
     Delaware                 1            2,859,413.66        0.09       88           8.0000       1.880000
      Florida                57          234,540,164.05        7.08      120           7.2694       1.629773
      Georgia                31          209,070,664.16        6.31      129           7.1467       1.916565
       Idaho                  4            7,450,320.73        0.22      109           7.3433       1.893236
     Illinois                22          269,735,243.32        8.14      100           6.9616       1.932367
      Indiana                13           44,014,478.15        1.33      165           7.1401       1.401533
      Kansas                  2            4,103,995.54        0.12       89           7.8085       1.580761
     Kentucky                11           62,364,467.60        1.88       89           7.4832       1.780600
     Louisiana               11           48,050,106.18        1.45      130           7.5486       1.530998
       Maine                  1            1,097,125.02        0.03      206           7.4200            NAP
     Maryland                29          175,690,493.42        5.30      116           7.1185       1.517267
   Massachusetts             11           26,387,858.79        0.80      111           7.4645       1.508262
     Michigan                11           53,804,475.34        1.62      155           7.3318       2.002125
     Minnesota                6           10,508,886.07        0.32      158           7.0493       1.843303
    Mississippi               1              711,066.91        0.02       88           8.2500       1.310000
     Missouri                 7           41,054,963.08        1.24      131           7.2634       1.396682
     Nebraska                 6           18,089,572.06        0.55       91           7.0146       1.588857
      Nevada                 13           69,638,673.52        2.10       96           7.1847       1.541431
   New Hampshire              1            4,497,216.33        0.14       90           7.3800       1.480000
    New Jersey               27          159,247,311.88        4.81      232           7.3163       1.323838
    New Mexico                1            1,839,467.24        0.06       92           7.5000       1.450000
     New York                30          296,781,111.00        8.96      129           7.0907       1.596062
  North Carolina             24          115,252,504.86        3.48      133           7.3143       1.505382
       Ohio                  14           71,752,686.72        2.17       82           7.2689       1.498540
     Oklahoma                 5            8,826,473.68        0.27      106           7.4438       1.279589
      Oregon                  6           18,360,036.90        0.55      117           7.3991       1.310881
   Pennsylvania              21           85,526,307.43        2.58      161           7.3241       1.498962
  South Carolina             12           32,720,120.13        0.99      155           7.2781       1.352544
   South Dakota               1            3,408,446.92        0.10       93           7.4300       1.400000
     Tennessee               15           64,462,369.66        1.95      125           7.3749       1.552203
       Texas                 38          336,197,302.06       10.14      119           7.2139       1.435844
       Utah                  11           38,286,365.41        1.16       79           7.5555       1.361094
     Virginia                21          129,127,974.96        3.90      128           7.2565       1.536345
    Washington                7           18,566,469.00        0.56      104           7.5902       1.869134
   Washington,DC              4           15,453,986.42        0.47       92           7.2816       1.593123
   West Virginia              2            5,089,515.47        0.15      142           7.4736       2.178962
     Wisconsin               15           34,817,137.56        1.05      132           7.4576       1.550708
      Wyoming                 1            4,692,625.77        0.14       90           7.3750       1.380000
      Totals                664        3,313,952,533.33      100.00      124           7.2426       1.593272

</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            3,958,329.56        0.12      212           6.7100       1.550000
    6.75% to 6.999%              64          686,070,672.39       20.70      118           6.8216       1.697727
   7.000% to 7.249%             204        1,133,345,167.92       34.20      121           7.1113       1.534931
   7.250% to 7.499%             197          837,681,798.17       25.28      137           7.3556       1.547309
   7.500% to 7.749%             113          369,895,024.06       11.16      112           7.5850       1.592109
   7.750% to 7.999%              55          175,922,147.01        5.31      135           7.8726       1.849731
   8.000% to 8.249%              19           77,805,926.10        2.35       94           8.1092       1.412622
   8.250% to 8.499%               4           14,068,004.45        0.42      203           8.3418       1.363850
   8.500% to 8.749%               3            5,746,985.32        0.17      223           8.6474       1.396375
   8.750% to 8.999%               1            2,298,862.61        0.07       87           8.8750       1.780000
   9.000% or greater              3            7,159,615.74        0.22      219           9.0483       1.375881
        Totals                  664        3,313,952,533.33      100.00      124           7.2426       1.593272

</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             656        3,264,293,876.64       98.50      125           7.2284       1.598880
    37 to 48 months               8           49,658,656.69        1.50       91           8.1760       1.235357
    49 and greater                0                    0.00        0.00        0           0.0000       0.000000
        Totals                  664        3,313,952,533.33      100.00      124           7.2426       1.593272

</TABLE>
<TABLE>
<CAPTION>



                     Debt Service Coverage Ratio(1)

    Debt Service            # of             Scheduled         % of                                 Weighted
   Coverage Ratio           Loans             Balance           Agg.      WAM           WAC        Avg DSCR(1)
                                                                Bal.      (2)
  <S>                        <C>         <C>                   <C>       <C>           <C>         <C>
    Credit Lease              73          222,969,395.28        6.73      212           7.2949            NAP
    Less than 0                2            3,989,480.47        0.12      210           7.6059      -0.441204
    0.0 to 0.99               19           83,441,296.62        2.52      127           7.2991       0.745405
    1.0 to 1.09               11           47,074,200.32        1.42      101           7.4193       1.046410
    1.1 to 1.24               64          498,045,219.06       15.03      149           7.2001       1.183977
    1.25 to 1.49             210        1,042,699,159.21       31.46      119           7.2874       1.386213
    1.5 to 1.74              142          640,967,213.47       19.34      108           7.2489       1.610622
    1.75 to 1.99              64          259,453,426.77        7.83       97           7.2891       1.839377
    2.0 to 2.24               34          290,337,301.13        8.76      103           7.0103       2.141757
  2.5 and greater             45          224,975,841.00        6.79      114           7.2417       2.882905
       Totals                664        3,313,952,533.33      100.00      124           7.2426       1.593272

</TABLE>
<TABLE>
<CAPTION>

                             Property Type

      Property                # of            Scheduled          % of                                  Weighted
       Type                   Loans            Balance            Agg.      WAM            WAC        Avg DSCR(1)
                                                                  Bal.      (2)
   <S>                         <C>          <C>                  <C>       <C>           <C>          <C>
     Health Care                12           62,852,268.22        1.90      143           7.8019       2.496624
      Industrial                44          124,691,228.69        3.76      105           7.3595       1.580893
       Lodging                  45          223,194,062.97        6.73      109           7.6077       1.869315
      Mixed Use                  8           21,489,428.21        0.65      116           7.6256       1.389791
   Mobile Home Park              5           13,157,035.03        0.40       98           7.1102       1.788540
     Multi-Family              228        1,057,333,148.92       31.91      126           7.2441       1.447219
        Office                  71          655,937,372.40       19.79      122           7.0875       1.529416
        Other                   73          222,969,395.28        6.73      212           7.2949            NAP
        Retail                 168          911,499,135.23       27.50      109           7.1829       1.673292
     Self Storage               10           20,829,458.38        0.63      135           7.4980       1.993370
        Totals                 664        3,313,952,533.33      100.00      124           7.2426       1.593272

</TABLE>
<TABLE>
<CAPTION>



               Anticipated Remaining Term (ARD and Balloon Loans)

       Anticipated                # of            Scheduled           % of                                 Weighted
     Remaining Term (2)           Loans            Balance            Agg.      WAM             WAC       Avg DSCR(1)
                                                                      Bal.      (2)
  <S>                             <C>         <C>                    <C>       <C>            <C>         <C>
    60 months or less               26          161,862,850.77        4.88       48            7.3043      1.746159
     61 to 84 months                 7          130,314,102.80        3.93       78            7.2277      1.838337
     85 to 108 months              418        1,770,603,622.32       53.43       91            7.2547      1.606354
    109 to 120 months                2           23,687,434.51        0.71      113            7.1048      1.549204
    121 to 154 months               50          487,881,892.86       14.72      142            7.1433      1.638891
    155 to 192 months                2            7,464,384.48        0.23      168            6.8457      1.450000
    193 to 240 months               26          133,590,182.82        4.03      208            7.2766      1.212746
  241 months or greater              3            4,589,495.20        0.14      270            8.7653      1.119473
          Totals                   534        2,719,993,965.76       82.08      103            7.2376      1.624807

</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            6,850,667.72        0.21      106           7.3727       1.161872
    121 to 154 months               21           36,152,687.13        1.09      149           7.5629       1.577681
    155 to 192 months                4          168,060,836.09        5.07      159           6.8523       1.223338
    193 to 216 months               72          176,978,908.14        5.34      207           7.4083       1.885758
    217 to 240 months                2           12,506,664.56        0.38      226           8.1436            NAP
    241 to 264 months                2            2,581,806.70        0.08      255           7.8750            NAP
    265 to 300 months               15           75,093,072.31        2.27      270           7.4152       1.508924
  301 months or greater             11          115,733,924.92        3.49      329           7.3443       1.247644
          Totals                   130          593,958,567.57       17.92      221           7.2659       1.415604

</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        4.93       86           6.7500       2.183827
    180 months or less               1          154,000,000.00        4.65      128           7.0400       1.460000
    181 to 228 months               11           56,501,043.55        1.70       64           7.6065       2.169991
    229 to 252 months                7           19,668,570.56        0.59      149           7.5011       1.782860
    253 to 276 months              119          399,090,430.57       12.04      105           7.4962       1.807058
    277 to 300 months               12           97,882,847.53        2.95      163           7.3232       1.383840
    301 to 324 months                9           53,505,902.41        1.61       91           8.0950       1.305725
  325 months or greater            373        1,775,953,645.14       53.59      100           7.1962       1.545478
          Totals                   534        2,719,993,965.76       82.08      103           7.2376       1.624807

</TABLE>
<TABLE>
<CAPTION>

                           Age of Most Recent NOI

         Age of Most                # of           Scheduled             % of                                 Weighted
         Recent NOI                 Loans           Balance              Agg.    WAM             WAC         Avg DSCR(1)
                                                                         Bal.    (2)
  <S>                               <C>         <C>                    <C>       <C>            <C>          <C>
        Credit Lease                  73          222,969,395.28         6.73     212            7.2949            NAP
  Underwriter's Information           99          404,276,759.41        12.20     116            7.3620       1.412945
       1 year or less                294        1,780,260,872.09        53.72     119            7.1875       1.679398
        1 to 2 years                 198          906,445,506.55        27.35     117            7.2848       1.504548
     2 years or greater                0                    0.00         0.00       0            0.0000       0.000000
           Totals                    664        3,313,952,533.33       100.00     124            7.2426       1.593272

