<PAGE> 1
EXHIBIT 7
CLASS A CLASS PERCENTAGES
<TABLE>
<CAPTION>
CLASS A CLASS A CLASS A
PAYMENT DATE MINIMUM SCHEDULED SUPPLEMENTAL
OCCURRING IN PERCENTAGE PERCENTAGE PERCENTAGE
------------ ---------- ---------- ------------
<S> <C> <C> <C>
July 2000............ 64.69% 64.69% 63.47%
August 2000.......... 64.65% 64.65% 63.73%
September 2000....... 64.61% 64.61% 63.39%
October 2000......... 64.56% 64.56% 63.05%
November 2000........ 64.52% 64.52% 63.00%
December 2000........ 64.02% 64.02% 63.59%
January 2001......... 64.03% 64.03% 63.41%
February 2001........ 64.03% 64.03% 63.42%
March 2001........... 64.03% 64.03% 63.30%
April 2001........... 64.03% 64.03% 63.12%
May 2001............. 64.03% 64.03% 62.82%
June 2001............ 64.03% 64.03% 62.82%
July 2001............ 64.03% 64.03% 62.83%
August 2001.......... 64.03% 64.03% 62.83%
September 2001....... 64.03% 64.03% 62.53%
October 2001......... 64.04% 64.04% 62.23%
November 2001........ 64.04% 64.04% 62.23%
December 2001........ 64.04% 64.04% 62.23%
January 2002......... 64.04% 64.04% 62.11%
February 2002........ 64.04% 64.04% 62.05%
March 2002........... 64.04% 64.04% 61.99%
April 2002........... 64.04% 64.04% 61.82%
May 2002............. 64.04% 64.04% 61.63%
June 2002............ 64.05% 64.05% 61.63%
July 2002............ 64.05% 64.05% 61.64%
August 2002.......... 64.05% 64.05% 61.63%
September 2002....... 64.05% 64.05% 61.33%
October 2002......... 64.05% 64.05% 61.34%
November 2002........ 64.05% 64.05% 61.33%
December 2002........ 64.05% 64.05% 61.33%
January 2003......... 64.06% 64.06% 61.33%
February 2003........ 64.06% 64.06% 61.32%
March 2003........... 64.06% 64.06% 61.32%
April 2003........... 64.06% 64.06% 61.32%
May 2003............. 64.06% 64.06% 61.31%
June 2003............ 64.06% 64.06% 61.31%
July 2003............ 64.06% 64.06% 61.30%
August 2003.......... 64.07% 64.06% 61.30%
September 2003....... 64.07% 64.06% 61.29%
October 2003......... 64.07% 64.06% 61.29%
November 2003........ 64.07% 64.06% 61.27%
December 2003........ 64.07% 64.07% 61.27%
January 2004......... 64.07% 64.07% 61.26%
February 2004........ 64.08% 64.07% 61.25%
March 2004........... 64.08% 64.07% 60.65%
April 2004........... 64.08% 64.07% 60.04%
May 2004............. 64.08% 64.07% 59.44%
June 2004............ 64.08% 64.07% 59.43%
July 2004............ 64.08% 64.07% 59.41%
August 2004.......... 64.09% 64.07% 59.40%
September 2004....... 64.09% 64.08% 59.39%
October 2004......... 64.09% 64.07% 59.37%
November 2004........ 64.09% 64.07% 59.36%
December 2004........ 64.09% 64.08% 59.35%
January 2005......... 64.10% 64.08% 59.33%
</TABLE>
<TABLE>
<CAPTION>
CLASS A CLASS A CLASS A
PAYMENT DATE MINIMUM SCHEDULED SUPPLEMENTAL
OCCURRING IN PERCENTAGE PERCENTAGE PERCENTAGE
------------ ---------- ---------- ------------
<S> <C> <C> <C>
February 2005........ 64.10% 64.07% 59.31%
March 2005........... 64.10% 64.07% 59.29%
April 2005........... 64.10% 64.08% 59.27%
May 2005............. 64.10% 64.07% 59.25%
June 2005............ 64.11% 64.07% 59.23%
July 2005............ 64.11% 64.07% 59.20%
August 2005.......... 64.10% 64.07% 59.18%
September 2005....... 64.11% 64.07% 59.15%
October 2005......... 64.11% 64.07% 59.13%
November 2005........ 64.11% 64.07% 59.10%
