Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the...

38
Supplement 2 to the Freddie Mac Not a New Issue Class A Multifamily Variable Rate Certificates, Series M012 Capitalized terms used and not otherwise defined have the respective meanings assigned to them in Freddie Mac’s Class A Multifamily Variable Rate Certificates Offering Circular dated December 1, 2007 (the “Offering Circular”) and its Class A Multifamily Variable Rate Certificates Offering Circular Supplement relating to the Series M012 Class A Certificates, dated December 18, 2007 (the “OCS”). Subclasses A1-A, A1-A1 and A1-A2 have a mandatory tender date of July 15, 2009. These Subclasses are being remarketed on July 15, 2009 by D.A. Davidson & Co. Further details can be found in the Offering Circular, the OCS, the Supplemental Statement dated January 23, 2008 and this Supplemental Statement number 2 dated July 14, 2009 (the “Remarketing Supplement”). The Special Disclosure below updates the Offering Circular, the OCS and the Supplemental Statement dated January 23, 2008. Special Disclosure “Cover Page” The first three lines of the table on the cover of the OCS are replaced with the following lines: Subclass Original Balance Reset Rate until Mandatory Tender Date(1) Mandatory Tender Date Reset Rate Method at Closing Date CUSIP Final Payment Date A1-A .... $90,000,000 5.50% July 15, 2016 Term (2) 31397PPL8 August 15, 2051 A1-A1 . . . 24,000,000 5.50 July 15, 2016 Term (2) 31397PPM6 August 15, 2051 A1-A2 . . . 31,000,000 5.50 July 15, 2016 Term (2) 31397PPN4 August 15, 2051 Remarketing Supplement dated July 14, 2009

Transcript of Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the...

Page 1: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Supplement 2 to the

Freddie MacNot a New Issue

Class A

Multifamily Variable Rate Certificates, Series M012

Capitalized terms used and not otherwise defined have the respective meanings assigned to them inFreddie Mac’s Class A Multifamily Variable Rate Certificates Offering Circular dated December 1, 2007(the “Offering Circular”) and its Class A Multifamily Variable Rate Certificates Offering CircularSupplement relating to the Series M012 Class A Certificates, dated December 18, 2007 (the “OCS”).

Subclasses A1-A, A1-A1 and A1-A2 have a mandatory tender date of July 15, 2009. TheseSubclasses are being remarketed on July 15, 2009 by D.A. Davidson & Co. Further details can be foundin the Offering Circular, the OCS, the Supplemental Statement dated January 23, 2008 and thisSupplemental Statement number 2 dated July 14, 2009 (the “Remarketing Supplement”). The SpecialDisclosure below updates the Offering Circular, the OCS and the Supplemental Statement datedJanuary 23, 2008.

Special Disclosure

“Cover Page”

The first three lines of the table on the cover of the OCS are replaced with the following lines:

SubclassOriginalBalance

Reset Rateuntil MandatoryTender Date(1)

MandatoryTender

Date

Reset RateMethod at

Closing Date CUSIP Final Payment Date

A1-A . . . . $90,000,000 5.50% July 15, 2016 Term (2) 31397PPL8 August 15, 2051A1-A1 . . . 24,000,000 5.50 July 15, 2016 Term (2) 31397PPM6 August 15, 2051A1-A2 . . . 31,000,000 5.50 July 15, 2016 Term (2) 31397PPN4 August 15, 2051

Remarketing Supplement dated July 14, 2009

Page 2: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

“Terms Sheet — Interest”

The last paragraph under this heading on page S-3 of the OCS is deleted and replaced with thefollowing language:

We have entered into a Remarketing Agreement pursuant to which D.A. Davidson & Co. has beenappointed as the “Remarketing Agent” in connection with the remarketing of Class A Certificates thatare tendered to us in connection with a Tender Option or Mandatory Tender. The Remarketing Agentmust use its best efforts to remarket tendered Class A Certificates. The Remarketing Agent may beremoved and discharged of its duties, but any successor to the Remarketing Agent must meet thequalifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent atthe following address:

D.A. Davidson & Co.Municipal Trading Desk

1600 Broadway, 11th FloorDenver, Colorado 80202

303-764-5779800-895-4083

“Terms Sheet — Weighted Average Life (in years)*”

The table under this heading on page S-4 of the OCS is deleted and replaced with the following:

Weighted Average Life (in years from July 15, 2009)*

A1-A, A1-A1 and A1-A2 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.2A1-A3 and A1-B2 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.8A1-A41 and A1-B31 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.9A1-A42 and A1-B32 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23.9A1-B and A1-B1 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21.6A-2 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21.0The Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21.7

* We calculate the weighted average lives based on the assumptions described in Declining Balance Table. The actual weightedaverage lives are likely to differ from those shown, perhaps significantly.

“Terms Sheet — Form”

The first sentence under this heading on page S-4 of the Offering Circular Supplement is deleted andreplaced with the following language:

The Subclass A1-A, A1-A1 and A1-A2 Certificates are issued, held and transferable on the DTCSystem. See The Certificate — Form, Holders and Payment Procedures in the Offering Circular. Theother Subclasses of this Series are issued in certificated form.

If you hold A1-A, A1-A1 or A1-A2 and elect to receive payments of principal, your Certificates willbe removed from the DTC System and will be issued in certificated form. Once an election to receivepayments of principal has been made, your Certificates will continue in certificated form until theapplicable Final Payment Date. Transfer of the Certificates or rescission of your election to receiveprincipal will not return your A1-A, A1-A1 or A1-A2 Certificates to the DTC System.

S-2

Page 3: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

“Declining Balances Table — Percentages of Original Balances Outstanding (1) and WeightedAverage Life”

The percentages of original balances outstanding and the weighted average lives of the Certificatesin the table on pages S-8 and S-9 of the OCS are replaced as follows:

Percentages of Original Balances Outstanding(1) and Weighted Average Life

Date A1-A A1-A1 A1-A2 A1-A3 A1-A41 A1-A42

Closing Date(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2008(2) . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100 100 100 98 99 100December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99 99 99 97 98 100December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 97 97 97 95 96 100December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96 96 96 94 94 100December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 94 94 94 92 93 99December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93 93 93 90 91 97December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91 91 91 89 89 95December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89 89 89 87 87 93December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 87 87 87 85 85 91December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85 85 85 83 83 89December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82 82 82 80 80 86December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79 79 79 77 78 83December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77 77 77 75 75 80December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74 74 74 72 73 77December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71 71 71 69 70 74December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68 68 68 66 66 71December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 64 64 64 63 63 67December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61 61 61 59 60 64December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57 57 57 55 56 60December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52 52 52 51 51 55December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48 48 48 47 47 50December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 44 44 44 43 43 46December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0

Weighted AverageLife (Years from July 15, 2009) . . . . . . . . . . . . . . . . . 23.2 23.2 23.2 22.8 22.9 23.9

(1) Rounded to nearest whole percentage.(2) Percentages shown are based on actual balances on the applicable date.

S-3

Page 4: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Date A1-B A1-B1 A1-B2 A1-B31 A1-B32 A-2 The Assets

Closing Date(2) . . . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 100 100December 15, 2008(2). . . . . . . . . . . . . . . . . . 100 100 100 100 100 96 97December 15, 2009 . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 92 94December 15, 2010 . . . . . . . . . . . . . . . . . . . . 100 100 100 100 100 91 93December 15, 2011 . . . . . . . . . . . . . . . . . . . . 98 98 100 100 100 89 92December 15, 2012 . . . . . . . . . . . . . . . . . . . . 97 97 100 100 100 88 91December 15, 2013 . . . . . . . . . . . . . . . . . . . . 95 95 100 100 100 87 90December 15, 2014 . . . . . . . . . . . . . . . . . . . . 94 94 100 100 100 85 89December 15, 2015 . . . . . . . . . . . . . . . . . . . . 93 93 98 99 100 84 88December 15, 2016 . . . . . . . . . . . . . . . . . . . . 91 91 97 98 100 83 86December 15, 2017 . . . . . . . . . . . . . . . . . . . . 89 89 95 96 100 81 85December 15, 2018 . . . . . . . . . . . . . . . . . . . . 88 88 94 94 100 80 84December 15, 2019 . . . . . . . . . . . . . . . . . . . . 87 87 92 93 99 79 82December 15, 2020 . . . . . . . . . . . . . . . . . . . . 85 85 90 91 97 77 81December 15, 2021 . . . . . . . . . . . . . . . . . . . . 83 83 89 89 95 76 79December 15, 2022 . . . . . . . . . . . . . . . . . . . . 82 82 87 87 93 74 78December 15, 2023 . . . . . . . . . . . . . . . . . . . . 80 80 85 85 91 73 76December 15, 2024 . . . . . . . . . . . . . . . . . . . . 78 78 83 83 89 71 74December 15, 2025 . . . . . . . . . . . . . . . . . . . . 75 75 80 80 86 68 72December 15, 2026 . . . . . . . . . . . . . . . . . . . . 73 73 77 78 83 66 70December 15, 2027 . . . . . . . . . . . . . . . . . . . . 70 70 75 75 80 64 68December 15, 2028 . . . . . . . . . . . . . . . . . . . . 68 68 72 73 77 62 66December 15, 2029 . . . . . . . . . . . . . . . . . . . . 65 65 69 70 74 59 63December 15, 2030 . . . . . . . . . . . . . . . . . . . . 62 62 66 66 71 57 61December 15, 2031 . . . . . . . . . . . . . . . . . . . . 59 59 63 63 67 54 58December 15, 2032 . . . . . . . . . . . . . . . . . . . . 56 56 59 60 64 51 55December 15, 2033 . . . . . . . . . . . . . . . . . . . . 52 52 55 56 60 48 52December 15, 2034 . . . . . . . . . . . . . . . . . . . . 48 48 51 51 55 44 48December 15, 2035 . . . . . . . . . . . . . . . . . . . . 44 44 47 47 50 40 44December 15, 2036 . . . . . . . . . . . . . . . . . . . . 40 40 43 43 46 37 41December 15, 2037 . . . . . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0

Weighted AverageLife (Years from July 15, 2009) . . . . . . . . . 21.6 21.6 22.8 22.9 23.9 21.0 21.7

(2) Percentages shown are based on actual balances on the applicable date.

“Appendix A — Description of the Bonds”

The Appendix A — Description of the Bonds, located on pages A-1 through A-27, is replaced in itsentirety by the attached Appendix A.

“Appendix B — Schedule of Aggregate Outstanding Principal Balances”

The Appendix B — Schedule of Aggregate Outstanding Principal Balances, located on pages B-1through B-8, is replaced in its entirety by the attached Appendix B.

Class A, Multifamily Variable Rate Certificates Offering Circular, dated December 1, 2007 —“Freddie Mac”

The language under this heading on page 3 of the Class A, Multifamily Variable Rate CertificatesOffering Circular, dated December 1, 2007 is deleted in its entirety and replaced with the followinglanguage:

General

Freddie Mac was chartered by Congress in 1970 under the Federal Home Loan Mortgage Cor-poration Act (the “Freddie Mac Act”) to stabilize the nation’s residential mortgage markets and expandopportunities for homeownership and affordable rental housing.

S-4

Page 5: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Our statutory mission is to provide liquidity, stability and affordability to the U.S. housing market.We fulfill our mission by purchasing residential mortgages and mortgage-related securities in thesecondary mortgage market and securitizing them into mortgage-related securities that can be sold toinvestors. We purchase single-family and multifamily mortgage-related securities for our mortgage-related investments portfolio. We also purchase multifamily residential mortgages in the secondarymortgage market and hold those loans either for investment or sale. We finance purchases of ourmortgage-related securities and mortgage loans, and manage our interest-rate and other market risks,primarily by issuing a variety of debt instruments and entering into derivative contracts in the capitalmarkets.

Although we are chartered by Congress, we alone are responsible for making payments on oursecurities. Neither the U.S. government nor any agency or instrumentality of the U.S. government otherthan Freddie Mac guarantees our securities and other obligations.

Our statutory purposes, as stated in our charter, are:

• To provide stability in the secondary market for residential mortgages;

• To respond appropriately to the private capital market;

• To provide ongoing assistance to the secondary market for residential mortgages (includingactivities related to mortgages on housing for low- and moderate-income families involving areasonable economic return that may be less than the return received on other activities) byincreasing the liquidity of mortgage investments and improving the distribution of investmentcapital available for residential mortgage financing; and

• To promote access to mortgage credit throughout the U.S. (including central cities, rural areas andother underserved areas) by increasing the liquidity of mortgage investments and improving thedistribution of investment capital available for residential mortgage financing.

Conservatorship

The Federal Housing Finance Regulatory Reform Act of 2008 (the “Reform Act”) became law onJuly 30, 2008 and was effective immediately. The Reform Act established the Federal Housing FinanceAgency (“FHFA”) as an independent agency with general supervisory and regulatory authority overFreddie Mac. FHFA assumed the duties of our former regulators, the Office of Federal HousingEnterprise Oversight and the U.S. Department of Housing and Urban Development (“HUD”), withrespect to safety, soundness and mission oversight of Freddie Mac. HUD remains our regulator withrespect to fair lending matters.

On September 6, 2008, the Director of FHFA placed Freddie Mac into conservatorship andappointed FHFA as the conservator (the “Conservator”). Upon its appointment, FHFA, as Conservator,immediately succeeded to all rights, titles, powers and privileges of Freddie Mac and of any stockholder,officer or director of Freddie Mac with respect to us and our assets. Under the Reform Act, FHFA, asConservator, may take “such action as may be necessary to put the regulated entity in a sound and solventcondition.” The conservatorship has no specified termination date; we do not know when or how it will beterminated or what our business structure will be during or following the conservatorship, includingwhether we will continue to exist. A copy of the statement issued by FHFA Director James B. Lockhartregarding the placement of Freddie Mac into conservatorship and a copy of a Fact Sheet discussingquestions and answers about the conservatorship are available on FHFA’s website at www.fhfa.gov.

S-5

Page 6: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

The U.S. Department of the Treasury (“Treasury”) and the Board of Governors of the FederalReserve System (the “Federal Reserve”) have announced additional actions that affect us in connectionwith the conservatorship and the economic and housing crisis. On September 7, 2008, Treasury enteredinto a senior preferred stock purchase agreement (the “Purchase Agreement”) with us pursuant to whichTreasury provided us with its commitment to provide up to $100 billion in funding under specifiedconditions. This agreement was amended and restated on September 26, 2008.

