FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, EX-99.1, 2000-10-20
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-10-20
Next: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-10-20



<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: 10/18/2000
Record Date:  09/29/2000


                              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 - 37
Modified Loan Detail                                                     38
Liquidated Loan Detail                                                   39


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

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

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


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


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


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



                      Certificate Distribution Detail

  Class/           CUSIP                Pass-Through     Original             Beginning          Principal
 Component                                 Rate           Balance              Balance         Distribution
   <S>          <C>                    <C>          <C>                     <C>                <C>
    A-1        337367AA4                6.280000%     760,000,000.00        662,451,869.63     3,919,127.69
    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      3,310,500,108.63     3,919,127.69

</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             3,466,831.45        0.00        0.00       7,385,959.14
    A-2        337367AB2             9,259,407.20        0.00        0.00       9,259,407.20
     B         337367AC0               942,896.60        0.00        0.00         942,896.60
     C         337367AD8               955,671.22        0.00        0.00         955,671.22
     D         337367AE6             1,154,988.15        0.00        0.00       1,154,988.15
     E         337367AF3               384,996.05        0.00        0.00         384,996.05
     F         337367AH9               288,748.45        0.00        0.00         288,748.45
     G         337367AJ5               596,409.23        0.00        0.00         596,409.23
     H         337367AK2                99,401.41        0.00        0.00          99,401.41
     J         337367AL0               174,662.47        0.00        0.00         174,662.47
     K         337367AM8               261,993.71        0.00        0.00         261,993.71
     L         337367AN6               174,662.47        0.00        0.00         174,662.47
     M         337367AP1                87,331.24        0.00        0.00          87,331.24
     N         337367AQ9               171,690.30        0.00        0.00         171,690.30
    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
                                    18,019,689.95        0.00        0.00      21,938,817.64

</TABLE>
<TABLE>
<CAPTION>
                                                            Current
                                           Ending        Subordination
   Class\         CUSIP                   Balance           Level(1)
  Component
   <S>          <C>                  <C>                   <C>
    A-1        337367AA4              658,532,741.94       28.86%
    A-2        337367AB2            1,693,794,000.00       28.86%
     B         337367AC0              170,403,000.00       23.71%
     C         337367AD8              170,402,000.00       18.55%
     D         337367AE6              204,483,000.00       12.37%
     E         337367AF3               68,161,000.00       10.31%
     F         337367AH9               51,121,000.00        8.76%
     G         337367AJ5              102,241,582.00        5.67%
     H         337367AK2               17,040,241.00        5.15%
     J         337367AL0               34,080,482.00        4.12%
     K         337367AM8               51,120,723.00        2.58%
     L         337367AN6               34,080,482.00        1.55%
     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%
                                    3,306,580,980.94

</TABLE>
<TABLE>
<CAPTION>




Class    CUSIP       Pass-Through         Original            Beginning
                       Rate               Notional             Notional
                                           Amount               Amount
<S>    <C>          <C>               <C>                  <C>
IO     337367AG1     0.613350%         3,408,048,239.00      3,310,500,108.63


</TABLE>
<TABLE>
<CAPTION>

                                                                             Ending
                        Interest          Prepayment       Total            Notional
Class    CUSIP        Distribution        Premium       Distribution         Amount
<S>    <C>           <C>                 <C>          <C>              <C>
IO      337367AG1     1,692,079.28         0.00         1,692,079.28    3,306,580,980.94




<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                      871.64719688    5.15674696       4.56162033
    A-2        337367AB2                    1,000.00000000    0.00000000       5.46666667
     B         337367AC0                    1,000.00000000    0.00000000       5.53333333
     C         337367AD8                    1,000.00000000    0.00000000       5.60833335
     D         337367AE6                    1,000.00000000    0.00000000       5.64833336
     E         337367AF3                    1,000.00000000    0.00000000       5.64833336
     F         337367AH9                    1,000.00000000    0.00000000       5.64833337
     G         337367AJ5                    1,000.00000000    0.00000000       5.83333335
     H         337367AK2                    1,000.00000000    0.00000000       5.83333358
     J         337367AL0                    1,000.00000000    0.00000000       5.12499999
     K         337367AM8                    1,000.00000000    0.00000000       5.12500009
     L         337367AN6                    1,000.00000000    0.00000000       5.12499999
     M         337367AP1                    1,000.00000000    0.00000000       5.12500029
     N         337367AQ9                    1,000.00000000    0.00000000       5.03778878
    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/        nding
   Class\         CUSIP                   Premium     Additional Trust      Balance
  Component                                           Fund Expenses
   <S>          <C>                    <C>              <C>            <C>
    A-1        337367AA4                0.00000000    0.00000000        866.49044992
    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       971.37712746      0.49649511          0.00000000       970.22716495




</TABLE>
<TABLE>
<CAPTION>


                              Reconciliation Detail


                              Advance Summary
<S>                                                                <C>
P&I Advances Outstanding                                         1,712,438.39
Servicing Advances Outstanding                                           0.00

Reimbursement for Interest on P&I                                      129.11
Advances paid from general collections

Reimbursement for Interest on Servicing                                  0.00
Advances paid from general collections



                         Master Servicing Fee Summary

Current Period Accrued Master Servicing Fees                      262,538.66
Less Master Servicing Fees on Delinquent Payments                  12,522.61
Less Reductions to Master Servicing Fees                                0.00
Plus Master Servicing Fees for Delinquent Payments Received        21,146.90
Plus Adjustments for Prior Master Servicing Calculation                 0.00
Total Master Servicing Fees Collected                             271,162.95

</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              3,466,831.45       0.00            3,466,831.45        0.00
    A-2              9,259,407.20       0.00            9,259,407.20        0.00
     IO              1,692,079.28       0.00            1,692,079.28        0.00
     B                 942,896.60       0.00              942,896.60        0.00
     C                 955,671.22       0.00              955,671.22        0.00
     D               1,154,988.15       0.00            1,154,988.15        0.00
     E                 384,996.05       0.00              384,996.05        0.00
     F                 288,748.45       0.00              288,748.45        0.00
     G                 596,409.23       0.00              596,409.23        0.00
     H                  99,401.41       0.00               99,401.41        0.00
     J                 174,662.47       0.00              174,662.47        0.00
     K                 261,993.71       0.00              261,993.71        0.00
     L                 174,662.47       0.00              174,662.47        0.00
     M                  87,331.24       0.00               87,331.24        0.00
     N                 174,662.50       0.00              174,662.50        0.00
   Total            19,714,741.43       0.00           19,714,741.43        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          3,466,831.45           0.00          0.00           3,466,831.45
    A-2                 0.00          9,259,407.20           0.00          0.00           9,259,407.20
     IO                 0.00          1,692,079.28           0.00          0.00           1,692,079.28
     B                  0.00            942,896.60           0.00          0.00             942,896.60
     C                  0.00            955,671.22           0.00          0.00             955,671.22
     D                  0.00          1,154,988.15           0.00          0.00           1,154,988.15
     E                  0.00            384,996.05           0.00          0.00             384,996.05
     F                  0.00            288,748.45           0.00          0.00             288,748.45
     G                  0.00            596,409.23           0.00          0.00             596,409.23
     H                  0.00             99,401.41           0.00          0.00              99,401.41
     J                  0.00            174,662.47           0.00          0.00             174,662.47
     K                  0.00            261,993.71           0.00          0.00             261,993.71
     L                  0.00            174,662.47           0.00          0.00             174,662.47
     M                  0.00             87,331.24           0.00          0.00              87,331.24
     N              2,972.20            171,690.30      64,814.29          0.00             171,690.30
   Total            2,972.20         19,711,769.23      64,814.29          0.00          19,711,769.23

</TABLE>

<TABLE>

Other Required Information

<S>                                                <C>

Available Distribution Amount                      23,630,896.92

Aggregate Number of Outstanding Loans                        664
Aggregate Unpaid Principal Balance of Loans     3,306,724,388.44
Aggregate Stated Principal Balance of Loans     3,306,591,932.80


Aggregate Amount of Service Fee                       256,942.22
Aggregate Amount of Special Servicing Fee               2,908.31
Aggregate Amount of Additional Servicing Fee           14,220.73
Aggregate Amount of Trustee Fee                         3,313.51
Aggregate Trust Fund Expenses                             129.11

Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                            1
        Aggregate Unpaid Principal Balance          2,121,813.28

Interest Reserve Account
     Deposits                                               0.00
     Withdrawals                                            0.00

</TABLE>
<TABLE>
<CAPTION>

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


</TABLE>
<TABLE>
<CAPTION>


Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction                 Reduction
Number                        Amount                     Effected

<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>



                           Ratings Detail

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

</TABLE>
<TABLE>
<CAPTION>

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


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


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


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

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

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

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


                  Current Mortgage Loan and Property Stratification Tables


                           Scheduled Balance

                                                                                % of
            Scheduled                   # of              Scheduled              Agg.        WAM                          Weighted
             Balance                    Loans              Balance               Bal.        (2)              WAC        Avg DSCR(1)
  <S>                                  <C>            <C>                       <C>        <C>             <C>           <C>
        Below 2,000,000                   212           294,534,057.53           8.91        128             7.4194       1.548745
     2,000,001 to 4,000,000               228           640,017,720.56          19.36        119             7.3638       1.660059
     4,000,001 to 6,000,000                83           407,818,958.25          12.33        110             7.3671       1.536333
     6,000,001 to 8,000,000                63           427,537,507.84          12.93        113             7.2802       1.545778
    8,000,001 to 10,000,000                20           183,288,429.19           5.54        129             7.3190       1.790121
    10,000,001 to 12,000,000               17           189,326,687.45           5.73        144             7.3624       1.542156
    12,000,001 to 14,000,000               14           180,154,031.98           5.45        110             7.1686       1.540862
    14,000,001 to 16,000,000                7           103,498,708.08           3.13        139             7.1844       1.458439
    16,000,001 to 18,000,000                5            84,535,701.91           2.56         90             7.3636       1.433697
    18,000,001 to 20,000,000                1            19,526,361.02           0.59         91             6.8500       1.450000
    20,000,001 to 25,000,000                8           173,390,576.83           5.24         87             7.1562       1.606439
    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           124,373,200.56           3.76        239             7.0559       1.713185
   75,000,001 to 100,000,000                2           163,391,526.00           4.94         84             6.7500       2.220469
   100,000,001 to 125,000,000               0                     0.00           0.00          0             0.0000       0.000000
   125,000,001 to 150,000,000               0                     0.00           0.00          0             0.0000       0.000000
   150,000,001 to 200,000,000               2           315,198,465.60           9.53        141             6.9326       1.356574
             Totals                       664         3,306,591,932.80         100.00        122             7.2426       1.601071

</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             10,871,603.26          0.33         141             7.3564      1.543155
      Arizona                30             84,349,164.58          2.55         102             7.4819      1.601062
     Arkansas                 4             28,908,094.15          0.87         198             7.4676      1.796457
    California              114            398,468,563.98         12.05          94             7.3103      1.534972
     Colorado                 8             18,507,429.32          0.56         112             7.1910      1.664562
    Connecticut              10             47,537,927.97          1.44         199             7.3344      1.535790
     Delaware                 1              2,852,463.62          0.09          86             8.0000      1.880000
      Florida                57            234,039,930.10          7.08         118             7.2694      1.637424
      Georgia                31            208,741,983.14          6.31         127             7.1463      1.927970
       Idaho                  4              7,435,628.66          0.22         107             7.3432      1.893270
     Illinois                22            269,505,733.34          8.15          98             6.9613      1.959864
      Indiana                13             43,887,847.51          1.33         163             7.1401      1.371880
      Kansas                  2              4,095,468.28          0.12          87             7.8085      1.580743
     Kentucky                11             62,229,197.85          1.88          87             7.4832      1.792889
     Louisiana               11             47,941,292.65          1.45         128             7.5483      1.525888
       Maine                  1              1,091,809.34          0.03         204             7.4200           NAP
     Maryland                29            175,320,463.60          5.30         114             7.1185      1.548683
   Massachusetts             11             26,324,841.38          0.80         109             7.4645      1.504854
     Michigan                11             53,664,285.14          1.62         153             7.3318      1.850611
     Minnesota                6             10,483,318.85          0.32         156             7.0493      1.843408
    Mississippi               1                710,110.96          0.02          86             8.2500      1.310000
     Missouri                 7             40,980,701.74          1.24         129             7.2634      1.388058
     Nebraska                 6             18,057,696.00          0.55          89             7.0146      1.596991
      Nevada                 13             69,502,761.72          2.10          94             7.1846      1.461440
   New Hampshire              1              4,489,860.84          0.14          88             7.3800      1.480000
    New Jersey               27            158,946,817.07          4.81         230             7.3163      1.344140
    New Mexico                1              1,834,748.63          0.06          90             7.5000      1.770000
     New York                30            295,166,405.77          8.93         127             7.0914      1.607130
  North Carolina             24            114,958,220.29          3.48         131             7.3141      1.509139
       Ohio                  14             71,601,809.93          2.17          80             7.2688      1.519058
     Oklahoma                 5              8,797,621.30          0.27         104             7.4434      1.378053
      Oregon                  6             18,321,513.66          0.55         115             7.3991      1.380523
   Pennsylvania              21             85,317,967.92          2.58         159             7.3242      1.451754
  South Carolina             12             32,623,197.06          0.99         153             7.2780      1.356330
   South Dakota               1              3,403,081.21          0.10          91             7.4300      1.340000
     Tennessee               15             64,322,473.46          1.95         123             7.3747      1.551916
       Texas                 38            335,910,648.13         10.16         117             7.2138      1.462112
       Utah                  11             38,219,336.03          1.16          77             7.5556      1.343516
     Virginia                21            128,852,940.68          3.90         126             7.2565      1.578828
    Washington                7             18,526,502.49          0.56         102             7.5901      1.844081
   Washington,DC              4             15,423,362.26          0.47          90             7.2815      1.593091
   West Virginia              2              5,074,916.24          0.15         140             7.4734      2.192291
     Wisconsin               15             34,607,250.81          1.05         130             7.4576      1.587224
      Wyoming                 1              4,684,941.88          0.14          88             7.3750      1.400000
      Totals                664          3,306,591,932.80        100.00         122             7.2426      1.601071

</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              3,939,613.57          0.12         210             6.7100      2.240000
   6.75% to 6.999%              64            684,176,619.52         20.69         116             6.8216      1.704209
   7.000% to 7.249%            204          1,131,414,125.37         34.22         119             7.1113      1.544230
   7.250% to 7.499%            197            835,882,921.13         25.28         135             7.3556      1.548822
   7.500% to 7.749%            113            368,914,770.67         11.16         110             7.5850      1.607091
   7.750% to 7.999%             55            175,437,652.59          5.31         133             7.8727      1.844813
   8.000% to 8.249%             19             77,647,881.00          2.35          92             8.1093      1.440044
   8.250% to 8.499%              4             14,011,980.17          0.42         201             8.3418      1.363731
   8.500% to 8.749%              3              5,726,527.38          0.17         221             8.6475      1.395227
   8.750% to 8.999%              1              2,291,989.34          0.07          85             8.8750      1.780000
  9.000% or greater              3              7,147,852.06          0.22         217             9.0483      1.365383
        Totals                 664          3,306,591,932.80        100.00         122             7.2426      1.601071

</TABLE>
<TABLE>
<CAPTION>

                             Seasoning

                               # of           Scheduled               % of                                      Weighted
     Seasoning                 Loans           Balance                Agg.         WAM               WAC       Avg DSCR(1)
                                                                      Bal.         (2)
 <S>                         <C>            <C>                    <C>          <C>               <C>        <C>
  12 months or less              0                      0.00          0.00           0             0.0000      0.000000
   13 to 24 months               0                      0.00          0.00           0             0.0000      0.000000
   25 to 36 months             655          3,254,066,602.33         98.41         123             7.2276      1.606367
   37 to 48 months               9             52,525,330.47          1.59          85             8.1729      1.283304
    49 and greater               0                      0.00          0.00           0             0.0000      0.000000
        Totals                 664          3,306,591,932.80        100.00         122             7.2426      1.601071

</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            222,337,431.25          6.72         210             7.2948           NAP
     Less than 0                 2              3,976,027.25          0.12         208             7.6059     -0.441367
     0.0 to 0.99                20             85,978,532.06          2.60         124             7.3130      0.740132
     1.0 to 1.09                10             45,391,928.61          1.37          92             7.4871      1.035555
     1.1 to 1.24                56            441,676,955.58         13.36         152             7.1502      1.181853
     1.25 to 1.49              207            914,852,009.06         27.67         115             7.3415      1.373975
     1.5 to 1.74               149            811,755,118.59         24.55         111             7.2054      1.592683
     1.75 to 1.99               69            281,926,042.78          8.53          94             7.3051      1.848068
     2.0 to 2.24                35            289,796,273.32          8.76         103             7.0194      2.168125
   2.5 and greater              43            208,901,614.30          6.32         112             7.2302      2.910663
        Totals                 664          3,306,591,932.80        100.00         122             7.2426      1.601071

</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             62,641,206.80          1.89         141             7.8018      2.496154
      Industrial                44            124,203,482.64          3.76         103             7.3594      1.619448
       Lodging                  45            222,511,276.35          6.73         107             7.6076      1.854361
      Mixed Use                  8             21,441,075.55          0.65         114             7.6256      1.444253
   Mobile Home Park              5             13,125,594.11          0.40          95             7.1101      1.788932
     Multi-Family              228          1,055,448,527.00         31.92         124             7.2441      1.447938
        Office                  71            654,129,717.62         19.78         120             7.0878      1.547981
        Other                   73            222,337,431.25          6.72         210             7.2948           NAP
        Retail                 168            909,980,866.92         27.52         107             7.1827      1.683631
     Self Storage               10             20,772,754.56          0.63         133             7.4979      1.957776
        Totals                 664          3,306,591,932.80        100.00         122             7.2426      1.601071

</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            161,503,881.69          4.88          46             7.3042      1.745930
     61 to 84 months                15            147,461,166.61          4.46          77             7.2882      1.828443
     85 to 108 months              410          1,750,114,868.76         52.93          89             7.2497      1.610508
    109 to 120 months                2             23,640,887.40          0.71         111             7.1048      1.549200
    121 to 154 months               50            487,385,243.43         14.74         140             7.1431      1.650784
    155 to 192 months                2              7,447,786.85          0.23         166             6.8455      1.730000
    193 to 240 months               26            133,406,795.41          4.03         206             7.2765      1.262118
  241 months or greater              3              4,584,155.82          0.14         268             8.7653      1.137977
          Totals                   534          2,715,544,785.97         82.13         101             7.2374      1.632196

</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              6,762,187.93          0.20         104             7.3728      1.351010
    121 to 154 months               21             35,861,325.14          1.08         147             7.5631      1.580959
    155 to 192 months                4            166,751,641.37          5.04         157             6.8523      1.223359
    193 to 216 months               72            176,200,128.82          5.33         205             7.4083      1.924335
    217 to 240 months                2             12,462,409.44          0.38         224             8.1435           NAP
    241 to 264 months                4              9,937,280.20          0.30         261             7.6037           NAP
    265 to 300 months               13             67,529,749.47          2.04         268             7.4051      1.498851
  301 months or greater             11            115,542,424.46          3.49         327             7.3443      1.250318
          Totals                   130            591,047,146.83         17.87         219             7.2664      1.425100

</TABLE>
<TABLE>
<CAPTION>


          Remaining Amortization Term (ARD and Balloon Loans)