<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               928,366.03       633,465.08         6.83%
     240000002         2        OF    Austin                     TX               933,582.22             0.00         7.04%
     240000003         3        RT    Aurora                     IL               497,129.46             0.00         6.75%
     240000004         4        RT    Vernon Hills               IL               452,583.79             0.00         6.75%
     355132459         5        OF    Atlanta                    GA               348,750.00             0.00         6.75%
     245114125         6        MF    Mount Olive                NJ               396,251.83        45,126.18         7.36%
     245114400         7        RT    Charlotte                  NC               144,896.19        20,198.02         6.79%
     240000009         9        LO    Various                    KY               153,195.77        26,855.88         7.67%
     440000010         10       OF    Akron                      OH               134,194.88        16,709.00         7.08%
     245114220         11       MF    Baltimore                  MD               128,313.23        21,296.67         7.11%
     180000281         12       LO    New York                   NY               134,964.34        42,939.38         7.55%
     245114267         13       MF    Falls Church               VA               131,904.00        14,519.13         7.38%
     180000314         14       MF    Miramar                    FL               121,405.72        16,619.50         6.88%
     245114329         15       MF    Gaithersburg               MD               115,039.87        20,951.72         6.80%
     245999549         16       MF    Chicago                    IL               115,477.58        15,574.26         6.85%
     440000017         17       RT    Memphis                    TN               107,514.21        13,451.54         7.10%
     195113931         18       MF    Houston                    TX               118,984.46        12,601.16         8.14%
     180000242         19       RT    New York                   NY               104,461.27        12,941.97         7.14%
     180000285         20       MF    Marin City                 CA               104,205.16        11,955.09         7.33%
     355132446         21       RT    Burke                      VA                98,193.91        12,468.94         7.08%
     440000022         22       OF    St. Louis                  MO                98,497.47        11,814.17         7.17%
     815114236         23       OT    Various                    TX                90,271.12             0.00         7.16%
     815114235         24       OT    Dallas                     TX                90,208.32             0.00         7.16%
     245114266         25       MF    Gaithersburg               MD                94,460.68        10,397.62         7.38%
     180000315         26       MF    Bristol                    PA                87,856.20        10,679.84         7.17%
     240000027         27       RT    Chester                    NY                88,821.94        10,191.99         7.26%
     245114288         28       MF    Atlanta                    GA                85,279.40        11,189.46         7.00%
     180000389         29       RT    Statesboro                 GA                85,600.26        10,500.31         7.10%
     180000351         30       LO    Savannah                   GA                84,367.98        16,180.94         7.34%
     815114262         31       OT    Orange                     CT                79,480.51        15,571.69         7.13%
     180000402         32       RT    Sandy                      UT                80,988.95        10,397.82         6.99%
     245114261         33       HC    Various                    AR                85,136.71        25,691.35         7.75%
     245114331         34       MF    Germantown                 MD                73,899.06        13,458.92         6.80%
     440000035         35       RT    Temple City                CA                82,276.21         9,128.88         7.34%
     245114391         36       RT    Alexandria                 VA                76,656.27        10,386.80         6.88%
     245114330         37       MF    Largo                      MD                73,016.68        13,298.22         6.80%
     245114401         38       RT    Sandy Springs (Atlan       GA                78,583.90         9,790.70         7.06%
     245114063         39       MF    Lafayette                  LA                81,292.21         8,207.12         7.54%
     440000040         40       RT    Patton Township            PA                70,604.58        18,062.04         7.04%
     355132439         41       OF    Baltimore                  MD                79,422.42        11,501.82         7.60%
     180000438         42       OF    Dallas                     TX                74,622.44         8,960.51         7.13%
     440000043         43       MF    Fullerton                  CA                72,604.92         9,476.62         6.95%
     440000044         44       IN    Westmont                   IL                74,986.59         8,746.25         7.27%
     180000326         45       LO    Costa Mesa                 CA                74,746.62        14,508.76         7.34%
     180000304         46       RT    Fort Worth                 TX                73,190.01         9,044.83         7.13%
     180000282         47       RT    Hodgkins                   IL                78,265.54        15,528.44         7.99%
     245114375         48       MF    Alexandria                 VA                69,519.91        11,326.31         7.13%
     180000289         49       RT    Niles                      IL                74,665.08         8,134.40         7.45%
     440000050         50       RT    Indianapolis               IN                69,894.11         8,531.46         7.16%
     180000287         51       MF    Sacramanto                 CA                71,748.46         8,156.51         7.35%
     180000396         52       OT    West Monroe                LA                75,204.01        19,530.06         8.34%
     245114265         53       MF    Gaithersburg               MD                68,403.42         7,529.41         7.38%
     440000054         54       RT    Memphis                    TN                71,162.27         7,238.13         7.68%
     815114233         55       OT    Various                    GA                62,588.55             0.00         7.16%
     815114234         56       OT    Various                    MI                62,077.74             0.00         7.16%
     245114374         57       MF    Reno                       NV                63,637.09         7,777.07         7.13%
     815114232         58       OT    Various                    AR                61,671.70             0.00         7.16%
     440000059         59       OF    Aventura                   FL                65,020.80         7,178.34         7.33%
     240000060         60       MF    Reno                       NV                60,653.06         7,560.94         7.13%
     245114309         61       MF    Lexington                  KY                60,559.13         7,319.69         7.20%
     245114303         62       MF    Orlando                    FL                62,441.76         6,686.99         7.44%
     180000240         63       RT    Manassas Park              VA                60,874.59         6,783.34         7.40%
     245114114         64       HC    Various                    GA                63,366.62        18,299.82         7.95%
     245114304         65       MF    Jacksonville               FL                61,157.92         6,466.74         7.47%
     180000368         66       MF    Lauderhill                 FL                57,507.88         7,071.93         7.11%
     245114107         67       RT    Stockton                   CA                59,563.74         6,741.07         7.38%
     195113942         68       MF    Salt Lake City             UT                64,074.24         6,785.84         8.14%
     245114320         69       LO    Allen Park                 MI                56,746.41        11,014.82         7.34%
     440000070         70       LO    Pensacola Beach            FL                54,450.55        11,281.00         7.06%
     245114390         71       RT    Tustin                     CA                55,854.99         6,682.64         7.16%
     245114371         72       MF    Atlanta                    GA                55,532.36         6,786.60         7.13%
     440000073         73       RT    Washington Townshi         IN                54,406.49         7,062.93         7.01%
     180000369         74       MF    Miami                      FL                55,031.40         6,795.54         7.10%
     180000306         75       MF    Frenso                     CA                57,521.56         6,302.95         7.42%
     440000076         76       MF    Bergenfield                NJ                54,333.01         6,849.73         7.05%
     245114305         77       MF    St. Louis                  MO                51,698.44         8,663.11         7.08%
     245114360         78       HC    Bronx                      NY                57,952.46        16,712.18         7.89%
     180000297         80       MF    Wheaton                    IL                51,028.13         6,928.68         6.90%
     180000376         81       LO    Daytona Beach Shor         FL                49,949.96         9,936.10         7.23%
     245114298         82       MF    Edison                     NJ                50,016.59         5,921.87         7.25%
     440000083         83       RT    Northwoods                 MO                50,784.87         5,436.10         7.43%
     355132436         84       OF    Charlotte                  NC                46,626.31        11,660.37         7.20%
     195113938         85       MF    Tuscon                     AZ                53,673.11         5,684.29         8.14%
     240000086         86       MF    Sparks                     NV                47,859.88         5,883.31         7.16%
     440000087         87       OF    Philadelphia               PA                48,938.01         5,227.34         7.43%
     240000088         88       MF    Las Vegas                  NV                46,956.86         5,772.30         7.16%
     440000089         89       LO    Louisville                 KY                48,677.74         8,963.57         7.50%
     245114323         90       LO    Pineville                  NC                51,167.95         8,389.26         7.88%
     240000091         91       MF    Las Vegas                  NV                48,220.17         5,551.52         7.36%
     440000092         92       RT    Ocean City                 MD                47,338.49         5,477.62         7.24%
     245114395         93       HC    Columbus                   OH                46,124.31         5,463.59         7.20%
     245114207         94       MF    Augusta                    GA                44,732.15         5,830.84         7.00%
     355112450         95       IN    Charlotte                  NC                42,952.42        14,864.73         7.10%
     245114157         96       MF    Portland                   OR                46,365.69         5,072.49         7.44%
     180000331         97       RT    New York                   NY                44,574.40         5,071.10         7.33%
     440000098         98       OF    West Hills                 CA                43,696.69         5,224.81         7.21%
     245114274         99       MF    Winston-Salem              NC                42,134.97         6,810.91         7.22%
     180000343        100       MF    Houston                    TX                42,831.77         5,314.98         7.12%
     240000101        101       OF    Westlake Village           CA                47,211.63         4,390.23         7.86%
     180000385        102       RT    LaGrange                   GA                42,500.83         5,213.44         7.10%
     180000300        103       RT    Collyville                 TX                42,594.18         5,263.80         7.13%
     180000381        104       RT    Sedona                     AZ                44,791.54         4,656.35         7.51%
     245999535        105       RT    Glen Allen                 VA                43,469.42         4,758.63         7.35%
     180000374        106       RT    Glen Cove                  NY                43,033.24         4,909.16         7.29%
     180000342        107       RT    Fort Worth                 TX                41,065.26        10,553.91         7.12%
     240000108        108       RT    Las Vegas                  NV                42,552.58         5,090.73         7.26%
     245114338        109       MF    Jersey City                NJ                41,102.56         5,081.69         7.06%
     240000110        110       RT    Boston                     MA                43,313.11         7,767.08         7.52%
     180000358        111       MF    Rancho Cucamonga           CA                40,137.63         5,251.72         6.96%
     240000112        112       MF    Encino                     CA                40,672.55         5,125.45         7.05%
     245999547        113       MF    Middletown                 OH                39,061.36         6,453.55         7.06%
     440000114        114       MF    Azusa                      CA                39,817.06         5,090.86         7.00%
     240000115        115       MF    Las Vegas                  NV                40,523.91         4,997.66         7.14%
     180000386        116       RT    Houston                    TX                41,188.96         4,698.77         7.29%
     240000117        117       MF    Phoenix                    AZ                43,102.78         4,328.62         7.63%
     240000118        118       MF    San Diego                  CA                42,680.86         4,492.68         7.57%
     440000119        119       OF    Tallahassee                FL                38,938.67         5,201.62         6.94%
     180000384        120       RT    Dublin                     GA                39,507.81         4,846.30         7.10%
     245999551        121       RT    Bradenton                  FL                40,598.16         7,639.90         7.38%
     240000122        122       RT    Columbus                   OH                38,836.82         6,142.06         7.24%
     180000329        123       MF    Lubbock                    TX                40,573.80         4,673.88         7.30%
     180000296        124       MF    San Diego                  CA                38,961.42         5,037.23         7.02%
     180000214        125       RT    Battle Creek               MI                39,928.60         5,993.80         7.45%
     355132437        126       OF    Charlotte                  NC                41,034.08         7,739.34         7.50%
     245114376        127       MF    Carrboro                   NC                40,879.00         4,441.04         7.39%
     245114396        128       LO    Lynchburg                  VA                42,810.82         6,820.19         7.88%
     245114182        129       RT    Oceanside                  CA                38,139.41         8,091.90         7.07%
     240000130        130       MF    Los Angeles                CA                38,512.53         4,908.50         7.07%
     440000131        131       OF    Greenville                 SC                39,462.12         4,524.15         7.30%
     245114377        132       RT    Louisburg                  NC                39,148.30         4,510.98         7.25%
     245114131        133       MF    Millville                  NJ                41,135.70         4,163.10         7.63%
     245114193        134       RT    Silver Spring              MD                38,077.25         4,807.78         7.11%
     245114398        135       MF    Alexandria                 VA                36,822.13         5,951.38         7.15%
     180000437        136       RT    Madison                    WI                37,812.90         4,616.91         7.09%
     240000137        137       OF    Montebello                 NY                38,591.60         4,428.25         7.26%
     245999548        138       MF    Keyport                    NJ                37,849.40         4,594.87         7.13%
     245114132        139       MF    Summit                     NJ                38,565.28         4,540.09         7.28%
     245999504        141       RT    Olney                      MD                35,560.62         5,018.31         6.76%
     245114218        142       OF    Sunrise                    FL                38,973.89             0.00         7.30%
     180000357        143       MF    Rialto                     CA                36,328.95         4,753.38         6.96%
     440000144        144       MF    Daly City                  CA                38,224.22         4,407.65         7.33%
     180000275        145       OT    Stonington                 CT                36,807.01         8,793.93         7.42%
     245114247        146       OF    Brooklyn                   NY                41,014.32         6,452.38         8.00%
     245114209        147       RT    Chardon                    OH                35,524.25         6,088.50         7.25%
     240000148        148       LO    Columbus                   OH                40,148.90         6,528.51         7.90%
     440000149        149       IN    Sunrise                    FL                36,933.48         6,938.72         7.38%
     245114393        150       IN    Menominee                  MI                37,446.12        11,349.10         7.63%
     180000319        151       MF    Toms River                 NJ                36,204.48         4,401.03         7.17%
     440000152        152       RT    Cabin John                 MD                35,314.85         4,603.30         7.00%
     245114173        153       MF    Vernon                     CT                38,564.72         3,902.91         7.63%
     180000283        154       RT    Mount Holly                NJ                38,186.75         3,984.09         7.55%
     180000407        155       OF    Washington                 DC                35,275.65         4,133.34         7.21%
     440000156        156       OF    Darien                     CT                36,213.69         3,944.34         7.40%
     180000312        157       RT    Chino Hills                CA                35,351.97         4,174.92         7.24%
     245114208        158       MF    South River                NJ                33,935.45         4,496.41         6.96%
     815114269        159       OT    LaGrange                   GA                34,268.70         8,289.16         7.38%
     240000160        160       MF    Encino                     CA                34,062.30         4,292.44         7.05%
     180000372        161       RT    Plano                      TX                34,734.18         4,097.27         7.21%
     440000162        162       RT    Richmond                   VA                35,190.31         4,003.52         7.33%
     245114321        163       LO    Romulus                    MI                34,780.06         6,751.01         7.34%
     440000164        164       IN    Wellington                 FL                33,302.34         4,218.24         7.07%
     240000165        165       MF    La Grange Park             IL                35,295.96         3,837.05         7.49%
     245114315        166       MF    Winston-Salem              NC                31,685.19         5,317.97         7.08%
     245999501        167       LO    Bethlehem                  PA                35,027.27         6,065.49         7.63%
     195113933        168       MF    Longview                   TX                36,884.71         3,906.31         8.14%
     245114372        169       IN    Clayton                    WI                32,064.80        18,725.74         7.44%
     245114211        170       RT    Austin                     TX                33,420.62         4,937.77         7.38%
     245999500        171       LO    Newburgh                   NY                35,565.91         5,666.00         7.88%
     180000268        172       OF    New York                   NY                32,277.59         4,048.55         7.11%
     195114118        173       MF    Beacon Falls               CT                34,654.92         3,565.94         7.63%
     440000174        174       MF    Tampa                      FL                33,207.87         3,684.55         7.34%
     245114385        175       MF    Metairie                   LA                31,197.20         4,139.63         6.91%
     245999511        176       LO    Washington                 DC                33,536.75         5,999.28         7.50%
     355132443        177       RT    Greer                      SC                31,912.11        10,852.60         7.30%
     440000178        178       RT    San Diego                  CA                33,059.18         3,668.05         7.34%
     440000179        179       OF    Whitpain Township          PA                31,379.08         3,988.80         7.03%
     245114324        180       LO    Matthews                   NC                34,767.96         5,700.40         7.88%
     245114345        181       HC    Bristol                    TN                34,059.18         9,860.72         7.88%
     240000182        182       MF    Los Angeles                CA                31,624.10         3,908.34         7.15%
     240000183        183       IN    Fremont                    CA                31,463.50         3,812.37         7.19%
     245999556        184       MF    Ralston                    NE                29,673.76         3,961.00         6.88%
     245114322        185       LO    Concord                    NC                33,455.97         5,485.28         7.88%
     245114273        186       MF    Charlotte                  NC                29,494.48         4,767.64         7.22%
     440000187        187       LO    Ocala                      FL                31,951.74         5,487.04         7.65%
     440000188        188       RT    Smithtown                  NY                28,696.19         6,324.45         6.90%
     815114270        189       OT    Huntsville                 AL                29,587.92         7,211.65         7.38%
     440000191        191       RT    Various                    CA                29,436.90         3,728.55         7.07%
     245114292        192       MF    Charleston                 SC                28,449.41         3,894.50         6.88%
     180000337        193       RT    Glendale                   AZ                29,440.65         3,651.16         7.12%
     180000391        194       MF    Conroe                     TX                29,502.54         3,559.30         7.14%
     245114286        195       LO    Gatlinburg                 TN                31,012.42         5,410.70         7.63%
     195114175        197       MU    Agoura Hills               CA                32,155.85         4,013.64         7.88%
     245114302        198       MF    Casper                     WY                29,822.58         3,329.83         7.38%
     180000288        200       RT    Houston                    TX                29,222.02         3,374.89         7.31%
     180000321        201       MF    Wilkes-Barre               PA                28,209.32         3,429.14         7.17%
     180000424        202       MH    Austin                     TX                28,445.15         3,153.66         7.32%
     245114392        203       IN    Marinette                  WI                28,708.69         8,700.98         7.63%
     240000204        204       RT    Salem                      NH                28,600.06         3,186.67         7.38%
     240000205        205       MF    Glendale                   CA                27,576.17         3,414.88         7.13%
     245114180        206       OF    Richmond                   VA                28,114.14         6,254.35         7.63%
     240000207        207       IN    Berkeley                   CA                27,212.20         3,257.15         7.18%
     180000303        208       RT    Laguna Beach               CA                28,882.74         2,921.56         7.61%
     180000333        209       OF    Lakeland                   FL                28,135.55         3,082.96         7.42%
     440000210        210       MF    Orlando                    FL                27,448.13         3,249.80         7.25%
     245114325        211       LO    Shreveport                 LA                27,926.90         5,210.71         7.46%
     240000212        212       RT    Santa Ana                  CA                27,802.40         3,163.26         7.35%
     195096351        213       RT    Falls Township             PA                30,686.04         3,523.06         8.13%
     440000214        214       RT    Battle Creek               MI                27,971.63         4,071.45         7.49%
     180000362        215       RT    Plantation                 FL                26,780.40         3,145.88         7.22%
     440000216        216       RT    Onley                      VA                26,242.55         3,267.54         7.08%
     440000217        217       RT    Logan Township             PA                25,477.28         6,212.92         7.21%
     245999529        218       MF    Oklahoma City              OK                27,145.64         2,967.80         7.38%
     240000219        219       OF    Scottsdale                 AZ                26,973.15         2,781.31         7.51%
     180000397        220       OF    Palm Beach                 FL                24,994.81         3,117.34         7.06%
     240000221        221       MF    Santa Rosa                 CA                24,903.24         3,138.26         7.04%
     245999503        222       RT    Silver Spring              MD                22,922.95         8,912.54         6.71%
     245114343        223       MF    Vernon                     CT                24,354.33         3,306.88         6.90%
     180000263        224       MF    Wilton Manors              FL                25,998.18         4,902.98         7.45%
     180000355        225       RT    Blendon Township           OH                25,806.56         2,907.14         7.32%
     180000348        226       RT    Costa Mesa                 CA                25,890.60         2,867.94         7.36%
     240000227        227       MF    Tarzana                    CA                24,684.47         3,110.67         7.05%
     245999517        228       LO    Mesa                       AZ                26,303.30         4,608.19         7.59%