The Purchase Agreement requires Treasury, upon the Conservator’s request, to provide funds to usafter any quarter in which we have a negative net worth (that is, our total liabilities exceed our total assets,as reflected on our balance sheet prepared in accordance with generally accepted accounting principles)and also provides for Treasury to provide funds to us if the Conservator determines, at any time, that itwill be mandated by law to appoint a receiver for us unless we receive funds from Treasury under itscommitment. PC Holders have certain limited rights to bring proceedings against Treasury if we fail topay under our guarantee and if Treasury fails to perform its obligations under its funding commitment.For a description of PC Holders’ rights to proceed against Freddie Mac and Treasury, see TheTrust Agreement — Rights Upon Event of Default. The Purchase Agreement contains covenants thatsignificantly restrict our operations and which are described in more detail in our annual report onForm 10-K for the year ended December 31, 2008, filed with the Securities and Exchange Commission(the “SEC”) on March 11, 2009. In exchange for Treasury’s funding commitment, among other things,we issued to Treasury, as an initial commitment fee, one million shares of our senior preferred stock (withan initial aggregate liquidation preference of $1 billion) and a warrant to purchase, for a nominal price,shares of our common stock equal to 79.9% of our common stock outstanding on a fully diluted basis atthe time the warrant is exercised. We did not receive any cash proceeds from Treasury as a result of theinitial issuance of the senior preferred stock or the warrant. Treasury also implemented a program topurchase mortgage-related securities issued by us and the Federal National Mortgage Association(“Fannie Mae”) until December 31, 2009.

On September 18, 2008, Treasury established a new secured lending credit facility (the “LendingAgreement”) that is available to us until December 31, 2009 as a liquidity back-stop. To borrow underthe Lending Agreement, we must post collateral in the form of Freddie Mac or Fannie Mae mortgage-backed securities to secure all such borrowings under the facility. Treasury is not obligated under theLending Agreement to make any loan to us.

In connection with our financial results for the third quarter of 2008, on November 24, 2008, wereceived $13.8 billion from Treasury pursuant to its commitment under the Purchase Agreement.Similarly, in connection with our financial results for the fourth quarter of 2008, the FHFA has submitteda draw request to Treasury under the Purchase Agreement in the amount of $30.8 billion, which weexpect to receive in March 2009. Assuming we receive such funds, the aggregate liquidation preferencefor the senior preferred stock would increase to $45.6 billion.

On November 25, 2008, the Federal Reserve announced a program to purchase up to $500 billion ofmortgage-related securities issued by Freddie Mac, Fannie Mae and the Government National MortgageAssociation (“Ginnie Mae”). According to the Federal Reserve, the goal of this program is to reduce thecost and increase the availability of credit for the purchase of houses, which, in turn, should supporthousing markets and foster improved conditions in financial markets more generally. The FederalReserve began purchasing mortgage-related securities under the program in January 2009. On March 18,2009, the Federal Reserve announced that it would increase this program by $750 billion to $1.25 trillion.

S-6

Page 7: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

In addition, the Federal Reserve indicated that it expects to purchase up to $300 billion of longer-termTreasury securities in the following six months.

On February 18, 2009, Treasury Secretary Geithner issued a statement outlining further efforts byTreasury to strengthen its commitment to us by increasing the funding available under the PurchaseAgreement from $100 billion to $200 billion, affirming Treasury’s plans to continue purchasing FreddieMac mortgage-related securities and increasing the limit on our mortgage-related investments portfolioby $50 billion to $900 billion with a corresponding increase in the amount of allowable debt outstanding.

Details regarding these actions are available on Treasury’s website at www.treas.gov.

We are dependent upon the continued support of Treasury and FHFA in order to continue operatingour business. Our ability to access funds from Treasury under the Purchase Agreement is critical tokeeping us solvent and avoiding appointment of a receiver by FHFA under the statutorily mandatedreceivership provisions of the Reform Act.

Class A, Multifamily Variable Rate Certificates Offering Circular, dated December 1, 2007 —“Additional Information”

The language under this heading on page 4 of the Class A, Multifamily Variable Rate CertificatesOffering Circular, dated December 1, 2007 is deleted in its entirety and replaced with the followinglanguage:

We registered our common stock with the SEC under the Securities Exchange Act of 1934(“Exchange Act”), effective July 18, 2008. As a result, we now file annual, quarterly and currentreports, proxy statements and other information with the SEC. Prior to July 18, 2008, we prepared anannual Information Statement (containing annual financial disclosures and audited consolidated finan-cial statements) and Information Statement Supplements (containing periodic updates to the annualInformation Statement).

As described below, we incorporate certain documents by reference in this Offering Circular, whichmeans that we are disclosing information to you by referring you to those documents rather than byproviding you with separate copies. We incorporate by reference in this Offering Circular (1) our AnnualReport on Form 10-K for the year ended December 31, 2008, filed with the SEC on March 11, 2009;(2) all other reports we have filed with the SEC pursuant to Section 13(a) of the Exchange Act sinceDecember 31, 2008, excluding any information “furnished” to the SEC on Form 8-K; and (3) alldocuments that we file with the SEC pursuant to Section 13(a), 13(c) or 14 of the Exchange Act after thedate of this Offering Circular and prior to the completion of the offering of the Certificates, excluding anyinformation we “furnish” to the SEC on Form 8-K. These documents are collectively referred to as the“Incorporated Documents” and are considered part of this Offering Circular. You should read thisOffering Circular and any applicable Offering Circular Supplement, in conjunction with the IncorporatedDocuments. Information that we incorporate by reference will automatically update information in thisOffering Circular. Therefore, you should rely only on the most current information provided orincorporated by reference in this Offering Circular and any applicable Offering Circular Supplement.

S-7

Page 8: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

You can obtain copies of any of these documents and the Agreement under which Class ACertificates are issued from:

Freddie Mac — Investor Inquiry1551 Park Run Drive, Mailstop D5N

McLean, Virginia 22102-3110Telephone: 1-800-336-3672

(571-382-4000 within the Washington, D.C. area)E-mail: Investor — [email protected]*

We also make these documents available on our internet website at this address:

www.freddiemac.com*

* We are providing this and other internet addresses solely for the information of investors. We do not intend these internet addresses to be activelinks and we are not using references to these addresses to incorporate additional information into this Offering Circular or any Supplement,except as specifically stated in this Offering Circular.

S-8

Page 9: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

App

endi

xA

Des

crip

tion

ofth

eB

onds

Thi

sSu

pple

men

tdo

esno

tpr

ovid

ede

taile

din

form

atio

nab

out

the

Bon

dsun

derl

ying

this

Seri

es,

the

Issu

erid

entif

ied

belo

wor

any

oblig

orth

ereo

n,or

any

righ

tsor

oblig

atio

ns,l

egal

,fin

anci

alor

othe

rwis

e,ar

isin

gth

ereu

nder

orre

late

dth

eret

o.Y

oush

ould

unde

rtak

eyo

urow

nre

view

ofth

eB

onds

unde

rlyi

ngth

isSe

ries

.T

hePr

ojec

tre

late

dto

the

Bon

dsis

not

subj

ect

tost

abili

zatio

n.

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Cou

nty

ofC

uyah

oga,

Ohi

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(A

EPo

rtfo

lio,

LL

CPr

ojec

ts),

Seri

es20

03A

Oct

ober

9,20

0323

2282

GP2

$45,

815,

618

$45,

356,

313

6.50

%M

arch

1,20

45Y

Mar

ch1,

2020

The

Hun

tingt

onN

atio

nal

Ban

kPe

ck,

Shaf

fer

&W

illia

ms

LL

P

Cou

nty

ofC

uyah

oga,

Ohi

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(A

EPo

rtfo

lio,

LL

CPr

ojec

ts),

Seri

es20

03B

Oct

ober

9,20

0323

2282

GQ

07,

403,

850

5,83

9,29

75.

50M

ay1,

2015

YM

ay1,

2015

The

Hun

tingt

onN

atio

nal

Ban

kPe

ck,

Shaf

fer

&W

illia

ms

LL

P

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bai

nbri

dge

Apa

rtm

ents

Proj

ect)

2006

Seri

esI-

AB

onds

June

23,

2006

6063

6YA

E1

3,85

0,00

03,

824,

516

5.75

June

1,20

48Y

June

1,20

23U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bai

nbri

dge

Apa

rtm

ents

Proj

ect)

2006

Seri

esI-

BB

onds

June

23,

2006

6063

6YA

F876

5,70

066

3,28

25.

75D

ecem

ber

1,20

16Y

Dec

embe

r1,

2016

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bai

nbri

dge

Apa

rtm

ents

Proj

ect)

2006

Seri

esI-

CB

onds

June

23,

2006

6063

6YA

G6

9,24

0,00

00

5.75

Febr

uary

1,20

10N

/AFe

brua

ry1,

2010

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Geo

rgia

nC

ourt

Apa

rtm

ents

Proj

ect)

2006

Seri

esII

-AB

onds

June

23,

2006

6063

6YA

J01,

950,

000

1,93

7,09

35.

75Ju

ne1,

2048

YJu

ne1,

2023

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Geo

rgia

nC

ourt

Apa

rtm

ents

Proj

ect)

2006

Seri

esII

-BB

onds

June

23,

2006

6063

6YA

K7

516,

341

442,

385

5.75

Aug

ust

1,20

16Y

Aug

ust

1,20

16U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Geo

rgia

nC

ourt

Apa

rtm

ents

Proj

ect)

2006

Seri

esII

-CB

onds

June

23,

2006

6063

6YA

L5

5,54

0,00

00

5.75

Febr

uary

1,20

10N

/AFe

brua

ry1,

2010

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Lin

daV

ista

Apa

rtm

ents

Proj

ect)

2006

Seri

esII

I-A

Bon

ds

June

23,

2006

6063

6YA

N1

950,

000

943,

712

5.75

June

1,20

48Y

June

1,20

23U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Lin

daV

ista

Apa

rtm

ents

Proj

ect)

2006

Seri

esII

I-B

Bon

ds

June

23,

2006

6063

6YA

P623

7,76

920

2,73

65.

75Ju

ne1,

2016

YJu

ne1,

2016

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Lin

daV

ista

Apa

rtm

ents

Proj

ect)

2006

Seri

esII

I-C

Bon

ds

June

23,

2006

6063

6YA

Q4

3,72

0,00

00

5.75

Febr

uary

1,20

10N

/AFe

brua

ry1,

2010

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,PC

Urb

anR

esid

entia

lFi

nanc

eA

utho

rity

ofth

eC

ityof

Atla

nta,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Aub

urn

Gle

nnA

part

men

tsPr

ojec

t),

Seri

es20

02A

Apr

il3,

2006

0478

5TH

S116

,000

,000

16,0

00,0

007.

00D

ecem

ber

1,20

37Y

Janu

ary

1,20

20B

ank

ofN

ewY

ork

Gol

den

&A

ssoc

iate

s,P.

C.

A-1

Page 10: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Lan

cast

erR

edev

elop

men

tA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(A

uror

aV

illag

eII

Apa

rtm

ents

Proj

ect)

Seri

es20

04

Aug

ust

18,

2004

5137

95D

F8$

7,69

9,65

7$

7,62

9,43

06.

45%

July

1,20

46Y

July

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Stra

dlin

g,Y

occa

Car

lon

&R

auth

Lan

cast

erR

edev

elop

men

tA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

d(A

uror

aV

illag

eII

Apa

rtm

ents

Proj

ect)

Seri

es20

05

Sept

embe

r30

,20

0551

3795

DB

779

3,69

578

6,36

26.

45Ju

ly1,

2046

YJu

ly1,

2021

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Stra

dlin

g,Y

occa

Car

lon

&R

auth

Dis

tric

tof

Col

umbi

aH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(B

arna

byM

anor

Apa

rtm

ents

Proj

ect)

Seri

es19

99

Nov

embe

r23

,19

9925

477P

GL

34,

212,

045

4,11

3,50

77.

38A

pril

1,20

32Y

May

1,20

17W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Hun

ton

&W

illia

ms

and

Julia

B.

Will

iam

s,P.

C.

The

Sout

heas

tTe

xas

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bay

Col

ony

Apa

rtm

ents

)Se

ries

2000

Aug

ust

10,

2000

8415

14D

J87,

306,

950

7,24

0,42

57.

50Ju

ly15

,20

42Y

July

15,

2017

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

John

son

Rad

clif

fe&

Petr

ovL

.L.P

.

Mas

sach

uset

tsD

evel

opm

ent

Fina

nce

Age

ncy

Hou

sing

Rev

enue

Bon

ds(B

ayst

ate

Plac

eL

imite

dPa

rtne

rshi

pIs

sue)

Seri

es20

04

Dec

embe

r10

,20

0457

5840

KW

28,

956,

048

8,87

3,39

26.

50M

ay1,

2046

YD

ecem

ber

1,20

20U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Nix

onPe

abod

yL

LP

Mas

sach

uset

tsD

evel

opm

ent

Fina

nce

Age

ncy

Hou

sing

Rev

enue

Bon

ds(B

ayst

ate

Plac

eL

imite

dPa

rtne

rshi

pIs

sue)

Seri

es20

04

Dec

embe

r10

,20

0457

5840

KX

01,

109,

072

1,05

1,33

96.

50Se

ptem

ber

1,20

24Y

Dec

embe

r1,

2020

Wac

hovi

aB

ank

Nat

iona

lA

ssoc

iatio

n

Nix

onPe

abod

yL

LP

Dev

elop

men

tA

utho

rity

ofFu

lton

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Ben

tC

reek

Apa

rtm

ents

Proj

ect)

Seri

es20

04A

(7)

Apr

il1,

2006

3600

5TA

C9

14,9

08,0

3014

,782

,411

6.60

Apr

il1,

2044

NO

ctob

er1,

2021

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

McK

enna

Lon

g&

Ald

ridg

e,L

LP

Dev

elop

men

tA

utho

rity

ofFu

lton

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Ben

tC

reek

Apa

rtm

ents

Proj

ect)

Seri

es20

04A

Apr

il1,

2006

3600

5TA

D7

949,

043

791,

018

6.60

Janu

ary

1,20

17N

Janu

ary

1,20

17U

.SB

ank

Cor

pora

teT

rust

Serv

ices

McK

enna

Lon

g&

Ald

ridg

e,L

LP

Ohi

oH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Mor

tgag

eR

even

ueB

onds

(Bet

hel

Park

Apa

rtm

ents

Zeb

ulon

Park

Apa

rtm

ents

)Se

ries

2006

K(7

)

June

20,

2006

6769

00PP

26,

400,

000

6,32

0,50

16.