        Remaining                 # of            Scheduled               % of                                      Weighted
    Amortization Term             Loans            Balance                Agg.         WAM               WAC       Avg DSCR(1)
                                                                          Bal.         (2)
<S>                               <C>       <C>                         <C>           <C>             <C>          <C>
      Interest Only                  2            163,391,526.00          4.94          84             6.7500      2.220469
    180 months or less               1            154,000,000.00          4.66         126             7.0400      1.510000
    181 to 228 months               13             60,609,292.32          1.83          68             7.6491      2.178350
    229 to 252 months                6             19,193,472.21          0.58         161             7.3136      1.783605
    253 to 276 months              118            394,105,458.67         11.92         102             7.4976      1.795449
    277 to 300 months               13             99,849,569.20          3.02         160             7.3241      1.323979
    301 to 324 months               30            132,476,637.62          4.01          91             7.7837      1.383951
  325 months or greater            351          1,691,918,829.95         51.17          98             7.1784      1.557227
          Totals                   534          2,715,544,785.97         82.13         101             7.2374      1.632196

</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            222,337,431.25          6.72        210              7.2948           NAP
  Underwriter's Information            87            355,856,692.31         10.76        115              7.3945      1.414441
       1 year or less                 335          1,825,006,683.70         55.19        118              7.2207      1.643977
        1 to 2 years                  168            901,535,100.49         27.26        112              7.2137      1.587967
     2 years or greater                 1              1,856,025.05          0.06        113              7.5010      1.560000
           Totals                     664          3,306,591,932.80        100.00        122              7.2426      1.601071