December 2005........ 64.11% 64.07% 59.07%
January 2006......... 64.12% 64.07% 59.04%
February 2006........ 64.12% 64.06% 59.01%
March 2006........... 64.12% 64.06% 58.98%
April 2006........... 64.12% 64.06% 58.94%
May 2006............. 64.12% 64.05% 58.90%
June 2006............ 64.12% 64.05% 58.86%
July 2006............ 64.12% 64.04% 58.82%
August 2006.......... 64.12% 64.03% 58.78%
September 2006....... 64.12% 64.03% 58.74%
October 2006......... 64.12% 64.02% 58.69%
November 2006........ 64.12% 64.02% 58.64%
December 2006........ 64.12% 64.01% 58.59%
January 2007......... 64.11% 64.00% 58.54%
February 2007........ 64.11% 63.99% 58.49%
March 2007........... 64.12% 63.99% 58.43%
April 2007........... 64.12% 63.97% 58.38%
May 2007............. 64.11% 63.97% 58.32%
June 2007............ 64.11% 63.95% 58.26%
July 2007............ 64.11% 63.94% 58.20%
August 2007.......... 64.10% 63.94% 58.13%
September 2007....... 64.10% 63.92% 58.07%
October 2007......... 64.10% 63.91% 58.00%
November 2007........ 64.10% 63.90% 57.93%
December 2007........ 64.09% 63.88% 57.85%
January 2008......... 64.09% 63.86% 57.78%
February 2008........ 64.09% 63.85% 57.70%
March 2008........... 64.08% 63.84% 57.62%
April 2008........... 64.08% 63.82% 57.53%
May 2008............. 64.08% 63.81% 57.45%
June 2008............ 64.07% 63.79% 57.36%
July 2008............ 64.07% 63.77% 57.27%
August 2008.......... 64.06% 63.75% 57.18%
September 2008....... 64.06% 63.73% 57.08%
October 2008......... 64.05% 63.71% 56.99%
November 2008........ 64.05% 63.68% 56.88%
December 2008........ 64.04% 63.66% 56.78%
January 2009......... 64.04% 63.64% 56.68%
February 2009........ 64.03% 63.61% 56.57%
March 2009........... 64.02% 63.59% 56.45%
April 2009........... 64.02% 63.57% 56.34%
May 2009............. 64.01% 63.53% 56.22%
June 2009............ 64.00% 63.51% 56.10%
July 2009............ 64.00% 63.48% 55.98%
August 2009.......... 63.98% 63.45% 55.85%
</TABLE>
41
<PAGE> 2
CLASS A CLASS PERCENTAGES (CONTINUED)
<TABLE>
<CAPTION>
CLASS A CLASS A CLASS A
PAYMENT DATE MINIMUM SCHEDULED SUPPLEMENTAL
OCCURRING IN PERCENTAGE PERCENTAGE PERCENTAGE
------------ ---------- ---------- ------------
<S> <C> <C> <C>
September 2009....... 63.98% 63.42% 55.72%
October 2009......... 63.96% 63.39% 55.59%
November 2009........ 63.96% 63.35% 55.45%
December 2009........ 63.94% 63.31% 55.31%
January 2010......... 63.94% 63.28% 55.17%
February 2010........ 63.92% 63.24% 55.02%
March 2010........... 63.91% 63.20% 54.87%
April 2010........... 63.90% 63.16% 54.72%
May 2010............. 63.88% 63.12% 54.56%
June 2010............ 63.87% 63.08% 54.40%
July 2010............ 63.86% 63.04% 54.24%
August 2010.......... 63.84% 62.99% 54.07%
September 2010....... 63.83% 62.94% 53.90%
October 2010......... 63.81% 62.89% 53.72%
November 2010........ 63.79% 62.84% 53.54%
December 2010........ 63.77% 62.79% 53.36%
January 2011......... 63.75% 62.73% 53.17%
February 2011........ 63.73% 62.68% 52.98%
March 2011........... 63.71% 62.62% 52.78%
April 2011........... 63.69% 62.57% 52.58%
May 2011............. 63.67% 62.50% 52.38%
June 2011............ 63.65% 62.44% 52.17%
July 2011............ 63.62% 62.38% 51.96%
August 2011.......... 63.60% 62.31% 51.74%
September 2011....... 63.57% 62.24% 51.51%