00Ja

nuar

y1,

2043

NJa

nuar

y1,

2023

Hun

tingt

onN

atio

nal

Ban

kK

utak

Roc

kL

LP

Tarr

ant

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Blu

eL

ake

atM

arin

eC

reek

Apa

rtm

ents

Proj

ect)

2004

Janu

ary

1,20

0487

6394

SE8

10,8

82,3

5310

,779

,524

6.50

Janu

ary

1,20

44Y

Janu

ary

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Fulb

righ

t&

Jaw

orsk

iL

.L.P

.an

dK

elly

,H

art

&H

allm

an

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Blu

ffvi

ewSe

nior

Apa

rtm

ents

)Se

ries

2001

May

1,20

0188

275B

GJ1

10,4

69,7

1310

,376

,650

7.60

May

1,20

41Y

May

1,20

18W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bri

dgep

ort

Apa

rtm

ents

Proj

ect)

Seri

es20

04

Dec

embe

r30

,20

0460

6355

LC

76,

530,

320

6,44

9,39

16.

60D

ecem

ber

1,20

41Y

Dec

embe

r1,

2021

UM

BB

ank

N.A

.G

ilmor

e&

Bel

lPC

Hou

sing

Aut

hori

tyof

Cla

yton

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bro

oksi

deA

part

men

tsPr

ojec

t)Se

ries

2005

(6)(

7)

Apr

il28

,20

0518

4160

KP3

10,1

91,4

3110

,109

,273

6.30

Apr

il1,

2045

NA

pril

1,20

22R

egio

nsB

ank

Kin

g&

Spal

ding

LL

P

A-2

Page 11: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

AB

AG

Fina

nce

Aut

hori

tyfo

rN

onpr

ofit

Cor

pora

tions

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bry

teG

arde

nsA

part

men

tsPr

ojec

t)Se

ries

2002

Apr

il29

,20

0200

037N

KW

5$

5,20

6,19

7$

5,13

3,05

77.

00%

Mar

ch1,

2039

YM

arch

1,20

16W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Jone

sH

all

Cou

nty

ofM

ario

n,O

hio

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Car

dina

lO

nePo

rtfo

lio,

LL

CPr

ojec

t),

Seri

es20

06A

Dec

embe

r21

,20

0656

912R

AB

518

,500

,000

18,4

21,1

096.

00D

ecem

ber

1,20

43Y

Dec

embe

r1,

2023

The

Hun

tingt

onN

atio

nal

Ban

kPe

ck,

Shaf

fer

&W

illia

ms

LL

P

Cou

nty

ofM

ario

n,O

hio

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Car

dina

lO

nePo

rtfo

lio,

LL

CPr

ojec

t),

Seri

es20

06B

Dec

embe

r21

,20

0656

912R

AC

32,

507,

942

1,80

4,60

06.

00M

arch

15,

2015

YM

arch

1,20

15T

heH

untin

gton

Nat

iona

lB

ank

Peck

,Sh

affe

r&

Will

iam

sL

LP

Nia

gara

Cou

nty

Indu

stri

alD

evel

opm

ent

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Car

ouse

lPa

rkPr

eser

vatio

n,L

.P.

Proj

ect)

,Se

ries

2005

May

19,

2005

6533

59A

B5

4,20

4,98

24,

165,

015

6.25

Nov

embe

r1,

2046

YD

ecem

ber

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Har

ris

Bea

chPL

LC

Nia

gara

Cou

nty

Indu

stri

alD

evel

opm

ent

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Car

ouse

lPa

rkPr

eser

vatio

n,L

.P.

Proj

ect)

,Se

ries

2005

May

19,

2005

6533

59A

A7

1,58

4,72

31,

363,

136

6.25

July

1,20

16Y

July

1,20

16W

acho

via

Ban

kN

atio

nal

Ass

ocia

tion

Har

ris

Bea

chPL

LC

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

asa

Ram

onA

part

men

tsPr

ojec

t)Se

ries

1999

MM

June

7,19

9913

079F

BA

24,

475,

057

4,39

8,78

07.

50Se

ptem

ber

1,20

35Y

Oct

ober

1,20

16U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

The

Indu

stri

alD

evel

opm

ent

Boa

rdof

The

Met

ropo

litan

Gov

ernm

ent

ofN

ashv

ille

and

Dav

idso

nC

ount

yM

ultif

amily

Hou

sing

Rev

enue

Ref

undi

ngB

onds

(Ced

arPo

inte

Proj

ect)

Seri

es19

87

Apr

il22

,19

8759

2109

AG

79,

500,

000

9,50

0,00

05.

00(3

)A

pril

1,20

17Y

Apr

il1,

2007

Ban

kof

New

Yor

kB

alla

rdSp

ahr

And

rew

s&

Inge

rsol

l,L

LP

Publ

icFa

cilit

ies

Boa

rdof

Ben

ton

Cou

nty,

Ark

ansa

sM

ultif

amily

Hou

sing

Rev

enue

and

Rev

enue

Ref

undi

ngB

onds

(Cha

pel

Rid

geof

Bet

hel

Hei

ghts

Proj

ect)

Seri

es20

03

Aug

ust

8,20

0308

277Y

AG

98,

029,

818

7,95

1,66

86.

50A

ugus

t1,

2045

NSe

ptem

ber

1,20

20R

egio

nsB

ank

Kut

akR

ock

LL

P

Iow

aFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cha

pel

Rid

geof

Ced

arR

apid

sPr

ojec

t)Se

ries

2003

June

11,

2003

4624

6JK

L8

11,0

44,8

5710

,938

,752

6.60

June

1,20

45Y

June

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Dor

sey

&W

hitn

eyL

LP

Iow

aFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cha

pel

Rid

geof

Cou

ncil

Blu

ffs

Proj

ect)

Seri

es20

03

May

9,20

0346

246J

KE

47,

943,

542

7,86

9,58

36.

75M

ay1,

2045

NM

ay1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Dor

sey

&W

hitn

eyL

LP

The

Hea

lth,

Edu

catio

nal

and

Hou

sing

Faci

litie

sB

oard

ofth

eC

ount

yof

Sum

ner,

Tenn

esse

eM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

hape

lR

idge

Apa

rtm

ents

ofG

alla

tin)

Seri

es20

04A

Sept

embe

r21

,20

0486

642L

AB

210

,000

,000

10,0

00,0

006.

50Se

ptem

ber

1,20

44N

Oct

ober

1,20

21R

egio

nsB

ank

Stok

es,

Bar

thol

omew

Eva

ns&

Petr

ee

The

Hea

lth,

Edu

catio

nal

and

Hou

sing

Faci

lity

Boa

rdof

the

City

ofJa

ckso

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

hape

lR

idge

ofJa

ckso

n)Se

ries

2002

(7)

Dec

embe

r20

,20

0246

8741

BP7

5,00

0,00

05,

000,

000

6.75

Dec

embe

r1,

2042

NJa

nuar

y1,

2020

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Bas

sB

erry

&Si

ms

PLC

A-3

Page 12: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Mis

siss

ippi

Hom

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

hape

lR

idge

Apa

rtm

ents

ofJa

ckso

n)Se

ries

2003

-4

Sept

embe

r24

,20

0360

535N

AT

4$

6,81

3,56

1$

6,74

8,45

96.

55%

Sept

embe

r1,

2045

NSe

ptem

ber

1,20

20R

egio

nsB

ank

McG

linch

eySt

affo

rd,

PLL

C

Okl

ahom

aC

ount

yFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cha

pel

Rid

geof

Nor

thE

dmon

dPr

ojec

t)Se

ries

2003

May

1,20

0367

8902

DA

28,

136,

193

8,06

0,44

16.

75M

ay1,

2045

YM

ay1,

2020

Ban

cFi

rst

Floy

dL

awFi

rm,

P.C

.

Ark

ansa

sD

evel

opm

ent

Fina

nce

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

hape

lR

idge

ofN

orth

Litt

leR

ock

Proj

ect)

Seri

es20

03A

Dec

embe

r19

,20

0304

1080

JB9

7,88

6,18

17,

812,

162

6.55

Dec

embe

r1,

2045

YD

ecem

ber

1,20

20R

egio

nsB

ank

Kut

akR

ock

Mis

siss

ippi

Hom

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

hape

lR

idge

ofR

ichl

and

Proj

ect)

Seri

es20

03-2

Sept

embe

r11

,20

0360

535N

AU

19,

239,

353

9,15

2,17

36.

60Se

ptem

ber

1,20

45N

Sept

embe

r1,

2020

Reg

ions

Ban

kM

cGlin

chey

Staf

ford

,PL

LC

Okl

ahom

aC

ount

yFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueR

efun

ding

Bon

ds(C

hape

lR

idge

ofM

WC

Tin

ker

Proj

ect)

Seri

es20

04

Dec

embe

r22

,20

0367

8902

DE

47,

740,

964

7,67

2,15

46.

60D

ecem

ber

1,20

45Y

July

1,20

21B

anc

Firs

tT

heFl

oyd

Law

Firm

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cha

pel

Rid

geof

Blu

eSp

ring

sA

part

men

ts),

2005

Seri

esII

(7)

Dec

embe

r14

,20

0560

6355

PL3

9,80

0,00

09,

716,

891

6.40

Dec

embe

r1,

2047

ND

ecem

ber

1,20

22U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

PC

Ark

ansa

sD

evel

opm

ent

Fina

nce

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

hape

lR

idge

ofSh

erw

ood

Proj

ect)

Seri

es20

04A

Nov

embe

r23

,20

0404

1080

JD5

8,05

2,36

07,

980,

623

6.50

Nov

embe

r1,

2046

NN

ovem

ber

1,20

21R

egio

nsB

ank

Kut

akR

ock

LL

P

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cha

pel

Rid

geof

Uni

onA

part

men

ts),

2005

Seri

esII

I

July

20,

2005

6063

55N

M3

6,36

0,49

86,

304,

976

6.40

July

1,20

47N

July

1,20

22U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

PC

Mis

sour

iH

ousi

ngD

evel

opm

ent

Com

mis

sion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cha

pel

Rid

geof

St.

Jose

phA

part

men

ts),

2005

Seri

esII

July

20,

2005

6063

55N

L5

7,13

3,28

57,

069,

352

6.30

July

1,20

47N

July

1,20

22U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

PC

Tra

vis

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

d(C

ircl

eS

Apa

rtm

ents

)Se

ries

2002

A

Janu

ary

1,20

0289

3907

AC

99,

300,

000

9,30

0,00

07.

20Ja

nuar

y1,

2042

YD

ecem

ber

1,20

18W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Cla

rkri

dge

Vill

asA

part

men

ts)

Seri

es20

02

Sept

embe

r6,

2002

8827

5BH

R2

13,7

63,9

5113

,637

,366

7.00

Sept

embe

r1,

2042

YA

ugus

t1,

2019

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

Hou

ston

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngFi

nanc

eC

orpo

ratio

n(C

lear

woo

dV

illas

Apa

rtm

ents

)Se

ries

2002

A

May

1,20

0244

239P

AA

314

,841

,591

14,7

01,9

607.

00M

ay1,

2042

YA

pril

1,20

19W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Hou

sing

Opp

ortu

nitie

sC

omm

issi

onof

Mon

tgom

ery

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

2004

Issu

eC

(Clo

pper

sM

illM

anor

)

Aug

ust

13,

2004

6133

4MLY

47,

741,

755

7,67

3,82

26.

65Ju

ly1,

2046

YJu

ly1,

2021

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Kut

akR

ock

LL

P

A-4

Page 13: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

obb

Park

Apa

rtm

ents

Proj

ect)

Seri

es20

01A

(6)

July

1,20

0188

275B

GP7

$7,

500,

000

$7,

500,

000

7.40

%Ju

ly1,

2041

YJu

ly1,

2018

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

Hou

sing

Aut

hori

tyof

the

City

ofA

cwor

thM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

obbl

esto

neL

andi

ngA

part

men

tsPr

ojec

t)Se

ries

2002

May

30,

2002

0051

2MA

A0

9,78

8,65

57,

768,

596

6.25

May

1,20

42Y

June

1,20

09U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

Har

riso

nbur

gR

edev

elop

men

tan

dH

ousi

ngA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

2004

Issu

eC

(Col

dH

arbo

rA

part

men

tsPr

ojec

t)Se

ries

2005

May

1,20

0641

5690

NA

07,

911,

232

7,80

7,92

06.

50Ju

ly1,

2041

YJu

ly1,

2018

Am

eric

anN

atio

nal

Ban

kL

eCla

irR

yan

Hou

sing

Aut

hori

tyof

the

City

ofC

anto

n,G

eorg

iaM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

olum

bia

atB

ells

Ferr

yA

pt.

Proj

ect)

Seri

es20

00

Apr

il19

,20

0013

8184

AA

412

,484

,289

06.

25A

pril

1,20

42N

/AA

pril

1,20

17U

.S.B

ank

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

omm

unity

Arm

sA

part

men

ts)

2002

Seri

esL

Aug

ust

13,

2002

1307

7V2P

66,

037,

725

5,95

0,07

27.

00O

ctob

er2,

2038

YO

ctob

er1,

2018

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

omm

unity

Arm

sA

part

men

ts)

2002

Seri

esL

Aug

ust

13,

2002

1307

7V2Q

466

9,31

354

6,55

97.