<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                   921,134.56        640,696.55         6.830%
  240000002        2          OF      Austin                   TX                   903,466.67              0.00         7.040%
  240000003        3          RT      Aurora                   IL                   481,093.03              0.00         6.750%
  240000004        4          RT      Vernon Hills             IL                   437,984.31              0.00         6.750%
  355132459        5          OF      Atlanta                  GA                   348,750.00              0.00         6.750%
  245114125        6          MF      Mount Olive              NJ                   382,914.21         58,463.80         7.360%
  245114400        7          RT      Charlotte                NC                   139,992.88         25,101.33         6.790%
  240000009        9          LO      Various                  KY                   147,909.44         32,142.21         7.672%
  440000010        10         OF      Akron                    OH                   129,668.24         21,235.64         7.080%
  245114220        11         MF      Baltimore                MD                   128,060.11         21,549.79         7.110%
  180000281        12         LO      New York                 NY                   130,068.57         47,835.15         7.550%
  245114267        13         MF      Falls Church             VA                   127,470.00         18,953.13         7.375%
  180000314        14         MF      Miramar                  FL                   117,298.27         20,726.95         6.880%
  245114329        15         MF      Gaithersburg             MD                   114,801.74         21,189.85         6.800%
  245999549        16         MF      Chicago                  IL                   111,574.16         19,477.68         6.850%
  440000017        17         RT      Memphis                  TN                   103,886.35         17,079.40         7.100%
  195113931        18         MF      Houston                  TX                   118,812.92         12,772.70         8.140%
  180000242        19         RT      New York                 NY                   100,937.07         16,466.17         7.140%
  180000285        20         MF      Marin City               CA                   100,697.27         15,462.98         7.326%
  355132446        21         RT      Burke                    VA                    94,878.78         15,784.07         7.080%
  440000022        22         OF      St. Louis                MO                    95,178.52         15,133.12         7.170%
  815114236        23         OT      Various                  TX                    90,271.12              0.00         7.156%
  815114235        24         OT      Dallas                   TX                    90,208.32              0.00         7.156%
  245114266        25         MF      Gaithersburg             MD                    91,285.35         13,572.95         7.375%
  180000315        26         MF      Bristol                  PA                    84,894.11         13,641.93         7.170%
  240000027        27         RT      Chester                  NY                    85,833.00         13,180.93         7.260%
  245114288        28         MF      Atlanta                  GA                    82,397.52         14,071.34         7.000%
  180000389        29         RT      Statesboro               GA                    82,714.33         13,386.24         7.100%
  180000351        30         LO      Savannah                 GA                    81,447.86         19,101.06         7.340%
  815114262        31         OT      Orange                   CT                    79,295.05         15,757.15         7.125%
  180000402        32         RT      Sandy                    UT                    78,254.90         13,131.87         6.990%
  245114261        33         HC      Various                  AR                    82,057.41         28,770.65         7.750%
  245114331        34         MF      Germantown               MD                    73,746.09         13,611.89         6.800%
  440000035        35         RT      Temple City              CA                    79,510.11         11,894.98         7.340%
  245114391        36         RT      Alexandria               VA                    74,064.12         12,978.95         6.875%
  245114330        37         MF      Largo                    MD                    72,865.54         13,449.36         6.800%
  245114401        38         RT      Sandy Springs (Atlan     GA                    75,933.34         12,441.26         7.063%
  245114063        39         MF      Lafayette                LA                    78,566.41         10,932.92         7.540%
  440000040        40         RT      Patton Township          PA                    70,392.03         18,274.59         7.040%
  355132439        41         OF      Baltimore                MD                    76,714.24         14,210.00         7.600%
  180000438        42         OF      Dallas                   TX                    72,108.45         11,474.50         7.130%
  440000043        43         MF      Fullerton                CA                    70,152.73         11,928.81         6.950%
  440000044        44         IN      Westmont                 IL                    72,461.36         11,271.48         7.270%
  180000326        45         LO      Costa Mesa               CA                    72,157.39         17,097.99         7.340%
  180000304        46         RT      Fort Worth               TX                    70,721.23         11,513.61         7.130%
  180000282        47         RT      Hodgkins                 IL                    78,058.07         15,735.91         7.990%
  245114375        48         MF      Alexandria               VA                    69,385.02         11,461.20         7.125%
  180000289        49         RT      Niles                    IL                    72,155.20         10,644.28         7.450%
  440000050        50         RT      Indianapolis             IN                    67,537.34         10,888.23         7.160%
  180000287        51         MF      Sacramanto               CA                    69,333.78         10,571.19         7.348%
  180000396        52         OT      West Monroe              LA                    74,931.60         19,802.47         8.340%
  245114265        53         MF      Gaithersburg             MD                    66,104.02          9,828.81         7.375%
  440000054        54         RT      Memphis                  TN                    68,773.73          9,626.67         7.683%
  815114233        55         OT      Various                  GA                    62,588.55              0.00         7.156%
  815114234        56         OT      Various                  MI                    62,077.74              0.00         7.156%
  245114374        57         MF      Reno                     NV                    61,491.64          9,922.52         7.125%
  815114232        58         OT      Various                  AR                    61,671.70              0.00         7.156%
  440000059        59         OF      Aventura                 FL                    62,835.38          9,363.76         7.330%
  240000060        60         MF      Reno                     NV                    58,606.45          9,607.55         7.125%
  245114309        61         MF      Lexington                KY                    58,517.50          9,361.32         7.200%
  245114303        62         MF      Orlando                  FL                    60,344.32          8,784.43         7.440%
  180000240        63         RT      Manassas Park            VA                    58,827.01          8,830.92         7.396%
  245114114        64         HC      Various                  GA                    61,079.23         20,587.21         7.950%
  245114304        65         MF      Jacksonville             FL                    59,104.31          8,520.35         7.470%
  180000368        66         MF      Lauderhill               FL                    55,568.73          9,011.08         7.110%
  245114107        67         RT      Stockton                 CA                    57,559.20          8,745.61         7.375%
  195113942        68         MF      Salt Lake City           UT                    63,981.87          6,878.21         8.140%
  245114320        69         LO      Allen Park               MI                    54,780.71         12,980.52         7.340%
  440000070        70         LO      Pensacola Beach          FL                    52,560.94         13,170.61         7.060%
  245114390        71         RT      Tustin                   CA                    53,973.22          8,564.41         7.160%
  245114371        72         MF      Atlanta                  GA                    53,660.16          8,658.80         7.125%
  440000073        73         RT      Washington Townshi       IN                    52,568.67          8,900.75         7.010%
  180000369        74         MF      Miami                    FL                    53,175.54          8,651.40         7.100%
  180000306        75         MF      Frenso                   CA                    55,587.83          8,236.68         7.420%
  440000076        76         MF      Bergenfield              NJ                    52,499.60          8,683.14         7.050%
  245114305        77         MF      St. Louis                MO                    51,595.92          8,765.63         7.080%
  245114360        78         HC      Bronx                    NY                    55,862.52         18,802.12         7.890%
  180000297        80         MF      Wheaton                  IL                    49,302.14          8,654.67         6.900%
  180000376        81         LO      Daytona Beach Shor       FL                    48,218.57         11,667.49         7.230%
  245114298        82         MF      Edison                   NJ                    48,331.37          7,607.09         7.250%
  440000083        83         RT      Northwoods               MO                    49,079.16          7,141.81         7.425%
  355132436        84         OF      Charlotte                NC                    46,485.96         11,800.72         7.200%
  195113938        85         MF      Tuscon                   AZ                    53,595.73          5,761.67         8.140%
  240000086        86         MF      Sparks                   NV                    46,245.59          7,497.60         7.159%
  440000087        87         OF      Philadelphia             PA                    47,294.43          6,870.92         7.430%
  240000088        88         MF      Las Vegas                NV                    45,373.04          7,356.12         7.159%
  440000089        89         LO      Louisville               KY                    46,995.08         10,646.23         7.500%
  245114323        90         LO      Pineville                NC                    49,406.89         10,150.32         7.875%
  240000091        91         MF      Las Vegas                NV                    46,596.41          7,175.28         7.356%
  440000092        92         RT      Ocean City               MD                    45,745.14          7,070.97         7.240%
  245114395        93         HC      Columbus                 OH                    44,570.66          7,017.24         7.200%
  245114207        94         MF      Augusta                  GA                    43,220.94          7,342.05         7.000%
  355112450        95         IN      Charlotte                NC                    41,390.42         16,426.73         7.100%
  245114157        96         MF      Portland                 OR                    44,806.92          6,631.26         7.440%
  180000331        97         RT      New York                 NY                    43,074.37          6,571.13         7.330%
  440000098        98         OF      West Hills               CA                    42,224.14          6,697.36         7.210%
  245114274        99         MF      Winston-Salem            NC                    42,052.82          6,893.06         7.215%
  180000343       100         MF      Houston                  TX                    41,386.84          6,759.91         7.120%
  240000101       101         OF      Westlake Village         CA                    45,630.94          5,970.92         7.863%
  180000385       102         RT      LaGrange                 GA                    41,067.95          6,646.32         7.100%
  180000300       103         RT      Collyville               TX                    41,157.44          6,700.54         7.130%
  180000381       104         RT      Sedona                   AZ                    43,288.18          6,159.71         7.510%
  245999535       105         RT      Glen Allen               VA                    42,008.70          6,219.35         7.350%
  180000374       106         RT      Glen Cove                NY                    41,585.24          6,357.16         7.290%
  180000342       107         RT      Fort Worth               TX                    39,614.95         12,004.22         7.120%
  240000108       108         RT      Las Vegas                NV                    41,118.10          6,525.21         7.263%
  245114338       109         MF      Jersey City              NJ                    39,716.70          6,467.55         7.060%
  240000110       110         RT      Boston                   MA                    41,818.25          9,261.94         7.520%
  180000358       111         MF      Rancho Cucamonga         CA                    38,781.77          6,607.58         6.960%
  240000112       112         MF      Encino                   CA                    39,300.12          6,497.88         7.051%
  245999547       113         MF      Middletown               OH                    38,985.20          6,529.71         7.060%
  440000114       114         MF      Azusa                    CA                    38,473.07          6,434.85         7.000%
  240000115       115         MF      Las Vegas                NV                    39,157.08          6,364.49         7.135%
  180000386       116         RT      Houston                  TX                    39,803.01          6,084.72         7.290%
  240000117       117         MF      Phoenix                  AZ                    41,657.16          5,774.24         7.627%
  240000118       118         MF      San Diego                CA                    41,247.18          5,926.36         7.571%
  440000119       119         OF      Tallahassee              FL                    37,622.24          6,518.05         6.940%
  180000384       120         RT      Dublin                   GA                    38,175.85          6,178.26         7.100%
  245999551       121         RT      Bradenton                FL                    39,194.34          9,043.72         7.375%
  240000122       122         RT      Columbus                 OH                    38,762.48          6,216.40         7.240%
  180000329       123         MF      Lubbock                  TX                    39,207.92          6,039.76         7.300%
  180000296       124         MF      San Diego                CA                    37,645.49          6,353.16         7.020%
  180000214       125         RT      Battle Creek             MI                    39,853.95          6,068.45         7.450%
  355132437       126         OF      Charlotte                NC                    39,613.35          9,160.07         7.500%
  245114376       127         MF      Carrboro                 NC                    39,505.45          5,814.59         7.390%
  245114396       128         LO      Lynchburg                VA                    41,340.01          8,291.00         7.875%
  245114182       129         RT      Oceanside                CA                    36,813.46          9,417.85         7.070%
  240000130       130         MF      Los Angeles              CA                    37,212.17          6,208.86         7.071%
  440000131       131         OF      Greenville               SC                    38,133.93          5,852.34         7.300%
  245114377       132         RT      Louisburg                NC                    37,830.77          5,828.51         7.250%
  245114131       133         MF      Millville                NJ                    39,755.66          5,543.14         7.625%
  245114193       134         RT      Silver Spring            MD                    36,791.81          6,093.22         7.110%
  245114398       135         MF      Alexandria               VA                    36,751.00          6,022.51         7.150%
  180000437       136         RT      Madison                  WI                    36,538.40          5,891.41         7.090%
  240000137       137         OF      Montebello               NY                    37,292.96          5,726.89         7.260%
  245999548       138         MF      Keyport                  NJ                    36,573.72          5,870.55         7.125%
  245114132       139         MF      Summit                   NJ                    37,265.98          5,839.39         7.280%
  245999504       141         RT      Olney                    MD                    34,356.80          6,222.13         6.760%
  245114218       142         OF      Sunrise                  FL                    37,716.67              0.00         7.300%
  180000357       143         MF      Rialto                   CA                    35,101.75          5,980.58         6.960%
  440000144       144         MF      Daly City                CA                    36,937.16          5,694.71         7.330%
  180000275       145         OT      Stonington               CT                    36,697.92          8,903.02         7.420%
  245114247       146         OF      Brooklyn                 NY                    39,604.95          7,861.75         8.000%
  245114209       147         RT      Chardon                  OH                    34,304.50          7,308.25         7.250%
  240000148       148         LO      Columbus                 OH                    38,767.52          7,909.89         7.900%
  440000149       149         IN      Sunrise                  FL                    35,656.46          8,215.74         7.380%
  245114393       150         IN      Menominee                MI                    36,093.48         12,701.74         7.625%
  180000319       151         MF      Toms River               NJ                    34,983.84          5,621.67         7.170%
  440000152       152         RT      Cabin John               MD                    34,121.80          5,796.35         7.000%
  245114173       153         MF      Vernon                   CT                    37,270.93          5,196.70         7.625%
  180000283       154         RT      Mount Holly              NJ                    36,904.60          5,266.24         7.553%
  180000407       155         OF      Washington               DC                    34,087.90          5,321.09         7.210%
  440000156       156         OF      Darien                   CT                    34,996.70          5,161.33         7.400%
  180000312       157         RT      Chino Hills              CA                    34,161.05          5,365.84         7.240%
  245114208       158         MF      South River              NJ                    32,788.45          5,643.41         6.960%
  815114269       159         OT      LaGrange                 GA                    34,166.50          8,391.36         7.375%
  240000160       160         MF      Encino                   CA                    32,912.92          5,441.82         7.051%
  180000372       161         RT      Plano                    TX                    33,564.33          5,267.12         7.210%
  440000162       162         RT      Richmond                 VA                    34,006.08          5,187.75         7.330%
  245114321       163         LO      Romulus                  MI                    33,575.28          7,955.79         7.340%
  440000164       164         IN      Wellington               FL                    32,178.21          5,342.37         7.070%
  240000165       165         MF      La Grange Park           IL                    34,109.31          5,023.70         7.494%
  245114315       166         MF      Winston-Salem            NC                    31,622.30          5,380.86         7.075%
  245999501       167         LO      Bethlehem                PA                    33,820.02          7,272.74         7.625%
  195113933       168         MF      Longview                 TX                    36,831.54          3,959.48         8.140%
  245114372       169         IN      Clayton                  WI                    30,797.59         19,992.95         7.438%
  245114211       170         RT      Austin                   TX                    32,281.65          6,076.74         7.375%
  245999500       171         LO      Newburgh                 NY                    34,344.01          6,887.90         7.875%
  180000268       172         OF      New York                 NY                    31,188.26          5,137.88         7.110%
  195114118       173         MF      Beacon Falls             CT                    33,491.56          4,729.30         7.625%
  440000174       174         MF      Tampa                    FL                    32,091.43          4,800.99         7.340%
  245114385       175         MF      Metairie                 LA                    30,143.02          5,193.81         6.910%
  245999511       176         LO      Washington               DC                    32,379.68          7,156.35         7.500%
  355132443       177         RT      Greer                    SC                    30,750.24         12,014.47         7.300%
  440000178       178         RT      San Diego                CA                    31,947.74          4,779.49         7.340%
  440000179       179         OF      Whitpain Township        PA                    30,319.97          5,047.91         7.030%
  245114324       180         LO      Matthews                 NC                    33,571.35          6,897.01         7.875%
  245114345       181         HC      Bristol                  TN                    32,830.63         11,089.27         7.875%
  240000182       182         MF      Los Angeles              CA                    30,557.28          4,975.16         7.146%
  240000183       183         IN      Fremont                  CA                    30,402.70          4,873.17         7.194%
  245999556       184         MF      Ralston                  NE                    28,671.02          4,963.74         6.875%
  245114322       185         LO      Concord                  NC                    32,304.50          6,636.75         7.875%
  245114273       186         MF      Charlotte                NC                    29,436.98          4,825.14         7.215%
  440000187       187         LO      Ocala                    FL                    30,850.85          6,587.93         7.650%
  440000188       188         RT      Smithtown                NY                    27,697.56          7,323.08         6.900%
  815114270       189         OT      Huntsville               AL                    29,499.00          7,300.57         7.375%
  440000191       191         RT      Various                  CA                    28,443.25          4,722.20         7.070%
  245114292       192         MF      Charleston               SC                    27,486.89          4,857.02         6.880%
  180000337       193         RT      Glendale                 AZ                    28,447.51          4,644.30         7.116%
  180000391       194         MF      Conroe                   TX                    28,508.36          4,553.48         7.140%
  245114286       195         LO      Gatlinburg               TN                    29,943.03          6,480.09         7.625%
  195114175       197         MU      Agoura Hills             CA                    31,065.71          5,103.78         7.875%
  245114302       198         MF      Casper                   WY                    28,819.50          4,332.91         7.375%
  180000288       200         RT      Houston                  TX                    28,238.13          4,358.78         7.310%
  180000321       201         MF      Wilkes-Barre             PA                    27,258.24          4,380.22         7.170%
  180000424       202         MH      Austin                   TX                    27,488.96          4,109.85         7.320%
  245114392       203         IN      Marinette                WI                    27,671.66          9,738.01         7.625%
  240000204       204         RT      Salem                    NH                    27,638.16          4,148.57         7.380%
  240000205       205         MF      Glendale                 CA                    26,645.94          4,345.11         7.125%
  245114180       206         OF      Richmond                 VA                    28,034.40          6,334.09         7.625%
  240000207       207         IN      Berkeley                 CA                    26,295.32          4,174.03         7.175%
  180000303       208         RT      Laguna Beach             CA                    27,913.86          3,890.44         7.610%
  180000333       209         OF      Lakeland                 FL                    27,189.70          4,028.81         7.420%
  440000210       210         MF      Orlando                  FL                    26,523.32          4,174.61         7.250%
  245114325       211         LO      Shreveport               LA                    26,961.04          6,176.57         7.460%
  240000212       212         RT      Santa Ana                CA                    26,866.70          4,098.96         7.346%
  195096351       213         RT      Falls Township           PA                    29,648.26          4,560.84         8.130%
  440000214       214         RT      Battle Creek             MI                    27,018.33          5,024.75         7.490%
  180000362       215         RT      Plantation               FL                    25,878.55          4,047.73         7.220%
  440000216       216         RT      Onley                    VA                    25,357.35          4,152.74         7.080%
  440000217       217         RT      Logan Township           PA                    25,402.40          6,287.80         7.210%
  245999529       218         MF      Oklahoma City            OK                    26,233.38          3,880.06         7.375%
  240000219       219         OF      Scottsdale               AZ                    26,068.11          3,686.35         7.513%
  180000397       220         OF      Palm Beach               FL                    24,151.73          3,960.42         7.060%
  240000221       221         MF      Santa Rosa               CA                    24,063.00          3,978.50         7.035%
  245999503       222         RT      Silver Spring            MD                    22,083.54          9,751.95         6.710%
  245114343       223         MF      Vernon                   CT                    23,530.57          4,130.64         6.900%
  180000263       224         MF      Wilton Manors            FL                    25,098.45          5,802.71         7.450%
  180000355       225         RT      Blendon Township         OH                    24,938.52          3,775.18         7.320%
  180000348       226         RT      Costa Mesa               CA                    25,020.12          3,738.42         7.360%
  240000227       227         MF      Tarzana                  CA                    23,851.53          3,943.61         7.051%
  245999517       228         LO      Mesa                     AZ                    25,396.32          5,515.17         7.590%
  240000229       229         IN      South Gate               CA                    21,188.18         23,507.21         7.228%
  180000292       230         OT      Chicago                  IL                    24,235.14          6,549.86         7.360%
  180000354       231         RT      Columbus                 OH                    24,580.55          3,720.99         7.320%
  440000232       232         MF      Anaheim                  CA                    26,141.65          3,497.86         7.777%
  440000233       233         RT      Sanford                  NC                    24,044.70          3,785.62         7.200%
  240000234       234         MH      Mesa                     AZ                    22,665.16          4,069.24         6.802%
  440000235       235         RT      Little Rock              AR                    24,124.82          8,879.44         7.490%
  440000236       236         MF      Virginia                 MN                    23,464.03          5,933.74         7.160%
  240000237       237         IN      Moorpark                 CA                    25,317.38          3,611.96         7.593%
  245114384       238         MF      Longview                 TX                    22,944.69          3,953.49         6.910%
  245999540       239         MU      Morristown               NJ                    23,788.18          5,447.01         7.375%
  245114349       240         MF      Lake View Terrace        CA                    23,779.59          3,616.07         7.290%
  440000241       241         MF      Oakland Park             FL                    24,134.76          3,587.73         7.410%
  240000242       242         OF      Chicago                  IL                    23,935.30          3,639.93         7.356%
  440000243       243         OF      Brentwood                TN                    23,469.68          3,790.25         7.240%
  440000244       244         MF      Williamsport             MD                    23,921.27          5,453.63         7.500%
  180000141       245         RT      Orlando                  FL                    25,439.85          3,296.41         7.910%
  245114194       246         IN      Naples                   FL                    23,324.14          5,472.52         7.375%
  245114198       247         MF      Lakeside Park            KY                    23,845.82          3,450.26         7.510%
  240000248       248         RT      Berkeley                 CA                    22,852.80          5,492.64         7.312%
  240000249       249         MF      Los Angeles              CA                    23,315.41          3,462.13         7.446%
  245114212       250         RT      Mesa                     AZ                    22,804.47          3,649.49         7.250%
  440000251       251         RT      Philadelphia             PA                    21,830.09          4,396.81         7.100%
  440000252       252         RT      Jacksonville             FL                    22,445.66          3,502.82         7.260%
  180000274       253         MF      Augusta                  GA                    22,328.16          3,594.54         7.250%
  245114278       254         MF      Norfolk                  NE                    21,995.51          3,605.79         7.125%
  245114284       255         RT      Salem                    VA                    20,217.08          8,789.82         6.800%
  815114283       256         OT      Eustis                   FL                    20,784.53          9,066.76         7.030%
  180000294       257         MF      Rockford                 IL                    21,668.93          3,574.12         7.090%
  240000258       258         HC      Lynnwood                 WA                    24,150.88          4,717.74         7.970%
  180000308       259         RT      Corbin                   KY                    22,130.75          3,368.78         7.353%
  180000341       260         LO      Bethesda                 MD                    21,561.34          5,080.33         7.360%
  805114053       261         OT      Orangeburg               SC                    21,005.94          5,548.11         7.260%
  440000262       262         OF      Roswell                  GA                    22,287.31          3,183.44         7.550%
  440000263       263         OF      Englewood                CO                    21,158.01          3,302.74         7.210%
  440000264       264         IN      Delray Beach & Rivie     FL                    20,838.27          3,379.16         7.110%
  440000265       265         OF      Annapolis                MD                    20,564.26          3,435.00         7.020%
  440000266       266         RT      Gainesville              GA                    21,144.75          5,062.13         7.330%
  240000267       267         MF      Grand Prairie            TX                    20,580.28          3,501.31         7.054%
  180000295       268         MF      Victoria                 TX                    21,812.72          3,211.26         7.440%
  440000269       269         RT      Miami                    FL                    21,751.76          3,223.05         7.420%
  245114386       270         MF      Clear Lake City          TX                    20,132.84          3,469.00         6.910%
  440000271       271         IN      Ft. Lauderdale           FL                    21,795.59          3,075.16         7.520%
  240000272       272         OF      Portland                 OR                    21,774.54          3,079.18         7.513%
  440000273       273         RT      Mesa                     AZ                    21,448.08          4,644.70         7.600%
  240000274       274         RT      San Jose                 CA                    21,645.19          4,619.22         7.675%
  245114380       275         MF      Metairie                 LA                    19,570.47          3,372.10         6.910%
  440000276       276         RT      Sioux Falls              SD                    21,089.58          3,041.78         7.430%
  240000277       277         HC      Snohomish                WA                    22,218.81          4,340.32         7.970%
  245114296       278         HC      St Louis                 MO                    21,853.05          4,489.56         7.875%
  180000316       279         MF      Toms River               NJ                    20,057.40          3,223.09         7.170%
  245114223       280         MF      Baltimore                MD                    20,087.45          3,252.18         7.210%
  245114200       281         LO      Metroplois               IL                    20,569.71          7,487.54         7.625%
  180000188       282         OT      Las Vegas                NV                    19,162.66          7,888.69         7.200%
  245114353       283         RT      Silver Spring            MD                    19,105.68          3,309.47         6.910%
  440000284       284         OF      North Hollywood          CA                    20,496.38          4,607.21         7.490%
  440000285       285         RT      Pinetop-Lakeside         AZ                    18,704.22          3,415.96         6.780%
  245114285       286         MF      Dallas                   TX                    20,903.96          2,985.85         7.550%
  180000293       287         RT      Shepardsville            KY                    20,336.37          3,095.63         7.353%
  245114280       288         MF      Columbus                 NE                    19,657.04          3,222.44         7.125%
  440000289       289         OF      Menands                  NY                    19,607.31          7,492.54         7.360%
  815114087       290         OT      West Hazelton            PA                    20,104.39          7,333.30         7.600%
  245999559       291         MF      Blommingdale             NJ                    19,820.79          3,032.12         7.250%
  245114291       292         MF      Estero                   FL                    19,605.01          3,156.80         7.180%
  440000293       293         RT      Rockville                MD                    18,914.94          7,420.76         7.180%
  245114365       294         IN      Fond Du Lac              WI                    18,758.53         12,177.52         7.438%
  180000324       295         OT      Chicago Heights          IL                    19,643.79          4,868.21         7.430%
  240000296       296         SS      Everett                  WA                    19,520.65          3,013.55         7.260%
  245114346       297         MF      Roanoke                  VA                    19,143.62          3,089.09         7.125%
  440000298       298         RT      Williamsburg             VA                    20,162.66          2,911.42         7.500%
  128878897       299         MF      Atlanta                  GA                    24,156.70          3,678.15         9.063%
  240000300       300         OF      Chicago                  IL                    19,746.63          3,002.93         7.356%
  240000301       301         RT      Portage                  MI                    19,482.72          4,595.73         7.356%
  180000322       302         MF      Franklin                 TN                    18,403.54          3,209.44         6.920%
  180000192       303         MF      San Bernadino            CA                    19,953.00          7,179.04         7.770%
  240000304       304         MF      Sparks                   NV                    18,978.15          3,076.84         7.159%
  245999531       305         MU      Boston                   MA                    19,300.24          4,453.35         7.375%
  180000309       306         RT      Manchester               KY                    19,439.18          2,959.05         7.353%
  240000307       307         MF      Reno                     NV                    18,108.39          3,195.59         6.884%
  245114216       308         MF      Nashville                TN                    19,213.28          2,962.17         7.330%
  240000309       309         MF      Phoenix                  AZ                    19,120.73          2,969.97         7.307%
  180000411       310         MF      Los Angeles              CA                    18,617.71          2,973.69         7.140%
  245114319       311         MF      Ft. Myers                FL                    18,712.16          2,987.40         7.190%
  440000312       312         OF      Smithtown                NY                    18,685.10          2,992.81         7.180%
  245114156       313         SS      Wayne Township           NJ                    19,280.03          4,367.69         7.500%
  240000314       314         OF      West Hartford            CT                    19,901.88          2,802.58         7.650%
  815114272       315         OT      Morganton                NC                    17,233.29          7,766.00         7.000%
  180000409       316         MF      Los Angeles              CA                    18,326.81          2,927.22         7.140%
  240000317       317         RT      Capitola                 CA                    19,498.08          2,708.65         7.584%
  245114279       318         MF      Kearny                   NE                    18,256.27          2,992.81         7.125%
  440000319       319         OF      Salt Lake City           UT                    17,820.89          4,559.06         7.070%
  815114128       320         OT      Union Township           NJ                    18,654.10          4,030.42         7.410%
  195114177       321         RT      Columbia                 MD                    19,391.46          6,711.88         7.875%
  180000081       322         MF      Chamblee                 GA                    19,974.03          6,693.96         8.120%
  180000398       323         RT      Memphis                  TN                    18,035.90          2,880.77         7.140%
  240000325       325         IN      San Leandro              CA                    18,147.56          4,325.40         7.283%
  440000326       326         RT      Indianapolis             IN                    18,271.62          2,875.84         7.250%
  240000327       327         IN      Westlake Village         CA                    19,063.47          2,746.07         7.563%
  440000328       328         MF      Boulder                  CO                    16,969.81          3,088.97         6.790%
  240000329       329         RT      Newport News             VA                    18,124.83          4,275.43         7.356%
  240000330       330         IN      Goleta                   CA                    18,138.33          2,797.35         7.329%
  180000318       331         MF      Jackson                  NJ                    17,725.14          2,848.32         7.170%
  815114255       332         OT      Milton Freewater         OR                    17,300.46          6,178.12         7.250%
  815999526       333         OT      Portage                  MI                    17,033.24          5,509.45         7.125%
  180000379       334         MF      Houston                  TX                    17,707.80          2,737.15         7.240%
  440000335       335         IN      Boulder                  CO                    17,479.46          2,782.74         7.150%
  240000336       336         MF      Santa Rosa               CA                    16,866.03          2,908.03         6.908%
  240000337       337         RT      Sunnyvale                CA                    18,151.53          4,033.82         7.508%
  240000338       338         RT      Scottsdale               AZ                    18,195.84          2,692.33         7.457%
  240000339       339         MF      Sierra Vista             AZ                    17,509.39          2,874.57         7.210%