     240000229        229       IN    South Gate                 CA                21,468.83        23,226.56         7.23%
     180000292        230       OT    Chicago                    IL                24,314.75         6,470.25         7.36%
     180000354        231       RT    Columbus                   OH                25,436.14         2,865.40         7.32%
     440000232        232       MF    Anaheim                    CA                27,047.87         2,591.64         7.78%
     440000233        233       RT    Sanford                    NC                24,882.85         2,947.47         7.20%
     240000234        234       MH    Mesa                       AZ                23,459.14         3,275.26         6.80%
     440000235        235       RT    Little Rock                AR                24,234.64         8,769.62         7.49%
     440000236        236       MF    Virginia                   MN                23,534.21         5,863.56         7.16%
     240000237        237       IN    Moorpark                   CA                26,197.14         2,732.20         7.59%
     245114384        238       MF    Longview                   TX                23,747.12         3,151.06         6.91%
     245999540        239       MU    Morristown                 NJ                24,639.68         4,595.51         7.38%
     245114349        240       MF    Lake View Terrace          CA                24,607.36         2,788.30         7.29%
     440000241        241       MF    Oakland Park               FL                24,974.43         2,748.06         7.41%
     240000242        242       OF    Chicago                    IL                24,768.81         2,806.42         7.36%
     440000243        243       OF    Brentwood                  TN                23,515.01         3,744.92         7.24%
     440000244        244       MF    Williamsport               MD                24,778.21         4,596.69         7.50%
     180000141        245       RT    Orlando                    FL                26,320.86         2,415.40         7.91%
     245114194        246       IN    Naples                     FL                24,160.68         4,635.98         7.38%
     245114198        247       MF    Lakeside Park              KY                24,674.70         2,621.38         7.51%
     240000248        248       RT    Berkeley                   CA                23,673.58         4,671.86         7.31%
     240000249        249       MF    Los Angeles                CA                24,126.70         2,650.84         7.45%
     245114212        250       RT    Mesa                       AZ                23,600.36         2,853.60         7.25%
     440000251        251       RT    Philadelphia               PA                22,602.21         3,624.69         7.10%
     440000252        252       RT    Jacksonville               FL                23,227.98         2,720.50         7.26%
     180000274        253       MF    Augusta                    GA                22,371.21         3,551.49         7.25%
     245114278        254       MF    Norfolk                    NE                22,763.62         2,837.68         7.13%
     245114284        255       RT    Salem                      VA                20,985.20         8,021.70         6.80%
     815114283        256       OT    Eustis                     FL                20,889.84         8,961.45         7.03%
     180000294        257       MF    Rockford                   IL                22,425.73         2,817.32         7.09%
     240000258        258       HC    Lynnwood                   WA                25,009.06         3,859.56         7.97%
     180000308        259       RT    Corbin                     KY                22,901.45         2,598.08         7.35%
     180000341        260       LO    Bethesda                   MD                22,334.82         4,306.85         7.36%
     805114053        261       OT    Orangeburg                 SC                21,072.46         5,481.59         7.26%
     440000262        262       OF    Roswell                    GA                23,061.65         2,409.10         7.55%
     440000263        263       OF    Englewood                  CO                21,895.23         2,565.52         7.21%
     440000264        264       IN    Delray Beach & Rivie       FL                21,565.45         2,651.98         7.11%
     440000265        265       OF    Annapolis                  MD                21,282.68         2,716.58         7.02%
     440000266        266       RT    Gainesville                GA                21,206.03         5,000.85         7.33%
     240000267        267       MF    Grand Prairie              TX                20,621.08         3,460.51         7.05%
     180000295        268       MF    Victoria                   TX                22,571.34         2,452.64         7.44%
     440000269        269       RT    Miami                      FL                22,508.44         2,466.37         7.42%
     245114386        270       MF    Clear Lake City            TX                20,836.93         2,764.91         6.91%
     440000271        271       IN    Ft. Lauderdale             FL                22,552.23         2,318.52         7.52%
     240000272        272       OF    Portland                   OR                22,530.52         2,323.20         7.51%
     440000273        273       RT    Mesa                       AZ                22,213.95         3,878.83         7.60%
     240000274        274       RT    San Jose                   CA                22,417.71         3,846.70         7.68%
     245114380        275       MF    Metairie                   LA                20,254.90         2,687.67         6.91%
     440000276        276       RT    Sioux Falls                SD                21,822.21         2,309.15         7.43%
     240000277        277       HC    Snohomish                  WA                23,008.34         3,550.79         7.97%
     245114296        278       HC    St Louis                   MO                22,631.98         3,710.63         7.88%
     180000316        279       MF    Toms River                 NJ                20,757.23         2,523.26         7.17%
     245114223        280       MF    Baltimore                  MD                20,126.18         3,213.45         7.21%
     245114200        281       LO    Metroplois                 IL                21,343.82         6,713.43         7.63%
     180000188        282       OT    Las Vegas                  NV                19,256.48         7,794.87         7.20%
     245114353        283       RT    Silver Spring              MD                19,774.06         2,641.09         6.91%
     440000284        284       OF    North Hollywood            CA                21,229.73         3,873.86         7.49%
     440000285        285       RT    Pinetop-Lakeside           AZ                19,360.01         2,760.17         6.78%
     245114285        286       MF    Dallas                     TX                21,630.24         2,259.57         7.55%
     180000293        287       RT    Shepardsville              KY                21,044.58         2,387.42         7.35%
     245114280        288       MF    Columbus                   NE                20,343.49         2,535.99         7.13%
     440000289        289       OF    Menands                    NY                20,346.76         6,753.09         7.36%
     815114087        290       OT    West Hazelton              PA                20,196.40         7,241.29         7.60%
     245999559        291       MF    Blommingdale               NJ                20,510.81         2,342.10         7.25%
     245114291        292       MF    Estero                     FL                20,289.18         2,472.63         7.18%
     440000293        293       RT    Rockville                  MD                19,628.63         6,707.07         7.18%
     245114365        294       IN    Fond Du Lac                WI                19,530.38        11,405.67         7.44%
     180000324        295       OT    Chicago Heights            IL                19,703.52         4,808.48         7.43%
     240000296        296       SS    Everett                    WA                20,200.61         2,333.59         7.26%
     245114346        297       MF    Roanoke                    VA                19,811.55         2,421.16         7.13%
     440000298        298       RT    Williamsburg               VA                20,863.39         2,210.69         7.50%
     128878897        299       MF    Atlanta                    GA                24,211.63         3,623.22         9.06%
     240000300        300       OF    Chicago                    IL                20,434.27         2,315.29         7.36%
     240000301        301       RT    Portage                    MI                20,181.66         3,896.79         7.36%
     180000322        302       MF    Franklin                   TN                19,047.66         2,565.32         6.92%
     180000192        303       MF    San Bernadino              CA                20,045.07         7,086.97         7.77%
     240000304        304       MF    Sparks                     NV                19,640.61         2,414.38         7.16%
     245999531        305       MU    Boston                     MA                19,991.52         3,762.07         7.38%
     180000309        306       RT    Manchester                 KY                20,116.14         2,282.09         7.35%
     240000307        307       MF    Reno                       NV                18,742.46         2,561.52         6.88%
     245114216        308       MF    Nashville                  TN                19,882.76         2,292.69         7.33%
     240000309        309       MF    Phoenix                    AZ                19,787.17         2,303.53         7.31%
     180000411        310       MF    Los Angeles                CA                19,266.97         2,324.43         7.14%
     245114319        311       MF    Ft. Myers                  FL                19,364.90         2,334.66         7.19%
     440000312        312       OF    Smithtown                  NY                19,336.98         2,340.93         7.18%
     245114156        313       SS    Wayne Township             NJ                19,970.35         3,677.37         7.50%
     240000314        314       OF    West Hartford              CT                20,593.19         2,111.27         7.65%
     815114272        315       OT    Morganton                  NC                17,323.11         7,676.18         7.00%
     180000409        316       MF    Los Angeles                CA                18,965.92         2,288.11         7.14%
     240000317        317       RT    Capitola                   CA                20,174.64         2,032.09         7.58%
     245114279        318       MF    Kearny                     NE                18,893.80         2,355.28         7.13%
     440000319        319       OF    Salt Lake City             UT                18,462.76         3,917.19         7.07%
     815114128        320       OT    Union Township             NJ                18,703.41         3,981.11         7.41%
     195114177        321       RT    Columbia                   MD                20,119.28         5,984.06         7.88%
     180000081        322       MF    Chamblee                   GA                20,723.25         5,944.74         8.12%
     180000398        323       RT    Memphis                    TN                18,664.87         2,251.80         7.14%
     240000325        325       IN    San Leandro                CA                18,798.70         3,674.26         7.28%
     440000326        326       RT    Indianapolis               IN                18,908.71         2,238.75         7.25%
     240000327        327       IN    Westlake Village           CA                19,726.14         2,083.40         7.56%
     440000328        328       MF    Boulder                    CO                17,564.72         2,494.06         6.79%
     240000329        329       RT    Newport News               VA                18,775.06         3,625.20         7.36%
     240000330        330       IN    Goleta                     CA                18,770.36         2,165.32         7.33%
     180000318        331       MF    Jackson                    NJ                18,343.60         2,229.86         7.17%
     815114255        332       OT    Milton Freewater           OR                17,374.44         6,104.14         7.25%
     815999526        333       OT    Portage                    MI                17,098.09         5,444.60         7.13%
     180000379        334       MF    Houston                    TX                18,324.58         2,120.37         7.24%
     440000335        335       IN    Boulder                    CO                18,088.96         2,173.24         7.15%
     240000336        336       MF    Santa Rosa                 CA                17,455.89         2,318.17         6.91%
     240000337        337       RT    Sunnyvale                  CA                18,800.49         3,384.86         7.51%
     240000338        338       RT    Scottsdale                 AZ                18,828.90         2,059.27         7.46%
     240000339        339       MF    Sierra Vista               AZ                17,543.63         2,840.33         7.21%
     815114356        340       OT    St. John                   IN                16,305.03         6,872.81         7.00%
     440000341        341       MF    Tampa                      FL                17,215.06         2,299.31         6.91%
     245114268        342       HC    Delmar                     DE                19,719.71         3,125.29         8.00%
     240000343        343       OF    Chicago                    IL                18,267.00         2,069.73         7.36%
     440000344        344       RT    Houston                    TX                22,479.01         1,278.59         9.01%
     815114358        345       OT    Lafayette                  IN                15,816.70         6,709.86         6.88%
     245114213        346       MF    Murfreesboro               TN                17,928.39         2,067.33         7.33%
     180000310        347       RT    Fairlea                    WV                17,949.79         2,036.33         7.35%
     245999539        348       MF    Summerville                MA                16,652.22         4,053.42         7.19%
     245999550        349       RT    Margate                    FL                17,139.93         7,618.29         7.50%
     240000350        350       MF    Los Angeles                CA                18,278.33         1,893.79         7.63%
     245114289        351       MF    State College              PA                20,798.37         1,301.62         8.70%
     240000352        352       RT    Walled Lake                MI                17,286.47         1,966.63         7.33%
     245114312        354       RT    Fredericksburg             VA                16,457.99         5,672.54         7.25%
     440000355        355       OF    Annapolis                  MD                16,137.64         2,102.81         6.97%
     815114167        356       OT    Miami                      FL                15,996.27         6,630.83         7.50%
     180000404        357       RT    Phoenix                    AZ                17,058.03         1,783.80         7.48%
     440000358        358       OF    Pacheco                    CA                17,141.40         1,774.38         7.52%
     240000359        359       MF    Orange                     CA                16,736.48         1,911.75         7.38%
     245114369        360       IN    Stevens Point              WI                15,740.90         9,192.64         7.44%
     440000361        361       RT    Vestavia Hills             AL                16,129.32         1,937.81         7.15%
     245114244        362       MF    Ayer                       MA                17,787.55         2,819.94         8.00%
     180000327        363       MF    Pensacola                  FL                15,563.50         2,062.15         6.96%
     245114301        364       SS    Citrus Heights             CA                15,686.94         3,263.05         7.13%
     245114318        365       OF    Altomonta Springs/Lo       FL                15,675.45         3,266.04         7.13%
     240000366        366       MF    Peoria                     IL                15,384.43         1,958.86         7.03%
     440000367        367       MF    Washington                 DC                15,144.01         2,014.39         6.92%
     440000368        368       MF    Sylmar                     CA                15,507.15         1,948.15         7.09%
     440000369        369       LO    Saratoga                   CA                16,320.19         2,978.22         7.55%
     240000370        370       MF    Stockton                   CA                16,542.77         1,756.24         7.57%
     440000371        371       RT    Littleton                  CO                16,117.90         2,842.64         7.57%
     240000372        372       OF    Santa Barbara              CA                16,035.23         1,709.26         7.45%
     245114185        373       MF    Granda Hills               CA                16,602.03         1,613.65         7.72%
     245114361        374       OF    Plymouth Meeting           PA                15,913.87         2,930.41         7.50%
     245114181        375       HC    Gig Harbor                 WA                16,727.98         2,742.65         7.88%
     240000376        376       MF    Los Angeles                CA                15,222.51         1,936.66         7.11%
     245999508        377       RT    Medford                    OR                15,306.58         1,747.83         7.25%
     440000378        378       RT    Galveston                  TX                14,741.40         3,071.87         7.09%
     180000269        379       IN    Bethpage                   NY                14,812.41         1,904.19         7.05%
     245114202        381       LO    Hammond                    IN                15,229.69         4,910.14         7.50%
     245114083        382       LO    Albany                     GA                16,272.60         4,638.40         8.00%
     180000400        383       MF    Bowling Green              KY                14,729.08         1,837.01         7.06%
     440000384        384       RT    Memphis                    TN                15,096.53         5,191.23         7.50%
     440000385        385       HC    Topeka                     KS                15,966.41         2,727.98         7.75%
     805114012        386       OT    Houston                    TX                14,093.70         5,562.30         7.27%
     245114219        387       MU    New York                   NY                14,972.64         1,775.54         7.23%
     440000388        388       RT    San Diego                  CA                14,644.41         1,803.85         7.09%
     245114183        389       SS    Boise                      ID                16,120.20         2,663.23         7.88%
     240000390        390       OF    South Bend                 IN                15,040.23         1,722.97         7.28%
     245114115        391       LO    Dunn                       NC                16,536.59         7,769.38         8.63%
     240000392        392       MF    Oxnard                     CA                14,567.67         1,724.87         7.20%
     180000378        393       OF    Coral Gables               FL                14,376.97         1,767.98         7.11%
     245114228        394       MU    Edgewood                   MD                14,687.65         2,126.38         7.52%
     245114297        395       MF    Tallahassee                FL                14,901.14         1,675.06         7.38%
     245114217        396       MF    Clarksvile                 TN                14,796.47         1,706.19         7.33%
     240000397        397       RT    Peoria                     AZ                15,655.40         1,538.49         7.75%
     195114158        398       LO    Forest Park                GA                17,592.57         3,117.82         8.88%
     245114258        399       IN    Phoenixville               PA                14,620.50         4,713.74         7.50%
     245114151        400       LO    Parkersburg                WV                14,847.87         4,670.22         7.63%
     245114246        401       LO    Gaffney                    SC                15,491.51         4,415.76         8.00%
     245999506        402       RT    Kennewick                  WA                14,016.79         1,726.55         7.09%
     180000313        403       OT    Lexington                  SC                14,322.32         2,951.77         7.57%
     245114276        404       SS    Santa Clarita              CA                14,894.06         2,656.08         7.62%
     245114171        405       MF    Sanger                     CA                15,247.75         1,473.31         7.75%
     180000367        406       OF    Orlando                    FL                15,106.47         1,453.82         7.69%
     195113941        407       MF    Shreveport                 LA                15,611.79         1,653.39         8.14%
     815114250        408       OT    Coral Springs              FL                12,985.75         5,536.04         7.13%
     245114226        409       MF    Baltimore                  MD                13,251.39         2,248.14         7.02%
     245114229        410       RT    Abingdon                   MD                13,471.11         3,227.61         7.30%
     240000411        411       RT    Pico Rivera                CA                14,864.96         1,453.47         7.71%
     815114251        412       OT    Chicago                    IL                12,462.19         5,209.78         7.00%
     245114362        413       IN    Menasha                    WI                13,263.17         7,745.64         7.44%
     180000320        414       MF    Wannamassa                 NJ                13,637.02         1,657.72         7.17%
     245999523        415       LO    Payson                     AZ                14,260.82         2,498.42         7.59%
     440000416        416       MF    Austin                     TX                13,498.05         1,653.02         7.12%
     245999520        417       MF    Metairie                   LA                13,118.98         1,677.35         7.00%
     440000418        418       OF    Santa Barbara              CA                13,756.19         1,543.15         7.33%
     240000419        419       MF    Denver                     CO                13,075.97         1,727.01         7.00%
     180000371        420       RT    Houston                    TX                13,434.29         2,611.01         7.30%
     195113936        421       MF    Dallas                     TX                14,791.54         1,566.51         8.14%
     440000422        422       RT    Vestiva Hills              AL                13,947.82         1,449.97         7.51%
     180000353        423       MF    New York                   NY                13,717.00         1,500.35         7.39%
     245114378        424       LO    Franklin                   TN                14,337.45         3,223.12         7.88%
     440000425        425       LO    Winter Park                FL                14,407.43         2,340.01         7.84%
     815114333        426       OT    Aurora                     CO                12,974.10         6,387.52         7.63%
     180000363        427       MF    Jonesboro                  GA                11,949.53         3,292.23         6.78%
     180000251        428       RT    Deptford                   NJ                13,361.44         1,601.70         7.22%
     440000429        429       MF    Dallas                     TX                12,863.56         4,431.53         7.18%
     440000430        430       MU    New York                   NY                14,896.58         2,265.95         8.13%
     180000390        431       OF    Newport Beach              CA                13,899.83         1,422.92         7.53%
     180000334        432       OT    Miami                      FL                12,871.42         4,050.92         7.45%
     815096383        433       OT    Ventnor City               NJ                12,798.94         2,766.57         7.31%
     240000434        434       IN    Windsor                    WI                11,811.92        11,140.43         7.50%
     240000435        435       MF    Osseo                      MN                12,786.80         1,640.35         7.04%
     240000436        436       OF    Murray                     UT                14,468.91         1,288.65         7.94%
     815999513        437       OT    Virginia Beach             VA                12,119.06         5,067.87         7.17%
     815999512        438       OT    Roanoke                    VA                12,123.95         4,861.46         7.17%
     245114227        439       IN    Belcamp                    MD                13,230.06         1,891.48         7.56%
     245114195        440       MF    Palm Springs               FL                13,810.26         1,407.31         7.63%
     240000441        441       OF    Van Buren Township         MI                10,795.29        12,756.71         7.06%
     815114326        442       OT    Houma                      LA                12,159.10         2,871.82         7.09%
     245999502        443       RT    Palmdale                   CA                12,534.50         4,209.53         7.21%
     245114359        444       MF    Hastings                   NE                12,286.79         1,640.10         6.88%
     240000445        445       MF    Glendale                   CA                12,670.50         1,611.99         7.11%
     240000446        446       RT    Lancaster                  CA                12,776.83         1,562.36         7.19%
     805114122        447       OT    Winslow Township           NJ                13,126.84         2,450.44         7.69%
     180000073        448       OT    Richmond                   VA                12,828.16         4,999.16         7.77%
     440000449        449       RT    Stoughton                  MA                13,212.31         1,399.36         7.45%
     440000450        450       RT    Plainfield                 IN                13,120.59         1,419.39         7.40%
     440000451        451       RT    Placentia                  CA                12,955.54         1,455.72         7.31%
     245999521        452       MF    Metairie                   LA                12,222.78         1,621.87         6.91%
