<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
Exhibit 27
Copelco Capital Receivables LLC
Financial Data Schedule
as of June 30, 2000
This schedule contains summary financial information extracted from the
financial statements of Copelco Capital Receivables LLC and is qualified in its
entirety by reference to such financial statements.
</LEGEND>
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-2000
<PERIOD-END> JUN-30-2000
<CASH> 27,793,999
<SECURITIES> 0
<RECEIVABLES> 1,057,633,755
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 0
<PP&E> 0
<DEPRECIATION> 0
<TOTAL-ASSETS> 1,063,410,124
<CURRENT-LIABILITIES> 0
<BONDS> 889,088,594
<COMMON> 0
0
0
<OTHER-SE> 104,013,209
<TOTAL-LIABILITY-AND-EQUITY> 1,063,410,124
<SALES> 0
<TOTAL-REVENUES> 12,244,308
<CGS> 0
<TOTAL-COSTS> 0
<OTHER-EXPENSES> 1,149,772
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 11,094,536
<INCOME-PRETAX> 602,105
<INCOME-TAX> 0
<INCOME-CONTINUING> 0
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 602,105
<EPS-BASIC> 0
<EPS-DILUTED> 0
<FN>
<F1>
Not required as the registrant is a wholly-owned subsidiary.
</FN>
</TABLE>