  815114356       340         OT      St. John                 IN                    16,224.61          6,953.23         7.000%
  440000341       341         MF      Tampa                    FL                    16,633.18          2,881.19         6.910%
  245114268       342         HC      Delmar                   DE                    19,041.78          3,803.22         8.000%
  240000343       343         OF      Chicago                  IL                    17,652.29          2,684.44         7.356%
  440000344       344         RT      Houston                  TX                    21,734.60          2,023.00         9.010%
  815114358       345         OT      Lafayette                IN                    15,739.60          6,786.96         6.875%
  245114213       346         MF      Murfreesboro             TN                    17,324.72          2,671.00         7.330%
  180000310       347         RT      Fairlea                  WV                    17,345.73          2,640.39         7.353%
  245999539       348         MF      Summerville              MA                    16,603.50          4,102.14         7.190%
  245999550       349         RT      Margate                  FL                    16,491.49          8,266.73         7.500%
  240000350       350         MF      Los Angeles              CA                    17,664.56          2,507.56         7.625%
  245114289       351         MF      State College            PA                    20,108.51          1,991.48         8.700%
  240000352       352         RT      Walled Lake              MI                    16,704.74          2,548.36         7.330%
  245114312       354         RT      Fredericksburg           VA                    15,858.33          6,272.20         7.250%
  440000355       355         OF      Annapolis                MD                    15,592.57          2,647.88         6.970%
  815114167       356         OT      Miami                    FL                    15,913.12          6,713.98         7.500%
  180000404       357         RT      Phoenix                  AZ                    16,485.46          2,356.37         7.480%
  440000358       358         OF      Pacheco                  CA                    16,566.14          2,349.64         7.520%
  240000359       359         MF      Orange                   CA                    16,173.02          2,475.21         7.375%
  245114369       360         IN      Stevens Point            WI                    15,118.81          9,814.73         7.438%
  440000361       361         RT      Vestavia Hills           AL                    15,585.86          2,481.27         7.150%
  245114244       362         MF      Ayer                     MA                    17,176.03          3,431.46         8.000%
  180000327       363         MF      Pensacola                FL                    15,037.46          2,588.19         6.960%
  245114301       364         SS      Citrus Heights           CA                    15,142.01          3,807.98         7.130%
  245114318       365         OF      Altomonta Springs/Lo     FL                    15,130.89          3,810.60         7.125%
  240000366       366         MF      Peoria                   IL                    14,865.15          2,478.14         7.026%
  440000367       367         MF      Washington               DC                    14,632.19          2,526.21         6.920%
  440000368       368         MF      Sylmar                   CA                    14,983.83          2,471.47         7.090%
  440000369       369         LO      Saratoga                 CA                    15,756.13          3,542.28         7.550%
  240000370       370         MF      Stockton                 CA                    15,986.91          2,312.10         7.567%
  440000371       371         RT      Littleton                CO                    15,561.99          3,398.55         7.570%
  240000372       372         OF      Santa Barbara            CA                    15,496.67          2,247.82         7.451%
  245114185       373         MF      Granda Hills             CA                    16,045.65          2,170.03         7.720%
  245114361       374         OF      Plymouth Meeting         PA                    15,363.78          3,480.50         7.500%
  245114181       375         HC      Gig Harbor               WA                    16,152.25          3,318.38         7.875%
  240000376       376         MF      Los Angeles              CA                    14,708.43          2,450.74         7.113%
  245999508       377         RT      Medford                  OR                    14,791.63          2,262.78         7.250%
  440000378       378         RT      Galveston                TX                    14,229.46          3,583.81         7.090%
  180000269       379         IN      Bethpage                 NY                    14,312.15          2,404.45         7.050%
  245114202       381         LO      Hammond                  IN                    14,676.83          5,463.00         7.500%
  245114083       382         LO      Albany                   GA                    15,685.62          5,225.38         8.000%
  180000400       383         MF      Bowling Green            KY                    14,232.27          2,333.82         7.060%
  440000384       384         RT      Memphis                  TN                    14,544.45          5,743.31         7.500%
  440000385       385         HC      Topeka                   KS                    15,416.01          3,278.38         7.750%
  805114012       386         OT      Houston                  TX                    14,026.10          5,629.90         7.270%
  245114219       387         MU      New York                 NY                    14,468.19          2,279.99         7.230%
  440000388       388         RT      San Diego                CA                    14,150.63          2,297.63         7.090%
  245114183       389         SS      Boise                    ID                    15,565.12          3,218.31         7.875%
  240000390       390         OF      South Bend               IN                    14,534.09          2,229.11         7.280%
  245114115       391         LO      Dunn                     NC                    15,891.05          8,414.92         8.625%
  240000392       392         MF      Oxnard                   CA                    14,076.98          2,215.56         7.201%
  180000378       393         OF      Coral Gables             FL                    13,892.18          2,252.77         7.110%
  245114228       394         MU      Edgewood                 MD                    14,660.92          2,153.11         7.520%
  245114297       395         MF      Tallahassee              FL                    14,399.81          2,176.39         7.375%
  245114217       396         MF      Clarksvile               TN                    14,298.26          2,204.40         7.330%
  240000397       397         RT      Peoria                   AZ                    15,130.45          2,063.44         7.750%
  195114158       398         LO      Forest Park              GA                    16,978.77          3,731.62         8.875%
  245114258       399         IN      Phoenixville             PA                    14,089.76          5,244.48         7.500%
  245114151       400         LO      Parkersburg              WV                    14,309.36          5,208.73         7.625%
  245114246       401         LO      Gaffney                  SC                    14,932.71          4,974.56         8.000%
  245999506       402         RT      Kennewick                WA                    13,544.17          2,199.17         7.090%
  180000313       403         OT      Lexington                SC                    14,284.96          2,989.13         7.570%
  245114276       404         SS      Santa Clarita            CA                    14,379.76          3,170.38         7.620%
  245114171       405         MF      Sanger                   CA                    14,736.79          1,984.27         7.750%
  180000367       406         OF      Orlando                  FL                    14,600.47          1,959.82         7.690%
  195113941       407         MF      Shreveport               LA                    15,589.29          1,675.89         8.140%
  815114250       408         OT      Coral Springs            FL                    12,919.81          5,601.98         7.125%
  245114226       409         MF      Baltimore                MD                    13,225.01          2,274.52         7.020%
  245114229       410         RT      Abingdon                 MD                    13,431.72          3,267.00         7.300%
  240000411       411         RT      Pico Rivera              CA                    14,366.72          1,951.71         7.706%
  815114251       412         OT      Chicago                  IL                    12,401.23          5,270.74         7.000%
  245114362       413         IN      Menasha                  WI                    12,739.00          8,269.81         7.438%
  180000320       414         MF      Wannamassa               NJ                    13,177.25          2,117.49         7.170%
  245999523       415         LO      Payson                   AZ                    13,769.09          2,990.15         7.590%
  440000416       416         MF      Austin                   TX                    13,042.95          2,108.12         7.120%
  245999520       417         MF      Metairie                 LA                    12,676.16          2,120.17         7.000%
  440000418       418         OF      Santa Barbara            CA                    13,293.53          2,005.81         7.330%
  240000419       419         MF      Denver                   CO                    12,633.96          2,169.02         7.000%
  180000371       420         RT      Houston                  TX                    12,969.06          3,076.24         7.300%
  195113936       421         MF      Dallas                   TX                    14,770.21          1,587.84         8.140%
  440000422       422         RT      Vestiva Hills            AL                    13,479.69          1,918.10         7.510%
  180000353       423         MF      New York                 NY                    13,255.97          1,961.38         7.390%
  245114378       424         LO      Franklin                 TN                    13,832.51          3,728.06         7.875%
  440000425       425         LO      Winter Park              FL                    13,912.00          2,835.44         7.840%
  815114333       426         OT      Aurora                   CO                    12,892.67          6,468.95         7.625%
  180000363       427         MF      Jonesboro                GA                    11,912.22          3,329.54         6.780%
  180000251       428         RT      Deptford                 NJ                    12,911.09          2,052.05         7.220%
  440000429       429         MF      Dallas                   TX                    12,395.41          4,899.68         7.180%
  440000430       430         MU      New York                 NY                    14,385.25          2,777.28         8.125%
  180000390       431         OF      Newport Beach            CA                    13,433.54          1,889.21         7.530%
  180000334       432         OT      Miami                    FL                    12,820.97          4,101.37         7.450%
  815096383       433         OT      Ventnor City             NJ                    12,765.13          2,800.38         7.310%
  240000434       434         IN      Windsor                  WI                    11,672.21         11,280.14         7.501%
  240000435       435         MF      Osseo                    MN                    12,355.02          2,072.13         7.039%
  240000436       436         OF      Murray                   UT                    13,985.06          1,772.50         7.939%
  815999513       437         OT      Virginia Beach           VA                    12,058.32          5,128.61         7.170%
  815999512       438         OT      Roanoke                  VA                    12,065.69          4,919.72         7.170%
  245114227       439         IN      Belcamp                  MD                    13,206.15          1,915.39         7.560%
  245114195       440         MF      Palm Springs             FL                    13,346.83          1,870.74         7.625%
  240000441       441         OF      Van Buren Township       MI                    10,644.75         12,907.25         7.060%
  815114326       442         OT      Houma                    LA                    12,125.07          2,905.85         7.090%
  245999502       443         RT      Palmdale                 CA                    12,079.42          4,664.61         7.210%
  245114359       444         MF      Hastings                 NE                    11,871.60          2,055.29         6.875%
  240000445       445         MF      Glendale                 CA                    12,242.60          2,039.89         7.113%
  240000446       446         RT      Lancaster                CA                    12,345.90          1,993.29         7.188%
  805114122       447         OT      Winslow Township         NJ                    13,095.34          2,481.94         7.690%
  180000073       448         OT      Richmond                 VA                    12,763.21          5,064.11         7.770%
  440000449       449         RT      Stoughton                MA                    12,768.68          1,842.99         7.450%
  440000450       450         RT      Plainfield               IN                    12,679.78          1,860.20         7.400%
  440000451       451         RT      Placentia                CA                    12,519.82          1,891.44         7.310%
  245999521       452         MF      Metairie                 LA                    11,809.77          2,034.88         6.910%
  245999552       453         RT      Wallkill                 NY                    12,562.97          2,312.86         7.375%
  440000454       454         RT      Pasadena                 CA                    12,049.09          1,992.85         7.050%
  240000455       455         MF      Peoria                   IL                    11,530.96          2,100.77         6.758%
  245999522       456         LO      St. Augustine            FL                    13,508.06          4,220.90         8.125%
  245114394       457         SS      Tacoma                   WA                    12,411.92          2,902.58         7.350%
  240000458       458         MF      Van Nuys                 CA                    12,338.44          1,955.94         7.228%
  240000459       459         MF      St Louis                 MO                    12,313.56          1,960.90         7.214%
  240000460       460         MF      St Louis                 MO                    12,313.56          1,960.90         7.214%
  245114290       461         LO      Kingsland                GA                    13,044.73          4,357.50         7.875%
  245114196       462         MF      Washington               DC                    12,591.07          1,913.11         7.375%
  240000463       463         MF      Chatsworth               CA                    12,112.83          2,018.25         7.113%
  180000373       464         OT      Liberty                  NY                    11,667.09          3,347.51         7.020%
  245999507       465         MF      Fayetteville             AR                    12,295.00          1,894.27         7.250%
  180000338       466         OT      Philadelphia             PA                    11,572.71          3,170.29         6.970%
  815114123       467         OT      Wildwood                 NJ                    12,732.21          3,362.76         7.690%
  240000468       468         RT      Salt Lake City           UT                    13,515.64          1,671.84         7.999%
  240000469       469         MF      Fresno                   CA                    11,995.58          1,919.19         7.151%
  245114179       470         LO      Statesville              NC                    13,070.20          7,260.26         8.375%
  180000330       471         OT      Martinsville             IN                    11,707.22          4,643.12         7.320%
  240000472       472         MH      Idaho Falls              ID                    11,632.46          1,918.89         7.058%
  440000473       473         RT      Lauderhill               FL                    12,154.93          2,676.97         7.540%
  440000474       474         RT      Chesapeake               VA                    11,779.90          1,836.51         7.230%
  180000377       475         RT      Alpharetta               GA                    11,098.11          2,935.57         6.920%
  240000476       476         OF      Chicago                  IL                    11,967.65          1,819.96         7.356%
  245114231       477         MU      Brighton                 MA                    12,642.57          2,628.51         7.875%
  815114263       478         OT      Oveido                   FL                    11,191.14          4,491.12         7.160%
  240000479       479         LO      Mt. Sterling             KY                    12,325.79          2,678.51         7.672%
  240000480       480         LO      Elizabethtown            KY                    12,325.79          2,678.51         7.672%
  240000481       481         RT      Half Moon Bay            CA                    12,465.34          2,658.31         7.763%
  180000187       482         OT      Vernon                   CT                    11,194.77          4,553.47         7.250%
  440000483       483         RT      Castle Shannon           PA                    12,014.03          1,687.48         7.550%
  240000484       484         MF      Truckee                  CA                    11,685.19          1,751.09         7.351%
  240000485       485         RT      Pleasant Hill            CA                    12,059.46          2,573.57         7.675%
  245114078       486         MF      Newton                   NJ                    12,525.86          1,606.23         7.870%
  815999524       487         OT      Gaylord                  MI                    11,062.80          3,138.51         7.125%
  240000488       488         RT      Midvale                  UT                    12,658.56          1,594.15         7.959%
  245114281       489         HC      Santa Monica             CA                    12,763.79          2,448.45         8.125%
  245114203       490         LO      Macomb                   IL                    11,626.36          4,232.09         7.625%
  245114154       491         LO      Lancaster                OH                    11,626.36          4,232.09         7.625%
  245114150       492         LO      Logan                    OH                    11,477.30          4,177.83         7.625%
  245114153       493         LO      Octa                     OH                    11,477.30          4,177.83         7.625%
  240000494       494         RT      Jacksonville             FL                    11,169.87          2,705.54         7.280%
  815114337       495         OT      Brazil                   IN                    10,313.57          4,525.69         6.938%
  180000394       496         RT      Gardner                  MA                    11,247.08          1,727.16         7.260%
  245114287       497         RT      Grants                   NM                    11,483.16          2,557.67         7.500%
  180000406       498         RT      Stroud Township          PA                    11,147.36          2,634.97         7.290%
  245114339       499         MF      Miramar                  FL                    10,905.57          1,815.03         7.063%
  440000500       500         RT      Peoria                   AZ                    12,777.69          1,483.02         8.240%
  440000501       501         RT      Montgomery               TX                    11,761.33          2,130.22         7.656%
  180000346       502         OT      Ft. Myers Shores         FL                    10,230.35          4,584.03         6.920%
  245114277       503         SS      Van Nuys                 CA                    11,706.29          2,545.31         7.670%
  440000504       504         LO      Brigham City             UT                    11,290.08          2,639.71         7.410%
  245114275       505         RT      Plymouth Meeting         PA                    11,234.12          2,652.59         7.375%
  240000506       506         RT      Stanton                  CA                    10,497.34          6,974.75         7.369%
  245114205       507         LO      Sycamore                 IL                    11,328.25          4,123.57         7.625%
  815114110       509         OT      Shreveport               LA                    11,731.84          2,135.82         7.780%
  240000510       510         MF      San Francisco            CA                    11,869.63          1,586.77         7.796%
  240000511       511         MF      Oxnard                   CA                    10,851.00          1,707.83         7.201%
  180000445       512         OT      Decatur                  GA                    10,242.37          4,247.97         7.100%
  240000513       513         MF      Los Angeles              CA                    10,484.25          1,733.47         7.051%
  245114197       514         MF      Boise                    ID                    10,396.38          1,736.58         7.020%
  180000423       515         RT      New York                 NY                    10,969.81          1,566.79         7.460%
  440000516       516         RT      Payson                   AZ                    10,815.30          1,610.72         7.370%
  240000517       517         MF      Burlingame               CA                    10,374.77          1,716.95         7.096%
  240000518       518         RT      Ogden                    NY                    11,454.80          2,330.75         7.910%
  240000519       519         LO      Prescott                 AZ                    11,205.65          3,778.66         7.936%
  240000520       520         IN      Livermoore               CA                     9,916.26          6,673.96         7.406%
  180000441       521         OT      Lancaster                PA                     9,792.75          2,400.29         6.900%
  245114364       522         IN      Menasha                  WI                     9,939.22          6,452.27         7.438%
  240000523       523         MF      St. Paul                 MN                    10,099.77          1,669.90         7.051%
  240000524       524         OF      Tempe                    AZ                    10,733.93          1,517.91         7.513%
  440000525       525         RT      Salina                   KS                    11,264.25          1,442.69         7.890%
  180000311       526         RT      Crestwood                KY                    10,467.25          1,593.34         7.353%
  440000527       527         MF      Orchard Park             NY                    10,362.33          2,433.73         7.380%
  245114310       528         MF      East Palo Alto           CA                    10,298.42          1,612.38         7.250%
  440000529       529         RT      Mesa                     AZ                    10,540.06          1,509.58         7.490%
  440000530       530         RT      Phoenix                  AZ                    10,049.22          5,077.87         7.640%
  440000531       531         OF      Greenville               SC                    10,187.34          1,559.23         7.320%
  180000350       532         OF      Hialeah                  FL                    10,748.76          1,422.90         7.740%
  240000533       533         OF      Billerica                MA                     9,845.32          2,387.69         7.200%
  245114347       534         MF      Philadelphia             PA                     9,738.19          2,412.96         7.125%
  240000535       535         MF      Los Angeles              CA                    10,211.57          1,521.80         7.368%
  440000536       536         MF      Spartanburg              SC                     9,840.29          1,595.72         7.110%
  440000537       537         RT      Wellesley                MA                     9,811.53          1,601.56         7.090%
  815114334       538         OT      Tipton                   IN                     9,482.41          3,856.98         7.250%
  805113988       539         OT      Cranford                 NJ                     8,958.88          9,587.98         7.563%
  180000255       540         MF      Goodyear                 AZ                     9,794.12          2,322.37         7.360%
  815114089       541         OT      York                     PA                     8,826.79          3,861.36         6.850%
  180000393       542         IN      Okmulgee                 OK                     9,602.81          5,890.46         7.710%
  240000543       543         MF      Los Angeles              CA                     9,499.86          1,549.12         7.125%
  240000544       544         OT      Camden                   SC                     9,680.23          2,571.98         7.420%
  240000545       545         OT      Mableton                 GA                     8,956.20          2,478.00         6.970%
  815114336       546         OT      Rockville                IN                     8,704.96          3,819.81         6.938%
  815114335       547         OT      Edinburgh                IN                     9,091.55          3,697.99         7.250%
  440000548       548         RT      Mesa                     AZ                     9,613.60          1,431.75         7.370%
  240000549       549         RT      Victorville              CA                     9,256.12          2,258.33         7.201%
  815114350       550         OT      Greece                   NY                     8,953.34          2,363.38         7.000%
  180000291       551         RT      Amenia                   NY                     9,755.78          1,420.70         7.490%
  245114260       552         MF      Everett                  WA                     9,322.18          1,505.96         7.170%
  440000553       553         RT      Oxford                   NC                     9,668.28          2,191.89         7.520%
  440000554       554         RT      Arvada                   CO                     9,425.48          1,442.70         7.270%
  805114176       555         OT      Oldsmar                  FL                     9,113.78          3,481.68         7.300%
  245999516       556         RT      Henderson                NV                     9,000.97          3,146.90         7.210%
  245114300       557         SS      Glendora                 CA                     9,128.38          2,177.58         7.280%
  180000410       558         MF      Los Angeles              CA                     8,952.44          1,453.60         7.090%
  180000347       559         IN      Ft. Worth                TX                     9,168.78          2,164.87         7.380%
  240000560       560         OF      Murray                   UT                    10,061.93          1,267.15         7.959%
  245114363       561         IN      Neenah                   WI                     8,679.32          5,634.38         7.438%
  180000259       562         OF      Port Jefferson Statio    NY                     9,686.52          1,280.95         7.790%
  440000563       563         IN      Houston                  TX                     9,280.87          1,347.19         7.500%
  440000564       564         OF      Sarasota                 FL                     9,145.89          1,311.53         7.470%
  245999515       565         MF      Los Angeles              CA                     8,917.35          1,356.02         7.290%
  180000340       566         MF      South Miami              FL                     8,669.87          1,420.73         7.110%
  245114184       567         MF      Charlotte                NC                     9,197.54          2,019.38         7.635%
  240000569       569         MH      Oceano                   CA                     8,127.34          5,576.60         7.263%
  240000570       570         MF      North Hollywood          CA                     8,763.69          1,354.50         7.306%
  240000571       571         RT      Mountain View            CA                     9,045.10          1,950.36         7.638%
  240000572       572         IN      Oakland                  CA                     8,829.82          3,191.96         7.654%
  815114252       573         OT      Kannapolis               NC                     9,410.41            939.59         7.875%
  240000574       574         MF      Los Angeles              CA                     8,355.27          1,381.46         7.051%
  240000575       575         OF      Brookfield               WI                     8,902.33          1,271.05         7.535%
  815999553       576         OT      Aiken                    SC                     8,025.79          3,280.95         7.125%
  180000267       577         MF      Oklahoma City            OK                     8,402.15          1,352.92         7.180%
  180000399       578         OT      Sandy Township           OH                     8,180.99          2,671.99         7.230%
  245114225       579         MF      Baltimore                MD                     8,333.22          1,349.16         7.210%
  245114311       580         RT      Charlotte                NC                     8,549.79          1,285.42         7.375%
  180000233       581         OT      Hogansville              GA                     8,333.45          3,422.72         7.540%
  180000444       582         OT      Oak Ridge                TN                     8,271.40          2,803.58         7.340%
  240000583       583         OF      West Carrollton          OH                     8,488.74          1,233.25         7.430%
  240000584       584         OF      Warrensville Heights     OH                     8,382.09          1,253.99         7.340%
  240000585       585         OF      Cupertino                CA                     8,607.29          1,859.09         7.632%
  240000586       586         IN      Lake Forest              CA                     7,961.75          1,352.48         7.000%
  245114190       587         MF      Keizer                   OR                     8,542.46          1,246.54         7.500%
  245114381       588         MF      Metairie                 LA                     7,828.19          1,348.84         6.910%
  180000332       589         RT      New York                 NY                     8,349.86          1,233.24         7.430%
  240000590       590         OF      Santa Barbara            CA                     8,436.13          1,192.20         7.515%
  240000591       591         OF      Panorama City            CA                     8,917.91          1,115.57         7.980%
  815114253       592         OT      Gastonia                 NC                     8,792.71            882.29         7.875%
  245114221       593         MF      Baltimore                MD                     7,769.79          1,302.64         7.100%
  180000364       594         MF      Jonesboro                GA                     7,365.99          2,029.63         6.830%
  245114293       595         MH      Chubbuck                 ID                     7,956.99          1,252.39         7.250%
  440000596       596         RT      Pembroke Pines           FL                     8,470.49          1,113.00         7.810%
  440000597       597         RT      Miami Beach              FL                     7,822.06          1,161.15         7.380%
  240000598       598         MF      Los Angeles              CA                     7,808.85          1,163.73         7.368%
  240000599       599         IN      Santa Clarita            CA                     7,848.90          1,758.83         7.501%
  440000600       600         RT      Fairfield                CT                     7,482.73          1,855.21         7.180%
  245114366       601         IN      Neenah                   WI                     7,279.43          4,725.61         7.438%
  245114370       602         IN      Fond Du Lac              WI                     7,279.43          4,725.61         7.438%
  815114254       604         OT      Wilmington               NC                     8,138.54            936.46         7.875%
  815999546       605         OT      Kernersville             NC                     7,086.62          2,532.63         7.125%
  815114271       606         OT      Easley                   SC                     6,737.88          2,558.96         6.790%
  440000607       607         RT      Tucson                   AZ                     7,540.67          1,123.03         7.370%
  240000608       608         OT      Mt. Holly                NC                     7,340.08          2,883.64         7.580%
  240000609       609         MF      Minneapolis              MN                     6,698.53          1,860.76         6.784%
  240000610       610         IN      Las Vegas                NV                     7,625.19          1,072.21         7.615%
  240000611       611         OT      Florence                 SC                     7,102.83          2,991.24         7.470%
  440000612       612         RT      Fairfield                CT                     7,022.26          1,741.04         7.180%
  240000613       613         MF      Oxnard                   CA                     7,038.49          1,107.78         7.201%
  440000614       614         IN      Marietta                 GA                     7,082.42          1,660.96         7.340%
  245114348       615         MF      Orange Park              FL                     7,204.88          1,083.22         7.375%
  180000298       616         OT      Williamsport             PA                     6,558.83          3,014.17         7.060%
  180000184       617         OT      Westbrook                ME                     6,767.51          2,666.03         7.420%
  240000618       618         OF      Salt Lake City           UT                     7,562.26            947.50         7.975%
  180000401       619         MF      Clarksville              TN                     6,612.97          1,084.40         7.060%
  240000620       620         IN      Simi Valley              CA                     6,749.00          1,068.75         7.215%
  240000621       621         OF      Thousand Oaks            CA                     7,268.93            951.16         7.863%
  245114314       622         RT      Brockton                 MA                     6,896.57          1,508.77         7.625%
  240000623       623         MF      Tucson                   AZ                     6,411.72          1,048.01         7.134%
  245114367       624         IN      Neenah                   WI                     6,159.52          3,998.59         7.438%
  245114368       625         IN      Combined Locks           WI                     6,159.52          3,998.59         7.438%
  240000626       626         SS      Phoenix                  AZ                     6,433.86          3,991.50         7.863%
  245114344       627         MF      McFarland                WI                     8,053.54            697.62         9.110%
  245114294       628         MF      Kearny                   NJ                     6,747.48            903.80         7.750%
  245999558       629         MF      DeKalb                   IL                     6,271.65            959.42         7.250%
  245114215       630         MF      Murfreesboro             TN                     6,332.94            976.36         7.330%
  440000631       631         OF      Austin                   TX                     6,388.99            924.03         7.460%
  180000328       632         OF      Houston                  TX                     5,873.78          1,034.50         6.890%
  240000633       633         MF      Houston                  TX                     6,170.73          1,480.41         7.341%
  440000634       634         MF      Gladstone                MO                     5,961.30            962.72         7.240%
  180000345       635         OF      Norman                   OK                     6,062.06          1,347.38         7.530%
  180000361       636         IN      Opa Locka                FL                     6,053.63          1,349.30         7.520%
  180000365       637         MF      Atlanta                  GA                     5,497.95          1,493.48         6.880%
  240000638       638         MF      Canoga Park              CA                     5,593.23            985.42         6.889%
  240000639       639         MF      Tucson                   AZ                     5,541.74            996.17         6.828%
  240000640       640         MF      Monmouth                 OR                     5,881.39          1,417.70         7.360%
  240000641       641         MF      Longview                 TX                     6,002.02          1,387.89         7.500%
  240000642       642         SS      Salt Lake City           UT                     6,417.26          1,300.90         8.000%
  245999510       643         MF      Allston                  MA                     5,851.95            901.60         7.250%
  440000644       644         RT      Chandler                 AZ                     5,957.15            860.19         7.500%
  240000645       645         MF      Pacific Palisades        CA                     5,995.09            867.04         7.567%
  245114399       646         MU      Redbank                  NJ                     6,105.60          1,224.52         7.875%
  180000317       647         MF      Garfield                 NJ                     5,597.41            899.47         7.170%
  245114222       648         MF      Baltimore                MD                     5,484.89            919.57         7.100%
  245114295       649         RT      Coral Springs            FL                     5,842.51          1,242.47         7.750%
  245999555       650         MF      Omaha                    NE                     5,207.82            901.62         6.875%
  180000344       651         OT      Vestal                   NY                     5,409.37          1,081.16         7.290%
  180000383       652         RT      Tuscaloosa               AL                     5,403.72            803.16         7.360%
  805114038       653         OT      Newport News             VA                     5,785.32          1,461.78         8.125%
  240000654       654         MF      Salt Lake City           UT                     5,320.51            797.56         7.350%
  180000415       655         MF      Denver                   CO                     4,926.56            857.35         6.880%
  240000656       656         MF      Minneapolis              MN                     5,031.15            804.95         7.151%
  240000657       657         IN      Martinez                 CA                     5,180.24            724.31         7.600%
  815114178       658         OT      Fallon                   NV                     5,111.60          1,854.02         7.850%
  240000659       659         MF      Yuma                     AZ                     4,776.92            771.95         7.169%
  245114224       660         MF      Baltimore                MD                     4,608.13            746.06         7.210%
  245114387       661         MF      Long Branch              NJ                     4,423.83            744.59         6.960%
  240000662       662         MF      Glendale                 CA                     4,501.10            724.40         7.133%
  245114230       663         OF      Pikesville               MD                     4,638.37          1,061.88         7.520%
  245999541       664         MF      Thomson                  GA                     5,346.05            546.99         8.520%
  240000665       665         RT      Milpitas                 CA                     4,548.25          1,037.47         7.438%
  180000392       666         IN      Tulsa                    OK                     4,364.91          2,677.48         7.710%
  245114340       667         RT      La Grange                GA                     4,597.71          1,005.85         7.625%
  240000668       668         MF      Minneapolis              MN                     4,013.70          1,114.94         6.784%
  245114108       669         MF      Tunica                   MS                     4,885.87            560.81         8.250%
  240000670       670         RT      Plano                    TX                     4,714.60            863.15         8.375%
  245114120       671         MF      Harford                  NY                     3,789.68            524.17         7.650%
  180000335       672         OT      Tustin                   CA                     2,601.91          2,043.36         7.060%
  245113961       673         MF      Atlanta                  GA                     2,965.62            655.44         7.500%
  245114341       674         RT      Huntsville               AL                     2,758.63            603.50         7.625%
  195114186       675         MF      Bronx                    NY                     2,775.66            376.55         7.750%
  240000676       676         MF      Arleta                   CA                     2,436.01            376.50         7.306%
    Totals                                                                       19,980,655.93      3,919,127.76