     245999552        453       RT    Wallkill                   NY                13,005.56         1,870.27         7.38%
     440000454        454       RT    Pasadena                   CA                12,469.87         1,572.07         7.05%
     240000455        455       MF    Peoria                     IL                11,935.13         1,696.60         6.76%
     245999522        456       LO    St. Augustine              FL                14,010.55         3,718.41         8.13%
     245114394        457       SS    Tacoma                     WA                12,856.85         2,457.65         7.35%
     240000458        458       MF    Van Nuys                   CA                12,768.77         1,525.61         7.23%
     240000459        459       MF    St Louis                   MO                12,743.09         1,531.37         7.21%
     240000460        460       MF    St Louis                   MO                12,743.09         1,531.37         7.21%
     245114290        461       LO    Kingsland                  GA                13,532.22         3,870.01         7.88%
     245114196        462       MF    Washington                 DC                13,029.57         1,474.61         7.38%
     240000463        463       MF    Chatsworth                 CA                12,536.18         1,594.90         7.11%
     180000373        464       OT    Liberty                    NY                11,705.92         3,308.68         7.02%
     245999507        465       MF    Fayetteville               AR                12,723.20         1,466.07         7.25%
     180000338        466       OT    Philadelphia               PA                11,609.22         3,133.78         6.97%
     815114123        467       OT    Wildwood                   NJ                12,774.90         3,320.07         7.69%
     240000468        468       RT    Salt Lake City             UT                13,982.81         1,204.67         8.00%
     240000469        469       MF    Fresno                     CA                12,413.97         1,500.80         7.15%
     245114179        470       LO    Statesville                NC                13,603.25         6,727.21         8.38%
     180000330        471       OT    Martinsville               IN                11,763.35         4,586.99         7.32%
     240000472        472       MH    Idaho Falls                ID                12,038.66         1,512.69         7.06%
     440000473        473       RT    Lauderhill                 FL                12,589.31         2,242.59         7.54%
     440000474        474       RT    Chesapeake                 VA                12,190.38         1,426.03         7.23%
     180000377        475       RT    Alpharetta                 GA                11,498.36         2,535.32         6.92%
     240000476        476       OF    Chicago                    IL                12,384.41         1,403.20         7.36%
     245114231        477       MU    Brighton                   MA                12,676.74         2,594.34         7.88%
     815114263        478       OT    Oveido                     FL                11,244.26         4,438.00         7.16%
     240000479        479       LO    Mt. Sterling               KY                12,766.31         2,237.99         7.67%
     240000480        480       LO    Elizabethtown              KY                12,766.31         2,237.99         7.67%
     240000481        481       RT    Half Moon Bay              CA                12,910.53         2,213.12         7.76%
     180000187        482       OT    Vernon                     CT                11,249.30         4,498.94         7.25%
     440000483        483       RT    Castle Shannon             PA                12,431.07         1,270.44         7.55%
     240000484        484       MF    Truckee                    CA                12,091.78         1,344.50         7.35%
     240000485        485       RT    Pleasant Hill              CA                12,489.87         2,143.16         7.68%
     245114078        486       MF    Newton                     NJ                12,959.34         1,172.75         7.87%
     815999524        487       OT    Gaylord                    MI                11,099.74         3,101.57         7.13%
     240000488        488       RT    Midvale                    UT                13,096.42         1,156.29         7.96%
     245114281        489       HC    Santa Monica               CA                13,217.26         1,994.98         8.13%
     245114203        490       LO    Macomb                     IL                12,063.90         3,794.55         7.63%
     245114154        491       LO    Lancaster                  OH                12,063.90         3,794.55         7.63%
     245114150        492       LO    Logan                      OH                11,909.23         3,745.90         7.63%
     245114153        493       LO    Octa                       OH                11,909.23         3,745.90         7.63%
     240000494        494       RT    Jacksonville               FL                11,571.18         2,304.23         7.28%
     815114337        495       OT    Brazil                     IN                10,365.45         4,473.81         6.94%
     180000394        496       RT    Gardner                    MA                11,638.74         1,335.50         7.26%
     245114287        497       RT    Grants                     NM                11,893.76         2,147.07         7.50%
     180000406        498       RT    Stroud Township            PA                11,547.09         2,235.24         7.29%
     245114339        499       MF    Miramar                    FL                11,286.58         1,434.02         7.06%
     440000500        500       RT    Peoria                     AZ                13,218.45         1,042.26         8.24%
     440000501        501       RT    Montgomery                 TX                12,176.06         1,715.49         7.66%
     180000346        502       OT    Ft. Myers Shores           FL                10,282.77         4,531.61         6.92%
     245114277        503       SS    Van Nuys                   CA                12,124.69         2,126.91         7.67%
     440000504        504       LO    Brigham City               UT                11,695.03         2,234.76         7.41%
     245114275        505       RT    Plymouth Meeting           PA                11,637.25         2,249.46         7.38%
     240000506        506       RT    Stanton                    CA                10,582.22         6,889.87         7.37%
     245114205        507       LO    Sycamore                   IL                11,754.57         3,697.25         7.63%
     815114110        509       OT    Shreveport                 LA                11,759.26         2,108.40         7.78%
     240000510        510       MF    San Francisco              CA                12,281.12         1,175.28         7.80%
     240000511        511       MF    Oxnard                     CA                11,229.24         1,329.59         7.20%
     180000445        512       OT    Decatur                    GA                10,292.19         4,198.15         7.10%
     240000513        513       MF    Los Angeles                CA                10,850.38         1,367.34         7.05%
     245114197        514       MF    Boise                      ID                10,759.58         1,373.38         7.02%
     180000423        515       RT    New York                   NY                11,350.75         1,185.85         7.46%
     440000516        516       RT    Payson                     AZ                11,191.53         1,234.49         7.37%
     240000517        517       MF    Burlingame                 CA                10,737.20         1,354.52         7.10%
     240000518        518       RT    Ogden                      NY                11,862.91         1,922.64         7.91%
     240000519        519       LO    Prescott                   AZ                11,255.14         3,729.17         7.94%
     240000520        520       IN    Livermoore                 CA                 9,997.88         6,592.34         7.41%
     180000441        521       OT    Lancaster                  PA                 9,820.12         2,372.92         6.90%
     245114364        522       IN    Menasha                    WI                10,348.19         6,043.30         7.44%
     240000523        523       MF    St. Paul                   MN                10,452.48         1,317.19         7.05%
     240000524        524       OF    Tempe                      AZ                11,106.59         1,145.25         7.51%
     440000525        525       RT    Salina                     KS                11,654.08         1,052.86         7.89%
     180000311        526       RT    Crestwood                  KY                10,831.77         1,228.82         7.35%
     440000527        527       MF    Orchard Park               NY                10,734.03         2,062.03         7.38%
     245114310        528       MF    East Palo Alto             CA                10,657.40         1,253.40         7.25%
     440000529        529       RT    Mesa                       AZ                10,906.19         1,143.45         7.49%
     440000530        530       RT    Phoenix                    AZ                10,113.27         5,013.82         7.64%
     440000531        531       OF    Greenville                 SC                10,542.15         1,204.42         7.32%
     180000350        532       OF    Hialeah                    FL                11,121.10         1,050.56         7.74%
     240000533        533       OF    Billerica                  MA                10,198.80         2,034.21         7.20%
     245114347        534       MF    Philadelphia               PA                10,088.19         2,062.96         7.13%
     240000535        535       MF    Los Angeles                CA                10,566.81         1,166.56         7.37%
     440000536        536       MF    Spartanburg                SC                10,183.69         1,252.32         7.11%
     440000537        537       RT    Wellesley                  MA                10,154.01         1,259.08         7.09%
     815114334        538       OT    Tipton                     IN                 9,528.60         3,810.79         7.25%
     805113988        539       OT    Cranford                   NJ                 9,078.59         9,468.27         7.56%
     180000255        540       MF    Goodyear                   AZ                10,145.65         1,970.84         7.36%
     815114089        541       OT    York                       PA                 8,870.50         3,817.65         6.85%
     180000393        542       IN    Okmulgee                   OK                 9,677.78         5,815.49         7.71%
     240000543        543       MF    Los Angeles                CA                 9,831.50         1,217.48         7.13%
     240000544        544       OT    Camden                     SC                 9,711.74         2,540.47         7.42%
     240000545        545       OT    Mableton                   GA                 8,984.74         2,449.46         6.97%
     815114336        546       OT    Rockville                  IN                 8,748.74         3,776.03         6.94%
     815114335        547       OT    Edinburgh                  IN                 9,135.83         3,653.71         7.25%
     440000548        548       RT    Mesa                       AZ                 9,948.03         1,097.32         7.37%
     240000549        549       RT    Victorville                CA                 9,588.62         1,925.83         7.20%
     815114350        550       OT    Greece                     NY                 8,980.68         2,336.04         7.00%
     180000291        551       RT    Amenia                     NY                10,094.97         1,081.51         7.49%
     245114260        552       MF    Everett                    WA                 9,647.54         1,180.60         7.17%
     440000553        553       RT    Oxford                     NC                10,014.54         1,845.63         7.52%
     440000554        554       RT    Arvada                     CO                 9,753.66         1,114.52         7.27%
     805114176        555       OT    Oldsmar                    FL                 9,155.76         3,439.70         7.30%
     245999516        556       RT    Henderson                  NV                 9,336.02         2,811.85         7.21%
     245114300        557       SS    Glendora                   CA                 9,455.93         1,850.03         7.28%
     180000410        558       MF    Los Angeles                CA                 9,264.83         1,141.21         7.09%
     180000347        559       IN    Ft. Worth                  TX                 9,195.16         2,138.49         7.38%
     240000560        560       OF    Murray                     UT                10,409.97           919.11         7.96%
     245114363        561       IN    Neenah                     WI                 9,036.44         5,277.26         7.44%
     180000259        562       OF    Port Jefferson Statio      NY                10,022.13           945.34         7.79%
     440000563        563       IN    Houston                    TX                 9,603.51         1,024.55         7.50%
     440000564        564       OF    Sarasota                   FL                 9,463.58           993.84         7.47%
     245999515        565       MF    Los Angeles                CA                 9,227.76         1,045.61         7.29%
     180000340        566       MF    South Miami                FL                 8,972.60         1,118.00         7.11%
     245114184        567       MF    Charlotte                  NC                 9,526.43         1,690.49         7.64%
     240000569        569       MH    Oceano                     CA                 8,194.24         5,509.70         7.26%
     240000570        570       MF    North Hollywood            CA                 9,069.05         1,049.14         7.31%
     240000571        571       RT    Mountain View              CA                 9,368.08         1,627.38         7.64%
     240000572        572       IN    Oakland                    CA                 9,161.97         2,859.81         7.65%
     815114252        573       OT    Kannapolis                 NC                 9,422.62           927.38         7.88%
     240000574        574       MF    Los Angeles                CA                 8,647.05         1,089.68         7.05%
     240000575        575       OF    Brookfield                 WI                 9,211.60           961.78         7.54%
     815999553        576       OT    Aiken                      SC                 8,064.41         3,242.33         7.13%
     180000267        577       MF    Oklahoma City              OK                 8,695.36         1,059.71         7.18%
     180000399        578       OT    Sandy Township             OH                 8,212.90         2,640.08         7.23%
     245114225        579       MF    Baltimore                  MD                 8,349.29         1,333.09         7.21%
     245114311        580       RT    Charlotte                  NC                 8,847.37           987.84         7.38%
     180000233        581       OT    Hogansville                GA                 8,376.06         3,380.11         7.54%
     180000444        582       OT    Oak Ridge                  TN                 8,302.70         2,550.61         7.34%
     240000583        583       OF    West Carrollton            OH                 8,783.75           938.24         7.43%
     240000584        584       OF    Warrensville Heights       OH                 8,673.70           962.38         7.34%
     240000585        585       OF    Cupertino                  CA                 8,914.66         1,551.72         7.63%
     240000586        586       IN    Lake Forest                CA                 8,240.13         1,074.10         7.00%
     245114190        587       MF    Keizer                     OR                 8,839.51           949.49         7.50%
     245114381        588       MF    Metairie                   LA                 8,101.96         1,075.07         6.91%
     180000332        589       RT    New York                   NY                 8,640.29           942.81         7.43%
     240000590        590       OF    Santa Barbara              CA                 8,729.01           899.32         7.52%
     240000591        591       OF    Panorama City              CA                 9,226.31           807.17         7.98%
     815114253        592       OT    Gastonia                   NC                 8,804.17           870.83         7.88%
     245114221        593       MF    Baltimore                  MD                 7,785.07         1,287.36         7.10%
     180000364        594       MF    Jonesboro                  GA                 7,388.90         2,006.72         6.83%
     245114293        595       MH    Chubbuck                   ID                 8,234.44           974.94         7.25%
     440000596        596       RT    Pembroke Pines             FL                 8,763.90           819.59         7.81%
     440000597        597       RT    Miami Beach                FL                 8,094.13           889.08         7.38%
     240000598        598       MF    Los Angeles                CA                 8,080.50           892.08         7.37%
     240000599        599       IN    Santa Clarita              CA                 8,129.69         1,478.04         7.50%
     440000600        600       RT    Fairfield                  CT                 7,751.83         1,586.11         7.18%
     245114366        601       IN    Neenah                     WI                 7,578.95         4,426.09         7.44%
     245114370        602       IN    Fond Du Lac                WI                 7,578.95         4,426.09         7.44%
     815114254        604       OT    Wilmington                 NC                 8,150.71           924.29         7.88%
     815999546        605       OT    Kernersville               NC                 7,116.43         2,502.82         7.13%
     815114271        606       OT    Easley                     SC                 6,766.60         2,530.24         6.79%
     440000607        607       RT    Tucson                     AZ                 7,802.98           860.72         7.37%
     240000608        608       OT    Mt. Holly                  NC                 7,376.17         2,847.55         7.58%
     240000609        609       MF    Minneapolis                MN                 6,940.78         1,618.51         6.78%
     240000610        610       IN    Las Vegas                  NV                 7,889.98           807.42         7.62%
     240000611        611       OT    Florence                   SC                 7,139.73         2,954.34         7.47%
     440000612        612       RT    Fairfield                  CT                 7,274.79         1,488.51         7.18%
     240000613        613       MF    Oxnard                     CA                 7,283.83           862.44         7.20%
     440000614        614       IN    Marietta                   GA                 7,336.35         1,407.03         7.34%
     245114348        615       MF    Orange Park                FL                 7,455.65           832.45         7.38%
     180000298        616       OT    Williamsport               PA                 6,593.98         2,979.02         7.06%
     180000184        617       OT    Westbrook                  ME                 6,800.17         2,633.37         7.42%
     240000618        618       OF    Salt Lake City             UT                 7,823.79           685.97         7.98%
     180000401        619       MF    Clarksville                TN                 6,843.82           853.55         7.06%
     240000620        620       IN    Simi Valley                CA                 6,984.35           833.40         7.22%
     240000621        621       OF    Thousand Oaks              CA                 7,520.73           699.36         7.86%
     245114314        622       RT    Brockton                   MA                 7,143.08         1,262.26         7.63%
     240000623        623       MF    Tucson                     AZ                 6,635.60           824.13         7.13%
     245114367        624       IN    Neenah                     WI                 6,412.96         3,745.15         7.44%
     245114368        625       IN    Combined Locks             WI                 6,412.96         3,745.15         7.44%
     240000626        626       SS    Phoenix                    AZ                 6,485.66         3,939.70         7.86%
     245114344        627       MF    McFarland                  WI                 8,328.65           422.51         9.11%
     245114294        628       MF    Kearny                     NJ                 6,981.37           669.91         7.75%
     245999558        629       MF    DeKalb                     IL                 6,489.99           741.08         7.25%
     245114215        630       MF    Murfreesboro               TN                 6,553.60           755.70         7.33%
     440000631        631       OF    Austin                     TX                 6,611.00           702.02         7.46%
     180000328        632       OF    Houston                    TX                 6,079.43           828.85         6.89%
     240000633        633       MF    Houston                    TX                 6,392.39         1,258.75         7.34%
     440000634        634       MF    Gladstone                  MO                 5,972.81           951.21         7.24%
     180000345        635       OF    Norman                     OK                 6,278.84         1,130.60         7.53%
     180000361        636       IN    Opa Locka                  FL                 6,270.14         1,132.79         7.52%
     180000365        637       MF    Atlanta                    GA                 5,514.93         1,476.50         6.88%
     240000638        638       MF    Canoga Park                CA                 5,789.07           789.58         6.89%
     240000639        639       MF    Tucson                     AZ                 5,735.93           801.98         6.83%
     240000640        640       MF    Monmouth                   OR                 5,898.62         1,400.47         7.36%
     240000641        641       MF    Longview                   TX                 6,217.29         1,172.62         7.50%
     240000642        642       SS    Salt Lake City             UT                 6,645.99         1,072.17         8.00%
     245999510        643       MF    Allston                    MA                 6,055.75           697.80         7.25%
     440000644        644       RT    Chandler                   AZ                 6,164.18           653.16         7.50%
     240000645        645       MF    Pacific Palisades          CA                 6,203.54           658.59         7.57%
     245114399        646       MU    Redbank                    NJ                 6,322.83         1,007.29         7.88%
     180000317        647       MF    Garfield                   NJ                 5,792.72           704.16         7.17%
     245114222        648       MF    Baltimore                  MD                 5,495.68           908.78         7.10%
     245114295        649       RT    Coral Springs              FL                 6,051.11         1,033.87         7.75%
     245999555        650       MF    Omaha                      NE                 5,389.96           719.48         6.88%
     180000344        651       OT    Vestal                     NY                 5,422.38         1,068.15         7.29%
     180000383        652       RT    Tuscaloosa                 AL                 5,591.67           615.21         7.36%
     805114038        653       OT    Newport News               VA                 5,804.92         1,442.18         8.13%
     240000654        654       MF    Salt Lake City             UT                 5,505.63           612.44         7.35%
     180000415        655       MF    Denver                     CO                 5,098.92           684.99         6.88%
     240000656        656       MF    Minneapolis                MN                 5,206.64           629.46         7.15%
     240000657        657       IN    Martinez                   CA                 5,360.07           544.48         7.60%
     815114178        658       OT    Fallon                     NV                 5,135.62         1,830.00         7.85%
     240000659        659       MF    Yuma                       AZ                 4,943.65           605.22         7.17%
     245114224        660       MF    Baltimore                  MD                 4,617.01           737.18         7.21%
     245114387        661       MF    Long Branch                NJ                 4,578.38           590.04         6.96%
     240000662        662       MF    Glendale                   CA                 4,658.13           567.37         7.13%
     245114230        663       OF    Pikesville                 MD                 4,651.56         1,048.69         7.52%
     245999541        664       MF    Thomson                    GA                 5,529.60           363.44         8.52%
     240000665        665       RT    Milpitas                   CA                 4,711.10           874.62         7.44%
     180000392        666       IN    Tulsa                      OK                 4,398.99         2,643.40         7.71%
     245114340        667       RT    La Grange                  GA                 4,762.06           841.50         7.63%
     240000668        668       MF    Minneapolis                MN                 4,158.85           969.79         6.78%
     245114108        669       MF    Tunica                     MS                 5,054.33           392.35         8.25%
     240000670        670       RT    Plano                      TX                 4,881.83           695.92         8.38%
     245114120        671       MF    Harford                    NY                 3,921.19           392.66         7.65%
     180000335        672       OT    Tustin                     CA                 2,625.74         2,019.53         7.06%
     245113961        673       MF    Atlanta                    GA                 3,071.59           549.47         7.50%
     245114341        674       RT    Huntsville                 AL                 2,857.23           504.90         7.63%
     195114186        675       MF    Bronx                      NY                 2,871.93           280.28         7.75%
     240000676        676       MF    Arleta                     CA                 2,520.89           291.62         7.31%
      Totals                                                                   20,541,194.11     3,420,376.59