00Se

ptem

ber

1,20

14Y

Sept

embe

r1,

2014

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

opel

and

Cre

ekA

part

men

ts)

2006

Seri

esW

July

11,

2006

1307

9PD

B6

15,0

00,0

0014

,853

,859

5.65

Janu

ary

1,20

48Y

Janu

ary

1,20

23W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick,

Her

ring

ton

&Su

tclif

fe,

LL

P

Bex

arC

ount

yH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

osta

Alm

aden

aA

part

men

tsPr

ojec

t)Se

ries

2006

Nov

embe

r1,

2006

0883

79X

R8

9,50

0,00

09,

490,

692

6.10

Apr

il1,

2049

YA

pril

1,20

24W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Fulb

righ

t&

Jaw

orsk

i,L

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

osta

Ria

ltoA

part

men

ts)

Seri

es20

07

July

26,

2007

8827

5AB

W9

12,3

85,0

0012

,385

,000

5.35

July

1,20

47N

Aug

ust

1,20

25W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

San

Ant

onio

Hou

sing

Fina

nce

Bon

ds(C

osta

Val

enci

aA

part

men

tsPr

ojec

t)Se

ries

2004

Dec

embe

r1,

2005

7962

65G

B6

11,7

80,0

0011

,702

,026

5.75

June

1,20

48Y

June

1,20

23B

ank

ofN

ewY

ork

Fulb

righ

t&

Jaw

orsk

i,L

LP

The

Sout

heas

tTe

xas

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Cos

taV

erde

Apa

rtm

ents

)Se

ries

2006

Dec

embe

r1,

2006

8415

14D

N9

10,2

12,0

0010

,207

,010

6.10

May

1,20

49N

May

1,20

24W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Cha

pman

Cut

ler

Cou

nty

ofC

ontr

aC

osta

Mul

tifam

ilyM

ortg

age

Rev

enue

Bon

ds(T

heC

ourt

yard

sat

Cyp

ress

Gro

veA

part

men

tsPr

ojec

t)Se

ries

2004

-B(7

)

Dec

embe

r21

,20

0421

2251

CQ

37,

064,

499

6,99

5,63

96.

40D

ecem

ber

1,20

45N

Dec

embe

r1,

2021

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

Hou

sing

Opp

ortu

nitie

sC

omm

issi

onof

Mon

tgom

ery

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

2006

Issu

eA

(Cov

enan

tV

illag

eA

part

men

ts)

Aug

ust

17,

2006

6133

4MPD

66,

418,

000

6,40

2,79

06.

25Ja

nuar

y1,

2049

NJa

nuar

y1,

2024

M&

TB

ank

Kut

akR

ock

LL

P

A-5

Page 14: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Hou

sing

Opp

ortu

nitie

sC

omm

issi

onof

Mon

tgom

ery

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

2006

Issu

eB

(Cov

enan

tV

illag

eA

part

men

ts)

Aug

ust

17,

2006

6133

4MPC

8$

1,18

2,00

0$

06.

25%

Febr

uary

1,20

09N

/AFe

brua

ry1,

2009

M&

TB

ank

Kut

akR

ock

LL

P

Was

hing

ton

Stat

eH

ousi

ngFi

nanc

eC

omm

issi

onM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(C

row

nePo

inte

Apa

rtm

ents

Proj

ect)

Seri

es20

06A

May

26,

2006

9397

8PFD

46,

817,

200

6,81

7,20

06.

15D

ecem

ber

1,20

47Y

Dec

embe

r1,

2022

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Pres

ton

Gat

es&

Elli

s,L

LP

Flor

ida

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyM

ortg

age

Rev

enue

Bon

ds20

07Se

ries

B(C

utle

rH

amm

ock

Apa

rtm

ents

)

Febr

uary

7,20

0734

073J

TV

19,

955,

000

9,91

2,70

56.

70A

ugus

t1,

2048

YA

ugus

t1,

2023

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Haw

kins

,D

elaf

ield

&W

ood

Flor

ida

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyM

ortg

age

Rev

enue

Bon

ds,

2006

Seri

esA

(Cut

ler

Vis

taA

part

men

ts)

Mar

ch28

,20

0634

073J

TA7

7,11

0,32

17,

018,

607

6.15

Oct

ober

1,20

42Y

Oct

ober

1,20

22U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Haw

kins

,D

elaf

ield

&W

ood

Illin

ois

Hou

sing

Dev

elop

men

tA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Dan

bury

Cou

rtA

part

men

tsPh

ase

IIPr

ojec

t)Se

ries

2006

June

29,

2006

4520

3LA

A1

7,06

6,00

07,

025,

978

6.00

July

1,20

48Y

July

1,20

23U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Ice

Mill

er

City

ofL

ong

Bea

chM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(D

ecro

Lon

gB

each

—M

ultip

leD

evel

opm

ents

)Se

ries

2004

A

Apr

il8,

2004

5424

27A

Z2

15,1

86,7

4714

,998

,185

6.40

July

1,20

42Y

Apr

il1,

2021

Ban

kof

New

Yor

kQ

uint

&T

him

mig

LL

P

City

ofL

ong

Bea

chM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(D

ecro

Lon

gB

each

–M

ultip

leD

evel

opm

ents

)Se

ries

2006

A

Mar

ch23

,20

0654

2427

BA

66,

000,

000

05.

00A

ugus

t1,

2009

N/A

Aug

ust

1,20

09B

ank

ofN

ewY

ork

Qui

nt&

Thi

mm

igL

LP

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(D

elM

onte

Pine

sA

part

men

tsPr

ojec

t)Se

ries

1999

Q

May

6,19

9913

079P

AK

910

,354

,015

10,1

63,8

346.

80A

pril

1,20

36Y

May

1,20

17U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Orr

ick,

Her

ring

ton

&Su

tclif

fe

Dev

elop

men

tA

utho

rity

ofFu

lton

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Dog

woo

dA

part

men

tsPr

ojec

t)Se

ries

2004

(7)

Mar

ch24

,20

0436

005T

AB

123

,812

,909

23,6

00,6

286.

50M

arch

1,20

44N

Apr

il1,

2021

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Kin

g&

Spal

ding

LL

P

Hou

sing

Fina

nce

Aut

hori

tyof

Mia

mi-

Dad

eC

ount

y(F

lori

da)

Mul

tifam

ilyM

ortg

age

Rev

enue

Bon

d19

99Se

ries

B(D

ougl

asPo

inte

Apa

rtm

ents

Proj

ect)

Sept

embe

r28

,19

9959

3347

AA

56,

846,

416

6,76

7,24

67.

00Se

ptem

ber

1,20

41Y

Oct

ober

1,20

16B

ank

ofN

ewY

ork

Bry

ant,

Mill

eran

dO

liver

,P.

A.

and

Man

uel

Alo

nso-

Poch

,P.

A.

City

ofC

ham

plin

,M

inne

sota

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Elm

Cre

ekA

part

men

tsPr

ojec

t)Se

ries

2006

Febr

uary

17,

2006

1587

77A

A0

3,61

8,75

63,

572,

844

6.25

Sept

embe

r1,

2042

YSe

ptem

ber

1,20

22U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Ken

nedy

&G

rave

n,C

hart

ered

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

St.

Cha

rles

Cou

nty,

Mis

sour

iM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(T

heE

stat

esat

O’F

allo

nL

akes

Apa

rtm

ents

)Se

ries

2006

(7)

Nov

embe

r9,

2006

7876

4HA

S32,

000,

000

2,00

0,00

06.

70A

ugus

t1,

2044

NSe

ptem

ber

1,20

21B

NY

Tru

stC

ompa

nyof

Mis

sour

i

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

St.

Cha

rles

Cou

nty,

Mis

sour

iM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(T

heE

stat

esat

O’F

allo

nL

akes

Apa

rtm

ents

)Se

ries

2004

Aug

ust

24,

2004

7876

4HA

N4

14,6

00,0

0014

,600

,000

6.70

Aug

ust

1,20

44N

Sept

embe

r1,

2021

BN

YT

rust

Com

pany

ofM

isso

uri

Gilm

ore

&B

ell,

P.C

.

A-6

Page 15: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Dis

tric

tof

Col

umbi

aH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

d(F

airc

liff

Plaz

aE

ast

Apa

rtm

ents

Proj

ect)

Seri

es20

02

Mar

ch8,

2002

2547

7PG

K5

$6,

809,

238

$6,

717,

344

7.20

%M

arch

1,20

39Y

Mar

ch1,

2006

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Squi

re,

Sand

ers

&D

emps

ey,

L.L

.P.

Dis

tric

tof

Col

umbi

aH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

airc

liff

Plaz

aW

est

Apa

rtm

ents

Proj

ect)

Seri

es20

05B

Mar

ch18

,20

0525

477P

FH3

580,

318

551,

770

6.50

Apr

il1,

2025

YM

arch

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Squi

re,

Sand

ers

&D

emps

ey,

L.L

.P.

Dis

tric

tof

Col

umbi

aH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

airc

liff

Plaz

aW

est

Apa

rtm

ents

Proj

ect)

Seri

es20

05A

Mar

ch18

,20

0525

477P

FJ9

11,2

34,3

5911

,136

,020

6.50

Febr

uary

1,20

47Y

Mar

ch1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Squi

re,

Sand

ers

&D

emps

ey,

L.L

.P.

Dis

tric

tof

Col

umbi

aH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

ort

Cha

plin

Park

Apa

rtm

ents

Proj

ect)

Seri

es19

99

Dec

embe

r21

,19

9925

477P

BP9

24,2

21,5

6323

,772

,595

6.90

Janu

ary

12,

2035

YJa

nuar

y1,

2016

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

and

Julia

B.

Will

iam

s

Was

hing

ton

Stat

eH

ousi

ngFi

nanc

eC

omm

issi

onM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

ort

Van

couv

erT

erra

ceA

part

men

tsPr

ojec

t)Se

ries

2003

A

Apr

il3,

2003

9397

8PFF

96,

037,

676

5,95

0,11

16.

65Se

ptem

ber

1,20

39Y

Sept

embe

r1,

2019

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Pres

ton

Gat

es&

Elli

sL

LP

Flor

ida

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyM

ortg

age

Rev

enue

Bon

ds20

06Se

ries

B(F

oxH

ollo

wA

part

men

ts)

Mar

ch16

,20

0634

073J

SZ3

6,63

5,00

06,

635,

000

6.00

Sept

embe

r1,

2020

YO

ctob

er1,

2025

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Bry

ant,

Mill

eran

dO

liver

,P.

A.

and

Man

uel

Alo

nso-

Poch

,P.

A.

Hou

sing

Aut

hori

tyof

the

City

ofSa

cram

ento

Var

iabl

eR

ate

Dem

and

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Fre

mon

tM

ews

Apa

rtm

ents

),20

03Is

sue

D

Nov

embe

r14

,20

0478

587N

AX

414

,132

,664

13,6

87,4

956.

30N

ovem

ber

1,20

38Y

Nov

embe

r1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Iow

aFi

nanc

eA

utho

rity

Var

iabl

eR

ate

Dem

and

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Gab

les

atJo

hnst

onC

omm

ons

Proj

ect)

,Se

ries

2002

(7)

Apr

il1,

2005

4624

6JK

Q7

12,2

99,5

2312

,181

,923

6.50

Dec

embe

r1,

2037

ND

ecem

ber

1,20

27W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Bro

wn,

Win

ick,

Gra

ves,

Gro

ss,

Bas

kerv

ille

and

Scho

eneb

aum

,P.

L.C

.

Iow

aFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Gab

les

atJo

hnst

onC

omm

ons

Proj

ect)

,Se

ries

2005

May

4,20

0546

246J

KR

51,

208,

906

1,19

7,41

56.

50D

ecem

ber

1,20

37N

Dec

embe

r1,

2027

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Bro

wn,

Win

ick,

Gra

ves,

Gro

ss,

Bas

kerv

ille

and

Scho

eneb

aum

,P.

L.C

.D

istr

ict

ofC

olum

bia

Hou

sing

Fina

nce

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

ond

(Gar

fiel

dPa

rkA

part

men

ts)

Seri

es19

99

Aug

ust

31,

1999

2547

7PG

J83,

011,

602

2,93

4,95

17.

25Ju

ly1,

2031

YA

ugus

t1,

2017

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

and

Julia

B.

Will

iam

s

Cou

nty

ofC

uyah

oga,

Ohi

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(G

ates

Mill

sIn

vest

ors,

LL

CPr

ojec

t),

Seri

es20

05A

Nov

embe

r4,

2005

2322

82H

F37,

321,

911

7,25

4,27

66.

25A

pril

1,20

47Y

Apr

il1,

2022

The

Hun

tingt

onN

atio

nal

Ban

kPe

ck,

Shaf

fer

&W

illia

ms

LL

P

Cou

nty

ofC

uyah

oga,

Ohi

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(G

ates

Mill

sIn

vest

ors,

LL

CPr

ojec

t),

Seri

es20

05B

Nov

embe

r4,

2005

2322

82H

G1

729,

317

589,

484

6.25

Sept

embe

r1,

2014

YSe

ptem

ber

1,20

14T

heH

untin

gton

Nat

iona

lB

ank

Peck

,Sh

affe

r&

Will

iam

sL

LP

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

Cou

nty

ofM

aric

opa

Tax-

Exe

mpt

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Gle

nbro

okTe

rrac

eA

part

men

tsPr

ojec

t)20

04(7

)

June

29,

2004

5668

23SZ

49,

874,

128

9,74

1,18

66.

50Fe

brua

ry1,

2041

NFe

brua

ry1,

2021

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Kut

akR

ock

LL

P

A-7

Page 16: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Hou

sing

Fina

nce

Cor

pora

tion

ofE

nnis

Mul

tifam

ilyH

ousi

ngR

even

ueB

ond

(Gra

ceTo

wnh

omes

Proj

ect)

Seri

es20

00(7

)

May

23,

2000

2934

39A

A3

$2,

944,

600

$2,

944,

600

6.50

%Ju

ne1,

2042

NJu

ne1,

2017

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

McC

all,

Park

hurs

t&

Hor

ton,

L.L

.PH

ousi

ngFi

nanc

eA

utho

rity

ofL

eeC

ount

y,Fl

orid

aM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(H

awk’

sL

andi

ngA

part

men

ts)

Seri

es20

03

July

31,

2003

5234

9HA

T0

9,77

4,40

79,

682,

778

6.65

Aug

ust

1,20

45Y

Aug

ust

1,20

18U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Nab

ors,

Gib

lin&

Nic

kers

on,

P.A

.

Hou

sing

Aut

hori

tyof

the

City

ofV

illa

Ric

aM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(H

icko

ryFa

llsA

part

men

ts)

Seri

es20

02(6

)(7)

Dec

embe

r27

,20

0292

7044

AA

512

,350

,000

12,3

44,5

926.

50D

ecem

ber

1,20

45N

Janu

ary

1,20

10U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Hic

kory

Tra

ceA

part

men

ts)

Seri

es20

02

Nov

embe

r1,

2002

8827

5BJD

111

,379

,316

11,2

75,3

197.