</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          161,839,162.10      161,198,465.60         10/10/2000
  240000002              04/10/2011    04/10/2023   N          154,000,000.00      154,000,000.00         09/10/2000
  240000003              11/10/2006    11/10/2031   N           85,527,649.00       85,527,649.00         10/10/2000
  240000004              11/10/2008    11/10/2033   N           77,863,877.00       77,863,877.00         10/10/2000
  355132459             N/A            05/01/2013   N           62,000,000.00       62,000,000.00         10/01/2000
  245114125             N/A            12/01/2027   N           62,431,664.36       62,373,200.56         10/01/2000
  245114400             N/A            04/01/2008   N           24,741,009.23       24,715,907.90         10/01/2000
  240000009             N/A            01/01/2008   N           23,134,948.37       23,102,806.16         10/01/2000
  440000010              03/01/2005    03/01/2028   N           21,977,668.59       21,956,432.95         10/01/2000
  245114220             N/A            01/01/2010   N           21,613,521.23       21,591,971.44         10/01/2000
  180000281             N/A            01/01/2003   N           20,673,150.97       20,625,315.82         10/01/2000
  245114267             N/A            03/01/2013   N           20,740,880.93       20,721,927.80         10/01/2000
  180000314             N/A            02/01/2008   N           20,459,000.33       20,438,273.38         10/01/2000
  245114329             N/A            02/01/2008   N           20,259,131.23       20,237,941.38         10/01/2000
  245999549             N/A            05/01/2008   N           19,545,838.70       19,526,361.02         10/01/2000
  440000017              02/01/2008    02/01/2028   N           17,558,255.97       17,541,176.57         10/01/2000
  195113931              07/01/2007    07/01/2027   N           17,515,418.76       17,502,646.06         10/01/2000
  180000242             N/A            01/01/2008   N           16,964,213.66       16,947,747.49         10/01/2000
  180000285             N/A            01/01/2005   N           16,494,229.05       16,478,766.07         10/01/2000
  355132446             N/A            01/01/2013   N           16,081,149.79       16,065,365.72         10/01/2000
  440000022              03/01/2008    03/01/2028   N           15,929,458.59       15,914,325.47         10/01/2000
  815114236             N/A            11/01/2017   N           15,137,694.32       15,137,694.32         10/01/2000
  815114235             N/A            11/01/2017   N           15,127,164.31       15,127,164.31         10/01/2000
  245114266             N/A            03/01/2013   N           14,853,210.09       14,839,637.14         10/01/2000
  180000315              02/01/2013    02/01/2028   N           14,208,218.89       14,194,576.96         10/01/2000
  240000027             N/A            04/01/2008   N           14,187,273.38       14,174,092.45         10/01/2000
  245114288             N/A            01/01/2008   N           14,125,288.77       14,111,217.43         10/01/2000
  180000389             N/A            04/01/2008   N           13,979,887.13       13,966,500.89         10/01/2000
  180000351             N/A            03/01/2008   N           13,315,725.62       13,296,624.56         10/01/2000
  815114262             N/A            02/01/2023   N           13,354,955.22       13,339,198.07         10/01/2000
  180000402             N/A            04/01/2005   N           13,434,318.39       13,421,186.52         10/01/2000
  245114261             N/A            01/01/2018   N           12,705,663.28       12,676,892.63         10/01/2000
  245114331             N/A            02/01/2008   N           13,014,016.39       13,000,404.50         10/01/2000
  440000035             N/A            04/01/2008   N           12,998,927.92       12,987,032.94         10/01/2000
  245114391             N/A            03/01/2011   N           12,927,555.88       12,914,576.93         10/01/2000
  245114330             N/A            02/01/2008   N           12,858,625.20       12,845,175.84         10/01/2000
  245114401             N/A            04/01/2008   N           12,901,948.00       12,889,506.74         10/01/2000
  245114063             N/A            11/01/2007   N           12,503,937.88       12,493,004.96         10/01/2000
  440000040             N/A            03/01/2023   N           11,998,640.73       11,980,366.14         10/01/2000
  355132439             N/A            12/01/2007   N           12,112,774.40       12,098,564.40         10/01/2000
  180000438             N/A            05/01/2008   N           12,136,064.91       12,124,590.41         10/01/2000
  440000043              04/01/2008    04/01/2028   N           12,112,701.40       12,100,772.59         10/01/2000
  440000044             N/A            02/01/2005   N           11,960,610.29       11,949,338.81         10/01/2000
  180000326             N/A            02/01/2008   N           11,796,848.04       11,779,750.05         10/01/2000
  180000304              02/01/2008    02/01/2028   N           11,902,590.93       11,891,077.32         10/01/2000
  180000282             N/A            02/01/2023   N           11,723,364.55       11,707,628.64         10/01/2000
  245114375             N/A            03/01/2008   N           11,685,897.34       11,674,436.14         10/01/2000
  180000289              01/01/2005    01/01/2028   N           11,622,314.87       11,611,670.59         10/01/2000
  440000050              02/01/2013    02/01/2028   N           11,319,106.84       11,308,218.61         10/01/2000
  180000287             N/A            01/01/2008   N           11,322,882.38       11,312,311.19         10/01/2000
  180000396             N/A            07/01/2019   N           10,781,525.21       10,761,722.74         10/01/2000
  245114265             N/A            03/01/2013   N           10,755,907.59       10,746,078.78         10/01/2000
  440000054             N/A            10/01/2012   N           10,742,398.30       10,732,771.63         10/01/2000
  815114233             N/A            11/01/2017   N           10,495,564.52       10,495,564.52         10/01/2000
  815114234             N/A            11/01/2017   N           10,409,906.40       10,409,906.40         10/01/2000
  245114374             N/A            03/01/2008   N           10,356,487.17       10,346,564.65         10/01/2000
  815114232             N/A            11/01/2017   N           10,341,816.08       10,341,816.08         10/01/2000
  440000059             N/A            05/01/2008   N           10,286,828.92       10,277,465.16         10/01/2000
  240000060             N/A            01/01/2008   N            9,870,560.36        9,860,952.81         10/01/2000
  245114309             N/A            01/01/2008   N            9,752,916.53        9,743,555.21         10/01/2000
  245114303             N/A            03/01/2028   N            9,732,955.47        9,724,171.04         10/01/2000
  180000240              01/01/2008    01/01/2028   N            9,544,674.04        9,535,843.12         10/01/2000
  245114114             N/A            12/01/2007   N            9,219,506.21        9,198,919.00         10/01/2000
  245114304             N/A            03/01/2028   N            9,494,668.35        9,486,148.00         10/01/2000
  180000368             N/A            03/01/2008   N            9,378,687.85        9,369,676.77         10/01/2000
  245114107             N/A            12/01/2007   N            9,365,565.19        9,356,819.58         10/01/2000
  195113942              07/01/2007    07/01/2027   N            9,432,216.93        9,425,338.72         10/01/2000
  245114320             N/A            02/01/2013   N            8,955,974.31        8,942,993.79         10/01/2000
  440000070             N/A            05/01/2008   N            8,933,870.51        8,920,699.90         10/01/2000
  245114390             N/A            04/01/2011   N            9,045,791.84        9,037,227.43         10/01/2000
  245114371             N/A            03/01/2008   N            9,037,500.60        9,028,841.80         10/01/2000
  440000073              02/01/2013    02/01/2028   N            8,998,916.61        8,990,015.86         10/01/2000
  180000369             N/A            03/01/2008   N            8,987,414.94        8,978,763.54         10/01/2000
  180000306             N/A            01/01/2008   N            8,989,945.63        8,981,708.95         10/01/2000
  440000076             N/A            03/01/2008   N            8,936,102.67        8,927,419.54         10/01/2000
  245114305             N/A            01/01/2013   N            8,745,070.57        8,736,304.94         10/01/2000
  245114360             N/A            02/01/2018   N            8,496,200.42        8,477,398.30         10/01/2000
  180000297              02/01/2008    02/01/2028   N            8,574,285.56        8,565,630.89         10/01/2000
  180000376              02/29/2008    02/28/2023   N            8,003,081.54        7,991,414.05         10/01/2000
  245114298             N/A            01/01/2013   N            7,999,675.46        7,992,068.37         10/01/2000
  440000083              04/01/2018    04/01/2028   N            7,931,985.30        7,924,843.49         10/01/2000
  355132436             N/A            12/01/2007   N            7,747,660.18        7,735,859.46         10/01/2000
  195113938              07/01/2007    07/01/2027   N            7,901,090.02        7,895,328.35         10/01/2000
  240000086             N/A            01/01/2008   N            7,751,741.02        7,744,243.42         10/01/2000
  440000087             N/A            04/01/2008   N            7,638,400.51        7,631,529.59         10/01/2000
  240000088             N/A            01/01/2008   N            7,605,482.03        7,598,125.91         10/01/2000
  440000089             N/A            02/01/2008   N            7,519,212.85        7,508,566.62         10/01/2000
  245114323             N/A            01/01/2008   N            7,528,668.21        7,518,517.89         10/01/2000
  240000091             N/A            11/01/2007   N            7,601,371.21        7,594,195.93         08/01/2000
  440000092             N/A            04/01/2008   N            7,582,068.01        7,574,997.04         09/01/2000
  245114395             N/A            03/01/2008   N            7,428,443.61        7,421,426.37         10/01/2000
  245114207             N/A            02/01/2008   N            7,409,304.70        7,401,962.65         10/01/2000
  355112450             N/A            05/01/2018   N            6,995,564.21        6,979,137.48         10/01/2000
  245114157             N/A            01/01/2008   N            7,226,922.29        7,220,291.03         09/01/2000
  180000331              02/01/2008    02/01/2028   N            7,051,738.31        7,045,167.18         10/01/2000
  440000098              02/01/2008    02/01/2028   N            7,027,595.85        7,020,898.49         10/01/2000
  245114274             N/A            12/01/2007   N            6,994,232.53        6,987,339.47         10/01/2000
  180000343             N/A            02/01/2008   N            6,975,309.45        6,968,549.54         10/01/2000
  240000101             N/A            11/01/2007   N            6,963,898.25        6,957,927.33         10/01/2000
  180000385             N/A            04/01/2008   N            6,941,062.80        6,934,416.48         10/01/2000
  180000300              02/01/2008    02/01/2028   N            6,926,917.60        6,920,217.06         10/01/2000
  180000381              03/01/2008    03/01/2028   N            6,916,885.87        6,910,726.16         10/01/2000
  245999535             N/A            05/01/2013   N            6,858,563.49        6,852,344.14         10/01/2000
  180000374             N/A            03/01/2004   N            6,845,306.93        6,838,949.77         10/01/2000
  180000342              02/01/2009    02/01/2021   N            6,676,676.75        6,664,672.53         10/01/2000
  240000108             N/A            11/01/2007   N            6,793,572.47        6,787,047.26         10/01/2000
  245114338             N/A            05/01/2028   N            6,750,713.77        6,744,246.22         10/01/2000
  240000110             N/A            04/01/2008   N            6,673,125.40        6,663,863.46         10/01/2000
  180000358              03/01/2008    03/01/2028   N            6,686,511.75        6,679,904.17         10/01/2000
  240000112             N/A            03/01/2008   N            6,688,433.45        6,681,935.57         10/01/2000
  245999547             N/A            04/01/2008   N            6,626,379.29        6,619,849.58         10/01/2000
  440000114              04/01/2008    04/01/2028   N            6,595,383.15        6,588,948.30         10/01/2000
  240000115             N/A            02/01/2008   N            6,585,633.40        6,579,268.91         10/01/2000
  180000386             N/A            03/01/2008   N            6,551,936.52        6,545,851.80         10/01/2000
  240000117             N/A            02/01/2008   N            6,554,161.72        6,548,387.48         10/01/2000
  240000118             N/A            11/01/2007   N            6,537,659.19        6,531,732.83         10/01/2000
  440000119              02/01/2008    02/01/2028   N            6,505,286.33        6,498,768.27         10/01/2000
  180000384             N/A            04/01/2008   N            6,452,255.56        6,446,077.30         10/01/2000
  245999551             N/A            04/01/2008   N            6,377,384.05        6,368,340.33         10/01/2000
  240000122              02/01/2003    02/01/2028   N            6,424,720.52        6,418,504.12         10/01/2000
  180000329             N/A            02/01/2008   N            6,445,137.87        6,439,098.11         10/01/2000
  180000296              02/01/2008    02/01/2028   N            6,435,126.48        6,428,773.32         10/01/2000
  180000214              12/01/2017    12/01/2027   N            6,419,427.57        6,413,359.12         10/01/2000
  355132437             N/A            11/01/2007   N            6,338,135.88        6,328,975.81         10/01/2000
  245114376             N/A            04/01/2028   N            6,414,958.73        6,409,144.14         10/01/2000
  245114396             N/A            04/01/2008   N            6,299,429.95        6,291,138.95         10/01/2000
  245114182             N/A            02/01/2023   N            6,248,395.42        6,238,977.57         10/01/2000
  240000130             N/A            01/01/2008   N            6,315,174.43        6,308,965.57         09/01/2000
  440000131              02/01/2008    02/01/2028   N            6,268,591.34        6,262,739.00         10/01/2000
  245114377             N/A            04/01/2018   N            6,261,645.17        6,255,816.66         10/01/2000
  245114131             N/A            01/01/2008   N            6,256,628.47        6,251,085.33         10/01/2000
  245114193             N/A            12/01/2012   N            6,209,587.68        6,203,494.46         10/01/2000
  245114398             N/A            03/01/2008   N            6,168,000.49        6,161,977.98         10/01/2000
  180000437             N/A            05/01/2008   N            6,184,214.87        6,178,323.46         10/01/2000
  240000137             N/A            04/01/2008   N            6,164,125.57        6,158,398.68         10/01/2000
  245999548             N/A            04/01/2013   N            6,159,784.12        6,153,913.57         10/01/2000
  245114132             N/A            12/01/2027   N            6,142,744.54        6,136,905.15         10/01/2000
  245999504             N/A            04/01/2014   N            6,098,840.51        6,092,618.38         10/01/2000
  245114218             N/A            01/01/2009   N            6,200,000.00        6,200,000.00         10/01/2000
  180000357              03/01/2008    03/01/2028   N            6,052,025.27        6,046,044.69         10/01/2000
  440000144             N/A            12/01/2007   N            6,047,011.20        6,041,316.49         10/01/2000
  180000275             N/A            10/01/2022   N            5,934,974.35        5,926,071.33         10/01/2000
  245114247             N/A            01/01/2008   N            5,940,742.94        5,932,881.19         10/01/2000
  245114209             N/A            12/01/2007   N            5,677,986.70        5,670,678.45         10/01/2000
  240000148             N/A            01/01/2005   N            5,888,737.76        5,880,827.87         10/01/2000
  440000149             N/A            04/01/2008   N            5,797,799.08        5,789,583.34         10/01/2000
  245114393             N/A            04/01/2008   N            5,680,284.69        5,667,582.95         10/01/2000
  180000319              02/01/2013    02/01/2028   N            5,855,035.31        5,849,413.64         10/01/2000
  440000152             N/A            02/01/2008   N            5,849,451.11        5,843,654.76         10/01/2000
  245114173             N/A            01/01/2008   N            5,865,589.08        5,860,392.38         09/01/2000
  180000283             N/A            01/01/2008   N            5,863,302.48        5,858,036.24         10/01/2000
  180000407             N/A            04/01/2008   N            5,673,437.72        5,668,116.63         10/01/2000
  440000156             N/A            03/01/2008   N            5,675,140.92        5,669,979.59         10/01/2000
  180000312              02/01/2013    02/01/2028   N            5,662,052.91        5,656,687.07         10/01/2000
  245114208             N/A            02/01/2028   N            5,653,180.46        5,647,537.05         10/01/2000
  815114269             N/A            01/01/2018   N            5,559,294.77        5,550,903.41         10/01/2000
  240000160             N/A            03/01/2008   N            5,601,404.78        5,595,962.96         10/01/2000
  180000372             N/A            03/01/2008   N            5,586,296.54        5,581,029.42         10/01/2000
  440000162              02/01/2008    02/01/2028   N            5,567,161.34        5,561,973.59         10/01/2000
  245114321             N/A            02/01/2013   N            5,489,145.80        5,481,190.01         10/01/2000
  440000164              02/01/2008    02/01/2028   N            5,461,648.66        5,456,306.29         10/01/2000
  240000165             N/A            11/01/2007   N            5,461,858.44        5,456,834.74         10/01/2000
  245114315             N/A            01/01/2008   N            5,363,499.44        5,358,118.58         10/01/2000
  245999501             N/A            04/01/2013   N            5,322,494.69        5,315,221.95         10/01/2000
  195113933              07/01/2007    07/01/2027   N            5,429,710.57        5,425,751.09         10/01/2000
  245114372             N/A            03/01/2013   N            4,969,022.45        4,949,029.50         10/01/2000
  245114211             N/A            01/01/2008   N            5,252,607.07        5,246,530.33         10/01/2000
  245999500             N/A            04/01/2008   N            5,233,372.77        5,226,484.87         10/01/2000
  180000268              01/01/2008    01/01/2028   N            5,263,840.98        5,258,703.10         10/01/2000
  195114118             N/A            11/01/2027   N            5,270,802.43        5,266,073.13         10/01/2000
  440000174             N/A            04/01/2008   N            5,246,555.12        5,241,754.13         10/01/2000
  245114385             N/A            04/01/2008   N            5,234,677.75        5,229,483.94         10/01/2000
  245999511             N/A            05/01/2008   N            5,180,749.44        5,173,593.09         10/01/2000
  355132443             N/A            01/01/2018   N            5,054,833.19        5,042,818.72         10/01/2000
  440000178             N/A            04/01/2008   N            5,223,063.08        5,218,283.59         10/01/2000
  440000179              03/01/2008    03/01/2028   N            5,175,528.69        5,170,480.78         10/01/2000
  245114324             N/A            01/01/2008   N            5,115,633.55        5,108,736.54         10/01/2000
  245114345             N/A            02/01/2018   N            5,002,763.36        4,991,674.09         10/01/2000
  240000182             N/A            01/01/2008   N            5,131,364.97        5,126,389.81         10/01/2000
  240000183             N/A            01/01/2008   N            5,071,341.99        5,066,468.82         10/01/2000
  245999556             N/A            05/01/2008   N            5,004,396.57        4,999,432.83         10/01/2000
  245114322             N/A            01/01/2008   N            4,922,590.88        4,915,954.13         10/01/2000
  245114273             N/A            12/01/2007   N            4,895,963.33        4,891,138.19         10/01/2000
  440000187             N/A            04/01/2008   N            4,839,348.70        4,832,760.77         10/01/2000
  440000188             N/A            04/01/2008   N            4,816,966.76        4,809,643.68         10/01/2000
  815114270             N/A            01/01/2018   N            4,799,837.84        4,792,537.27         10/01/2000
  440000191             N/A            02/01/2008   N            4,827,709.45        4,822,987.25         10/01/2000
  245114292             N/A            02/01/2008   N            4,794,225.72        4,789,368.70         10/01/2000
  180000337             N/A            02/01/2005   N            4,797,152.27        4,792,507.97         10/01/2000
  180000391             N/A            04/01/2008   N            4,791,321.37        4,786,767.89         10/01/2000
  245114286             N/A            03/01/2008   N            4,712,346.28        4,705,866.19         10/01/2000
  195114175             N/A            11/01/2007   N            4,733,821.91        4,728,718.13         10/01/2000
  245114302             N/A            02/01/2008   N            4,689,274.79        4,684,941.88         10/01/2000
  180000288              01/01/2005    01/01/2028   N            4,635,533.91        4,631,175.13         10/01/2000
  180000321              02/01/2013    02/01/2028   N            4,562,048.33        4,557,668.11         10/01/2000
  180000424             N/A            05/01/2008   N            4,506,387.60        4,502,277.75         10/01/2000
  245114392             N/A            04/01/2008   N            4,354,884.89        4,345,146.88         10/01/2000
  240000204             N/A            02/01/2008   N            4,494,009.41        4,489,860.84         10/01/2000
  240000205             N/A            02/01/2008   N            4,487,737.06        4,483,391.95         10/01/2000
  245114180             N/A            12/01/2012   N            4,411,971.78        4,405,637.69         10/01/2000
  240000207             N/A            03/01/2008   N            4,397,822.99        4,393,648.96         10/01/2000
  180000303              02/01/2013    02/01/2028   N            4,401,660.55        4,397,770.11         10/01/2000
  180000333             N/A            02/01/2008   N            4,397,256.01        4,393,227.20         10/01/2000
  440000210              01/01/2008    01/01/2028   N            4,390,066.00        4,385,891.39         10/01/2000
  245114325             N/A            02/01/2008   N            4,336,896.81        4,330,720.24         10/01/2000
  240000212             N/A            01/01/2008   N            4,388,787.95        4,384,688.99         10/01/2000
  195096351             N/A            11/01/2007   N            4,376,127.52        4,371,566.68         10/01/2000
  440000214             N/A            04/01/2008   N            4,328,704.79        4,323,680.04         10/01/2000
  180000362             N/A            03/01/2008   N            4,301,143.62        4,297,095.89         10/01/2000
  440000216              03/01/2008    03/01/2028   N            4,297,855.23        4,293,702.49         09/01/2000
  440000217             N/A            03/01/2023   N            4,227,861.02        4,221,573.22         10/01/2000
  245999529             N/A            04/01/2008   N            4,268,481.38        4,264,601.32         10/01/2000
  240000219             N/A            04/01/2008   N            4,163,680.64        4,159,994.29         10/01/2000
  180000397             N/A            04/01/2008   N            4,105,109.78        4,101,149.36         10/01/2000
  240000221             N/A            04/01/2005   N            4,104,562.81        4,100,584.31         10/01/2000
  245999503             N/A            04/01/2018   N            3,949,365.52        3,939,613.57         10/01/2000
  245114343             N/A            02/01/2013   N            4,092,272.48        4,088,141.84         10/01/2000
  180000263              01/01/2003    01/01/2023   N            4,042,703.87        4,036,901.16         10/01/2000
  180000355              03/01/2008    03/01/2028   N            4,088,281.32        4,084,506.14         10/01/2000
  180000348             N/A            03/01/2008   N            4,079,368.00        4,075,629.58         10/01/2000
  240000227             N/A            03/01/2008   N            4,059,259.36        4,055,315.75         10/01/2000
  245999517             N/A            04/01/2018   N            4,015,228.27        4,009,713.10         09/01/2000