</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              163,109,697.80      162,476,232.70           08/10/2000
     240000002        04/10/2011     04/10/2023       N              154,000,000.00      154,000,000.00           07/10/2000
     240000003        11/10/2006     11/10/2031       N               85,527,649.00       85,527,649.00           08/10/2000
     240000004        11/10/2008     11/10/2033       N               77,863,877.00       77,863,877.00           08/10/2000
     355132459           N/A         05/01/2013       N               62,000,000.00       62,000,000.00           08/01/2000
     245114125           N/A         12/01/2027       N               62,522,202.72       62,477,076.54           08/01/2000
     245114400           N/A         04/01/2008       N               24,781,523.37       24,761,325.35           08/01/2000
     240000009           N/A         01/01/2008       N               23,188,837.55       23,161,981.67           08/01/2000
     440000010        03/01/2005     03/01/2028       N               22,011,188.46       21,994,479.46           08/01/2000
     245114220           N/A         01/01/2010       N               21,656,240.76       21,634,944.09           08/01/2000
     180000281           N/A         01/01/2003       N               20,759,308.90       20,716,369.52           08/01/2000
     245114267           N/A         03/01/2013       N               20,770,011.40       20,755,492.27           08/01/2000
     180000314           N/A         02/01/2008       N               20,492,337.79       20,475,718.29           08/01/2000
     245114329           N/A         02/01/2008       N               20,301,153.40       20,280,201.68           08/01/2000
     245999549           N/A         05/01/2008       N               19,577,079.09       19,561,504.83           08/01/2000
     440000017        02/01/2008     02/01/2028       N               17,585,241.29       17,571,789.75           08/01/2000
     195113931        07/01/2007     07/01/2027       N               17,540,706.56       17,528,105.40           08/01/2000
     180000242           N/A         01/01/2008       N               16,990,177.17       16,977,235.20           08/01/2000
     180000285           N/A         01/01/2005       N               16,518,214.65       16,506,259.56           08/01/2000
     355132446           N/A         01/01/2013       N               16,106,163.69       16,093,694.75           08/01/2000
     440000022        03/01/2008     03/01/2028       N               15,953,159.87       15,941,345.70           07/01/2000
     815114236           N/A         11/01/2017       N               15,137,694.32       15,137,694.32           08/01/2000
     815114235           N/A         11/01/2017       N               15,127,164.31       15,127,164.31           08/01/2000
     245114266           N/A         03/01/2013       N               14,874,071.36       14,863,673.74           08/01/2000
     180000315        02/01/2013     02/01/2028       N               14,229,644.51       14,218,964.67           08/01/2000
     240000027           N/A         04/01/2008       N               14,207,721.08       14,197,529.09           08/01/2000
     245114288           N/A         01/01/2008       N               14,147,735.13       14,136,545.67           08/01/2000
     180000389           N/A         04/01/2008       N               14,000,951.94       13,990,451.63           08/01/2000
     180000351           N/A         03/01/2008       N               13,348,189.78       13,332,008.84           08/01/2000
     815114262           N/A         02/01/2023       N               13,386,191.06       13,370,619.37           08/01/2000
     180000402           N/A         04/01/2005       N               13,455,176.62       13,444,778.80           08/01/2000
     245114261           N/A         01/01/2018       N               12,757,217.44       12,731,526.09           08/01/2000
     245114331           N/A         02/01/2008       N               13,041,010.50       13,027,551.58           08/01/2000
     440000035           N/A         04/01/2008       N               13,017,243.38       13,008,114.50           08/01/2000
     245114391           N/A         03/01/2011       N               12,948,390.97       12,938,004.17           08/01/2000
     245114330           N/A         02/01/2008       N               12,885,296.99       12,871,998.77           08/01/2000
     245114401           N/A         04/01/2008       N               12,921,588.94       12,911,798.24           08/01/2000
     245114063           N/A         11/01/2007       N               12,520,405.41       12,512,198.29           08/01/2000
     440000040           N/A         03/01/2023       N               12,034,870.78       12,016,808.74           08/01/2000
     355132439           N/A         12/01/2007       N               12,135,853.32       12,124,351.50           08/01/2000
     180000438           N/A         05/01/2008       N               12,154,040.95       12,145,080.44           08/01/2000
     440000043        04/01/2008     04/01/2028       N               12,131,711.35       12,122,234.73           08/01/2000
     440000044           N/A         02/01/2005       N               11,978,157.54       11,969,411.29           08/01/2000
     180000326           N/A         02/01/2008       N               11,825,957.26       11,811,448.50           08/01/2000
     180000304        02/01/2008     02/01/2028       N               11,920,736.12       11,911,691.29           08/01/2000
     180000282           N/A         02/01/2023       N               11,754,524.82       11,738,996.38           08/01/2000
     245114375           N/A         03/01/2008       N               11,708,617.21       11,697,290.90           08/01/2000
     180000289        01/01/2005     01/01/2028       N               11,638,635.85       11,630,501.45           08/01/2000
     440000050        02/01/2013     02/01/2028       N               11,336,222.36       11,327,690.90           08/01/2000
     180000287           N/A         01/01/2008       N               11,339,247.01       11,331,090.50           08/01/2000
     180000396           N/A         07/01/2019       N               10,820,721.06       10,801,191.00           08/01/2000
     245114265           N/A         03/01/2013       N               10,771,014.23       10,763,484.82           08/01/2000
     440000054           N/A         10/01/2012       N               10,756,922.44       10,749,684.31           08/01/2000
     815114233           N/A         11/01/2017       N               10,495,564.52       10,495,564.52           08/01/2000
     815114234           N/A         11/01/2017       N               10,409,906.40       10,409,906.40           08/01/2000
     245114374           N/A         03/01/2008       N               10,372,089.03       10,364,311.96           08/01/2000
     815114232           N/A         11/01/2017       N               10,341,816.08       10,341,816.08           08/01/2000
     440000059           N/A         05/01/2008       N               10,301,230.91       10,294,052.57           08/01/2000
     240000060           N/A         01/01/2008       N                9,885,728.63        9,878,167.69           08/01/2000
     245114309           N/A         01/01/2008       N                9,767,601.29        9,760,281.60           08/01/2000
     245114303           N/A         03/01/2028       N                9,746,372.29        9,739,685.30           08/01/2000
     180000240        01/01/2008     01/01/2028       N                9,558,283.93        9,551,500.59           08/01/2000
     245114114           N/A         12/01/2007       N                9,256,231.13        9,237,931.31           08/01/2000
     245114304           N/A         03/01/2028       N                9,507,643.43        9,501,176.69           08/01/2000
     180000368           N/A         03/01/2008       N                9,392,875.01        9,385,803.08           08/01/2000
     245114107           N/A         12/01/2007       N                9,379,090.14        9,372,349.07           08/01/2000
     195113942        07/01/2007     07/01/2027       N                9,445,834.64        9,439,048.80           08/01/2000
     245114320           N/A         02/01/2013       N                8,978,073.57        8,967,058.75           08/01/2000
     440000070           N/A         05/01/2008       N                8,956,501.09        8,945,220.09           08/01/2000
     245114390           N/A         04/01/2011       N                9,059,198.32        9,052,515.68           08/01/2000
     245114371           N/A         03/01/2008       N                9,051,115.43        9,044,328.83           08/01/2000
     440000073        02/01/2013     02/01/2028       N                9,013,085.11        9,006,022.18           08/01/2000
     180000369           N/A         03/01/2008       N                9,001,047.56        8,994,252.02           08/01/2000
     180000306           N/A         01/01/2008       N                9,002,591.80        8,996,288.85           08/01/2000
     440000076           N/A         03/01/2008       N                8,949,843.72        8,942,993.99           08/01/2000
     245114305           N/A         01/01/2013       N                8,762,447.90        8,753,784.79           08/01/2000
     245114360           N/A         02/01/2018       N                8,529,738.32        8,513,026.14           08/01/2000
     180000297        02/01/2008     02/01/2028       N                8,588,184.09        8,581,255.41           08/01/2000
     180000376        02/29/2008     02/28/2023       N                8,023,015.60        8,013,079.50           08/01/2000
     245114298           N/A         01/01/2013       N                8,011,556.17        8,005,634.30           08/01/2000
     440000083        04/01/2018     04/01/2028       N                7,942,892.26        7,937,456.16           08/01/2000
     355132436           N/A         12/01/2007       N                7,771,050.89        7,759,390.52           08/01/2000
     195113938        07/01/2007     07/01/2027       N                7,912,497.16        7,906,812.87           07/01/2000
     240000086           N/A         01/01/2008       N                7,763,543.91        7,757,660.60           08/01/2000
     440000087           N/A         04/01/2008       N                7,648,888.63        7,643,661.29           08/01/2000
     240000088           N/A         01/01/2008       N                7,617,062.21        7,611,289.91           08/01/2000
     440000089           N/A         02/01/2008       N                7,537,197.88        7,528,234.31           08/01/2000
     245114323           N/A         01/01/2008       N                7,545,503.62        7,537,114.36           08/01/2000
     240000091           N/A         11/01/2007       N                7,612,509.41        7,606,957.89           07/01/2000
     440000092           N/A         04/01/2008       N                7,593,057.40        7,587,579.78           08/01/2000
     245114395           N/A         03/01/2008       N                7,439,404.67        7,433,941.08           08/01/2000
     245114207           N/A         02/01/2008       N                7,421,001.53        7,415,170.69           08/01/2000
     355112450           N/A         05/01/2018       N                7,025,384.55        7,010,519.82           08/01/2000
     245114157           N/A         01/01/2008       N                7,237,099.77        7,232,027.28           08/01/2000
     180000331        02/01/2008     02/01/2028       N                7,061,912.52        7,056,841.42           08/01/2000
     440000098        02/01/2008     02/01/2028       N                7,038,077.91        7,032,853.10           08/01/2000
     245114274           N/A         12/01/2007       N                7,007,895.30        7,001,084.39           08/01/2000
     180000343           N/A         02/01/2008       N                6,985,972.00        6,980,657.02           08/01/2000
     240000101           N/A         11/01/2007       N                6,972,708.44        6,968,318.21           08/01/2000
     180000385           N/A         04/01/2008       N                6,951,521.55        6,946,308.11           08/01/2000
     180000300        02/01/2008     02/01/2028       N                6,937,477.51        6,932,213.71           08/01/2000
     180000381        03/01/2008     03/01/2028       N                6,926,228.69        6,921,572.34           08/01/2000
     245999535           N/A         05/01/2013       N                6,868,110.87        6,863,352.24           08/01/2000
     180000374           N/A         03/01/2004       N                6,855,156.07        6,850,246.91           08/01/2000
     180000342        02/01/2009     02/01/2021       N                6,697,849.28        6,687,295.37           08/01/2000
     240000108           N/A         11/01/2007       N                6,803,785.77        6,798,695.04           08/01/2000
     245114338           N/A         05/01/2028       N                6,760,908.04        6,755,826.35           08/01/2000
     240000110           N/A         04/01/2008       N                6,688,709.85        6,680,942.77           08/01/2000
     180000358        03/01/2008     03/01/2028       N                6,697,046.66        6,691,794.94           08/01/2000
     240000112           N/A         03/01/2008       N                6,698,715.47        6,693,590.02           08/01/2000
     245999547           N/A         04/01/2008       N                6,639,324.36        6,632,870.81           08/01/2000
     440000114        04/01/2008     04/01/2028       N                6,605,595.55        6,600,504.69           08/01/2000
     240000115           N/A         02/01/2008       N                6,595,659.42        6,590,661.76           08/01/2000
     180000386           N/A         03/01/2008       N                6,561,363.56        6,556,664.79           08/01/2000
     240000117           N/A         02/01/2008       N                6,562,847.39        6,558,518.77           08/01/2000
     240000118           N/A         11/01/2007       N                6,546,673.84        6,542,181.16           08/01/2000
     440000119        02/01/2008     02/01/2028       N                6,515,720.65        6,510,519.03           08/01/2000
     180000384           N/A         04/01/2008       N                6,461,977.79        6,457,131.49           08/01/2000
     245999551           N/A         04/01/2008       N                6,392,712.37        6,385,072.47           08/01/2000
     240000122        02/01/2003     02/01/2028       N                6,437,041.70        6,430,899.64           08/01/2000
     180000329           N/A         02/01/2008       N                6,454,515.01        6,449,841.13           08/01/2000
     180000296        02/01/2008     02/01/2028       N                6,445,231.39        6,440,194.16           08/01/2000
     180000214        12/01/2017     12/01/2027       N                6,431,452.38        6,425,458.58           08/01/2000
     355132437           N/A         11/01/2007       N                6,353,664.54        6,345,925.20           08/01/2000
     245114376           N/A         04/01/2028       N                6,423,869.07        6,419,428.03           08/01/2000
     245114396           N/A         04/01/2008       N                6,313,116.58        6,306,296.39           08/01/2000
     245114182           N/A         02/01/2023       N                6,264,628.49        6,256,536.59           08/01/2000
     240000130           N/A         01/01/2008       N                6,325,021.32        6,320,112.82           08/01/2000
     440000131        02/01/2008     02/01/2028       N                6,277,668.08        6,273,143.93           08/01/2000
     245114377           N/A         04/01/2018       N                6,270,695.29        6,266,184.31           08/01/2000
     245114131           N/A         01/01/2008       N                6,264,982.01        6,260,818.91           08/01/2000
     245114193           N/A         12/01/2012       N                6,219,232.67        6,214,424.89           08/01/2000
     245114398           N/A         03/01/2008       N                6,179,938.71        6,173,987.33           08/01/2000
     180000437           N/A         05/01/2008       N                6,193,476.88        6,188,859.97           08/01/2000
     240000137           N/A         04/01/2008       N                6,173,009.75        6,168,581.50           08/01/2000
     245999548           N/A         04/01/2013       N                6,169,002.05        6,164,407.18           08/01/2000
     245114132           N/A         12/01/2027       N                6,151,853.18        6,147,313.09           08/01/2000
     245999504           N/A         04/01/2014       N                6,108,906.34        6,103,888.03           08/01/2000
     245114218           N/A         01/01/2009       N                6,200,000.00        6,200,000.00           08/01/2000
     180000357        03/01/2008     03/01/2028       N                6,061,560.52        6,056,807.14           08/01/2000
     440000144           N/A         12/01/2007       N                6,055,854.33        6,051,446.68           08/01/2000
     180000275           N/A         10/01/2022       N                5,952,616.58        5,943,822.65           08/01/2000
     245114247           N/A         01/01/2008       N                5,953,692.15        5,947,239.77           08/01/2000
     245114209           N/A         12/01/2007       N                5,690,201.72        5,684,113.22           08/01/2000
     240000148           N/A         01/01/2005       N                5,901,839.19        5,895,310.68           08/01/2000
     440000149           N/A         04/01/2008       N                5,811,720.61        5,804,781.89           08/01/2000
     245114393           N/A         04/01/2008       N                5,703,057.41        5,691,708.31           08/01/2000
     180000319        02/01/2013     02/01/2028       N                5,863,864.55        5,859,463.52           08/01/2000
     440000152           N/A         02/01/2008       N                5,858,685.43        5,854,082.15           08/01/2000
     245114173           N/A         01/01/2008       N                5,873,420.53        5,869,517.62           08/01/2000
     180000283           N/A         01/01/2008       N                5,871,296.57        5,867,312.48           08/01/2000
     180000407           N/A         04/01/2008       N                5,681,730.06        5,677,596.72           08/01/2000
     440000156           N/A         03/01/2008       N                5,683,054.74        5,679,110.40           08/01/2000
     180000312        02/01/2013     02/01/2028       N                5,670,428.78        5,666,253.86           08/01/2000
     245114208           N/A         02/01/2028       N                5,662,200.23        5,657,703.82           08/01/2000
     815114269           N/A         01/01/2018       N                5,575,924.03        5,567,634.87           08/01/2000
     240000160           N/A         03/01/2008       N                5,610,015.72        5,605,723.28           08/01/2000
     180000372           N/A         03/01/2008       N                5,594,516.52        5,590,419.25           08/01/2000
     440000162        02/01/2008     02/01/2028       N                5,575,193.65        5,571,190.13           08/01/2000
     245114321           N/A         02/01/2013       N                5,502,690.49        5,495,939.48           08/01/2000
     440000164        02/01/2008     02/01/2028       N                5,470,110.82        5,465,892.58           08/01/2000
     240000165           N/A         11/01/2007       N                5,469,557.30        5,465,720.25           08/01/2000
     245114315           N/A         01/01/2008       N                5,374,166.73        5,368,848.76           08/01/2000
     245999501           N/A         04/01/2013       N                5,334,665.50        5,328,600.01           08/01/2000
     195113933        07/01/2007     07/01/2027       N                5,437,549.69        5,433,643.38           08/01/2000
     245114372           N/A         03/01/2013       N                5,006,593.86        4,987,868.12           08/01/2000
     245114211           N/A         01/01/2008       N                5,262,513.97        5,257,576.20           08/01/2000
     245999500           N/A         04/01/2008       N                5,244,743.19        5,239,077.19           08/01/2000
     180000268        01/01/2008     01/01/2028       N                5,271,962.86        5,267,914.31           08/01/2000
     195114118           N/A         11/01/2027       N                5,277,957.72        5,274,391.78           08/01/2000
     440000174           N/A         04/01/2008       N                5,253,947.51        5,250,262.96           08/01/2000
     245114385           N/A         04/01/2008       N                5,242,981.64        5,238,842.01           08/01/2000
     245999511           N/A         05/01/2008       N                5,192,786.75        5,186,787.47           08/01/2000
     355132443           N/A         01/01/2018       N                5,076,606.61        5,065,754.01           08/01/2000
     440000178           N/A         04/01/2008       N                5,230,422.37        5,226,754.32           08/01/2000
     440000179        03/01/2008     03/01/2028       N                5,183,530.44        5,179,541.64           08/01/2000
     245114324           N/A         01/01/2008       N                5,127,073.00        5,121,372.60           08/01/2000
     245114345           N/A         02/01/2018       N                5,022,551.67        5,012,690.95           08/01/2000
     240000182           N/A         01/01/2008       N                5,139,205.70        5,135,297.36           08/01/2000
     240000183           N/A         01/01/2008       N                5,078,990.35        5,075,177.98           08/01/2000
     245999556           N/A         05/01/2008       N                5,012,342.02        5,008,381.02           08/01/2000
     245114322           N/A         01/01/2008       N                4,933,598.64        4,928,113.36           08/01/2000
     245114273           N/A         12/01/2007       N                4,905,527.27        4,900,759.63           08/01/2000
     440000187           N/A         04/01/2008       N                4,850,358.93        4,844,871.89           08/01/2000
     440000188           N/A         04/01/2008       N                4,829,653.24        4,823,328.79           08/01/2000
     815114270           N/A         01/01/2018       N                4,814,305.46        4,807,093.81           08/01/2000
     440000191           N/A         02/01/2008       N                4,835,189.25        4,831,460.70           08/01/2000
     245114292           N/A         02/01/2008       N                4,802,037.80        4,798,143.30           08/01/2000
     180000337           N/A         02/01/2005       N                4,804,476.97        4,800,825.81           08/01/2000
     180000391           N/A         04/01/2008       N                4,798,461.85        4,794,902.55           08/01/2000
     245114286           N/A         03/01/2008       N                4,723,203.21        4,717,792.51           08/01/2000
     195114175           N/A         11/01/2007       N                4,741,876.41        4,737,862.77           08/01/2000
     245114302           N/A         02/01/2008       N                4,695,955.60        4,692,625.77           08/01/2000
     180000288        01/01/2005     01/01/2028       N                4,642,304.93        4,638,930.04           08/01/2000
     180000321        02/01/2013     02/01/2028       N                4,568,927.78        4,565,498.64           07/01/2000
     180000424           N/A         05/01/2008       N                4,512,714.80        4,509,561.14           08/01/2000
     245114392           N/A         04/01/2008       N                4,372,343.98        4,363,643.00           08/01/2000
     240000204           N/A         02/01/2008       N                4,500,403.00        4,497,216.33           08/01/2000
     240000205           N/A         02/01/2008       N                4,494,587.77        4,491,172.89           08/01/2000
     245114180           N/A         12/01/2012       N                4,424,520.22        4,418,265.87           08/01/2000
     240000207           N/A         03/01/2008       N                4,404,357.41        4,401,100.26           08/01/2000
     180000303        02/01/2013     02/01/2028       N                4,407,522.81        4,404,601.25           08/01/2000
     180000333           N/A         02/01/2008       N                4,403,441.63        4,400,358.67           08/01/2000
     440000210        01/01/2008     01/01/2028       N                4,396,585.89        4,393,336.09           08/01/2000
     245114325           N/A         02/01/2008       N                4,347,351.70        4,342,140.99           08/01/2000
     240000212           N/A         01/01/2008       N                4,395,134.48        4,391,971.22           08/01/2000
     195096351           N/A         11/01/2007       N                4,383,198.30        4,379,675.24           08/01/2000
     440000214           N/A         04/01/2008       N                4,336,873.95        4,332,802.50           08/01/2000
     180000362           N/A         03/01/2008       N                4,307,454.93        4,304,309.05           08/01/2000
     440000216        03/01/2008     03/01/2028       N                4,304,410.23        4,301,142.69           08/01/2000
     440000217           N/A         03/01/2023       N                4,240,324.19        4,234,111.27           08/01/2000
     245999529           N/A         04/01/2008       N                4,274,435.83        4,271,468.03           08/01/2000
     240000219           N/A         04/01/2008       N                4,169,261.25        4,166,479.94           08/01/2000
     180000397           N/A         04/01/2008       N                4,111,363.42        4,108,246.08           08/01/2000
     240000221           N/A         04/01/2005       N                4,110,858.34        4,107,720.08           08/01/2000
     245999503           N/A         04/01/2018       N                3,967,242.10        3,958,329.56           08/01/2000
     245114343           N/A         02/01/2013       N                4,098,905.89        4,095,599.01           08/01/2000
     180000263        01/01/2003     01/01/2023       N                4,052,541.29        4,047,638.31           08/01/2000
     180000355        03/01/2008     03/01/2028       N                4,094,113.92        4,091,206.78           08/01/2000
     180000348           N/A         03/01/2008       N                4,085,122.06        4,082,254.12           08/01/2000
     240000227           N/A         03/01/2008       N                4,065,499.59        4,062,388.92           08/01/2000
     245999517           N/A         04/01/2018       N                4,024,474.77        4,019,866.58           07/01/2000