00N

ovem

ber

1,20

42Y

Dec

embe

r1,

2019

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Hill

side

Apa

rtm

ents

)Se

ries

2001

A

Dec

embe

r1,

2001

8827

5BG

X0

12,5

00,0

0012

,500

,000

7.00

Dec

embe

r1,

2041

YN

ovem

ber

1,20

18W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Hom

esat

Peca

nG

rove

)Se

ries

2005

(7)

Janu

ary

1,20

0588

275B

LW6

13,9

60,5

5813

,837

,637

6.50

Janu

ary

1,20

45N

Janu

ary

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Lou

isia

naH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(H

oope

rPo

inte

Res

iden

ces

Proj

ect)

Seri

es20

07

May

31,

2007

5462

6XA

K4

10,2

50,0

0010

,238

,961

5.75

Apr

il1,

2049

NA

pril

1,20

24R

egio

nsB

ank

Cor

pora

teT

rust

Fole

y&

Jude

ll,L

.L.P

.

Kits

apC

ount

yC

onso

lidat

edH

ousi

ngA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Hos

tmar

kA

part

men

tsPr

ojec

t)Se

ries

2003

June

30,

2003

4980

36A

A0

4,30

0,00

04,

300,

000

6.75

Dec

embe

r1,

2039

YD

ecem

ber

1,20

19U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Fost

erPe

pper

&Sh

elfe

lman

PLL

C

Dis

tric

tof

Col

umbi

aH

ousi

ngFi

nanc

eA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(H

unte

rPi

nes

Proj

ect)

Seri

es20

06

Janu

ary

31,

2006

2547

7PFZ

310

,633

,000

10,5

44,5

856.

25Ja

nuar

y1,

2048

YJa

nuar

y1,

2023

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Squi

re,

Sand

ers

&D

emps

ey,

L.L

.P.

Flor

ida

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyM

ortg

age

Rev

enue

Bon

ds20

06Se

ries

C(H

untin

gton

Res

erve

Apa

rtm

ents

)

Mar

ch16

,20

0634

073J

SY6

6,51

5,00

06,

515,

000

6.00

Sept

embe

r1,

2050

YO

ctob

er1,

2025

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Bry

ant,

Mill

eran

dO

liver

,P.

A.

and

Man

uel

Alo

nso-

Poch

,P.

A.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Irv

ing

Scho

olA

part

men

tsPr

ojec

t)Se

ries

2007

A

Aug

ust

31,

2007

7919

00E

W9

1,95

0,00

01,

950,

000

5.85

Aug

ust

1,20

47N

Oct

ober

1,20

24U

MB

Ban

k,N

.A.

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Irv

ing

Scho

olA

part

men

tsPr

ojec

t)Se

ries

2007

B

Aug

ust

31,

2007

7919

00E

X7

8,05

0,00

08,

050,

000

5.85

Oct

ober

1,20

11N

Oct

ober

1,20

11U

MB

Ban

k,N

.A.

Gilm

ore

&B

ell,

P.C

.

A-8

Page 17: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

City

ofY

onke

rsIn

dust

rial

Dev

elop

men

tA

genc

yM

ulti-

Fam

ilyH

ousi

ngR

even

ueB

onds

(Jef

fers

onTe

rrac

eL

LC

Proj

ect,

Seri

es20

06

Dec

embe

r13

,20

0698

6090

AZ

1$

3,60

0,00

0$

3,57

5,45

85.

95%

May

1,20

48N

May

1,20

23U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Har

ris

Bea

chPL

LC

City

ofY

onke

rsIn

dust

rial

Dev

elop

men

tA

genc

yM

ulti-

Fam

ilyH

ousi

ngR

even

ueB

onds

(Jef

fers

onTe

rrac

eL

LC

Proj

ect,

Seri

es20

06

Dec

embe

r13

,20

0698

6090

BG

280

0,00

00

5.95

Nov

embe

r1,

2008

N/A

Nov

embe

r1,

2008

U.S

.Ban

kC

orpo

rate

Tru

stSe

rvic

es

Har

ris

Bea

chPL

LC

Dev

elop

men

tA

utho

rity

ofC

olum

bus,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Joh

nsto

nM

illL

ofts

Apa

rtm

ents

Proj

ect)

Seri

es20

02A

Apr

il4,

2002

1991

2HB

D0

13,7

75,2

1111

,477

,492

6.25

Mar

ch1,

2042

YM

ay1,

2018

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Hun

ton

&W

illia

ms

City

and

Cou

nty

ofD

enve

r,C

olor

ado

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Jua

nita

Nol

asco

Proj

ect)

Seri

es20

07

Oct

ober

19,

2007

2491

90FZ

75,

128,

442

5,12

8,44

25.

70O

ctob

er1,

2047

NO

ctob

er1,

2024

Zio

nsB

ank

Kut

akR

ock

LL

P

City

and

Cou

nty

ofD

enve

r,C

olor

ado

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Jua

nita

Nol

asco

Proj

ect)

Seri

es20

07

Oct

ober

19,

2007

2491

90G

A1

352,

637

352,

637

5.70

July

1,20

11N

July

1,20

11Z

ions

Ban

kK

utak

Roc

kL

LP

City

and

Cou

nty

ofD

enve

r,C

olor

ado

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Jua

nita

Nol

asco

Proj

ect)

Seri

es20

07

Oct

ober

19,

2007

2491

90G

B9

752,

114

552,

016

5.70

Aug

ust

1,20

13N

Aug

ust

1,20

13Z

ions

Ban

kK

utak

Roc

kL

LP

Was

hing

ton

Stat

eH

ousi

ngFi

nanc

eC

omm

issi

onM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(K

amia

kin

Apa

rtm

ents

Proj

ect)

,Se

ries

2005

A

Dec

embe

r8,

2005

9397

8PFA

06,

620,

000

6,62

0,00

05.

50M

ay1,

2042

YM

ay1,

2022

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Pres

ton

Gat

es&

Elli

sL

LP

Penn

sylv

ania

Hou

sing

Fina

nce

Age

ncy

Lim

ited

Obl

igat

ion

Mul

tifam

ilyD

evel

opm

ent

Bon

ds,

Issu

e20

03-J

(Fed

eral

lyTa

xE

xem

pt)

(KB

Penn

L.P

.Pr

ojec

ts)

Seri

esJ-

1

Nov

embe

r25

,20

0370

8793

BG

88,

180,

861

8,10

1,79

66.

60M

ay1,

2045

YJu

ne1,

2020

Man

ufac

ture

rsan

dT

rade

Tru

stC

ompa

ny

Eck

ert

Seam

ans

Che

rin

&M

ello

tt,L

LC

Penn

sylv

ania

Hou

sing

Fina

nce

Age

ncy

Lim

ited

Obl

igat

ion

Mul

tifam

ilyD

evel

opm

ent

Bon

ds,

Issu

e20

03-J

(Fed

eral

lyTa

xE

xem

pt)

(KB

Penn

L.P

.Pr

ojec

ts)

Seri

esJ-

2

Nov

embe

r25

,20

0370

8793

BG

F02,

567,

684

2,25

5,55

15.

53Ju

ne1,

2018

YJu

ne1,

2018

Man

ufac

ture

rsan

dT

rade

Tru

stC

ompa

ny

Eck

ert

Seam

ans

Che

rin

&M

ello

tt,L

LC

Cou

nty

ofT

rum

bull,

Ohi

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(K

BPo

rtfo

lioL

LC

,Pr

ojec

ts)

Seri

es20

03A

July

16,

2003

8981

4PA

B9

23,1

61,5

2822

,840

,598

6.75

Janu

ary

1,20

40Y

Febr

uary

1,20

20T

heH

untin

gton

Nat

iona

lB

ank

Peck

,Sh

affe

r&

Will

iam

sL

LP

Cou

nty

ofT

rum

bull,

Ohi

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(K

BPo

rtfo

lioL

LC

,Pr

ojec

ts)

Seri

es20

03B

(IR

PB

onds

)

July

16,

2003

8981

4PA

C7

4,82

4,97

23,

807,

728

5.53

Aug

ust

1,20

17Y

Aug

ust

1,20

17T

heH

untin

gton

Nat

iona

lB

ank

Peck

,Sh

affe

r&

Will

iam

sL

LP

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofK

ansa

sC

ity,

Mis

sour

iM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(K

ensi

ngto

nC

ourt

Apa

rtm

ents

Proj

ect)

Seri

es20

02

Dec

embe

r13

,20

0248

5029

LM

29,

342,

434

9,25

4,93

46.

85D

ecem

ber

1,20

42Y

Janu

ary

1,20

20U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

P.C

.

A-9

Page 18: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(K

ings

Vill

ages

Apa

rtm

ents

Proj

ect)

Seri

es20

00K

July

26,

2000

1307

9PA

F0$1

6,86

2,75

1$1

6,60

4,28

17.

50%

Dec

embe

r1,

2036

YD

ecem

ber

1,20

16W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick,

Her

ring

ton

&Su

ttclif

feL

LP

Hou

sing

Fina

nce

Aut

hori

tyof

Bro

war

dC

ount

y,Fl

orid

aM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

agun

aPo

inte

Apa

rtm

ents

Proj

ect)

Seri

es20

02

June

19,

2002

1150

27N

U4

10,6

97,1

9010

,596

,930

7.00

June

1,20

44Y

June

1,20

19B

ank

ofN

ewY

ork

Nab

ors,

Gib

lin&

Nic

kers

on,

P.A

.

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

ake

Park

Apa

rtm

ents

Proj

ect)

Seri

es19

99L

L

June

8,19

9913

079P

AL

73,

638,

000

3,63

8,00

07.

25Se

ptem

ber

1,20

35Y

Oct

ober

1,20

16U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Hou

sing

Aut

hori

tyof

the

Cou

nty

ofD

ekal

b,G

eorg

iaM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

ake

Poin

tA

part

men

tsPr

ojec

t)Se

ries

2006

(7)

Sept

embe

r13

,20

0624

0471

MM

117

,800

,000

17,8

00,0

006.

00Ju

ne1,

2046

NM

arch

1,20

26R

egio

nsB

ank

Kin

g&

Spal

ding

LL

P

Hou

sing

Aut

hori

tyof

the

City

ofD

urha

mM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

akem

oor

Apa

rtm

ents

)Se

ries

1999

Dec

embe

r23

,19

9926

6784

AJ6

8,64

7,05

48,

554,

304

7.25

Dec

embe

r1,

2041

YJa

nuar

y1,

2017

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Hun

ton

&W

illia

ms

Hou

sing

Aut

hori

tyof

the

Cou

nty

ofD

eKal

b,G

eorg

iaM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

akes

atIn

dian

Cre

ekA

part

men

tsPr

ojec

ts)

Seri

es20

04(7

)

May

18,

2004

2404

71L

Z3

38,0

00,0

0037

,932

,897

6.50

Febr

uary

1,20

49N

June

1,20

21B

ank

ofN

ewY

ork

Hun

ton

&W

illia

ms

LL

P

Hou

sing

Fina

nce

Aut

hori

tyof

Mia

mi-

Dad

eC

ount

y(F

lori

da)

Mul

tifam

ilyM

ortg

age

Rev

enue

Ref

undi

ngB

onds

(Lak

esE

dge

atW

alde

nA

part

men

tsPr

ojec

t),

Seri

es19

99D

-1

Oct

ober

7,19

9959

3344

AB

014

,850

,000

14,8

50,0

006.

90M

ay1,

2035

YJu

ne1,

2013

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Ado

rno

&Z

eder

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofB

elto

n,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Lak

ewoo

dT

erra

ceA

part

men

tsPr

ojec

t)Se

ries

2001

Aug

ust

21,

2001

0808

79A

A7

6,14

1,08

76,

075,

673

7.40

Aug

ust

1,20

41Y

Febr

uary

1,20

19U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

P.C

.

Del

awar

eSt

ate

Hou

sing

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

ittle

Cre

ekA

part

men

tsD

evel

opm

ent)

Seri

es20

05

Mar

ch24

,20

0524

6395

GY

71,

279,

234

1,26

8,03

56.

50Fe

brua

ry1,

2047

YFe

brua

ry1,

2022

Wilm

ingt

onT

rust

Saul

Ew

ing

LL

P

Del

awar

eSt

ate

Hou

sing

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

ittle

Cre

ekA

part

men

tsD

evel

opm

ent)

Seri

es20

05

Mar

ch24

,20

0524

6395

GX

962

5,76

347

6,58

86.

50Ju

ne1,

2013

YJu

ne1,

2013

Wilm

ingt

onT

rust

Com

pany

Saul

Ew

ing

LL

P

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Loc

ust

Stre

etL

ofts

Proj

ect)

Seri

es20

06A

-1

Oct

ober

6,20

0679

1900

DZ

36,

338,

000

6,30

9,18

36.

00Se

ptem

ber

1,20

46N

Oct

ober

1,20

23U

MB

Ban

kN

.A.

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Loc

ust

Stre

etL

ofts

Proj

ect)

Seri

es20

06A

-2

Oct

ober

6,20

0679

1900

DY

626

2,00

024

5,54

26.

00N

ovem

ber

1,20

17N

Nov

embe

r1,

2017

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,P.

C.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Loc

ust

Stre

etL

ofts

Proj

ect)

Seri

es20

06B

Oct

ober

6,20

0679

1900

EA

72,

500,

000

2,50

0,00

05.

75Ju

ne1,

2010

NJu

ne1,

2010

UM

BB

ank

N.A

.G

ilmor

e&

Bel

l,P.

C.

A-10

Page 19: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

uthe

ran

Gar

dens

Apa

rtm

ents

Proj

ect)

2004

Seri

esR

R

Dec

embe

r28

,20

0413

079P

EE

9$

3,28

7,52

5$

2,60

5,29

76.

40%

May

1,20

41Y

May

1,20

21W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick,

Her

ring

ton

&Su

tclif

fe

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

uthe

ran

Gar

dens

Apa

rtm

ents

Proj

ect)

2004

Seri

esR

R

Dec

embe

r28

,20

0413

079P

EC

31,

354,

613

1,28

6,26

66.

40Fe

brua

ry1,

2025

YM

ay1,

2021

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick,

Her

ring

ton

&Su

tclif

fe

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

uthe

ran

Gar

dens

Apa

rtm

ents

Proj

ect)

2004

Seri

esR

R

Dec

embe

r28

,20

0413

079F

BE

445

4,98

337

1,01

25.