October 2011......... 63.54% 62.17% 51.29%
November 2011........ 63.51% 62.10% 51.06%
December 2011........ 63.48% 62.02% 50.82%
January 2012......... 63.45% 61.94% 50.58%
February 2012........ 63.42% 61.87% 50.34%
March 2012........... 63.39% 61.79% 50.09%
April 2012........... 63.35% 61.71% 49.83%
May 2012............. 63.31% 61.62% 49.57%
June 2012............ 63.27% 61.53% 49.31%
July 2012............ 63.24% 61.44% 49.04%
August 2012.......... 63.20% 61.34% 48.76%
September 2012....... 63.15% 61.25% 48.49%
October 2012......... 63.10% 61.15% 48.20%
November 2012........ 63.06% 61.05% 47.91%
December 2012........ 63.01% 60.95% 47.61%
January 2013......... 62.97% 60.84% 47.31%
February 2013........ 62.92% 60.73% 47.01%
March 2013........... 62.86% 60.62% 46.70%
April 2013........... 62.80% 60.50% 46.38%
May 2013............. 62.75% 60.39% 46.06%
June 2013............ 62.69% 60.26% 45.72%
July 2013............ 62.63% 60.14% 45.39%
August 2013.......... 62.57% 60.01% 45.05%
September 2013....... 62.50% 59.88% 44.71%
October 2013......... 62.43% 59.74% 44.35%
November 2013........ 62.36% 59.61% 44.00%
December 2013........ 62.29% 59.47% 43.63%
January 2014......... 62.22% 59.33% 43.26%
February 2014........ 62.14% 59.18% 42.89%
March 2014........... 62.06% 59.03% 42.51%
April 2014........... 61.98% 58.88% 42.12%
May 2014............. 61.90% 58.72% 41.72%
</TABLE>
<TABLE>
<CAPTION>
CLASS A CLASS A CLASS A
PAYMENT DATE MINIMUM SCHEDULED SUPPLEMENTAL
OCCURRING IN PERCENTAGE PERCENTAGE PERCENTAGE
------------ ---------- ---------- ------------
<S> <C> <C> <C>
June 2014............ 61.81% 58.56% 41.32%
July 2014............ 61.72% 58.40% 40.91%
August 2014.......... 61.63% 58.23% 40.50%
September 2014....... 61.54% 58.06% 40.08%
October 2014......... 61.44% 57.88% 39.65%
November 2014........ 61.34% 57.70% 39.22%
December 2014........ 61.23% 57.52% 38.78%
January 2015......... 61.12% 57.33% 38.33%
February 2015........ 61.01% 57.13% 37.88%
March 2015........... 60.90% 56.94% 37.42%
April 2015........... 60.77% 56.73% 36.95%
May 2015............. 60.65% 56.53% 36.46%
June 2015............ 60.51% 56.31% 35.98%
July 2015............ 60.38% 56.09% 35.48%
August 2015.......... 60.24% 55.86% 34.98%
September 2015....... 60.09% 55.62% 34.48%
October 2015......... 59.94% 55.39% 33.95%
November 2015........ 59.78% 55.15% 33.43%
December 2015........ 59.62% 54.89% 32.90%
January 2016......... 59.45% 54.64% 32.35%
February 2016........ 59.28% 54.38% 31.80%
March 2016........... 59.10% 54.11% 31.25%
April 2016........... 58.92% 53.84% 30.68%
May 2016............. 58.72% 53.55% 30.10%
June 2016............ 58.53% 53.27% 29.52%
July 2016............ 58.32% 52.98% 28.93%
August 2016.......... 58.11% 52.67% 28.33%
September 2016....... 57.90% 52.37% 27.72%
October 2016......... 57.69% 52.07% 27.11%
November 2016........ 57.46% 51.75% 26.48%
December 2016........ 57.24% 51.43% 25.86%
January 2017......... 57.00% 51.11% 25.22%
February 2017........ 56.76% 50.78% 24.57%
March 2017........... 56.51% 50.43% 23.91%
April 2017........... 56.25% 50.09% 23.25%
May 2017............. 56.00% 49.74% 22.58%
June 2017............ 55.74% 49.38% 21.90%
July 2017............ 55.47% 49.02% 21.20%
August 2017.......... 55.20% 48.66% 20.51%