     240000229           N/A         08/01/2009       N                3,564,277.10        3,541,050.54           08/01/2000
     180000292           N/A         01/01/2018       N                3,964,362.17        3,957,891.92           08/01/2000
     180000354        03/01/2008     03/01/2028       N                4,035,346.78        4,032,481.38           08/01/2000
     440000232        12/01/2007     12/01/2027       N                4,038,991.49        4,036,399.85           08/01/2000
     440000233           N/A         03/01/2008       N                4,013,362.92        4,010,415.45           08/01/2000
     240000234           N/A         03/01/2008       N                4,005,126.90        4,001,851.64           08/01/2000
     440000235           N/A         04/01/2018       N                3,882,718.59        3,873,948.96           08/01/2000
     440000236           N/A         02/01/2023       N                3,944,280.28        3,938,416.72           08/01/2000
     240000237           N/A         11/01/2007       N                4,006,649.19        4,003,916.99           08/01/2000
     245114384           N/A         04/01/2008       N                3,990,926.41        3,987,775.35           08/01/2000
     245999540           N/A         05/01/2008       N                3,879,839.60        3,875,244.09           08/01/2000
     245114349           N/A         04/01/2008       N                3,919,930.22        3,917,141.92           08/01/2000
     440000241        02/01/2013     02/01/2028       N                3,913,976.44        3,911,228.38           08/01/2000
     240000242           N/A         01/01/2008       N                3,910,247.87        3,907,441.45           08/01/2000
     440000243        01/01/2008     01/01/2028       N                3,897,514.85        3,893,769.93           08/01/2000
     440000244           N/A         01/01/2023       N                3,836,625.48        3,832,028.78           08/01/2000
     180000141           N/A         10/01/2007       N                3,864,242.60        3,861,827.20           08/01/2000
     245114194           N/A         02/01/2008       N                3,804,415.11        3,799,779.13           08/01/2000
     245114198           N/A         01/01/2008       N                3,815,511.35        3,812,889.97           08/01/2000
     240000248           N/A         01/01/2005       N                3,759,832.61        3,755,160.75           08/01/2000
     240000249           N/A         12/01/2007       N                3,762,839.06        3,760,188.22           08/01/2000
     245114212           N/A         02/01/2013       N                3,780,257.17        3,777,403.57           08/01/2000
     440000251           N/A         03/01/2008       N                3,696,863.59        3,693,238.90           08/01/2000
     440000252           N/A         02/01/2008       N                3,715,485.28        3,712,764.78           08/01/2000
     180000274           N/A         01/01/2008       N                3,702,820.49        3,699,269.00           08/01/2000
     245114278           N/A         01/01/2008       N                3,710,199.51        3,707,361.83           08/01/2000
     245114284           N/A         03/01/2018       N                3,583,810.41        3,575,788.71           08/01/2000
     815114283           N/A         09/01/2017       N                3,565,832.93        3,556,871.48           08/01/2000
     180000294        02/01/2008     02/01/2028       N                3,673,170.95        3,670,353.63           08/01/2000
     240000258           N/A         04/01/2008       N                3,644,013.03        3,640,153.47           08/01/2000
     180000308        01/01/2008     01/01/2028       N                3,616,922.81        3,614,324.73           08/01/2000
     180000341           N/A         02/01/2008       N                3,524,077.10        3,519,770.25           07/01/2000
     805114053           N/A         05/01/2017       N                3,483,051.85        3,477,570.26           08/01/2000
     440000262        01/01/2008     01/01/2028       N                3,547,188.09        3,544,778.99           08/01/2000
     440000263        04/01/2018     04/01/2028       N                3,526,591.16        3,524,025.64           08/01/2000
     440000264        03/01/2008     03/01/2028       N                3,522,328.09        3,519,676.11           08/01/2000
     440000265        03/01/2008     03/01/2028       N                3,520,707.60        3,517,991.02           08/01/2000
     440000266           N/A         03/01/2023       N                3,471,655.08        3,466,654.23           08/01/2000
     240000267           N/A         02/01/2008       N                3,507,980.85        3,504,520.34           08/01/2000
     180000295           N/A         02/01/2008       N                3,523,101.28        3,520,648.64           08/01/2000
     440000269           N/A         02/01/2008       N                3,522,753.26        3,520,286.89           08/01/2000
     245114386           N/A         04/01/2008       N                3,501,842.13        3,499,077.22           08/01/2000
     440000271           N/A         04/01/2008       N                3,482,671.25        3,480,352.73           08/01/2000
     240000272           N/A         04/01/2008       N                3,482,559.53        3,480,236.33           08/01/2000
     440000273           N/A         04/01/2005       N                3,394,321.82        3,390,442.99           08/01/2000
     240000274           N/A         03/01/2008       N                3,391,983.25        3,388,136.55           08/01/2000
     245114380           N/A         04/01/2008       N                3,404,025.38        3,401,337.71           08/01/2000
     440000276           N/A         05/01/2008       N                3,410,756.07        3,408,446.92           08/01/2000
     240000277           N/A         04/01/2008       N                3,352,492.03        3,348,941.24           08/01/2000
     245114296           N/A         01/01/2013       N                3,337,434.38        3,333,723.75           08/01/2000
     180000316        02/01/2013     02/01/2028       N                3,361,949.07        3,359,425.81           08/01/2000
     245114223           N/A         02/01/2008       N                3,349,710.92        3,346,497.47           08/01/2000
     245114200           N/A         12/01/2017       N                3,250,671.53        3,243,958.10           08/01/2000
     180000188           N/A         11/01/2017       N                3,209,413.65        3,201,618.78           08/01/2000
     245114353           N/A         03/01/2013       N                3,323,215.67        3,320,574.58           08/01/2000
     440000284           N/A         03/01/2008       N                3,291,572.38        3,287,698.52           07/01/2000
     440000285        02/01/2008     02/01/2028       N                3,316,017.29        3,313,257.12           08/01/2000
     245114285           N/A         01/01/2008       N                3,327,017.67        3,324,758.10           08/01/2000
     180000293        01/01/2008     01/01/2028       N                3,323,658.80        3,321,271.38           08/01/2000
     245114280           N/A         01/01/2008       N                3,315,746.65        3,313,210.66           08/01/2000
     440000289           N/A         02/01/2008       N                3,210,392.89        3,203,639.80           08/01/2000
     815114087           N/A         02/01/2018       N                3,188,905.23        3,181,663.94           08/01/2000
     245999559           N/A         05/01/2013       N                3,285,380.65        3,283,038.55           08/01/2000
     245114291           N/A         01/01/2005       N                3,281,564.29        3,279,091.66           08/01/2000
     440000293           N/A         04/01/2008       N                3,174,726.65        3,168,019.58           08/01/2000
     245114365           N/A         03/01/2013       N                3,049,470.97        3,038,065.30           08/01/2000
     180000324           N/A         01/01/2018       N                3,182,264.28        3,177,455.80           08/01/2000
     240000296           N/A         03/01/2008       N                3,231,235.68        3,228,902.09           08/01/2000
     245114346           N/A         03/01/2008       N                3,229,046.59        3,226,625.43           08/01/2000
     440000298        02/01/2008     02/01/2028       N                3,230,460.72        3,228,250.03           08/01/2000
     128878897           N/A         02/01/2023       N                3,205,954.08        3,202,330.86           08/01/2000
     240000300           N/A         01/01/2008       N                3,225,954.64        3,223,639.35           08/01/2000
     240000301           N/A         02/01/2008       N                3,186,075.23        3,182,178.44           08/01/2000
     180000322           N/A         02/01/2008       N                3,196,511.81        3,193,946.49           08/01/2000
     180000192           N/A         11/01/2017       N                3,095,764.21        3,088,677.24           08/01/2000
     240000304           N/A         01/01/2008       N                3,185,982.63        3,183,568.25           08/01/2000
     245999531           N/A         04/01/2008       N                3,147,926.57        3,144,164.50           08/01/2000
     180000309        01/01/2008     01/01/2028       N                3,177,026.95        3,174,744.86           08/01/2000
     240000307           N/A         02/01/2008       N                3,161,742.76        3,159,181.24           08/01/2000
     245114216           N/A         12/01/2012       N                3,150,020.95        3,147,728.26           08/01/2000
     240000309           N/A         12/01/2007       N                3,144,743.98        3,142,440.45           08/01/2000
     180000411           N/A         04/01/2008       N                3,133,689.52        3,131,365.09           08/01/2000
     245114319           N/A         02/01/2008       N                3,127,715.07        3,125,380.41           08/01/2000
     440000312           N/A         02/01/2008       N                3,127,554.93        3,125,214.00           08/01/2000
     245114156           N/A         02/01/2008       N                3,092,183.68        3,088,506.31           08/01/2000
     240000314           N/A         10/01/2007       N                3,126,100.70        3,123,989.43           08/01/2000
     815114272           N/A         06/01/2017       N                2,969,675.70        2,961,999.52           08/01/2000
     180000409           N/A         04/01/2008       N                3,084,725.74        3,082,437.63           08/01/2000
     240000317           N/A         03/01/2008       N                3,089,216.77        3,087,184.68           08/01/2000
     245114279           N/A         01/01/2008       N                3,079,465.57        3,077,110.29           08/01/2000
     440000319           N/A         02/01/2008       N                3,032,620.81        3,028,703.63           08/01/2000
     815114128           N/A         11/01/2017       N                3,028,892.96        3,024,911.85           08/01/2000
     195114177           N/A         11/01/2017       N                2,966,897.77        2,960,913.71           08/01/2000
     180000081           N/A         08/01/2002       N                2,963,757.63        2,957,812.89           08/01/2000
     180000398           N/A         04/01/2008       N                3,035,761.67        3,033,509.87           08/01/2000
     240000325           N/A         03/01/2008       N                2,997,494.59        2,993,820.33           08/01/2000
     440000326        01/01/2013     01/01/2028       N                3,028,759.26        3,026,520.51           08/01/2000
     240000327           N/A         11/01/2007       N                3,028,926.99        3,026,843.59           08/01/2000
     440000328        02/01/2008     02/01/2028       N                3,004,084.86        3,001,590.80           08/01/2000
     240000329           N/A         02/01/2008       N                2,964,015.28        2,960,390.08           08/01/2000
     240000330           N/A         12/01/2007       N                2,974,189.63        2,972,024.31           08/01/2000
     180000318        02/01/2013     02/01/2028       N                2,971,024.66        2,968,794.80           08/01/2000
     815114255           N/A         08/01/2017       N                2,875,769.15        2,869,665.01           07/01/2000
     815999526           N/A         01/01/2018       N                2,879,677.50        2,874,232.90           08/01/2000
     180000379           N/A         04/01/2008       N                2,939,247.92        2,937,127.55           08/01/2000
     440000335           N/A         04/01/2008       N                2,937,976.32        2,935,803.08           08/01/2000
     240000336           N/A         04/01/2008       N                2,934,475.26        2,932,157.09           08/01/2000
     240000337           N/A         04/01/2008       N                2,907,941.12        2,904,556.26           08/01/2000
     240000338           N/A         12/01/2007       N                2,932,254.45        2,930,195.18           08/01/2000
     240000339           N/A         12/01/2007       N                2,919,882.13        2,917,041.80           08/01/2000
     815114356           N/A         12/01/2017       N                2,795,148.19        2,788,275.38           08/01/2000
     440000341        03/01/2008     03/01/2028       N                2,893,152.37        2,890,853.06           08/01/2000
     245114268           N/A         12/01/2007       N                2,862,538.95        2,859,413.66           08/01/2000
     240000343           N/A         01/01/2008       N                2,883,807.87        2,881,738.14           08/01/2000
     440000344           N/A         07/01/2012       N                2,897,297.65        2,896,019.06           08/01/2000
     815114358           N/A         03/01/2018       N                2,760,733.22        2,754,023.36           08/01/2000
     245114213           N/A         12/01/2012       N                2,840,391.12        2,838,323.79           08/01/2000
     180000310        01/01/2008     01/01/2028       N                2,834,885.39        2,832,849.06           08/01/2000
     245999539           N/A         04/01/2023       N                2,779,229.37        2,775,175.95           08/01/2000
     245999550           N/A         04/01/2015       N                2,653,924.84        2,646,306.55           08/01/2000
     240000350           N/A         10/01/2007       N                2,783,796.98        2,781,903.19           08/01/2000
     245114289           N/A         01/01/2023       N                2,776,200.35        2,774,898.73           08/01/2000
     240000352        02/01/2008     02/01/2018       N                2,738,691.91        2,736,725.28           08/01/2000
     245114312           N/A         01/01/2018       N                2,636,207.58        2,630,535.04           08/01/2000
     440000355        03/01/2008     03/01/2028       N                2,688,734.71        2,686,631.90           08/01/2000
     815114167           N/A         12/01/2016       N                2,559,402.45        2,552,771.62           08/01/2000
     180000404           N/A         04/01/2008       N                2,648,305.06        2,646,521.26           08/01/2000
     440000358        03/01/2008     03/01/2028       N                2,647,093.21        2,645,318.82           08/01/2000
     240000359           N/A         11/01/2007       N                2,635,378.19        2,633,466.44           08/01/2000
     245114369           N/A         03/01/2013       N                2,457,782.36        2,448,589.72           08/01/2000
     440000361           N/A         04/01/2008       N                2,619,695.49        2,617,757.68           08/01/2000
     245114244           N/A         12/01/2007       N                2,582,064.04        2,579,244.10           08/01/2000
     180000327           N/A         02/01/2005       N                2,596,802.06        2,594,739.91           08/01/2000
     245114301           N/A         02/01/2008       N                2,554,991.01        2,551,727.96           08/01/2000
     245114318           N/A         02/01/2008       N                2,554,912.19        2,551,646.15           08/01/2000
     240000366           N/A         03/01/2008       N                2,542,811.61        2,540,852.75           08/01/2000
     440000367        03/01/2008     03/01/2028       N                2,541,415.36        2,539,400.97           08/01/2000
     440000368        02/01/2008     02/01/2028       N                2,539,958.68        2,538,010.53           08/01/2000
     440000369        01/01/2008     01/01/2023       N                2,510,261.52        2,507,283.30           08/01/2000
     240000370           N/A         10/01/2007       N                2,538,781.10        2,537,024.86           08/01/2000
     440000371           N/A         04/01/2008       N                2,472,597.62        2,469,754.98           08/01/2000
     240000372           N/A         03/01/2008       N                2,499,202.79        2,497,493.53           08/01/2000
     245114185           N/A         01/01/2008       N                2,497,380.50        2,495,766.85           08/01/2000
     245114361           N/A         02/01/2008       N                2,464,083.74        2,461,153.33           08/01/2000
     245114181           N/A         01/01/2008       N                2,466,799.14        2,464,056.49           08/01/2000
     240000376           N/A         11/01/2007       N                2,485,273.67        2,483,337.01           08/01/2000
     245999508           N/A         05/01/2008       N                2,451,776.61        2,450,028.78           08/01/2000
     440000378        03/01/2008     03/01/2023       N                2,414,533.49        2,411,461.62           08/01/2000
     180000269        01/01/2005     01/01/2028       N                2,439,930.43        2,438,026.24           08/01/2000
     245114202           N/A         01/01/2018       N                2,358,145.01        2,353,234.87           08/01/2000
     245114083           N/A         12/01/2017       N                2,362,151.26        2,357,512.86           08/01/2000
     180000400           N/A         04/01/2008       N                2,422,767.68        2,420,930.67           08/01/2000
     440000384           N/A         07/01/2017       N                2,337,527.42        2,332,336.19           08/01/2000
     440000385           N/A         01/01/2008       N                2,392,469.86        2,389,741.88           08/01/2000
     805114012           N/A         12/01/2017       N                2,326,332.64        2,320,770.34           08/01/2000
     245114219           N/A         02/01/2028       N                2,404,921.59        2,403,146.05           08/01/2000
     440000388           N/A         04/01/2008       N                2,398,647.62        2,396,843.77           08/01/2000
     245114183           N/A         12/01/2012       N                2,377,171.82        2,374,508.59           08/01/2000
     240000390           N/A         03/01/2008       N                2,399,185.83        2,397,462.86           08/01/2000
     245114115           N/A         12/01/2012       N                2,226,525.32        2,218,755.94           08/01/2000
     240000392           N/A         03/01/2008       N                2,349,297.47        2,347,572.60           08/01/2000
     180000378           N/A         03/01/2008       N                2,348,218.83        2,346,450.85           08/01/2000
     245114228           N/A         02/01/2008       N                2,343,774.54        2,341,648.16           08/01/2000
     245114297           N/A         01/01/2008       N                2,346,380.37        2,344,705.31           08/01/2000
     245114217           N/A         12/01/2012       N                2,344,201.63        2,342,495.44           08/01/2000
     240000397           N/A         10/01/2007       N                2,345,866.63        2,344,328.14           08/01/2000
     195114158           N/A         11/01/2007       N                2,301,980.43        2,298,862.61           08/01/2000
     245114258           N/A         01/01/2008       N                2,263,819.10        2,259,105.36           08/01/2000
     245114151           N/A         12/01/2017       N                2,261,336.63        2,256,666.41           08/01/2000
     245114246           N/A         12/01/2017       N                2,248,768.08        2,244,352.32           08/01/2000
     245999506           N/A         04/01/2008       N                2,295,848.25        2,294,121.70           08/01/2000
     180000313           N/A         09/01/2017       N                2,270,381.33        2,267,429.56           08/01/2000
     245114276           N/A         01/01/2018       N                2,269,858.78        2,267,202.70           08/01/2000
     245114171           N/A         12/01/2012       N                2,284,782.64        2,283,309.33           08/01/2000
     180000367           N/A         03/01/2008       N                2,281,273.53        2,279,819.71           08/01/2000
     195113941        07/01/2007     07/01/2027       N                2,301,492.88        2,299,839.49           08/01/2000
     815114250           N/A         07/01/2017       N                2,187,072.89        2,181,536.85           08/01/2000
     245114226           N/A         02/01/2008       N                2,265,195.50        2,262,947.36           08/01/2000
     245114229           N/A         02/01/2008       N                2,214,428.49        2,211,200.88           08/01/2000
     240000411           N/A         01/01/2008       N                2,240,142.74        2,238,689.27           08/01/2000
     815114251           N/A         01/01/2018       N                2,136,375.06        2,131,165.28           08/01/2000
     245114362           N/A         03/01/2013       N                2,070,909.40        2,063,163.76           08/01/2000
     180000320        02/01/2013     02/01/2028       N                2,208,722.39        2,207,064.67           08/01/2000
     245999523           N/A         04/01/2018       N                2,181,944.21        2,179,445.79           07/01/2000
     440000416           N/A         03/01/2008       N                2,201,566.94        2,199,913.92           08/01/2000
     245999520           N/A         04/01/2008       N                2,176,421.36        2,174,744.01           08/01/2000
     440000418           N/A         03/01/2008       N                2,179,390.50        2,177,847.35           08/01/2000
     240000419           N/A         12/05/2004       N                2,169,285.36        2,167,558.35           08/01/2000
     180000371        03/01/2008     03/01/2023       N                2,137,138.89        2,134,527.88           08/01/2000
     195113936        07/01/2007     07/01/2027       N                2,180,570.37        2,179,003.86           08/01/2000
     440000422        03/01/2008     03/01/2028       N                2,156,787.32        2,155,337.35           08/01/2000
     180000353        03/01/2008     03/01/2028       N                2,155,536.42        2,154,036.07           08/01/2000
     245114378           N/A         04/01/2013       N                2,114,278.67        2,111,055.55           08/01/2000
     440000425           N/A         03/01/2008       N                2,134,083.43        2,131,743.42           10/01/1999
     815114333           N/A         10/01/2012       N                2,041,825.76        2,035,438.24           08/01/2000
     180000363           N/A         03/01/2008       N                2,114,960.92        2,111,668.69           08/01/2000
     180000251        01/01/2008     01/01/2028       N                2,149,100.57        2,147,498.87           08/01/2000
     440000429           N/A         03/01/2018       N                2,080,546.30        2,076,114.77           08/01/2000
     440000430           N/A         12/01/2007       N                2,129,138.33        2,126,872.37           08/01/2000
     180000390           N/A         04/01/2008       N                2,143,657.76        2,142,234.84           08/01/2000
     180000334           N/A         07/01/2017       N                2,073,249.04        2,069,198.12           08/01/2000
     815096383           N/A         10/01/2017       N                2,101,057.11        2,098,290.54           08/01/2000
     240000434           N/A         03/01/2010       N                1,889,655.68        1,878,515.25           07/01/2000
     240000435           N/A         02/01/2008       N                2,109,558.56        2,107,918.21           08/01/2000
     240000436           N/A         12/01/2007       N                2,116,463.74        2,115,175.09           08/01/2000
     815999513           N/A         08/01/2017       N                2,028,295.09        2,023,227.22           08/01/2000
     815999512           N/A         01/01/2018       N                2,029,113.77        2,024,252.31           08/01/2000
     245114227           N/A         02/01/2008       N                2,100,008.98        2,098,117.50           08/01/2000
     245114195           N/A         12/01/2007       N                2,103,307.83        2,101,900.52           08/01/2000
     240000441           N/A         08/01/2011       N                1,834,893.75        1,822,137.04           08/01/2000
     815114326           N/A         10/01/2017       N                2,057,958.18        2,055,086.36           08/01/2000
     245999502           N/A         05/01/2008       N                2,018,888.77        2,014,679.24           08/01/2000
     245114359           N/A         05/01/2008       N                2,075,422.94        2,073,782.84           08/01/2000
     240000445           N/A         11/01/2007       N                2,068,624.68        2,067,012.69           08/01/2000
     240000446           N/A         12/01/2007       N                2,064,219.26        2,062,656.90           08/01/2000
     805114122           N/A         11/01/2017       N                2,048,402.15        2,045,951.71           08/01/2000
     180000073           N/A         12/01/2016       N                1,981,182.99        1,976,183.83           08/01/2000
     440000449           N/A         04/01/2008       N                2,059,507.36        2,058,108.00           08/01/2000
     440000450           N/A         04/01/2008       N                2,059,028.48        2,057,609.09           08/01/2000
     440000451           N/A         04/01/2008       N                2,058,158.38        2,056,702.65           08/01/2000
     245999521           N/A         04/01/2008       N                2,054,153.33        2,052,531.46           08/01/2000