74N

ovem

ber

1,20

14Y

Nov

embe

r1,

2014

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick,

Her

ring

ton

&Su

tclif

fe

Hou

sing

Aut

hori

tyof

the

City

ofC

ovin

gton

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mag

nolia

Arb

orA

part

men

tsPr

ojec

t)Se

ries

2001

A

Apr

il26

,20

0122

3174

AF0

8,32

8,37

57,

521,

190

6.25

Apr

il1,

2043

YM

ay1,

2018

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Hun

ton

&W

illia

ms

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

d(M

aidu

Vill

age

Apa

rtm

ents

)Se

ries

2003

HH

H

Dec

embe

r23

,20

0313

079P

BA

04,

449,

640

4,40

7,34

66.

50D

ecem

ber

1,20

45Y

Dec

embe

r1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

Hou

ston

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Man

sion

sat

Tur

key

Cre

ekA

part

men

tsPr

ojec

t)Se

ries

2006

Dec

embe

r15

,20

0644

2396

DT

115

,000

,000

14,9

57,2

325.

95M

ay1,

2048

ND

ecem

ber

1,20

23W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sSt

ate

Aff

orda

ble

Hou

sing

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mar

shal

lM

eado

ws)

Seri

es20

05(7

)

Janu

ary

1,20

0588

271F

DR

114

,189

,420

14,0

64,4

846.

50D

ecem

ber

1,20

44N

Janu

ary

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

And

rew

s&

Kur

th

Har

ris

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(M

atth

ewR

idge

Apa

rtm

ents

)Se

ries

2002

May

2,20

0241

3871

AA

210

,693

,317

10,5

95,4

517.

15M

ay1,

2042

YA

pril

1,20

19W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Hou

sing

Aut

hori

tyof

the

City

ofA

ugus

ta,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Max

wel

lH

ouse

Apa

rtm

ents

Proj

ect)

,Se

ries

2005

Aug

ust

30,

2005

0512

30D

B3

3,49

0,55

02,

433,

997

6.45

June

1,20

47Y

June

1,20

22U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

The

Bel

lC

ount

yH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

eado

wV

illag

eA

part

men

tsPr

ojec

t)Se

ries

2005

Dec

embe

r15

,20

0507

8032

AR

051

3,60

436

7,15

85.

70O

ctob

er1,

2012

YO

ctob

er1,

2012

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Cha

pman

Cut

ler

The

Bel

lC

ount

yH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

eado

wV

illag

eA

part

men

tsPr

ojec

t)Se

ries

2005

Dec

embe

r15

,20

0507

8032

AN

91,

893,

860

1,81

0,82

85.

70Ju

ne1,

2027

YJu

ne1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Cha

pman

Cut

ler

The

Bel

lC

ount

yH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

eado

wV

illag

eA

part

men

tsPr

ojec

t)Se

ries

2005

Dec

embe

r15

,20

0507

8032

AQ

26,

364,

925

6,27

2,20

65.

70Ju

ne1,

2042

YJu

ne1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Cha

pman

Cut

ler

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

ecca

Vin

eyar

dsA

part

men

tsPr

ojec

t)Se

ries

2001

KK

Nov

embe

r15

,20

0113

077V

Q21

12,9

65,5

0212

,784

,157

7.25

May

1,20

38Y

May

1,20

18W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

A-11

Page 20: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

The

Hou

sing

Aut

hori

tyof

Col

umbu

s,G

eorg

iaM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

idto

wn

Squa

reA

part

men

tsPr

ojec

t)Se

ries

2001

A

June

13,

2001

1991

23C

A6

$5,

600,

000

$5,

350,

526

6.25

%M

ay1,

2043

YM

ay1,

2018

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Lon

gA

ldri

dge

&N

orm

an

City

ofPo

plar

Hill

s,K

entu

cky

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mill

woo

dan

dW

oods

mill

Apa

rtm

ents

Proj

ect)

Seri

es20

04

Oct

ober

27,

2004

7331

47A

A0

13,1

77,0

4613

,177

,046

6.20

Oct

ober

1,20

34N

May

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Rub

in&

Hay

s

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Mis

sion

Del

Rio

Hom

es)

Seri

es20

05(7

)

Febr

uary

1,20

0588

275B

LK

211

,438

,446

11,3

38,3

216.

50Fe

brua

ry1,

2045

NFe

brua

ry1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

Iow

aFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mis

siss

ippi

Hou

sing

Part

ners

,L

P)Se

ries

2000

June

30,

2006

4624

6JK

U8

1,29

5,00

00

6.00

Janu

ary

1,20

08N

/AJa

nuar

y1,

2008

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Ahl

ers

&C

oone

y,P.

C.

Iow

aFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mis

siss

ippi

Hou

sing

Part

ners

,L

P)Se

ries

2000

June

30,

2006

4624

6JK

V6

393,

932

342,

084

6.00

May

1,20

16Y

May

1,20

16W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Ahl

ers

&C

oone

y,P.

C.

Iow

aFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mis

siss

ippi

Hou

sing

Part

ners

,L

P)Se

ries

2006

June

30,

2006

4624

6JK

W4

1,04

0,00

01,

034,

110

6.00

July

1,20

48Y

July

1,20

23W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Ahl

ers

&C

oone

y,P.

C.

Hou

sing

Aut

hori

tyof

the

Cou

nty

ofD

eKal

b,G

eorg

iaM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

ount

ain

Gro

veA

part

men

tsPr

ojec

t)Se

ries

2003

(7)

Sept

embe

r14

,19

9824

0471

KZ

419

,200

,000

19,0

38,8

596.

50M

ay1,

2043

NJu

ne1,

2020

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Hun

ton

&W

illia

ms

Dev

elop

men

tA

utho

rity

ofth

eC

ityof

Jasp

er,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Mou

ntai

nsid

eM

anor

Apa

rtm

ents

Proj

ect)

Seri

es20

03(7

)

Aug

ust

20,

2003

4715

87A

A3

9,40

0,00

09,

353,

474

6.50

July

1,20

43N

Aug

ust

1,20

20U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Hun

ton

&W

illia

ms

Was

hing

ton

Stat

eH

ousi

ngFi

nanc

eC

omm

issi

onM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(N

orth

gate

Vill

age

Apa

rtm

ents

Proj

ect)

,Se

ries

2006

A

Dec

embe

r8,

2006

9397

8PG

G6

5,69

0,00

05,

690,

000

6.00

June

1,20

43Y

June

1,20

23U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Pres

ton

Gat

es&

Elli

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Oak

Hol

low

Apa

rtm

ents

)Se

ries

2001

Dec

embe

r1,

2001

8827

5BG

V4

6,36

7,79

86,

305,

416

7.00

Dec

embe

r1,

2041

YN

ovem

ber

1,20

18W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

The

Uni

onC

ount

yIm

prov

emen

tA

utho

rity

Mor

tgag

eR

even

ueB

onds

Seri

es20

05A

(Oak

Park

Apa

rtm

ents

Hou

sing

Proj

ect

Bor

ough

ofR

osel

le)

Dec

embe

r15

,20

0590

6347

NT

212

,026

,662

11,9

13,9

086.

15Ju

ne1,

2047

YJu

ne1,

2022

Com

mer

ceB

ank

Froh

ling

&H

udak

The

Uni

onC

ount

yIm

prov

emen

tA

utho

rity

Mor

tgag

eR

even

ueB

onds

Seri

es20

05A

(Oak

Park

Apa

rtm

ents

Hou

sing

Proj

ect

Bor

ough

ofR

osel

le)

Dec

embe

r15

,20

0590

6347

NU

92,

425,

601

2,31

0,56

26.

15Ja

nuar

y1,

2026

YJu

ne1,

2022

Com

mer

ceB

ank

Froh

ling

&H

udak

A-12

Page 21: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(O

akPa

rkSe

nior

Vill

asA

part

men

ts)

2007

Seri

esZ

Aug

ust

16,

2007

1307

9PJJ

3$

5,20

0,00

0$

1,65

5,00

05.

50%

Aug

ust

1,20

49N

Aug

ust

1,20

24W

ells

Farg

o,N

.A.

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

Was

hing

ton

Stat

eH

ousi

ngFi

nanc

eC

omm

issi

onM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(O

cean

Rid

geA

part

men

tsPr

ojec

t)Se

ries

2001

A

Dec

embe

r21

,20

0193

978P

CE

56,

675,

000

6,67

5,00

06.

95N

ovem

ber

1,20

38Y

Nov

embe

r1,

2013

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Pres

ton

Gat

es&

Elli

sL

LP

Hou

sing

Opp

ortu

nitie

sC

omm

issi

onof

Mon

tgom

ery

Cou

nty

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

2004

Issu

eA

(Oln

eyM

anor

Apa

rtm

ents

)

Febr

uary

20,

2004

6133

4MLV

06,

928,

080

6,86

5,05

76.

65Fe

brua

ry1,

2046

YFe

brua

ry1,

2021

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Kut

akR

ock

LL

P

Hou

sing

Aut

hori

tyof

Cob

bC

ount

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(O

rcha

rdM

illA

part

men

tsPr

ojec

t)Se

ries

2006

(7)

Sept

embe

r13

,20

0619

0901

CV

814

,700

,000

14,7

00,0

006.

00Ju

ne1,

2046

NM

arch

1,20

26R

egio

nsB

ank

Kin

g&

Spal

ding

LL

P

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(P

alm

Terr

ace

Apa

rtm

ents

Proj

ect)

Seri

es20

01-T

Aug

ust

15,

2001

1307

7VL

264,

377,

555

4,33

9,11

27.

40Ja

nuar

y1,

2044

YJa

nuar

y1,

2019

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick

Har

ring

ton

&Su

tclif

fe,

LL

P

Cou

nty

ofA

lam

eda

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Par

kH

illA

part

men

ts)

2006

Seri

esA

Nov

embe

r6,

2006

0111

09B

J311

,441

,000

10,8

14,2

995.

70A

pril

1,20

48N

Apr

il1,

2023

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick

Her

ring

ton

&Su

tclif

fe,

LL

P

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(P

ark

Sequ

oia

Apa

rtm

ents

Proj

ect)

Seri

es20

00S

Oct

ober

1,20

0013

0792

PAJ2

6,45

4,77

46,

357,

900

7.50

Mar

ch1,

2037

YM

arch

1,20

17W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Par

ksat

Wes

tmor

elan

dA

part

men

ts)

Seri

es20

00A

July

1,20

0088

275B

FD5

9,53

5,00

09,

535,

000

7.20

July

1,20

40Y

July

1,20

17W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Hou

ston

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(P

arks

ide

Poin

tA

part

men

ts),

Seri

es20

03

Dec

embe

r1,

2003

4423

96C

Y1

12,0

67,0

6511

,955

,227

6.60

Dec

embe

r1,

2043

YD

ecem

ber

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Par

kvie

wTo

wnh

omes

),Se

ries

2003

A(7

)

Dec

embe

r1,

2003

8827

5BK

E7

15,0

00,0

0015

,000

,000

6.60

Dec

embe

r1,

2043

ND

ecem

ber

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Por

tR

oyal

Hom

es)

Seri

es20

05(7

)

Febr

uary

1,20

0588

275B

LN

612

,145

,255

12,0

38,9

436.

50Fe

brua

ry1,

2045

NFe

brua

ry1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

City

ofV

irgi

nia

Bea

chD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(P

rinc

ess

Ann

eH

ouse

Seni

ors

Com

mun

ity,

L.P

.Pr

ojec

t)Se

ries

2000

Apr

il7,

2000

9277

41B

HO

7,41

5,96

57,

342,

568

7.50

Apr

il1,

2042

YA

pril

1,20

16U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Tavs

sFl

etch

erM

aide

n&

Kin

g,P.

C.

A-13

Page 22: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Tarr

ant

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(P

rovi

denc

eat

Mar

ine

Cre

ekA

part

men

ts)

Seri

es20

05(7

)

Dec

embe

r1,

2005

8763

94SZ

1$1

5,00

0,00

0$1

4,83

8,72

85.

50%

Dec

embe

r1,

2045

ND

ecem

ber

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Pro

vide

nce

Moc

king

bird

)Se

ries

2005

(7)

Aug

ust

1,20

0588

275B

MF2

14,3

33,9

3614

,209

,537

6.40

Aug

ust

1,20

45N

Aug

ust

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Pro

vide

nce

atPr

airi

eO

aks)

Seri

es20

05

Janu

ary

1,20

0588

275B

LM

810

,995

,308

10,8

98,4

966.

50Ja

nuar

y1,

2045

NJa

nuar

y1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Pro

vide

nce

atV

illag

eFa

ir)

Seri

es20

05(7

)

Dec

embe

r1,

2004

8827

5BL

L0

14,0

23,6

5913

,899

,456

6.50

Dec

embe

r1,

2044

ND

ecem

ber

1,20

21W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Den

ton

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(P

rovi

denc

ePl

ace

IIA

part

men

ts)

Seri

es20

05(7

)

Dec

embe

r1,

2005

2487

95A

W6

16,0

00,0

0015

,827

,977

5.50

Dec

embe

r1,

2045

ND

ecem

ber

1,20

22U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Fulb

righ

t&

Jaw

orsk

iL

.L.P

.

Den

ton

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(Q

uail

Cre

ekA

part

men

tsPr

ojec

t)Se

ries

2003

May

1,20

0324

8795

AM

814

,300

,000

14,3

00,0

006.

75M

ay1,

2043

YM

ay1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Fulb

righ

t&

Jaw

orsk

iL

.L.P

.

City

ofC

hica

go,

Illin

ois

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Sen

ior

Res

iden

ces

atR

aven

swoo

d)Se

ries

2005

Dec

embe

r14

,20

0516

7570

NQ

94,

760,

000

06.

25Ja

nuar

y1,

2008

N/A

Janu

ary

1,20

08A

mal

gam

ated

Ban

kof

Chi

cago

Kut

akR

ock

LL

P

City

ofC

hica

go,

Illin

ois

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Sen

ior

Res

iden

ces

atR

aven

swoo

d)Se

ries

2005

Dec

embe

r14

,20

0516

7570

NP1

5,82

0,00

05,

258,

742

6.25

(4)

May

1,20

21Y

May

1,20

21A

mal

gam

ated

Ban

kof

Chi

cago

Kut

akR

ock

LL

P

City

ofC

hica

go,

Illin

ois

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Sen

ior

Res

iden

ces

atR

aven

swoo

d)Se

ries

2005

Dec

embe

r14

,20

0516

7570

NR

79,

415,

581

9,33

1,99

36.