  240000229             N/A            08/01/2009   N            3,517,684.08        3,494,176.87         10/01/2000
  180000292             N/A            01/01/2018   N            3,951,381.99        3,944,832.13         10/01/2000
  180000354              03/01/2008    03/01/2028   N            4,029,597.91        4,025,876.92         10/01/2000
  440000232              12/01/2007    12/01/2027   N            4,033,790.85        4,030,292.99         10/01/2000
  440000233             N/A            03/01/2008   N            4,007,449.70        4,003,664.08         10/01/2000
  240000234             N/A            03/01/2008   N            3,998,557.20        3,994,487.96         10/01/2000
  440000235             N/A            04/01/2018   N            3,865,124.60        3,856,245.16         10/01/2000
  440000236             N/A            02/01/2023   N            3,932,518.17        3,926,584.43         10/01/2000
  240000237             N/A            11/01/2007   N            4,001,166.93        3,997,554.97         10/01/2000
  245114384             N/A            04/01/2008   N            3,984,605.54        3,980,652.05         10/01/2000
  245999540             N/A            05/01/2008   N            3,870,619.39        3,865,172.38         10/01/2000
  245114349             N/A            04/01/2008   N            3,914,336.12        3,910,720.05         10/01/2000
  440000241              02/01/2013    02/01/2028   N            3,908,462.79        3,904,875.06         10/01/2000
  240000242             N/A            01/01/2008   N            3,904,617.26        3,900,977.33         10/01/2000
  440000243              01/01/2008    01/01/2028   N            3,890,002.41        3,886,212.16         10/01/2000
  440000244             N/A            01/01/2023   N            3,827,402.40        3,821,948.77         10/01/2000
  180000141             N/A            10/01/2007   N            3,859,395.35        3,856,098.94         10/01/2000
  245114194             N/A            02/01/2008   N            3,795,113.71        3,789,641.19         10/01/2000
  245114198             N/A            01/01/2008   N            3,810,251.64        3,806,801.38         10/01/2000
  240000248             N/A            01/01/2005   N            3,750,459.47        3,744,966.83         10/01/2000
  240000249             N/A            12/01/2007   N            3,757,520.38        3,754,058.25         10/01/2000
  245114212             N/A            02/01/2013   N            3,774,532.15        3,770,882.66         10/01/2000
  440000251             N/A            03/01/2008   N            3,689,592.05        3,685,195.24         10/01/2000
  440000252             N/A            02/01/2008   N            3,710,027.27        3,706,524.45         10/01/2000
  180000274             N/A            01/01/2008   N            3,695,696.05        3,692,101.51         10/01/2000
  245114278             N/A            01/01/2008   N            3,704,506.74        3,700,900.95         10/01/2000
  245114284             N/A            03/01/2018   N            3,567,720.04        3,558,930.22         10/01/2000
  815114283             N/A            09/01/2017   N            3,547,857.53        3,538,790.77         10/01/2000
  180000294              02/01/2008    02/01/2028   N            3,667,519.11        3,663,944.99         10/01/2000
  240000258             N/A            04/01/2008   N            3,636,267.43        3,631,549.69         10/01/2000
  180000308              01/01/2008    01/01/2028   N            3,611,710.20        3,608,341.42         10/01/2000
  180000341             N/A            02/01/2008   N            3,515,436.10        3,510,355.77         10/01/2000
  805114053             N/A            05/01/2017   N            3,472,055.51        3,466,507.40         10/01/2000
  440000262              01/01/2008    01/01/2028   N            3,542,354.23        3,539,170.79         10/01/2000
  440000263              04/01/2018    04/01/2028   N            3,521,444.19        3,518,141.45         10/01/2000
  440000264              03/01/2008    03/01/2028   N            3,517,007.90        3,513,628.74         10/01/2000
  440000265              03/01/2008    03/01/2028   N            3,515,258.02        3,511,823.02         10/01/2000
  440000266             N/A            03/01/2023   N            3,461,622.83        3,456,560.70         10/01/2000
  240000267             N/A            02/01/2008   N            3,501,039.49        3,497,538.18         10/01/2000
  180000295             N/A            02/01/2008   N            3,518,180.28        3,514,969.02         10/01/2000
  440000269             N/A            02/01/2008   N            3,517,804.77        3,514,581.72         10/01/2000
  245114386             N/A            04/01/2008   N            3,496,295.86        3,492,826.86         10/01/2000
  440000271             N/A            04/01/2008   N            3,478,019.20        3,474,944.03         10/01/2000
  240000272             N/A            04/01/2008   N            3,477,898.10        3,474,818.92         10/01/2000
  440000273             N/A            04/01/2005   N            3,386,538.78        3,381,894.08         10/01/2000
  240000274             N/A            03/01/2008   N            3,384,264.43        3,379,645.21         10/01/2000
  245114380             N/A            04/01/2008   N            3,398,634.04        3,395,261.94         10/01/2000
  440000276             N/A            05/01/2008   N            3,406,122.99        3,403,081.21         10/01/2000
  240000277             N/A            04/01/2008   N            3,345,366.08        3,341,025.76         10/01/2000
  245114296             N/A            01/01/2013   N            3,329,987.95        3,325,498.39         10/01/2000
  180000316              02/01/2013    02/01/2028   N            3,356,886.97        3,353,663.88         10/01/2000
  245114223             N/A            02/01/2008   N            3,343,264.71        3,340,012.53         10/01/2000
  245114200             N/A            12/01/2017   N            3,237,200.59        3,229,713.05         10/01/2000
  180000188             N/A            11/01/2017   N            3,193,777.14        3,185,888.45         10/01/2000
  245114353             N/A            03/01/2013   N            3,317,917.77        3,314,608.30         10/01/2000
  440000284             N/A            03/01/2008   N            3,283,799.67        3,279,192.46         09/01/2000
  440000285              02/01/2008    02/01/2028   N            3,310,480.84        3,307,064.88         10/01/2000
  245114285             N/A            01/01/2008   N            3,322,483.84        3,319,497.99         10/01/2000
  180000293              01/01/2008    01/01/2028   N            3,318,868.84        3,315,773.21         10/01/2000
  245114280             N/A            01/01/2008   N            3,310,659.11        3,307,436.67         10/01/2000
  440000289             N/A            02/01/2008   N            3,196,843.91        3,189,351.37         10/01/2000
  815114087             N/A            02/01/2018   N            3,174,376.79        3,167,043.49         10/01/2000
  245999559             N/A            05/01/2013   N            3,280,681.83        3,277,649.71         10/01/2000
  245114291             N/A            01/01/2005   N            3,276,603.75        3,273,446.95         10/01/2000
  440000293             N/A            04/01/2008   N            3,161,271.04        3,153,850.28         10/01/2000
  245114365             N/A            03/01/2013   N            3,026,586.58        3,014,409.06         10/01/2000
  180000324             N/A            01/01/2018   N            3,172,617.55        3,167,749.34         10/01/2000
  240000296             N/A            03/01/2008   N            3,226,553.91        3,223,540.36         10/01/2000
  245114346             N/A            03/01/2008   N            3,224,189.41        3,221,100.32         10/01/2000
  440000298              02/01/2008    02/01/2028   N            3,226,025.06        3,223,113.64         10/01/2000
  128878897             N/A            02/01/2023   N            3,198,680.28        3,195,002.13         10/01/2000
  240000300             N/A            01/01/2008   N            3,221,309.40        3,218,306.47         10/01/2000
  240000301             N/A            02/01/2008   N            3,178,256.97        3,173,661.24         10/01/2000
  180000322             N/A            02/01/2008   N            3,191,365.88        3,188,156.44         10/01/2000
  180000192             N/A            11/01/2017   N            3,081,544.39        3,074,365.35         10/01/2000
  240000304             N/A            01/01/2008   N            3,181,138.99        3,178,062.15         10/01/2000
  245999531             N/A            04/01/2008   N            3,140,378.54        3,135,925.19         10/01/2000
  180000309              01/01/2008    01/01/2028   N            3,172,448.32        3,169,489.27         10/01/2000
  240000307             N/A            02/01/2008   N            3,156,604.54        3,153,408.95         10/01/2000
  245114216             N/A            12/01/2012   N            3,145,421.10        3,142,458.93         10/01/2000
  240000309             N/A            12/01/2007   N            3,140,122.42        3,137,152.45         10/01/2000
  180000411             N/A            04/01/2008   N            3,129,026.37        3,126,052.68         10/01/2000
  245114319             N/A            02/01/2008   N            3,123,031.30        3,120,043.90         10/01/2000
  440000312             N/A            02/01/2008   N            3,122,858.59        3,119,865.78         10/01/2000
  245114156             N/A            02/01/2008   N            3,084,805.19        3,080,437.50         10/01/2000
  240000314             N/A            10/01/2007   N            3,121,864.25        3,119,061.67         10/01/2000
  815114272             N/A            06/01/2017   N            2,954,278.56        2,946,512.56         10/01/2000
  180000409             N/A            04/01/2008   N            3,080,135.45        3,077,208.23         10/01/2000
  240000317             N/A            03/01/2008   N            3,085,139.32        3,082,430.67         10/01/2000
  245114279             N/A            01/01/2008   N            3,074,740.56        3,071,747.75         10/01/2000
  440000319             N/A            02/01/2008   N            3,024,762.59        3,020,203.54         10/01/2000
  815114128             N/A            11/01/2017   N            3,020,906.16        3,016,875.74         10/01/2000
  195114177             N/A            11/01/2017   N            2,954,889.07        2,948,177.19         10/01/2000
  180000081             N/A            08/01/2002   N            2,951,826.59        2,945,132.63         10/01/2000
  180000398             N/A            04/01/2008   N            3,031,244.23        3,028,363.46         10/01/2000
  240000325             N/A            03/01/2008   N            2,990,123.03        2,985,797.63         10/01/2000
  440000326              01/01/2013    01/01/2028   N            3,024,267.79        3,021,391.95         10/01/2000
  240000327             N/A            11/01/2007   N            3,024,746.62        3,022,000.55         10/01/2000
  440000328              02/01/2008    02/01/2028   N            2,999,082.15        2,995,993.18         10/01/2000
  240000329             N/A            02/01/2008   N            2,956,741.92        2,952,466.49         10/01/2000
  240000330             N/A            12/01/2007   N            2,969,845.32        2,967,047.97         10/01/2000
  180000318              02/01/2013    02/01/2028   N            2,966,551.17        2,963,702.85         10/01/2000
  815114255             N/A            08/01/2017   N            2,863,523.99        2,857,345.87         10/01/2000
  815999526             N/A            01/01/2018   N            2,868,755.97        2,863,246.52         10/01/2000
  180000379             N/A            04/01/2008   N            2,934,993.96        2,932,256.81         10/01/2000
  440000335             N/A            04/01/2008   N            2,933,616.46        2,930,833.72         10/01/2000
  240000336             N/A            04/01/2008   N            2,929,825.13        2,926,917.10         09/01/2000
  240000337             N/A            04/01/2008   N            2,901,149.51        2,897,115.69         10/01/2000
  240000338             N/A            12/01/2007   N            2,928,122.69        2,925,430.36         10/01/2000
  240000339             N/A            12/01/2007   N            2,914,184.40        2,911,309.83         10/01/2000
  815114356             N/A            12/01/2017   N            2,781,362.48        2,774,409.25         10/01/2000
  440000341              03/01/2008    03/01/2028   N            2,888,540.07        2,885,658.88         10/01/2000
  245114268             N/A            12/01/2007   N            2,856,266.84        2,852,463.62         10/01/2000
  240000343             N/A            01/01/2008   N            2,879,655.30        2,876,970.86         10/01/2000
  440000344             N/A            07/01/2012   N            2,894,730.55        2,892,707.55         10/01/2000
  815114358             N/A            03/01/2018   N            2,747,275.06        2,740,488.10         10/01/2000
  245114213             N/A            12/01/2012   N            2,836,243.41        2,833,572.41         10/01/2000
  180000310              01/01/2008    01/01/2028   N            2,830,799.83        2,828,159.44         10/01/2000
  245999539             N/A            04/01/2023   N            2,771,098.24        2,766,996.10         10/01/2000
  245999550             N/A            04/01/2015   N            2,638,639.06        2,630,372.33         10/01/2000
  240000350             N/A            10/01/2007   N            2,779,996.97        2,777,489.41         10/01/2000
  245114289             N/A            01/01/2023   N            2,773,587.36        2,771,595.88         10/01/2000
  240000352              02/01/2008    02/01/2018   N            2,734,746.24        2,732,197.88         10/01/2000
  245114312             N/A            01/01/2018   N            2,624,827.09        2,618,554.89         10/01/2000
  440000355              03/01/2008    03/01/2028   N            2,684,516.47        2,681,868.59         10/01/2000
  815114167             N/A            12/01/2016   N            2,546,099.34        2,539,385.36         10/01/2000
  180000404             N/A            04/01/2008   N            2,644,725.97        2,642,369.60         10/01/2000
  440000358              03/01/2008    03/01/2028   N            2,643,532.95        2,641,183.31         10/01/2000
  240000359             N/A            11/01/2007   N            2,631,542.55        2,629,067.34         10/01/2000
  245114369             N/A            03/01/2013   N            2,439,338.21        2,429,523.48         10/01/2000
  440000361             N/A            04/01/2008   N            2,615,807.94        2,613,326.67         10/01/2000
  245114244             N/A            12/01/2007   N            2,576,404.74        2,572,973.28         10/01/2000
  180000327             N/A            02/01/2005   N            2,592,665.40        2,590,077.21         10/01/2000
  245114301             N/A            02/01/2008   N            2,548,444.87        2,544,636.89         10/01/2000
  245114318             N/A            02/01/2008   N            2,548,360.07        2,544,549.47         10/01/2000
  240000366             N/A            03/01/2008   N            2,538,882.04        2,536,403.90         10/01/2000
  440000367              03/01/2008    03/01/2028   N            2,537,374.58        2,534,848.37         10/01/2000
  440000368              02/01/2008    02/01/2028   N            2,536,050.49        2,533,579.02         10/01/2000
  440000369              01/01/2008    01/01/2023   N            2,504,285.71        2,500,743.43         10/01/2000
  240000370             N/A            10/01/2007   N            2,535,257.17        2,532,945.07         10/01/2000
  440000371             N/A            04/01/2008   N            2,466,893.81        2,463,495.26         10/01/2000
  240000372             N/A            03/01/2008   N            2,495,773.31        2,493,525.49         10/01/2000
  245114185             N/A            01/01/2008   N            2,494,142.47        2,491,972.44         10/01/2000
  245114361             N/A            02/01/2008   N            2,458,204.00        2,454,723.50         10/01/2000
  245114181             N/A            01/01/2008   N            2,461,295.24        2,457,976.86         10/01/2000
  240000376             N/A            11/01/2007   N            2,481,388.49        2,478,937.75         10/01/2000
  245999508             N/A            05/01/2008   N            2,448,270.04        2,446,007.26         09/01/2000
  440000378              03/01/2008    03/01/2023   N            2,408,370.99        2,404,787.18         10/01/2000
  180000269              01/01/2005    01/01/2028   N            2,436,110.49        2,433,706.04         10/01/2000
  245114202             N/A            01/01/2018   N            2,348,293.02        2,342,830.02         09/01/2000
  245114083             N/A            12/01/2017   N            2,352,842.50        2,347,617.12         10/01/2000
  180000400             N/A            04/01/2008   N            2,419,082.49        2,416,748.67         10/01/2000
  440000384             N/A            07/01/2017   N            2,327,111.43        2,321,368.12         10/01/2000
  440000385             N/A            01/01/2008   N            2,386,995.70        2,383,717.32         10/01/2000
  805114012             N/A            12/01/2017   N            2,315,174.34        2,309,544.44         10/01/2000
  245114219             N/A            02/01/2028   N            2,401,359.46        2,399,079.47         10/01/2000
  440000388             N/A            04/01/2008   N            2,395,028.91        2,392,731.28         10/01/2000
  245114183             N/A            12/01/2012   N            2,371,827.30        2,368,608.99         10/01/2000
  240000390             N/A            03/01/2008   N            2,395,729.09        2,393,499.98         10/01/2000
  245114115             N/A            12/01/2012   N            2,210,928.86        2,202,513.94         08/01/2000
  240000392             N/A            03/01/2008   N            2,345,837.03        2,343,621.47         10/01/2000
  180000378             N/A            03/01/2008   N            2,344,672.05        2,342,419.28         10/01/2000
  245114228             N/A            02/01/2008   N            2,339,508.46        2,337,355.35         10/01/2000
  245114297             N/A            01/01/2008   N            2,343,019.62        2,340,843.23         10/01/2000
  245114217             N/A            12/01/2012   N            2,340,778.48        2,338,574.08         10/01/2000
  240000397             N/A            10/01/2007   N            2,342,779.38        2,340,715.94         10/01/2000
  195114158             N/A            11/01/2007   N            2,295,720.96        2,291,989.34         09/01/2000
  245114258             N/A            01/01/2008   N            2,254,361.18        2,249,116.70         10/01/2000
  245114151             N/A            12/01/2017   N            2,251,965.53        2,246,756.80         10/01/2000
  245114246             N/A            12/01/2017   N            2,239,906.14        2,234,931.58         10/01/2000
  245999506             N/A            04/01/2008   N            2,292,384.61        2,290,185.44         10/01/2000
  180000313             N/A            09/01/2017   N            2,264,459.17        2,261,470.04         10/01/2000
  245114276             N/A            01/01/2018   N            2,264,529.19        2,261,358.81         10/01/2000
  245114171             N/A            12/01/2012   N            2,281,826.19        2,279,841.92         10/01/2000
  180000367             N/A            03/01/2008   N            2,278,356.26        2,276,396.44         10/01/2000
  195113941              07/01/2007    07/01/2027   N            2,298,174.89        2,296,499.00         10/01/2000
  815114250             N/A            07/01/2017   N            2,175,967.94        2,170,365.96         10/01/2000
  245114226             N/A            02/01/2008   N            2,260,686.07        2,258,411.55         10/01/2000
  245114229             N/A            02/01/2008   N            2,207,953.63        2,204,686.63         10/01/2000
  240000411             N/A            01/01/2008   N            2,237,226.16        2,235,274.45         10/01/2000
  815114251             N/A            01/01/2018   N            2,125,925.11        2,120,654.37         10/01/2000
  245114362             N/A            03/01/2013   N            2,055,368.51        2,047,098.70         10/01/2000
  180000320              02/01/2013    02/01/2028   N            2,205,396.72        2,203,279.23         10/01/2000
  245999523             N/A            04/01/2018   N            2,176,931.04        2,173,940.89         09/01/2000
  440000416             N/A            03/01/2008   N            2,198,250.78        2,196,142.66         10/01/2000
  245999520             N/A            04/01/2008   N            2,173,056.55        2,170,936.38         10/01/2000
  440000418             N/A            03/01/2008   N            2,176,294.46        2,174,288.65         10/01/2000
  240000419             N/A            12/05/2004   N            2,165,820.93        2,163,651.91         10/01/2000
  180000371              03/01/2008    03/01/2023   N            2,131,900.46        2,128,824.22         10/01/2000
  195113936              07/01/2007    07/01/2027   N            2,177,426.72        2,175,838.88         10/01/2000
  440000422              03/01/2008    03/01/2028   N            2,153,878.01        2,151,959.91         10/01/2000
  180000353              03/01/2008    03/01/2028   N            2,152,526.17        2,150,564.79         10/01/2000
  245114378             N/A            04/01/2013   N            2,107,810.58        2,104,082.52         10/01/2000
  440000425             N/A            03/01/2008   N            2,129,387.62        2,126,552.18         11/01/1999
  815114333             N/A            10/01/2012   N            2,029,010.13        2,022,541.18         10/01/2000
  180000363             N/A            03/01/2008   N            2,108,357.86        2,105,028.32         10/01/2000
  180000251              01/01/2008    01/01/2028   N            2,145,887.21        2,143,835.16         10/01/2000
  440000429             N/A            03/01/2018   N            2,071,655.83        2,066,756.15         10/01/2000
  440000430             N/A            12/01/2007   N            2,124,590.56        2,121,813.28         10/01/2000
  180000390             N/A            04/01/2008   N            2,140,802.70        2,138,913.49         10/01/2000
  180000334             N/A            07/01/2017   N            2,065,122.05        2,061,020.68         10/01/2000
  815096383             N/A            10/01/2017   N            2,095,507.12        2,092,706.74         10/01/2000
  240000434             N/A            03/01/2010   N            1,867,305.19        1,856,025.05         10/01/2000
  240000435             N/A            02/01/2008   N            2,106,267.91        2,104,195.78         10/01/2000
  240000436             N/A            12/01/2007   N            2,113,877.63        2,112,105.13         10/01/2000
  815999513             N/A            08/01/2017   N            2,018,129.07        2,013,000.46         10/01/2000
  815999512             N/A            01/01/2018   N            2,019,361.81        2,014,442.09         10/01/2000
  245114227             N/A            02/01/2008   N            2,096,214.10        2,094,298.71         10/01/2000
  245114195             N/A            12/01/2007   N            2,100,483.97        2,098,613.23         10/01/2000
  240000441             N/A            08/01/2011   N            1,809,305.28        1,796,398.03         10/01/2000
  815114326             N/A            10/01/2017   N            2,052,197.58        2,049,291.73         10/01/2000
  245999502             N/A            05/01/2008   N            2,010,443.57        2,005,778.96         10/01/2000
  245114359             N/A            05/01/2008   N            2,072,133.03        2,070,077.74         10/01/2000
  240000445             N/A            11/01/2007   N            2,065,390.82        2,063,350.93         10/01/2000
  240000446             N/A            12/01/2007   N            2,061,084.87        2,059,091.58         10/01/2000
  805114122             N/A            11/01/2017   N            2,043,485.57        2,041,003.63         10/01/2000
  180000073             N/A            12/01/2016   N            1,971,152.30        1,966,088.19         09/01/2000
  440000449             N/A            04/01/2008   N            2,056,699.66        2,054,856.67         10/01/2000
  440000450             N/A            04/01/2008   N            2,056,180.65        2,054,320.45         10/01/2000
  440000451             N/A            04/01/2008   N            2,055,237.77        2,053,346.33         10/01/2000
  245999521             N/A            04/01/2008   N            2,050,899.94        2,048,865.06         10/01/2000