     245999552           N/A         04/01/2008       N                2,047,896.25        2,046,025.98           08/01/2000
     440000454        03/01/2010     03/01/2028       N                2,054,062.49        2,052,490.42           08/01/2000
     240000455           N/A         03/01/2008       N                2,050,925.70        2,049,229.10           08/01/2000
     245999522           N/A         04/01/2018       N                2,002,499.78        1,998,781.37           08/01/2000
     245114394           N/A         03/01/2018       N                2,031,366.16        2,028,908.51           08/01/2000
     240000458           N/A         01/01/2008       N                2,051,501.22        2,049,975.61           07/01/2000
     240000459           N/A         01/15/2008       N                2,051,348.89        2,049,817.52           07/15/2000
     240000460           N/A         01/15/2008       N                2,051,348.89        2,049,817.52           07/15/2000
     245114290           N/A         03/01/2018       N                1,995,535.08        1,991,665.07           08/01/2000
     245114196           N/A         12/01/2007       N                2,051,675.87        2,050,201.26           08/01/2000
     240000463           N/A         11/01/2007       N                2,046,696.01        2,045,101.11           08/01/2000
     180000373           N/A         01/01/2018       N                2,001,011.71        1,997,703.03           08/01/2000
     245999507           N/A         04/01/2008       N                2,037,975.85        2,036,509.78           08/01/2000
     180000338           N/A         02/01/2018       N                1,998,718.67        1,995,584.89           08/01/2000
     815114123           N/A         01/01/2018       N                1,993,482.37        1,990,162.30           08/01/2000
     240000468           N/A         01/01/2008       N                2,030,016.41        2,028,811.74           08/01/2000
     240000469           N/A         03/01/2008       N                2,015,973.04        2,014,472.24           08/01/2000
     245114179           N/A         12/01/2012       N                1,886,247.70        1,879,520.49           08/01/2000
     180000330           N/A         12/01/2017       N                1,928,417.54        1,923,830.55           08/01/2000
     240000472           N/A         03/01/2008       N                1,980,784.13        1,979,271.44           08/01/2000
     440000473           N/A         04/01/2008       N                1,938,971.18        1,936,728.59           08/01/2000
     440000474           N/A         03/01/2008       N                1,958,031.78        1,956,605.75           08/01/2000
     180000377        03/01/2008     03/01/2023       N                1,929,614.14        1,927,078.82           08/01/2000
     240000476           N/A         01/01/2008       N                1,955,124.10        1,953,720.90           08/01/2000
     245114231           N/A         02/01/2005       N                1,931,693.21        1,929,098.87           08/01/2000
     815114263           N/A         12/01/2016       N                1,884,512.55        1,880,074.55           08/01/2000
     240000479           N/A         01/01/2008       N                1,932,403.25        1,930,165.26           08/01/2000
     240000480           N/A         01/01/2008       N                1,932,403.25        1,930,165.26           08/01/2000
     240000481           N/A         12/01/2007       N                1,931,325.36        1,929,112.24           08/01/2000
     180000187           N/A         11/01/2017       N                1,861,952.50        1,857,453.56           08/01/2000
     440000483        03/01/2008     03/01/2028       N                1,912,063.33        1,910,792.89           08/01/2000
     240000484           N/A         03/01/2008       N                1,910,224.78        1,908,880.28           08/01/2000
     240000485           N/A         03/01/2008       N                1,889,819.20        1,887,676.04           08/01/2000
     245114078           N/A         02/01/2008       N                1,912,268.68        1,911,095.93           08/01/2000
     815999524           N/A         01/01/2018       N                1,869,429.23        1,866,327.66           08/01/2000
     240000488           N/A         12/01/2007       N                1,910,885.95        1,909,729.66           08/01/2000
     245114281           N/A         01/01/2008       N                1,889,117.14        1,887,122.16           08/01/2000
     245114203           N/A         12/01/2017       N                1,837,335.98        1,833,541.43           08/01/2000
     245114154           N/A         12/01/2017       N                1,837,335.98        1,833,541.43           08/01/2000
     245114150           N/A         12/01/2017       N                1,813,780.58        1,810,034.68           08/01/2000
     245114153           N/A         12/01/2017       N                1,813,780.58        1,810,034.68           08/01/2000
     240000494           N/A         01/01/2018       N                1,845,809.67        1,843,505.44           08/01/2000
     815114337           N/A         11/01/2017       N                1,792,942.20        1,788,468.39           08/01/2000
     180000394           N/A         04/01/2008       N                1,861,701.37        1,860,365.87           08/01/2000
     245114287           N/A         04/01/2008       N                1,841,614.31        1,839,467.24           08/01/2000
     180000406           N/A         04/01/2008       N                1,839,440.43        1,837,205.19           08/01/2000
     245114339           N/A         02/01/2008       N                1,855,857.95        1,854,423.93           08/01/2000
     440000500           N/A         11/01/2007       N                1,862,919.96        1,861,877.70           08/01/2000
     440000501        01/01/2008     01/01/2025       N                1,846,910.28        1,845,194.79           08/01/2000
     180000346           N/A         09/01/2017       N                1,783,139.13        1,778,607.52           08/01/2000
     245114277           N/A         01/01/2018       N                1,835,760.84        1,833,633.93           08/01/2000
     440000504        12/31/2012     01/01/2023       N                1,832,837.28        1,830,602.52           08/01/2000
     245114275           N/A         01/01/2008       N                1,832,437.33        1,830,187.87           08/01/2000
     240000506           N/A         03/01/2013       N                1,723,254.76        1,716,364.89           08/01/2000
     245114205           N/A         12/01/2017       N                1,790,224.91        1,786,527.66           08/01/2000
     815114110           N/A         09/01/2017       N                1,813,768.23        1,811,659.83           08/01/2000
     240000510           N/A         11/01/2007       N                1,829,392.57        1,828,217.29           08/01/2000
     240000511           N/A         03/01/2008       N                1,810,916.91        1,809,587.32           08/01/2000
     180000445           N/A         01/01/2018       N                1,739,525.09        1,735,326.94           08/01/2000
     240000513           N/A         03/01/2008       N                1,787,043.42        1,785,676.08           08/01/2000
     245114197           N/A         03/01/2008       N                1,779,913.28        1,778,539.90           08/01/2000
     180000423           N/A         05/01/2008       N                1,766,959.51        1,765,773.66           08/01/2000
     440000516           N/A         03/01/2008       N                1,763,448.39        1,762,213.90           08/01/2000
     240000517           N/A         01/01/2008       N                1,757,188.16        1,755,833.64           08/01/2000
     240000518        01/01/2008     01/01/2023       N                1,741,628.46        1,739,705.82           08/01/2000
     240000519           N/A         02/01/2018       N                1,701,886.18        1,698,157.01           08/01/2000
     240000520           N/A         01/01/2013       N                1,619,963.97        1,613,371.63           08/01/2000
     180000441           N/A         02/01/2019       N                1,707,846.48        1,705,473.56           08/01/2000
     245114364           N/A         03/01/2013       N                1,615,764.44        1,609,721.14           08/01/2000
     240000523           N/A         03/01/2008       N                1,721,508.74        1,720,191.55           08/01/2000
     240000524           N/A         04/01/2008       N                1,716,754.54        1,715,609.29           08/01/2000
     440000525        01/01/2008     01/01/2028       N                1,715,306.52        1,714,253.66           07/01/2000
     180000311        01/01/2008     01/01/2028       N                1,710,706.71        1,709,477.89           08/01/2000
     440000527           N/A         01/01/2008       N                1,689,068.58        1,687,006.56           08/01/2000
     245114310           N/A         02/01/2008       N                1,707,081.16        1,705,827.76           08/01/2000
     440000529        03/01/2018     03/01/2028       N                1,690,955.07        1,689,811.62           08/01/2000
     440000530           N/A         01/01/2015       N                1,588,471.48        1,583,457.66           08/01/2000
     440000531        02/01/2008     02/01/2028       N                1,672,472.52        1,671,268.10           08/01/2000
     180000350           N/A         03/01/2008       N                1,668,582.29        1,667,531.73           08/01/2000
     240000533           N/A         04/01/2008       N                1,644,967.56        1,642,933.35           08/01/2000
     245114347           N/A         04/01/2008       N                1,644,254.88        1,642,191.92           08/01/2000
     240000535           N/A         03/01/2008       N                1,665,462.73        1,664,296.17           08/01/2000
     440000536           N/A         03/01/2008       N                1,663,321.57        1,662,069.25           08/01/2000
     440000537        03/01/2013     03/01/2028       N                1,663,152.13        1,661,893.05           08/01/2000
     815114334           N/A         11/01/2017       N                1,577,147.05        1,573,336.26           08/01/2000
     805113988           N/A         12/01/2007       N                1,440,570.20        1,431,101.93           08/01/2000
     180000255           N/A         01/01/2005       N                1,600,821.18        1,598,850.34           08/01/2000
     815114089           N/A         02/01/2018       N                1,553,955.99        1,550,138.34           08/01/2000
     180000393           N/A         04/01/2013       N                1,506,268.96        1,500,453.47           08/01/2000
     240000543           N/A         02/01/2008       N                1,602,418.35        1,601,200.87           08/01/2000
     240000544           N/A         11/01/2017       N                1,570,632.26        1,568,091.79           08/01/2000
     240000545           N/A         01/01/2018       N                1,546,870.43        1,544,420.97           08/01/2000
     815114336           N/A         11/01/2017       N                1,513,296.37        1,509,520.34           08/01/2000
     815114335           N/A         11/01/2017       N                1,512,137.17        1,508,483.46           08/01/2000
     440000548           N/A         03/01/2008       N                1,567,509.70        1,566,412.38           08/01/2000
     240000549           N/A         03/01/2008       N                1,546,336.83        1,544,411.00           07/01/2000
     815114350           N/A         01/01/2018       N                1,539,544.81        1,537,208.77           08/01/2000
     180000291           N/A         01/01/2008       N                1,565,178.67        1,564,097.16           08/01/2000
     245114260           N/A         01/01/2008       N                1,562,566.10        1,561,385.50           08/01/2000
     440000553        01/01/2008     01/01/2023       N                1,546,514.02        1,544,668.39           08/01/2000
     440000554           N/A         04/01/2008       N                1,558,024.29        1,556,909.77           08/01/2000
     805114176           N/A         01/01/2017       N                1,505,055.97        1,501,616.27           08/01/2000
     245999516           N/A         05/01/2008       N                1,503,721.51        1,500,909.66           08/01/2000
     245114300           N/A         03/01/2008       N                1,508,389.59        1,506,539.56           08/01/2000
     180000410           N/A         04/01/2008       N                1,517,511.82        1,516,370.61           08/01/2000
     180000347           N/A         03/01/2008       N                1,495,148.66        1,493,010.17           08/01/2000
     240000560           N/A         12/01/2007       N                1,518,909.25        1,517,990.14           08/01/2000
     245114363           N/A         03/01/2013       N                1,410,949.13        1,405,671.87           08/01/2000
     180000259        01/01/2008     01/01/2028       N                1,494,044.00        1,493,098.66           08/01/2000
     440000563        01/01/2008     01/01/2028       N                1,486,995.53        1,485,970.99           08/01/2000
     440000564           N/A         04/01/2008       N                1,471,212.75        1,470,218.91           08/01/2000
     245999515           N/A         04/01/2005       N                1,469,973.88        1,468,928.27           08/01/2000
     180000340           N/A         02/01/2008       N                1,465,512.58        1,464,394.58           08/01/2000
     245114184           N/A         01/01/2023       N                1,448,977.99        1,447,287.50           08/01/2000
     240000569           N/A         02/01/2013       N                1,353,859.71        1,348,350.01           08/01/2000
     240000570           N/A         01/01/2008       N                1,441,527.57        1,440,478.43           08/01/2000
     240000571           N/A         03/01/2008       N                1,424,333.18        1,422,705.80           08/01/2000
     240000572           N/A         12/01/2007       N                1,390,084.69        1,387,224.88           08/01/2000
     815114252           N/A         09/01/2022       N                1,435,828.24        1,434,900.86           08/01/2000
     240000574           N/A         03/01/2008       N                1,424,157.13        1,423,067.45           08/01/2000
     240000575           N/A         02/01/2008       N                1,419,687.17        1,418,725.39           07/01/2000
     815999553           N/A         02/01/2018       N                1,358,216.35        1,354,974.02           07/01/2000
     180000267        01/01/2008     01/01/2028       N                1,406,384.43        1,405,324.72           08/01/2000
     180000399           N/A         12/01/2015       N                1,363,136.53        1,360,496.45           08/01/2000
     245114225           N/A         02/01/2008       N                1,389,618.17        1,388,285.08           08/01/2000
     245114311           N/A         02/01/2008       N                1,393,133.66        1,392,145.82           08/01/2000
     180000233           N/A         02/01/2017       N                1,333,059.97        1,329,679.86           08/01/2000
     180000444           N/A         08/01/2015       N                1,357,389.79        1,354,839.18           08/01/2000
     240000583        04/01/2008     04/01/2028       N                1,372,877.34        1,371,939.10           08/01/2000
     240000584           N/A         04/01/2008       N                1,372,299.71        1,371,337.33           08/01/2000
     240000585           N/A         03/01/2008       N                1,356,461.23        1,354,909.51           08/01/2000
     240000586           N/A         02/01/2005       N                1,367,026.74        1,365,952.64           08/01/2000
     245114190           N/A         12/01/2007       N                1,368,698.05        1,367,748.56           08/01/2000
     245114381           N/A         04/01/2008       N                1,361,610.10        1,360,535.03           08/01/2000
     180000332        02/01/2008     02/01/2028       N                1,350,455.52        1,349,512.71           08/01/2000
     240000590           N/A         04/01/2008       N                1,348,890.94        1,347,991.62           08/01/2000
     240000591           N/A         12/01/2007       N                1,342,659.09        1,341,851.92           08/01/2000
     815114253           N/A         12/01/2021       N                1,341,588.31        1,340,717.48           08/01/2000
     245114221           N/A         02/01/2008       N                1,315,786.32        1,314,498.96           08/01/2000
     180000364           N/A         03/01/2008       N                1,298,196.33        1,296,189.61           08/01/2000
     245114293           N/A         01/01/2008       N                1,318,975.74        1,318,000.80           08/01/2000
     440000596        01/01/2013     01/01/2028       N                1,303,129.06        1,302,309.47           08/01/2000
     440000597           N/A         03/01/2008       N                1,273,663.82        1,272,774.74           08/01/2000
     240000598           N/A         03/01/2008       N                1,273,589.04        1,272,696.96           07/01/2000
     240000599           N/A         03/01/2008       N                1,258,622.67        1,257,144.63           08/01/2000
     440000600           N/A         02/01/2013       N                1,253,778.07        1,252,191.96           08/01/2000
     245114366           N/A         03/01/2013       N                1,183,376.62        1,178,950.53           08/01/2000
     245114370           N/A         03/01/2013       N                1,183,376.62        1,178,950.53           08/01/2000
     815114254           N/A         09/01/2021       N                1,242,013.51        1,241,089.22           08/01/2000
     815999546           N/A         06/01/2017       N                1,198,556.57        1,196,053.75           08/01/2000
     815114271           N/A         02/01/2017       N                1,195,863.87        1,193,333.63           08/01/2000
     440000607           N/A         03/01/2008       N                1,229,515.34        1,228,654.62           08/01/2000
     240000608           N/A         06/01/2017       N                1,167,731.66        1,164,884.11           08/01/2000
     240000609           N/A         02/01/2008       N                1,188,128.14        1,186,509.63           08/01/2000
     240000610           N/A         12/01/2007       N                1,203,225.31        1,202,417.89           08/01/2000
     240000611           N/A         01/01/2017       N                1,146,944.30        1,143,989.96           08/01/2000
     440000612           N/A         02/01/2013       N                1,176,622.42        1,175,133.91           08/01/2000
     240000613           N/A         03/01/2008       N                1,174,648.75        1,173,786.31           08/01/2000
     440000614           N/A         03/01/2008       N                1,160,712.31        1,159,305.28           07/01/2000
     245114348           N/A         02/01/2008       N                1,173,988.98        1,173,156.53           08/01/2000
     180000298           N/A         02/01/2017       N                1,120,790.03        1,117,811.01           08/01/2000
     180000184           N/A         10/01/2017       N                1,099,758.39        1,097,125.02           08/01/2000
     240000618           N/A         12/01/2007       N                1,139,272.10        1,138,586.13           08/01/2000
     180000401           N/A         04/01/2008       N                1,125,730.58        1,124,877.03           08/01/2000
     240000620           N/A         02/01/2008       N                1,124,165.97        1,123,332.57           08/01/2000
     240000621           N/A         11/01/2007       N                1,110,740.11        1,110,040.75           08/01/2000
     245114314           N/A         02/01/2008       N                1,087,894.34        1,086,632.08           08/01/2000
     240000623           N/A         01/01/2008       N                1,080,159.72        1,079,335.59           08/01/2000
     245114367           N/A         03/01/2013       N                1,001,318.73          997,573.58           08/01/2000
     245114368           N/A         03/01/2013       N                1,001,318.73          997,573.58           08/01/2000
     240000626           N/A         12/01/2012       N                  989,799.80          985,860.10           08/01/2000
     245114344           N/A         02/01/2023       N                1,061,688.33        1,061,265.82           08/01/2000
     245114294           N/A         01/01/2008       N                1,046,116.11        1,045,446.20           08/01/2000
     245999558           N/A         05/01/2008       N                1,039,553.28        1,038,812.20           08/01/2000
     245114215           N/A         12/01/2012       N                1,038,286.11        1,037,530.41           08/01/2000
     440000631           N/A         03/01/2008       N                1,029,128.08        1,028,426.08           08/01/2000
     180000328        02/01/2005     02/01/2028       N                1,024,671.72        1,023,842.87           08/01/2000
     240000633           N/A         12/01/2007       N                1,011,226.99        1,009,968.24           08/01/2000
     440000634           N/A         01/01/2008       N                  989,968.85          989,017.64           08/01/2000
     180000345           N/A         03/01/2008       N                  968,333.59          967,202.99           08/01/2000
     180000361           N/A         03/01/2008       N                  968,277.63          967,144.84           08/01/2000
     180000365           N/A         03/01/2008       N                  961,906.29          960,429.79           08/01/2000
     240000638           N/A         02/01/2008       N                  975,872.48          975,082.90           08/01/2000
     240000639           N/A         02/01/2008       N                  975,552.91          974,750.93           08/01/2000
     240000640           N/A         01/01/2023       N                  961,731.41          960,330.94           08/01/2000
     240000641           N/A         11/01/2007       N                  962,676.50          961,503.88           07/01/2000
     240000642           N/A         10/01/2007       N                  964,740.80          963,668.63           08/01/2000
     245999510           N/A         04/01/2008       N                  969,998.05          969,300.25           08/01/2000
     440000644        02/01/2008     02/01/2028       N                  954,454.36          953,801.20           08/01/2000
     240000645           N/A         10/01/2007       N                  952,042.85          951,384.26           08/01/2000
     245114399           N/A         04/01/2013       N                  932,398.69          931,391.40           08/01/2000
     180000317        02/01/2013     02/01/2028       N                  938,218.38          937,514.22           08/01/2000
     245114222           N/A         02/01/2008       N                  928,847.15          927,938.37           08/01/2000
     245114295           N/A         01/01/2008       N                  906,722.05          905,688.18           08/01/2000
     245999555           N/A         05/01/2008       N                  910,444.90          909,725.42           08/01/2000
     180000344           N/A         01/01/2018       N                  892,573.66          891,505.51           08/01/2000
     180000383        04/01/2008     04/01/2028       N                  882,275.59          881,660.38           08/01/2000
     805114038           N/A         11/01/2017       N                  857,341.41          855,899.23           08/01/2000
     240000654           N/A         03/01/2008       N                  869,882.71          869,270.27           08/01/2000
     180000415           N/A         04/01/2005       N                  860,658.43          859,973.44           07/01/2000
     240000656           N/A         03/01/2008       N                  845,534.27          844,904.81           08/01/2000
     240000657           N/A         02/01/2008       N                  819,025.29          818,480.81           08/01/2000
     815114178           N/A         08/01/2017       N                  785,062.85          783,232.85           08/01/2000
     240000659           N/A         01/01/2008       N                  800,810.75          800,205.53           08/01/2000
     245114224           N/A         02/01/2008       N                  768,435.03          767,697.85           08/01/2000
     245114387           N/A         05/01/2028       N                  763,912.56          763,322.52           08/01/2000
     240000662           N/A         03/01/2008       N                  758,367.55          757,800.18           08/01/2000
     245114230           N/A         02/01/2008       N                  742,270.07          741,221.38           08/01/2000
     245999541           N/A         04/01/2023       N                  753,694.09          753,330.65           08/01/2000
     240000665           N/A         03/01/2008       N                  735,540.63          734,666.01           08/01/2000
     180000392           N/A         04/01/2013       N                  684,667.87          682,024.47           08/01/2000
     245114340           N/A         02/01/2008       N                  725,262.87          724,421.37           08/01/2000
     240000668           N/A         02/01/2008       N                  711,914.94          710,945.15           08/01/2000
     245114108           N/A         12/01/2007       N                  711,459.26          711,066.91           08/01/2000
     240000670           N/A         10/01/2007       N                  676,921.97          676,226.05           08/01/2000
     245114120           N/A         01/01/2028       N                  595,247.41          594,854.75           08/01/2000
     180000335           N/A         05/01/2012       N                  446,302.25          444,282.72           08/01/2000
     245113961           N/A         05/01/2023       N                  475,600.94          475,051.47           08/01/2000
     245114341           N/A         02/01/2008       N                  435,157.91          434,653.01           08/01/2000
     195114186           N/A         11/01/2007       N                  430,341.60          430,061.32           08/01/2000
     240000676           N/A         01/01/2008       N                  400,695.92          400,404.30           08/01/2000
      Totals                                                       3,317,372,909.92    3,313,952,533.33