25N

ovem

ber

1,20

47Y

Nov

embe

r1,

2022

Am

alga

mat

edB

ank

ofC

hica

goK

utak

Roc

kL

LP

Ora

nge

Cou

nty

Hou

sing

Fina

nce

Aut

hori

tyM

ultif

amily

Mor

tgag

eR

even

ueR

efun

ding

Bon

ds19

95Se

ries

(Cas

selb

erry

-Oxf

ord

Ass

ocia

tes

Proj

ect)

Dec

embe

r1,

1995

6849

06FE

510

,700

,000

10,7

00,0

009.

00D

ecem

ber

1,20

25Y

Apr

il1,

2007

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Ado

rno

&Z

eder

,P.

A.

Hou

sing

Aut

hori

tyof

Cla

yton

Cou

nty,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Reg

alPa

rkA

part

men

tsPr

ojec

t)Se

ries

2004

Mar

ch1,

2006

1841

60K

Q1

9,89

5,86

38,

820,

739

6.60

Febr

uary

1,20

44Y

Febr

uary

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Kin

g&

Spal

ding

LL

P

Neb

rask

aIn

vest

men

tFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Reg

ency

Apa

rtm

ents

Proj

ect)

Seri

es20

03(7

)

May

30,

2003

6396

7MFC

95,

941,

631

5,85

9,67

76.

65M

ay1,

2040

NM

ay1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Bai

rd,

Hol

m,

McE

ache

n,Pe

ders

en,

Ham

ann

&St

rash

eim

LL

P

A-14

Page 23: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Ada

ms

Cou

nty,

Col

orad

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(T

heR

eser

veat

Tho

rnto

nA

part

men

tsPr

ojec

t)Se

ries

2003

Dec

embe

r23

,20

0300

5618

EU

3$1

5,52

4,30

0$1

5,37

6,74

16.

50%

Dec

embe

r1,

2043

YJa

nuar

y1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Bro

wns

tein

Hya

tt&

Farb

er,

P.C

.

Urb

anR

esid

entia

lFi

nanc

eA

utho

rity

ofth

eC

ityof

Atla

nta,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Ric

hmon

dO

aks

Proj

ect)

,Se

ries

2003

A(7

)

Nov

embe

r19

,20

0304

785T

HM

49,

500,

000

9,50

0,00

06.

50N

ovem

ber

1,20

43N

Nov

embe

r1,

2020

Ban

kof

New

Yor

kG

olde

n&

Ass

ocia

tes,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Riv

erbe

ndA

part

men

tsPr

ojec

t)Se

ries

2003

-A

Apr

il1,

2003

7919

00B

Q5

2,80

9,21

42,

772,

958

6.80

Dec

embe

r1,

2039

YJu

ne1,

2014

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Riv

erbe

ndA

part

men

tsPr

ojec

t)Se

ries

2003

-B

Apr

il1,

2003

7919

00B

R3

548,

971

441,

723

7.00

May

1,20

14Y

May

1,20

14W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Riv

erbe

ndA

part

men

tsPr

ojec

t)Se

ries

2003

-C

Apr

il1,

2003

7919

00B

T9

34,8

6926

,336

7.00

Apr

il1,

2013

YA

pril

1,20

13W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Gilm

ore

&B

ell,

P.C

.

Tow

nof

Riv

erhe

adIn

dust

rial

Dev

elop

men

tA

genc

yM

ulti-

Fam

ilyH

ousi

ngR

even

ueB

onds

(Riv

erhe

adV

illag

ePr

eser

vatio

nL

.P.)

Seri

es20

05

Dec

embe

r20

,20

0576

876P

AA

39,

473,

997

9,39

0,81

96.

40Ju

ne1,

2047

YJu

ne1,

2022

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Will

kie

Farr

&G

alla

gher

,L

LC

Vill

age

ofG

reen

Isla

ndIn

dust

rial

Dev

elop

men

tA

genc

yIn

dust

rial

Dev

elop

men

tR

even

ueB

onds

(Riv

er’s

Edg

eA

part

men

tPr

ojec

t)Se

ries

2001

Nov

embe

r20

,20

0139

3066

AB

114

,629

,080

14,4

92,4

657.

20N

ovem

ber

1,20

43Y

Nov

embe

r1,

2018

Ban

kof

New

Yor

kH

isco

ck&

Bar

clay

,L

LP

Aus

tinH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(R

iver

side

Mea

dow

sA

part

men

tsPr

ojec

t)Se

ries

2001

Dec

embe

r1,

2001

0524

25G

F610

,464

,933

10,3

82,6

417.

00D

ecem

ber

1,20

41Y

Nov

embe

r1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

McC

all

Park

hurs

t&

Hor

ton,

LL

P

Roc

hest

erH

ousi

ngA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(RH

Apa

rtm

ents

,L

.P.

Proj

ect)

Seri

es20

05

Dec

embe

r23

,20

0577

1703

AB

125

,650

,000

25,3

74,2

255.

50D

ecem

ber

1,20

47Y

Dec

embe

r1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

St.

John

&W

ayne

L.L

.C.

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(R

odeo

Dri

veA

part

men

ts)

2006

Seri

esI

May

1,20

0613

079P

AA

15,

181,

569

5,11

2,46

46.

00O

ctob

er1,

2042

NO

ctob

er1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick,

Her

ring

ton

&Su

tclif

fe

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(R

odeo

Dri

veA

part

men

ts)

2006

Seri

esI

May

1,20

0613

079P

AB

933

7,28

825

7,46

26.

00A

ugus

t1,

2013

YA

ugus

t1,

2013

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick,

Her

ring

ton

&Su

tclif

fe

City

ofD

alla

sH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Ros

eC

ourt

atT

horn

tree

Proj

ect)

Seri

es20

03A

Sept

embe

r15

,20

0323

5301

AB

415

,000

,000

15,0

00,0

006.

60O

ctob

er1,

2043

YO

ctob

er1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

.L.P

.

A-15

Page 24: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Bex

arC

ount

yH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Ros

emon

tA

part

men

tsPr

ojec

t)Se

ries

2002

Dec

embe

r1,

2002

0883

79W

N8

$14,

746,

366

$14,

604,

811

6.75

%D

ecem

ber

1,20

44Y

Janu

ary

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Fulb

righ

t&

Jaw

orsk

iL

.L.P

.

Hou

sing

Aut

hori

tyof

the

Cou

nty

ofSa

cram

ento

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Ros

swoo

dM

anor

Apa

rtm

ents

)20

05Se

ries

A

Aug

ust

19,

2005

7861

11JM

74,

694,

090

4,64

4,21

35.

75Fe

brua

ry1,

2047

YFe

brua

ry1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Hou

sing

Aut

hori

tyof

the

Cou

nty

ofSa

cram

ento

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Ros

swoo

dM

anor

Apa

rtm

ents

)20

05Se

ries

B

Aug

ust

19,

2005

7861

11JN

514

8,80

814

1,24

65.

75Se

ptem

ber

1,20

25Y

Febr

uary

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Hou

sing

Aut

hori

tyof

the

Cou

nty

ofSa

cram

ento

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Ros

swoo

dM

anor

Apa

rtm

ents

)20

05Se

ries

C

Aug

ust

19,

2005

7861

11JP

037

,010

27,3

705.

75Fe

brua

ry1,

2013

YFe

brua

ry1,

2013

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Hou

sing

Fina

nce

Aut

hori

tyof

Mia

mi-

Dad

eC

ount

y(F

lori

da)

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Run

ning

Bro

okA

part

men

tsPr

ojec

t),

Seri

es20

00-4

Sept

embe

r1,

2000

5933

44A

E4

6,97

0,66

36,

903,

937

7.40

Dec

embe

r1,

2042

YJa

nuar

y1,

2018

Ban

kof

New

Yor

kE

cker

tSe

aman

sC

heri

n&

Mel

lott,

LL

Can

dL

iebl

er,

Gon

zale

z&

Port

uond

o,P.

A.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofL

ee’s

Sum

mit,

Mis

sour

iM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

age

Cro

ssin

gA

part

men

tsPr

ojec

t)Se

ries

2006

Apr

il11

,20

0652

4291

AX

97,

647,

488

7,53

5,43

75.

75M

arch

1,20

42Y

Mar

ch1,

2022

Ban

kof

New

Yor

kG

ilmor

e&

Bel

l,P.

C.

Mas

sach

uset

tsD

evel

opm

ent

Fina

nce

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(SE

TH

IA

part

men

tsPr

ojec

t)Se

ries

2006

A

Aug

ust

28,

2006

5758

3XA

W2

12,3

07,0

0012

,251

,759

6.10

Sept

embe

r1,

2048

NSe

ptem

ber

1,20

23B

ank

ofN

ewY

ork

Bow

ditc

h&

Dew

ey,

LL

P

Mas

sach

uset

tsD

evel

opm

ent

Fina

nce

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(SE

TH

IA

part

men

tsPr

ojec

t)Se

ries

2006

B

Aug

ust

28,

2006

5758

3XA

X0

355,

511

244,

005

6.10

May

1,20

12N

May

1,20

12B

ank

ofN

ewY

ork

Bow

ditc

h&

Dew

ey,

LL

P

Har

ris

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(S

hado

wR

idge

Apa

rtm

ents

)Se

ries

2003

(6)

June

1,20

0341

4158

RE

712

,069

,233

11,9

66,1

266.

60Ju

ne1,

2043

YM

ay1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

.L.P

.

Hou

sing

Aut

hori

tyof

the

City

ofU

nion

City

,G

eorg

iaM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

hann

onL

ake

Apa

rtm

ents

Proj

ect)

Seri

es20

06(7

)

Sept

embe

r13

,20

0690

5675

AT

115

,500

,000

15,5

00,0

006.

00Ju

ne1,

2046

NM

arch

1,20

26R

egio

nsB

ank

Kin

g&

Spal

ding

LL

P

Aus

tinH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

outh

Con

gres

sA

pts.

Proj

ect)

Seri

es20

00

Apr

il1,

2000

0524

25G

P46,

004,

332

5,91

0,33

37.

50Se

ptem

ber

1,20

36Y

Oct

ober

1,20

16B

ank

ofN

ewY

ork

McC

all,

Park

hurs

t&

Hor

ton

L.L

.P.

Vill

age

ofPo

rtC

hest

erIn

dust

rial

Dev

elop

men

tA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

outh

port

Mew

sA

part

men

tsPr

ojec

t)Se

ries

2004

Dec

embe

r1,

2004

7337

76A

A6

3,69

7,84

53,

649,

492

6.55

May

1,20

41Y

July

1,20

18B

ank

ofN

ewY

ork

Win

ston

&St

raw

n

A-16

Page 25: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Vill

age

ofPo

rtC

hest

erIn

dust

rial

Dev

elop

men

tA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

outh

port

Mew

sA

part

men

tsPr

ojec

t)Se

ries

2004

Dec

embe

r1,

2004

7337

76A

B4

$52

7,85

1$

501,

154

6.55

%D

ecem

ber

1,20

24Y

July

1,20

18B

ank

ofN

ewY

ork

Win

ston

&St

raw

n

Aus

tinH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

outh

wes

tT

rails

Apa

rtm

ents

Proj

ect)

Seri

es20

00

Aug

ust

1,20

0005

2425

GY

55,

319,

933

5,26

6,32

17.

35Ju

ne1,

2042

YJu

ne1,

2017

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

McC

all

Park

hurs

t&

Hor

ton

L.L

.P.

Pula

ski

Cou

nty

Publ

icFa

cilit

ies

Boa

rdM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

quir

eC

ourt

Apa

rtm

ents

Proj

ect—

Phas

eI)

Seri

es20

06A

(7)

Oct

ober

6,20

0674

539X

KY

72,

119,

000

2,09

4,28

96.

00Fe

brua

ry1,

2043

NFe

brua

ry1,

2023

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Wri

ght,

Lin

dsey

&Je

nnin

gs

Pula

ski

Cou

nty

Publ

icFa

cilit

ies

Boa

rdM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

quir

eC

ourt

Apa

rtm

ents

Proj

ect—

Phas

eII

)Se

ries

2006

B

Oct

ober

6,20

0674

539X

KZ

41,

281,

000

635,

920

6.00

Febr

uary

1,20

43N

Febr

uary

1,20

23W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Wri

ght,

Lin

dsey

&Je

nnin

gs

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

t.Jo

hnM

anor

Apa

rtm

ents

)20

06Se

ries

GG

G

Dec

embe

r26

,20

0613

079P

FZ1

2,66

1,57

72,

584,

403

6.00

May

1,20

28Y

May

1,20

28W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick,

Her

ring

ton

&Su

tclif

fe,

LL

P

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

t.Jo

hnM

anor

Apa

rtm

ents

)20

06Se

ries

GG

G

Dec

embe

r26

,20

0613

079P

GA

51,

206,

217

1,19

4,87

46.

00M

ay1,

2043

YM

ay1,

2023

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Orr

ick,

Her

ring

ton

&Su

tclif

fe,

LL

P

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofFl

oris

sant

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

ond

(Sto

nebr

idge

Tow

nhom

esPr

ojec

t)Se

ries

2002

May

1,20

0234

329R

AA

15,

100,

695

5,02

6,64

57.

00O

ctob

er1,

2038

YO

ctob

er1,

2015

Am

eric

anN

atio

nal

Ban

kG

ilmor

e&

Bel

l,P.

C.