September 2017....... 54.92% 48.29% 19.80%
October 2017......... 54.63% 47.92% 19.09%
November 2017........ 54.34% 47.53% 18.37%
December 2017........ 54.04% 47.14% 17.64%
January 2018......... 53.74% 46.75% 16.90%
February 2018........ 53.42% 46.35% 16.15%
March 2018........... 53.10% 45.94% 15.39%
April 2018........... 52.78% 45.52% 14.62%
May 2018............. 52.44% 45.09% 13.84%
June 2018............ 52.09% 44.67% 13.05%
July 2018............ 51.74% 44.22% 12.25%
August 2018.......... 51.37% 43.78% 11.44%
September 2018....... 51.00% 43.32% 10.63%
October 2018......... 50.62% 42.86% 9.80%
November 2018........ 50.23% 42.38% 8.96%
December 2018........ 49.83% 41.90% 8.11%
January 2019......... 49.42% 41.41% 7.25%
February 2019........ 49.00% 40.92% 6.39%
</TABLE>
42
<PAGE> 3
CLASS A CLASS PERCENTAGES (CONTINUED)
<TABLE>
<CAPTION>
CLASS A CLASS A CLASS A
PAYMENT DATE MINIMUM SCHEDULED SUPPLEMENTAL
OCCURRING IN PERCENTAGE PERCENTAGE PERCENTAGE
------------ ---------- ---------- ------------
<S> <C> <C> <C>
March 2019........... 48.57% 40.41% 5.51%
April 2019........... 48.13% 39.90% 4.62%
May 2019............. 47.68% 39.37% 3.71%
June 2019............ 47.22% 38.84% 2.80%
July 2019............ 46.75% 38.30% 1.88%
August 2019.......... 46.26% 37.74% 0.94%
September 2019....... 45.77% 37.18% 0.00%
October 2019......... 45.26% 36.62%
November 2019........ 44.73% 36.04%
December 2019........ 44.21% 35.45%
January 2020......... 43.66% 34.85%
February 2020........ 43.10% 34.24%
March 2020........... 42.53% 33.62%
April 2020........... 41.95% 32.99%
May 2020............. 41.35% 32.35%
June 2020............ 40.74% 31.70%
July 2020............ 40.11% 31.03%
August 2020.......... 39.47% 30.36%
September 2020....... 38.81% 29.68%
October 2020......... 38.15% 28.98%
November 2020........ 37.46% 28.27%
December 2020........ 36.76% 27.56%
January 2021......... 36.05% 26.83%
February 2021........ 35.31% 26.09%
March 2021........... 34.56% 25.33%
April 2021........... 33.80% 24.57%
May 2021............. 33.01% 23.79%
June 2021............ 32.21% 23.00%
July 2021............ 31.40% 22.20%
</TABLE>
<TABLE>
<CAPTION>
CLASS A CLASS A CLASS A
PAYMENT DATE MINIMUM SCHEDULED SUPPLEMENTAL
OCCURRING IN PERCENTAGE PERCENTAGE PERCENTAGE
------------ ---------- ---------- ------------
<S> <C> <C> <C>
August 2021.......... 30.56% 21.39%
September 2021....... 29.71% 20.56%
October 2021......... 28.84% 19.72%
November 2021........ 27.95% 18.87%
December 2021........ 27.04% 18.00%
January 2022......... 26.11% 17.12%
February 2022........ 25.16% 16.23%
March 2022........... 24.19% 15.32%
April 2022........... 23.20% 14.41%
May 2022............. 22.19% 13.47%
June 2022............ 21.16% 12.52%
July 2022............ 20.10% 11.56%
August 2022.......... 19.03% 10.59%
September 2022....... 17.93% 9.59%
October 2022......... 16.81% 8.59%
November 2022........ 15.67% 7.57%
December 2022........ 14.50% 6.54%
January 2023......... 13.31% 5.49%
February 2023........ 12.10% 4.42%
March 2023........... 10.85% 3.34%
April 2023........... 9.59% 2.24%
May 2023............. 8.30% 1.13%
June 2023............ 6.98% 0.00%
July 2023............ 5.64%
August 2023.......... 4.27%
September 2023....... 2.88%
October 2023......... 1.45%
November 2023........ 0.00%
</TABLE>
43