</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>
08/18/2000             0            $0.00     0           $0.00      1   $2,131,743.42
07/18/2000             0            $0.00     0           $0.00      2   $6,158,558.20
06/19/2000             0            $0.00     0           $0.00      2   $6,166,767.15
05/18/2000             1    $2,134,097.59     1   $4,034,440.22      1   $2,139,175.62
04/18/2000             1    $2,136,792.26     1   $4,039,799.98      1   $2,141,929.12
03/20/2000             1    $2,138,989.29     1   $4,044,278.74      1   $2,144,200.82
02/18/2000             0            $0.00     1   $4,050,425.25      1   $2,147,386.32
01/18/2000             2    $6,199,126.22     0           $0.00      1   $2,149,621.43
12/20/1999             1    $4,059,216.14     0           $0.00      2   $4,298,277.69
11/18/1999             0            $0.00     1   $2,149,047.83      1   $2,154,512.84
10/18/1999             1    $2,151,159.71     0           $0.00      1   $2,156,700.16
09/20/1999             1    $2,153,739.63     0           $0.00      0            0.00

</TABLE>
<TABLE>
<CAPTION>

                                  Deliquencies
Distribution           Foreclosure              REO                  Modifications
Date                   #     Balance            #     Balance        #     Balance
<S>                   <C>   <C>                <C>   <C>            <C>   <C>
08/18/2000             0     $        0.00      0     $0.00          0     $0.00
07/18/2000             0     $        0.00      0     $0.00          0     $0.00
06/19/2000             0     $        0.00      0     $0.00          0     $0.00
05/18/2000             0     $        0.00      0     $0.00          0     $0.00
04/18/2000             0     $        0.00      0     $0.00          0     $0.00
03/20/2000             0     $        0.00      0     $0.00          0     $0.00
02/18/2000             0     $        0.00      0     $0.00          0     $0.00
01/18/2000             0     $        0.00      0     $0.00          0     $0.00
12/20/1999             0     $        0.00      0     $0.00          0     $0.00
11/18/1999             0     $        0.00      0     $0.00          0     $0.00
10/18/1999             0     $        0.00      0     $0.00          0     $0.00
09/20/1999             2     $3,077,166.81      0     $0.00          0     $0.00


</TABLE>
<TABLE>
<CAPTION>

                             Prepayments

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


</TABLE>
<TABLE>
<CAPTION>

                    Rate and Maturities

Distribution          Next Weighted Avg.
Date                  Coupon        Remit          WAM
<S>                 <C>           <C>            <C>
08/18/2000             7.242634%     7.146272%      124
07/18/2000             7.242643%     7.146285%      125
06/19/2000             7.242664%     7.187508%      126
05/18/2000             7.242673%     7.144216%      127
04/18/2000             7.242398%     7.143944%      128
03/20/2000             7.242407%     7.143956%      129
02/18/2000             7.242439%     7.143989%      131
01/18/2000             7.242448%     7.144608%      132
12/20/1999             7.242442%     7.144606%      133
11/18/1999             7.242461%     7.144628%      134
10/18/1999             7.242469%     7.144639%      135
09/20/1999             7.242488%     7.144660%      136


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

</TABLE>
<TABLE>
<CAPTION>

                        Delinquency Loan Detail

                    Offering   # of                          Current        Outstanding  Status of
    Loan Number     Document  Months  Paid Through            P & I           P & I       Mortgage
                     Cross    Delinq.    Date                Advances        Advances**    Loan(1)
                   Reference
    <S>               <C>      <C>    <C>                  <C>              <C>              <C>
     240000002         2        0      07/10/2000           933,582.22       933,582.22       B
     440000022         22       0      07/01/2000           110,311.64       110,311.64       A
     195113938         85       0      07/01/2000            59,357.40        59,357.40       B
     240000091         91       0      07/01/2000            53,771.69        53,771.69       B
     180000321        201       0      07/01/2000            31,638.46        31,638.46       B
     245999517        228       0      07/01/2000            30,911.49        30,911.49       B
     180000341        260       0      07/01/2000            26,641.67        26,641.67       B
     440000284        284       0      07/01/2000            25,103.59        25,103.59       B
     815114255        332       0      07/01/2000            23,478.58        23,478.58       B
     245999523        415       0      07/01/2000            16,759.24        16,759.24       B
     440000425        425       9      10/01/1999            16,747.44       167,474.40       3
     240000434        434       0      07/01/2000            22,952.35        22,952.35       B
     240000458        458       0      07/01/2000            14,294.38        14,294.38       B
     240000459        459       0      07/15/2000            14,274.46        14,274.46       A
     240000460        460       0      07/15/2000            14,274.46        14,274.46       A
     440000525        525       0      07/01/2000            12,706.94        12,706.94       A
     240000549        549       0      07/01/2000            11,514.45        11,514.45       B
     240000575        575       0      07/01/2000            10,173.38        10,173.38       B
     815999553        576       0      07/01/2000            11,306.74        11,306.74       B
     240000598        598       0      07/01/2000             8,972.58         8,972.58       B
     440000614        614       0      07/01/2000             8,743.38         8,743.38       A
     240000641        641       0      07/01/2000             7,389.91         7,389.91       B
     180000415        655       0      07/01/2000             5,783.91         5,783.91       B
      Totals           23                                 1,470,690.36     1,621,417.32

</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
     440000022                                                    15,953,159.87        0.00
     195113938                                                     7,912,497.16        0.00
     240000091                                                     7,612,509.41        0.00
     180000321                                                     4,568,927.78        0.00
     245999517       13      01/20/2000                            4,024,474.77        0.00
     180000341                                                     3,524,077.10        0.00
     440000284                                                     3,291,572.38        0.00
     815114255                                                     2,875,769.15        0.00
     245999523       13      05/16/2000                            2,181,944.21        0.00
     440000425        3      06/17/1999                            2,156,700.16        0.00       09/27/1999
     240000434                                                     1,889,655.68        0.00
     240000458                                                     2,051,501.22        0.00
     240000459                                                     2,051,348.89        0.00
     240000460                                                     2,051,348.89        0.00
     440000525                                                     1,715,306.52        0.00
     240000549                                                     1,546,336.83        0.00
     240000575                                                     1,419,687.17        0.00
     815999553                                                     1,358,216.35        0.00
     240000598                                                     1,273,589.04        0.00
     440000614         `                                           1,160,712.31        0.00
     240000641                                                       962,676.50        0.00
     180000415                                                       860,658.43        0.00
      Totals                                                     226,442,669.82        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 ( 1 Loans)                      16,747.44      167,474.40           2,156,700.16           0.00
Totals for Status Code= A ( 5 Loans)                     160,310.88      160,310.88          22,931,876.48           0.00
Totals for Status Code= B (17 Loans)                   1,293,632.04    1,293,632.04         201,354,093.18           0.00
<CAPTION>



<FN>

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

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

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

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


                  Specially Serviced Loan Detail - Part 1

                 Offering   Servicing    Resolution
      Loan       Document    Transfer     Strategy          Scheduled   Property             Interest       Actual
      Number  Cross-Reference   Date        Code(1)          Balance     Type(2)    State       Rate        Balance
    <S>             <C>      <C>            <C>          <C>             <C>         <C>        <C>       <C>
    245999517       228      01/20/2000       13          4,019,866.58     LO         AZ        7.590%    4,024,474.77
    245999523       415      05/16/2000       13          2,179,445.79     LO         AZ        7.590%    2,181,944.21
    440000425       425      06/17/1999        3          2,131,743.42     LO         FL        7.840%    2,156,700.16
    440000430       430      09/15/1998       13          2,126,872.37     MU         NY        8.125%    2,126,872.37
    245114295       649      11/16/1998       13            905,688.18     RT         FL        7.750%      905,688.18

</TABLE>
<TABLE>
<CAPTION>
                         Net                                                              Remaining
      Loan            Operating       DSCR                      Note         Maturity    Amortization
      Number           Income         Date          DSCR        Date           Date          Term
    <S>              <C>          <C>              <C>        <C>          <C>              <C>
    245999517         28,146.32    12/31/1999       0.08      05/01/1998     04/01/2018       271
    245999523        (30,296.00)   03/31/2000      (0.60)     05/01/1998     04/01/2018       271
    440000425         24,799.39    12/31/1999       0.12      04/01/1998     03/01/2008       270
    440000430        208,267.42    12/31/1999       1.01      01/01/1998     12/01/2007       267
    245114295        136,642.85    12/31/1999       1.61      02/01/1998     01/01/2008       268
<FN>

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

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

</FN>
</TABLE>
<TABLE>


                  Specially Serviced Loan Detail - Part 2



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

<CAPTION>

    Loan
    Number     Comment
 <S>           <C>
  245999517    Cross Coll and Cross Defaulted with Inn of Payson Prosup #415.
               Forbearance agrmt granted to defer replcmt rsrv on both loans
               to bring loan current and taxes paid. 8/1 pmt rcvd 8/10.

 245999523     Tran to SS due to cross collateralization with Ramada Inn ProSup
               #228. 8/1 pmt rcvd 8/10 at sub srvc.

 440000425     Brw filed Chp 11. Foreclosure action halter. Debtor is operating
               under D.I.P. and making monthly Int & Esc pmts.

 440000430     Tenant pymts to thru Lockbox controlled by GMAC. Spec Serv has
               submitted request to Brw to resend tenant direction letter. SS
               continuing to monitor lockbox activity.

 245114295     Lockbox in place and loan current. SS researching why insufficent
               funds being deposited to cover defaulted int & exp. SS 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