  245999552             N/A            04/01/2008   N            2,044,143.84        2,041,830.98         10/01/2000
  440000454              03/01/2010    03/01/2028   N            2,050,908.81        2,048,915.96         10/01/2000
  240000455             N/A            03/01/2008   N            2,047,522.63        2,045,421.86         10/01/2000
  245999522             N/A            04/01/2018   N            1,995,036.94        1,990,816.04         09/01/2000
  245114394             N/A            03/01/2018   N            2,026,435.31        2,023,532.73         09/01/2000
  240000458             N/A            01/01/2008   N            2,048,440.51        2,046,484.57         10/01/2000
  240000459             N/A            01/15/2008   N            2,048,276.64        2,046,315.74         10/15/2000
  240000460             N/A            01/15/2008   N            2,048,276.64        2,046,315.74         09/15/2000
  245114290             N/A            03/01/2018   N            1,987,768.82        1,983,411.32         10/01/2000
  245114196             N/A            12/01/2007   N            2,048,717.28        2,046,804.17         10/01/2000
  240000463             N/A            11/01/2007   N            2,043,496.44        2,041,478.19         10/01/2000
  180000373             N/A            01/01/2018   N            1,994,374.99        1,991,027.48         10/01/2000
  245999507             N/A            04/01/2008   N            2,035,034.55        2,033,140.28         10/01/2000
  180000338             N/A            02/01/2018   N            1,992,432.91        1,989,262.62         10/01/2000
  815114123             N/A            01/01/2018   N            1,986,820.95        1,983,458.19         10/01/2000
  240000468             N/A            01/01/2008   N            2,027,598.77        2,025,926.93         10/01/2000
  240000469             N/A            03/01/2008   N            2,012,962.20        2,011,043.01         10/01/2000
  245114179             N/A            12/01/2012   N            1,872,744.77        1,865,484.51         10/01/2000
  180000330             N/A            12/01/2017   N            1,919,215.58        1,914,572.46         10/01/2000
  240000472             N/A            03/01/2008   N            1,977,749.55        1,975,830.66         09/01/2000
  440000473             N/A            04/01/2008   N            1,934,471.44        1,931,794.47         10/01/2000
  440000474             N/A            03/01/2008   N            1,955,170.84        1,953,334.33         10/01/2000
  180000377              03/01/2008    03/01/2023   N            1,924,528.39        1,921,592.82         10/01/2000
  240000476             N/A            01/01/2008   N            1,952,308.81        1,950,488.85         10/01/2000
  245114231             N/A            02/01/2005   N            1,926,487.50        1,923,858.99         10/01/2000
  815114263             N/A            12/01/2016   N            1,875,610.07        1,871,118.95         10/01/2000
  240000479             N/A            01/01/2008   N            1,927,912.49        1,925,233.98         10/01/2000
  240000480             N/A            01/01/2008   N            1,927,912.49        1,925,233.98         10/01/2000
  240000481             N/A            12/01/2007   N            1,926,884.33        1,924,226.02         10/01/2000
  180000187             N/A            11/01/2017   N            1,852,927.44        1,848,373.97         10/01/2000
  440000483              03/01/2008    03/01/2028   N            1,909,514.19        1,907,826.71         10/01/2000
  240000484             N/A            03/01/2008   N            1,907,527.27        1,905,776.18         10/01/2000
  240000485             N/A            03/01/2008   N            1,885,518.71        1,882,945.14         10/01/2000
  245114078             N/A            02/01/2008   N            1,909,915.23        1,908,309.00         10/01/2000
  815999524             N/A            01/01/2018   N            1,863,207.67        1,860,069.16         10/01/2000
  240000488             N/A            12/01/2007   N            1,908,565.44        1,906,971.29         10/01/2000
  245114281             N/A            01/01/2008   N            1,885,113.22        1,882,664.77         10/01/2000
  245114203             N/A            12/01/2017   N            1,829,721.96        1,825,489.87         10/01/2000
  245114154             N/A            12/01/2017   N            1,829,721.96        1,825,489.87         10/01/2000
  245114150             N/A            12/01/2017   N            1,806,264.19        1,802,086.36         10/01/2000
  245114153             N/A            12/01/2017   N            1,806,264.19        1,802,086.36         10/01/2000
  240000494             N/A            01/01/2018   N            1,841,186.76        1,838,481.22         10/01/2000
  815114337             N/A            11/01/2017   N            1,783,968.71        1,779,443.02         10/01/2000
  180000394             N/A            04/01/2008   N            1,859,022.02        1,857,294.86         10/01/2000
  245114287             N/A            04/01/2008   N            1,837,306.30        1,834,748.63         10/01/2000
  180000406             N/A            04/01/2008   N            1,834,955.92        1,832,320.95         10/01/2000
  245114339             N/A            02/01/2008   N            1,852,981.19        1,851,166.16         10/01/2000
  440000500             N/A            11/01/2007   N            1,860,828.05        1,859,345.03         10/01/2000
  440000501              01/01/2008    01/01/2025   N            1,843,467.99        1,841,337.77         10/01/2000
  180000346             N/A            09/01/2017   N            1,774,049.78        1,769,465.75         10/01/2000
  245114277             N/A            01/01/2018   N            1,831,492.97        1,828,947.66         10/01/2000
  440000504              12/31/2012    01/01/2023   N            1,828,353.50        1,825,713.79         10/01/2000
  245114275             N/A            01/01/2008   N            1,827,924.12        1,825,271.53         10/01/2000
  240000506             N/A            03/01/2013   N            1,709,432.71        1,702,457.96         10/01/2000
  245114205             N/A            12/01/2017   N            1,782,806.13        1,778,682.56         10/01/2000
  815114110             N/A            09/01/2017   N            1,809,537.76        1,807,401.94         10/01/2000
  240000510             N/A            11/01/2007   N            1,827,034.12        1,825,447.35         10/01/2000
  240000511             N/A            03/01/2008   N            1,808,249.49        1,806,541.66         10/01/2000
  180000445             N/A            01/01/2018   N            1,731,103.95        1,726,855.98         10/01/2000
  240000513             N/A            03/01/2008   N            1,784,300.44        1,782,566.97         10/01/2000
  245114197             N/A            03/01/2008   N            1,777,158.21        1,775,421.63         10/01/2000
  180000423             N/A            05/01/2008   N            1,764,580.19        1,763,013.40         10/01/2000
  440000516             N/A            03/01/2008   N            1,760,971.57        1,759,360.85         10/01/2000
  240000517             N/A            01/01/2008   N            1,754,470.84        1,752,753.89         10/01/2000
  240000518              01/01/2008    01/01/2023   N            1,737,770.08        1,735,439.33         10/01/2000
  240000519             N/A            02/01/2018   N            1,694,403.18        1,690,624.52         10/01/2000
  240000520             N/A            01/01/2013   N            1,606,738.60        1,600,064.64         10/01/2000
  180000441             N/A            02/01/2019   N            1,703,086.99        1,700,686.70         10/01/2000
  245114364             N/A            03/01/2013   N            1,603,639.13        1,597,186.86         10/01/2000
  240000523             N/A            03/01/2008   N            1,718,866.36        1,717,196.46         10/01/2000
  240000524             N/A            04/01/2008   N            1,714,456.63        1,712,938.72         10/01/2000
  440000525              01/01/2008    01/01/2028   N            1,713,193.65        1,711,750.96         09/01/2000
  180000311              01/01/2008    01/01/2028   N            1,708,241.29        1,706,647.95         10/01/2000
  440000527             N/A            01/01/2008   N            1,684,931.42        1,682,497.69         10/01/2000
  245114310             N/A            02/01/2008   N            1,704,566.54        1,702,954.16         10/01/2000
  440000529              03/01/2018    03/01/2028   N            1,688,660.80        1,687,151.22         10/01/2000
  440000530             N/A            01/01/2015   N            1,578,411.92        1,573,334.05         10/01/2000
  440000531              02/01/2008    02/01/2028   N            1,670,056.09        1,668,496.86         10/01/2000
  180000350             N/A            03/01/2008   N            1,666,474.17        1,665,051.27         10/01/2000
  240000533             N/A            04/01/2008   N            1,640,886.53        1,638,498.84         10/01/2000
  245114347             N/A            04/01/2008   N            1,640,116.30        1,637,703.34         10/01/2000
  240000535             N/A            03/01/2008   N            1,663,122.20        1,661,600.40         10/01/2000
  440000536             N/A            03/01/2008   N            1,660,809.26        1,659,213.54         10/01/2000
  440000537              03/01/2013    03/01/2028   N            1,660,626.28        1,659,024.72         10/01/2000
  815114334             N/A            11/01/2017   N            1,569,502.44        1,565,645.46         10/01/2000
  805113988             N/A            12/01/2007   N            1,421,573.99        1,411,986.01         10/01/2000
  180000255             N/A            01/01/2005   N            1,596,867.01        1,594,544.64         10/01/2000
  815114089             N/A            02/01/2018   N            1,546,298.90        1,542,437.54         10/01/2000
  180000393             N/A            04/01/2013   N            1,494,600.61        1,488,710.15         10/01/2000
  240000543             N/A            02/01/2008   N            1,599,975.92        1,598,426.80         10/01/2000
  240000544             N/A            11/01/2017   N            1,565,535.61        1,562,963.63         10/01/2000
  240000545             N/A            01/01/2018   N            1,541,957.28        1,539,479.28         10/01/2000
  815114336             N/A            11/01/2017   N            1,505,722.48        1,501,902.67         10/01/2000
  815114335             N/A            11/01/2017   N            1,504,807.67        1,501,109.68         10/01/2000
  440000548             N/A            03/01/2008   N            1,565,308.09        1,563,876.34         10/01/2000
  240000549             N/A            03/01/2008   N            1,542,473.23        1,540,214.90         10/01/2000
  815114350             N/A            01/01/2018   N            1,534,859.10        1,532,495.72         10/01/2000
  180000291             N/A            01/01/2008   N            1,563,008.67        1,561,587.97         10/01/2000
  245114260             N/A            01/01/2008   N            1,560,197.61        1,558,691.65         10/01/2000
  440000553              01/01/2008    01/01/2023   N            1,542,810.81        1,540,618.92         10/01/2000
  440000554             N/A            04/01/2008   N            1,555,788.28        1,554,345.58         10/01/2000
  805114176             N/A            01/01/2017   N            1,498,155.64        1,494,673.96         10/01/2000
  245999516             N/A            05/01/2008   N            1,498,080.35        1,494,933.45         10/01/2000
  245114300             N/A            03/01/2008   N            1,504,677.93        1,502,500.35         10/01/2000
  180000410             N/A            04/01/2008   N            1,515,222.43        1,513,768.83         10/01/2000
  180000347             N/A            03/01/2008   N            1,490,858.53        1,488,693.66         10/01/2000
  240000560             N/A            12/01/2007   N            1,517,064.73        1,515,797.58         10/01/2000
  245114363             N/A            03/01/2013   N            1,400,360.82        1,394,726.44         10/01/2000
  180000259              01/01/2008    01/01/2028   N            1,492,146.98        1,490,866.03         10/01/2000
  440000563              01/01/2008    01/01/2028   N            1,484,939.82        1,483,592.64         10/01/2000
  440000564             N/A            04/01/2008   N            1,469,218.67        1,467,907.14         10/01/2000
  245999515             N/A            04/01/2005   N            1,467,876.10        1,466,520.08         10/01/2000
  180000340             N/A            02/01/2008   N            1,463,269.74        1,461,849.01         10/01/2000
  245114184             N/A            01/01/2023   N            1,445,585.89        1,443,566.51         10/01/2000
  240000569             N/A            02/01/2013   N            1,342,806.96        1,337,230.36         10/01/2000
  240000570             N/A            01/01/2008   N            1,439,422.69        1,438,068.19         10/01/2000
  240000571             N/A            03/01/2008   N            1,421,067.71        1,419,117.35         10/01/2000
  240000572             N/A            12/01/2007   N            1,384,346.22        1,381,154.26         10/01/2000
  815114252             N/A            09/01/2022   N            1,433,967.40        1,433,027.81         10/01/2000
  240000574             N/A            03/01/2008   N            1,421,971.15        1,420,589.69         10/01/2000
  240000575             N/A            02/01/2008   N            1,417,757.37        1,416,486.32         10/01/2000
  815999553             N/A            02/01/2018   N            1,351,712.44        1,348,431.49         10/01/2000
  180000267              01/01/2008    01/01/2028   N            1,404,258.46        1,402,905.54         10/01/2000
  180000399             N/A            12/01/2015   N            1,357,840.46        1,355,168.47         10/01/2000
  245114225             N/A            02/01/2008   N            1,386,943.98        1,385,594.82         10/01/2000
  245114311             N/A            02/01/2008   N            1,391,151.70        1,389,866.28         10/01/2000
  180000233             N/A            02/01/2017   N            1,326,278.51        1,322,855.79         10/01/2000
  180000444             N/A            08/01/2015   N            1,352,272.97        1,349,469.39         10/01/2000
  240000583              04/01/2008    04/01/2028   N            1,370,994.85        1,369,761.60         10/01/2000
  240000584             N/A            04/01/2008   N            1,370,368.86        1,369,114.87         10/01/2000
  240000585             N/A            03/01/2008   N            1,353,347.60        1,351,488.51         10/01/2000
  240000586             N/A            02/01/2005   N            1,364,872.07        1,363,519.59         10/01/2000
  245114190             N/A            12/01/2007   N            1,366,792.94        1,365,546.40         10/01/2000
  245114381             N/A            04/01/2008   N            1,359,453.56        1,358,104.72         10/01/2000
  180000332              02/01/2008    02/01/2028   N            1,348,563.87        1,347,330.63         10/01/2000
  240000590             N/A            04/01/2008   N            1,347,086.48        1,345,894.28         10/01/2000
  240000591             N/A            12/01/2007   N            1,341,039.20        1,339,923.63         10/01/2000
  815114253             N/A            12/01/2021   N            1,339,840.94        1,338,958.65         10/01/2000
  245114221             N/A            02/01/2008   N            1,313,203.98        1,311,901.34         10/01/2000
  180000364             N/A            03/01/2008   N            1,294,171.47        1,292,141.84         10/01/2000
  245114293             N/A            01/01/2008   N            1,317,019.77        1,315,767.38         10/01/2000
  440000596              01/01/2013    01/01/2028   N            1,301,484.37        1,300,371.37         10/01/2000
  440000597             N/A            03/01/2008   N            1,271,880.01        1,270,718.87         10/01/2000
  240000598             N/A            03/01/2008   N            1,271,799.22        1,270,635.49         10/01/2000
  240000599             N/A            03/01/2008   N            1,255,657.04        1,253,898.21         10/01/2000
  440000600             N/A            02/01/2013   N            1,250,596.04        1,248,740.83         10/01/2000
  245114366             N/A            03/01/2013   N            1,174,496.10        1,169,770.49         10/01/2000
  245114370             N/A            03/01/2013   N            1,174,496.10        1,169,770.49         10/01/2000
  815114254             N/A            09/01/2021   N            1,240,158.87        1,239,222.41         10/01/2000
  815999546             N/A            06/01/2017   N            1,193,536.07        1,191,003.44         10/01/2000
  815114271             N/A            02/01/2017   N            1,190,789.07        1,188,230.11         10/01/2000
  440000607             N/A            03/01/2008   N            1,227,788.44        1,226,665.41         10/01/2000
  240000608             N/A            06/01/2017   N            1,162,018.57        1,159,134.93         10/01/2000
  240000609             N/A            02/01/2008   N            1,184,881.67        1,183,020.91         10/01/2000
  240000610             N/A            12/01/2007   N            1,201,605.18        1,200,532.97         10/01/2000
  240000611             N/A            01/01/2017   N            1,141,017.23        1,138,025.99         10/01/2000
  440000612             N/A            02/01/2013   N            1,173,636.20        1,171,895.16         10/01/2000
  240000613             N/A            03/01/2008   N            1,172,918.53        1,171,810.75         10/01/2000
  440000614             N/A            03/01/2008   N            1,157,889.35        1,156,228.39         10/01/2000
  245114348             N/A            02/01/2008   N            1,172,318.79        1,171,235.57         10/01/2000
  180000298             N/A            02/01/2017   N            1,114,814.46        1,111,800.29         10/01/2000
  180000184             N/A            10/01/2017   N            1,094,475.37        1,091,809.34         10/01/2000
  240000618             N/A            12/01/2007   N            1,137,895.45        1,136,947.95         10/01/2000
  180000401             N/A            04/01/2008   N            1,124,018.29        1,122,933.89         10/01/2000
  240000620             N/A            02/01/2008   N            1,122,493.99        1,121,425.24         10/01/2000
  240000621             N/A            11/01/2007   N            1,109,336.65        1,108,385.49         10/01/2000
  245114314             N/A            02/01/2008   N            1,085,361.54        1,083,852.77         10/01/2000
  240000623             N/A            01/01/2008   N            1,078,506.40        1,077,458.39         10/01/2000
  245114367             N/A            03/01/2013   N              993,804.44          989,805.85         10/01/2000
  245114368             N/A            03/01/2013   N              993,804.44          989,805.85         10/01/2000
  240000626             N/A            12/01/2012   N              981,894.59          977,903.09         10/01/2000
  245114344             N/A            02/01/2023   N            1,060,840.00        1,060,142.38         10/01/2000
  245114294             N/A            01/01/2008   N            1,044,771.82        1,043,868.02         10/01/2000
  245999558             N/A            05/01/2008   N            1,038,066.49        1,037,107.07         10/01/2000
  245114215             N/A            12/01/2012   N            1,036,769.94        1,035,793.58         10/01/2000
  440000631             N/A            03/01/2008   N            1,027,719.55        1,026,795.52         10/01/2000
  180000328              02/01/2005    02/01/2028   N            1,023,009.11        1,021,974.61         10/01/2000
  240000633             N/A            12/01/2007   N            1,008,701.53        1,007,221.12         10/01/2000
  440000634             N/A            01/01/2008   N              988,060.69          987,097.97         10/01/2000
  180000345             N/A            03/01/2008   N              966,065.06          964,717.68         10/01/2000
  180000361             N/A            03/01/2008   N              966,004.71          964,655.41         10/01/2000
  180000365             N/A            03/01/2008   N              958,944.82          957,451.34         10/01/2000
  240000638             N/A            02/01/2008   N              974,288.63          973,303.21         10/01/2000
  240000639             N/A            02/01/2008   N              973,944.23          972,948.06         10/01/2000
  240000640             N/A            01/01/2023   N              958,921.88          957,504.18         10/01/2000
  240000641             N/A            11/01/2007   N              960,323.68          958,935.79         10/01/2000
  240000642             N/A            10/01/2007   N              962,589.08          961,288.18         10/01/2000
  245999510             N/A            04/01/2008   N              968,598.10          967,696.50         10/01/2000
  440000644              02/01/2008    02/01/2028   N              953,143.83          952,283.64         10/01/2000
  240000645             N/A            10/01/2007   N              950,721.38          949,854.34         10/01/2000
  245114399             N/A            04/01/2013   N              930,377.28          929,152.76         10/01/2000
  180000317              02/01/2013    02/01/2028   N              936,805.71          935,906.24         10/01/2000
  245114222             N/A            02/01/2008   N              927,024.21          926,104.64         10/01/2000
  245114295             N/A            01/01/2008   N              904,647.41          903,404.94         09/01/2000
  245999555             N/A            05/01/2008   N              909,001.68          908,100.06         10/01/2000
  180000344             N/A            01/01/2018   N              890,430.88          889,349.72         10/01/2000
  180000383              04/01/2008    04/01/2028   N              881,041.27          880,238.11         10/01/2000
  805114038             N/A            11/01/2017   N              854,447.28          852,985.50         10/01/2000
  240000654             N/A            03/01/2008   N              868,653.96          867,856.40         10/01/2000
  180000415             N/A            04/01/2005   N              859,284.39          858,427.04         10/01/2000
  240000656             N/A            03/01/2008   N              844,271.47          843,466.52         10/01/2000
  240000657             N/A            02/01/2008   N              817,932.76          817,208.45         10/01/2000
  815114178             N/A            08/01/2017   N              781,390.88          779,536.86         10/01/2000
  240000659             N/A            01/01/2008   N              799,596.57          798,824.62         10/01/2000
  245114224             N/A            02/01/2008   N              766,956.24          766,210.18         10/01/2000
  245114387             N/A            05/01/2028   N              762,728.95          761,984.36         10/01/2000
  240000662             N/A            03/01/2008   N              757,229.32          756,504.92         10/01/2000
  245114230             N/A            02/01/2008   N              740,166.12          739,104.24         10/01/2000
  245999541             N/A            04/01/2023   N              752,964.55          752,417.56         10/01/2000
  240000665             N/A            03/01/2008   N              733,785.78          732,748.31         10/01/2000
  180000392             N/A            04/01/2013   N              679,364.09          676,686.61         10/01/2000
  245114340             N/A            02/01/2008   N              723,574.34          722,568.49         10/01/2000
  240000668             N/A            02/01/2008   N              709,969.69          708,854.75         10/01/2000
  245114108             N/A            12/01/2007   N              710,671.77          710,110.96         10/01/2000
  240000670             N/A            10/01/2007   N              675,525.11          674,661.96         10/01/2000
  245114120             N/A            01/01/2028   N              594,459.51          593,935.34         10/01/2000
  180000335             N/A            05/01/2012   N              442,251.31          440,207.95         10/01/2000
  245113961             N/A            05/01/2023   N              474,498.45          473,843.01         10/01/2000
  245114341             N/A            02/01/2008   N              434,144.80          433,541.30         10/01/2000
  195114186             N/A            11/01/2007   N              429,779.17          429,402.62         10/01/2000
  240000676             N/A            01/01/2008   N              400,110.84          399,734.34         10/01/2000
    Totals                                                   3,310,511,060.49    3,306,591,932.80

</TABLE>
<TABLE>
<CAPTION>

                   Appraisal         Appraisal         Res.       Mod.
     Loan          Reduction         Reduction        Strat.      Code
    Number           Date             Amount           (2)         (3)
<S>                 <C>               <C>             <C>         <C>
  245999517                                             13
  245114115                                             13
  245999523                                             13
  440000425                                             13
  440000430                                             13
  245114295                                             13
   Totals                              0.00

<FN>
(1) Property Type Code

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


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

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

</FN>
</TABLE>

<TABLE>
<CAPTION>

                           Principal Prepayment Detail

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

                     No Principal Prepayments this Period

</TABLE>
<TABLE>
<CAPTION>

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

</TABLE>



<TABLE>
<CAPTION>
                            Historical Detail


                              Deliquencies

Distribution          30-59 Days              60-89 Days            90 Days or More
Date                  #     Balance           #    Balance           #   Balance
<S>                   <C>  <C>               <C>  <C>               <C> <C>

10/18/2000             2    $9,796,709.87     0           $0.00      1   $2,126,552.18
09/18/2000             1    $7,601,371.21     0           $0.00      1   $2,129,387.62
08/18/2000             0            $0.00     0           $0.00      1   $2,131,743.42
07/18/2000             0            $0.00     0           $0.00      2   $6,158,558.20
06/19/2000             0            $0.00     0           $0.00      2   $6,166,767.15
05/18/2000             1    $2,134,097.59     1   $4,034,440.22      1   $2,139,175.62
04/18/2000             1    $2,136,792.26     1   $4,039,799.98      1   $2,141,929.12
03/20/2000             1    $2,138,989.29     1   $4,044,278.74      1   $2,144,200.82
02/18/2000             0            $0.00     1   $4,050,425.25      1   $2,147,386.32
01/18/2000             2    $6,199,126.22     0           $0.00      1   $2,149,621.43
12/20/1999             1    $4,059,216.14     0           $0.00      2   $4,298,277.69
11/18/1999             0            $0.00     1   $2,149,047.83      1   $2,154,512.84


</TABLE>
<TABLE>
<CAPTION>

                              Deliquencies

Distribution           Foreclosure              REO                  Modifications
Date                   #     Balance            #     Balance        #     Balance
<S>                   <C>   <C>                <C>   <C>            <C>   <C>

10/18/2000             0     $        0.00      0     $0.00          0     $0.00
09/18/2000             0     $        0.00      0     $0.00          0     $0.00
08/18/2000             0     $        0.00      0     $0.00          0     $0.00
07/18/2000             0     $        0.00      0     $0.00          0     $0.00
06/19/2000             0     $        0.00      0     $0.00          0     $0.00
05/18/2000             0     $        0.00      0     $0.00          0     $0.00
04/18/2000             0     $        0.00      0     $0.00          0     $0.00
03/20/2000             0     $        0.00      0     $0.00          0     $0.00
02/18/2000             0     $        0.00      0     $0.00          0     $0.00
01/18/2000             0     $        0.00      0     $0.00          0     $0.00
12/20/1999             0     $        0.00      0     $0.00          0     $0.00
11/18/1999             0     $        0.00      0     $0.00          0     $0.00



</TABLE>
<TABLE>
<CAPTION>

                              Prepayments

Distribution       Curtailments             Payoff
Date               #    Amount              #     Amount
<S>               <C>  <C>                 <C>   <C>

10/18/2000         0           $0.00        0     $0.00
09/18/2000         0           $0.00        0     $0.00
08/18/2000         0           $0.00        0     $0.00
07/18/2000         0           $0.00        0     $0.00
06/19/2000         0           $0.00        0     $0.00
05/18/2000         2   $2,000,000.00        0     $0.00
04/18/2000         1           $0.00        0     $0.00
03/20/2000         1           $0.00        0     $0.00
02/18/2000         1     $255,000.00        0     $0.00
01/18/2000         0           $0.00        0     $0.00
12/20/1999         0           $0.00        0     $0.00
11/18/1999         0           $0.00        0     $0.00



</TABLE>
<TABLE>
<CAPTION>

                      Rate and Maturities

Distribution          Next Weighted Avg.
Date                  Coupon        Remit          WAM
<S>                 <C>           <C>            <C>

10/18/2000             7.242602%     7.146235%      122
09/18/2000             7.242624%     7.146259%      123
08/18/2000             7.242634%     7.146272%      124
07/18/2000             7.242643%     7.146285%      125
06/19/2000             7.242664%     7.187508%      126
05/18/2000             7.242673%     7.144216%      127
04/18/2000             7.242398%     7.143944%      128
03/20/2000             7.242407%     7.143956%      129
02/18/2000             7.242439%     7.143989%      131
01/18/2000             7.242448%     7.144608%      132
12/20/1999             7.242442%     7.144606%      133
11/18/1999             7.242461%     7.144628%      134


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                  09/10/2000      903,466.67       903,466.67          B
    240000091        91         1                  08/01/2000       53,771.69       107,543.38          1
    440000092        92         0                  09/01/2000       52,816.11        52,816.11          A
    245114157        96         0                  09/01/2000       51,438.18        51,438.18          B
    240000130       130         0                  09/01/2000       43,421.03        43,421.03          B
    245114173       153         0                  09/01/2000       42,467.63        42,467.63          B
    440000216       216         0                  09/01/2000       29,510.09        29,510.09          A
    245999517       228         0                  09/01/2000       30,911.49        30,911.49          B
    440000284       284         0                  09/01/2000       25,103.59        25,103.59          B
    240000336       336         0                  09/01/2000       19,774.06        19,774.06          B
    245999508       377         0                  09/01/2000       17,054.41        17,054.41          B
    245114202       381         0                  09/01/2000       20,139.83        20,139.83          B
    245114115       391         1                  08/01/2000       24,305.97        48,611.94          1
    195114158       398         0                  09/01/2000       20,710.39        20,710.39          B
    245999523       415         0                  09/01/2000       16,759.24        16,759.24          B
    440000425       425         10                 11/01/1999       16,747.44       184,221.84          3
    180000073       448         0                  09/01/2000       17,827.32        17,827.32          B
    245999522       456         0                  09/01/2000       17,728.96        17,728.96          B
    245114394       457         0                  09/01/2000       15,314.50        15,314.50          B
    240000460       460         0                  09/15/2000       14,274.46        14,274.46          B
    240000472       472         0                  09/01/2000       13,551.35        13,551.35          B
    440000525       525         0                  09/01/2000       12,706.94        12,706.94          A
    245114295       649         0                  09/01/2000        7,084.98         7,084.98          B
     Totals          23                                          1,466,886.33     1,712,438.39

</TABLE>
<TABLE>
<CAPTION>

                     Resolution                                             Actual         Outstanding
   Loan Number       Strategy              Servicing        Foreclosure    Principal        Servicing     Bankruptcy      REO
                     Code(2)             Transfer Date       Date           Balance         Advances        Date          Date
   <S>             <C>                  <C>               <C>          <C>                 <C>          <C>              <C>
    240000002                                                          154,000,000.00         0.00
    240000091                                                            7,606,957.89         0.00
    440000092                                                            7,582,068.01         0.00
    245114157                                                            7,226,922.29         0.00
    240000130                                                            6,315,174.43         0.00
    245114173                                                            5,865,589.08         0.00
    440000216                                                            4,297,855.23         0.00
    245999517          13                 01/20/2000                     4,015,228.27         0.00
    440000284                                                            3,283,799.67         0.00
    240000336                                                            2,929,825.13         0.00
    245999508                                                            2,448,270.04         0.00
    245114202                                                            2,348,293.02         0.00
    245114115          13                 09/21/2000                     2,218,755.94         0.00
    195114158                                                            2,295,720.96         0.00
    245999523          13                 05/19/2000                     2,176,931.04         0.00         09/27/1999
    440000425          13                 06/17/1999                     2,154,512.84         0.00
    180000073                                                            1,971,152.30         0.00
    245999522                                                            1,995,036.94         0.00
    245114394                                                            2,026,435.31         0.00
    240000460                                                            2,048,276.64         0.00
    240000472                                                            1,977,749.55         0.00
    440000525                                                            1,713,193.65         0.00
    245114295          13                 11/16/1998                       904,647.41         0.00
     Totals                                                            229,402,395.64         0.00

</TABLE>
<TABLE>

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


<S>                                                  <C>              <C>                   <C>                   <C>
Totals By Deliquency Code:
Totals for Status Code= 1 ( 2 Loans)                     78,077.66      156,155.32           9,825,713.83           0.00
Totals for Status Code= 3 ( 1 Loan)                      16,747.44      184,221.84           2,154,512.84           0.00
Totals for Status Code= A ( 3 Loans)                     95,033.14       95,033.14          13,593,116.89           0.00
Totals for Status Code= B (17 Loans)                  1,277,028.09    1,277,028.09         203,829,052.08           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          4,009,713.10     LO         AZ        7.590%    4,059,228.27
    245114115       391      09/21/2000       13          2,202,513.94     LO         NC        8.625%    2,218,755.94
    245999523       415      05/19/2000       13          2,173,940.89     LO         AZ        7.590%    2,176,931.04
    440000425       425      06/17/1999       13          2,126,552.18     LO         FL        7.840%    2,154,512.84
    440000430       430      09/15/1998       13          2,121,813.28     MU         NY        8.125%    2,121,813.28
    245114295       649      11/16/1998       13            903,404.94     RT         FL        7.750%      904,647.41

</TABLE>
<TABLE>
<CAPTION>

                         Net                                                              Remaining
      Loan            Operating       DSCR                      Note         Maturity    Amortization
      Number           Income         Date          DSCR        Date           Date          Term
   <S>              <C>          <C>              <C>        <C>          <C>              <C>
    245999517         28,146.32    12/31/1999       0.08      05/01/1998     04/01/2018       269
    245114115        547,540.00                     1.88      01/01/1998     12/01/2012       145
    245999523        (30,296.00)   03/31/2000      (0.60)     05/01/1998     04/01/2018       269
    440000425         24,799.39    12/31/1999       0.12      04/01/1998     03/01/2008       268
    440000430        208,267.42    12/31/1999       1.01      01/01/1998     12/01/2007       265
    245114295        136,642.85    12/31/1999       1.61      02/01/1998     01/01/2008       266

<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
  245114115      391            13                                    05/23/1997     3,500,000.00
  245999523      415            13                                    01/06/1998     4,650,000.00
  440000425      425            13                                    08/30/1999     2,830,000.00
  440000430      430            13                                    07/22/1997     4,600,000.00
  245114295      649            13                                    10/01/1999     1,400,000.00

<CAPTION>

    Loan
    Number     Comment
 <S>           <C>
  245999517    Loan is cross collateralized and cross defaulted with Prosup #415
               (Inn at Payson). Forbearance Argmt granted to defer replacement
               reserve for 6 months (7/2000 to 12/2000) to bring loan and taxes
               current.

 245114115     Brw requested relief from debt service-inability to make payments
               due to decreased occ & inc.  Property inspection and appraisal
               ordered.  Servicer to meet with borrower.

 245999523     Transferred to Special Servicer due to Cross-Collateralization
               with Ramada Inn and Suites Prosup #228.

 440000425     Brw filed Chp 11 which halted f/c action. Debtor is operating
               under D.I.P. and making protection payments of interest and
               escrow.  Court approved sale of property to new entity.  Secured
               claim for $2,325,000.00.  Closing expected within 60 days.

 440000430     Title report revealed two junior liens placed on property.
               Borrower notified of default.  Servicer woring with tenant to
               clear Lockbox delays.

 245114295     Lockbox in place and loan current. Cash Mgmt Agrmt reached which
               deposits two payments into debt service reserve to be used in
               event of default.


<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