City

ofPe

eksk

illIn

dust

rial

Dev

elop

men

tA

genc

yM

ulti-

Fam

ilyH

ousi

ngR

even

ueB

onds

(Stu

hrG

arde

nsA

ssoc

iate

sL

LC

Proj

ect)

,Se

ries

2007

May

18,

2007

7054

13A

D4

5,80

0,00

05,

779,

025

5.95

Nov

embe

r1,

2048

YD

ecem

ber

1,20

23U

SB

ank-

Cor

pora

teT

rust

Serv

ices

Har

ris

Bea

chPL

LC

City

ofPe

eksk

illIn

dust

rial

Dev

elop

men

tA

genc

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

tuhr

Gar

dens

Ass

ocia

tes

LL

CPr

ojec

t),

Seri

es20

07

May

18,

2007

7054

13A

C6

1,40

0,00

00

5.95

May

1,20

09N

/AM

ay1,

2009

U.S

.Ban

kC

orpo

rate

Tru

stSe

rvic

es

Har

ris

Bea

chPL

LC

Hou

sing

Fina

nce

Aut

hori

tyof

Bro

war

dC

ount

y,Fl

orid

aM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

umm

erla

keA

part

men

tsPr

ojec

t)Se

ries

2000

Mar

ch1,

2000

1150

27N

X8

5,24

9,32

55,

195,

970

7.40

Mar

ch1,

2042

YA

pril

1,20

27B

ank

ofN

ewY

ork

McG

heed

Ass

ocia

tes

Law

Off

ices

ofW

.G

eorg

eA

llen

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

unri

seTe

rrac

eI

Apa

rtm

ents

)20

06Se

ries

B

Apr

il14

,20

0613

079P

AC

712

,000

,000

12,0

00,0

005.

00A

pril

1,20

45N

Apr

il1,

2025

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

d(S

unri

seTe

rrac

eII

Apa

rtm

ents

)20

06Se

ries

Z

Aug

ust

18,

2006

1307

9PD

S910

,000

,000

10,0

00,0

005.

00Ju

ly1,

2045

NJu

ly1,

2025

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Hou

ston

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngM

ortg

age

Rev

enue

Bon

ds(S

wee

twat

erPo

int

Apa

rtm

ents

)Se

ries

2003

(6)

Oct

ober

1,20

0344

2396

CT

212

,074

,939

11,9

68,2

726.

60O

ctob

er1,

2043

YO

ctob

er1,

2020

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

.L.P

.

A-17

Page 26: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Urb

anR

esid

entia

lFi

nanc

eA

utho

rity

ofth

eC

ityof

Atla

nta,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Terr

aces

and

Hig

hbur

yC

ourt

Apa

rtm

ents

Proj

ect)

Seri

es20

04

Febr

uary

27,

2004

0478

5TG

Z6

$9,

345,

077

$9,

130,

721

6.50

%Ju

ly1,

2040

NJu

ly1,

2020

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Kut

akR

ock

LL

P

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

Nix

a,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Terr

aces

atC

oppe

rL

eaf

Apa

rtm

ents

Proj

ect)

Seri

es20

06(7

)

Nov

embe

r30

,20

0665

480P

AB

24,

100,

000

4,08

5,37

16.

00N

ovem

ber

1,20

46N

Nov

embe

r1,

2023

UM

BB

ank,

N.A

.Y

ates

,M

auck

,B

ohre

r,E

lliff

&C

roes

sman

n

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Tim

ber

Oak

sA

part

men

ts)

Seri

es20

03A

(7)

July

1,20

0388

275B

JL3

10,9

00,0

0010

,900

,000

6.75

July

1,20

43N

June

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

.L.P

.

Urb

anR

esid

entia

lFi

nanc

eA

utho

rity

ofth

eC

ityof

Atla

nta,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Tob

ySe

xton

Red

evel

opm

ent

Proj

ect)

Seri

es20

03

Aug

ust

19,

2003

0478

5TG

S211

,058

,126

10,9

50,3

776.

50A

ugus

t1,

2043

YA

ugus

t1,

2020

Ban

kof

New

Yor

kG

olde

n&

Ass

ocia

tes,

P.C

.

Mis

siss

ippi

Hom

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(T

upel

oT

race

Apa

rtm

ents

Proj

ect)

Seri

es20

03-3

June

19,

2003

6053

5NA

P29,

650,

000

9,59

3,24

46.

50M

ay1,

2043

NJu

ne1,

2020

Han

cock

Ban

kH

unto

n&

Will

iam

s

Pula

ski

Cou

nty

Publ

icFa

cilit

ies

Boa

rdM

ultif

amily

Hou

sing

Rev

enue

Ref

undi

ngB

onds

(Val

ley

Vie

wan

dSu

mm

ertr

eeA

part

men

tsPr

ojec

t)Se

ries

2002

A

Febr

uary

15,

2002

7453

9XK

A9

8,37

9,26

18,

264,

882

7.45

June

1,20

38Y

June

1,20

18R

egio

nsB

ank

Kut

akR

ock

LL

P

Pula

ski

Cou

nty

Publ

icFa

cilit

ies

Boa

rdM

ultif

amily

Hou

sing

Rev

enue

Ref

undi

ngB

onds

(Val

ley

Vie

wan

dSu

mm

ertr

eeA

part

men

tsPr

ojec

t)Se

ries

2002

A

Febr

uary

15,

2002

7453

9XK

B7

340,

982

271,

807

7.45

Febr

uary

1,20

14Y

Febr

uary

1,20

14R

egio

nsB

ank

Kut

akR

ock

LL

P

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(Pro

vide

nce

atV

eter

ans

Mem

oria

lA

part

men

ts)

Seri

es20

04A

(7)

Janu

ary

1,20

0488

275B

KK

315

,000

,000

15,0

00,0

006.

60Ja

nuar

y1,

2044

NFe

brua

ry1,

2021

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

.L.P

.

Was

hing

ton

Stat

eH

ousi

ngFi

nanc

eC

omm

issi

onM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(V

iew

cres

tV

illag

esA

part

men

tsPr

ojec

t)Se

ries

2002

A

May

21,

2002

9397

8PFU

68,

723,

200

07.

15O

ctob

er1,

2038

N/A

Oct

ober

1,20

13U

.S.B

ank

Cor

pora

teT

rust

Serv

ices

Pres

ton

Gat

es&

Elli

sL

LP

The

Com

mun

ityR

edev

elop

men

tA

genc

yof

The

City

ofL

osA

ngel

esM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(V

illa

del

Sol

Apa

rtm

ents

),20

05Se

ries

A

Dec

embe

r1,

2005

5443

93B

U4

8,74

6,20

28,

648,

711

5.50

May

1,20

47Y

May

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick

Her

ring

ton

&Su

tclif

fe,

LL

P

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(V

illag

eG

reen

Apa

rtm

ents

Proj

ect)

Seri

es20

00J

Aug

ust

1,20

0013

079P

AY

92,

943,

070

2,89

8,27

67.

50Ja

nuar

y1,

2037

YJa

nuar

y1,

2017

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Nab

ors,

Gib

lin&

Nic

kers

on,

P.C

.

A-18

Page 27: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(V

illag

eG

reen

Apa

rtm

ents

Proj

ect)

Seri

es20

00J

Aug

ust

1,20

0013

079P

AU

7$

317,

934

$25

9,53

97.

50%

Aug

ust

1,20

14Y

Aug

ust

1,20

14W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Nab

ors,

Gib

lin&

Nic

kers

on,

P.C

.

Cor

pus

Chr

isti

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Vill

asat

Cos

taTa

rrag

ona

I),

Seri

es20

05

Dec

embe

r1,

2005

2201

35A

J610

,800

,000

10,7

22,3

695.

75M

ay1,

2048

YM

ay1,

2023

Ban

kof

New

Yor

kM

cCal

l,Pa

rkhu

rst

&H

orto

nL

.L.P

.

Texa

sD

epar

tmen

tof

Hou

sing

and

Com

mun

ityA

ffai

rsM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

,Se

ries

2005

(Vill

asat

Win

kler

Proj

ect)

(7)

Janu

ary

1,20

0592

647C

AG

411

,393

,328

11,2

93,0

116.

50Ja

nuar

y1,

2045

NJa

nuar

y1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Vin

son

&E

lkin

sL

LP

San

Ant

onio

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Vill

asof

Cos

taB

isca

yaA

part

men

tsPr

ojec

t)Se

ries

2004

Nov

embe

r1,

2004

7962

65FU

511

,962

,138

11,8

58,6

496.

50A

pril

1,20

47Y

Apr

il1,

2022

Ban

kof

New

Yor

kFu

lbri

ght

&Ja

wor

ski

LL

P

Hou

sing

Aut

hori

tyof

Cob

bC

ount

yM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(W

alto

nT

rail

Apa

rtm

ents

Proj

ect)

Seri

es20

05(6

)(7)

May

24,

2005

1909

01C

N6

21,9

80,4

1221

,868

,843

6.45

Oct

ober

1,20

47N

Oct

ober

1,20

22R

egio

nsB

ank

Hun

ton

&W

illia

ms

El

Paso

Cou

nty,

Col

orad

oM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(W

estm

eado

wPe

aks

Apa

rtm

ents

Proj

ect)

Seri

es20

01

Dec

embe

r21

,20

0128

3369

AU

012

,718

,991

12,5

99,3

216.

00N

ovem

ber

1,20

41Y

Aug

ust

1,20

13W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Kut

akR

ock

LL

P

Texa

sSt

ate

Aff

orda

ble

Hou

sing

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Whi

teR

ock

Apa

rtm

ents

)Se

ries

2001

A

Dec

embe

r1,

2001

8827

1FD

G5

19,2

98,1

8219

,141

,237

7.55

Dec

embe

r1,

2041

YD

ecem

ber

1,20

18W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

And

rew

s&

Kur

th,

L.L

.P.

Hou

sing

Aut

hori

tyof

the

City

ofSa

cram

ento

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Will

owT

ree

Apa

rtm

ents

)20

05Se

ries

C

Aug

ust

19,

2005

7858

7NA

W6

4,94

2,71

84,

890,

199

5.75

Febr

uary

1,20

47Y

Febr

uary

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Hou

sing

Aut

hori

tyof

the

City

ofSa

cram

ento

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Will

owT

ree

Apa

rtm

ents

)20

05Se

ries

C

Aug

ust

19,

2005

7858

7NA

V8

57,8

1630

,965

5.75

Janu

ary

1,20

11Y

Janu

ary

1,20

11W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Jone

sH

all,

APr

ofes

sion

alL

awC

orpo

ratio

n

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(W

inds

orPa

rkA

part

men

ts)

2007

Seri

esW

Aug

ust

8,20

0713

079P

JH7

18,7

50,0

0018

,750

,000

5.12

Aug

ust

1,20

51N

Janu

ary

1,20

23W

ells

Farg

oB

ank,

N.A

.Jo

nes

Hal

l,A

Prof

essi

onal

Law

Cor

pora

tion

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Win

ston

Chu

rchi

llA

part

men

tsPr

ojec

t)Se

ries

2006

A

Dec

embe

r5,

2006

7919

00E

K5

1,40

0,00

01,

396,

008

6.25

Dec

embe

r1,

2046

YD

ecem

ber

1,20

23W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

City

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Win

ston

Chu

rchi

llA

part

men

tsPr

ojec

t)Se

ries

2006

B

Dec

embe

r5,

2006

7919

00E

L3

7,60

0,00

00

6.25

Oct

ober

1,20

09N

/AO

ctob

er1,

2009

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Gilm

ore

&B

ell,

P.C

.

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

Alb

erm

arle

Cou

nty,

Vir

gini

aM

ultif

amily

Hou

sing

Rev

enue

Bon

d(W

oods

Edg

eA

part

men

tsPr

ojec

t)Se

ries

2000

Nov

embe

r1,

2000

0126

49A

A7

4,71

1,01

64,

658,

847

7.50

Nov

embe

r1,

2040

YN

ovem

ber

1,20

17U

.SB

ank

Cor

pora

teT

rust

Serv

ices

McG

uire

,W

oods

,B

attle

&B

ooth

eL

LP

A-19

Page 28: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Hou

sing

Fina

nce

Aut

hori

tyof

Bro

war

dC

ount

y,Fl

orid

aM

ultif

amily

Hou

sing

Rev

enue

Bon

ds,

Seri

es20

06(W

oods

dale

Oak

sA

part

men

ts)

Janu

ary

10,

2007

1150

27Q

D9

$7,

525,

000

$7,

486,

730

6.40

%Ju

ly1,

2048

YJu

ly1,

2023

Ban

kof

New

Yor

kSt

earn

sW

eave

rM

iller

Wei

ssle

rA

lhad

eff

&Si

tters

on,

P.A

.

Tarr

ant

Cou

nty

Hou

sing

Fina

nce

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Wor

thin

gton

Poin

tA

part

men

ts)

Seri

es20

05

Janu

ary

1,20

0587

6394

SR9

11,9

40,6

0611

,835

,470

6.50

Janu

ary

1,20

47Y

Janu

ary

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Fulb

righ

t&

Jaw

orsk

i,L

LP

Hou

sing

Aut

hori

tyof

the

City

ofD

ecat

ur,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Wyn

cres

tA

part

men

tsPr

ojec

t)Se

ries

2004

(7)

Aug

ust

1,20

0424

311P

AA

619

,300

,000

19,3

00,0

006.

50A

ugus

t1,

2049

NA

ugus

t1,

2021

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Hun

ton

&W

illia

ms

AB

AG

Fina

nce

Aut

hori

tyfo

rN

onpr

ofit

Cor

pora

tions

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Yub

aG

arde

ns)

2005

Seri

esA

Sept

embe

r1,

2005

0003

7NLW

43,

202,

324

3,16

8,29

85.

75Fe

brua

ry1,

2045

YFe

brua

ry1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Jone

sH

all

AB

AG

Fina

nce

Aut

hori

tyfo

rN

onpr

ofit

Cor

pora

tions

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Yub

aG

arde

ns)

2005

Seri

esA

Sept

embe

r1,

2005

0003

7NLV

61,

478,

736

1,40

3,59

15.

75Se

ptem

ber

1,20

25Y

Febr

uary

1,20

22W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Jone

sH

all

Ala

chua

Cou

nty

Hou

sing

Fina

nce

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

ores

tG

reen

and

Vill

age

Gre

enA

part

men

tsPr

ojec

t),

Seri

es20

04A

Mar

ch3,

2004

0106

8LA

G5

3,97

3,70

93,

918,

206

6.50

Aug

ust

1,20

40Y

Aug

ust

1,20

20H

untin

gton

Nat

iona

lB

ank

Nab

ors,

Gib

lin&

Nic

kers

on,

P.A

.

Ala

chua

Cou

nty

Hou

sing

Fina

nce

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

ores

tG

reen

and

Vill

age

Gre

enA

part

men

tsPr

ojec

t),

Seri

es20

04B

Mar

ch3,

2004

0106

8LA

H3

303,

512

195,

778

5.43

Mar

ch1,

2013

YM

arch

1,20

13H

untin

gton

Nat

iona

lB

ank

Nab

ors,

Gib

lin&

Nic

kers

on,

P.A

.

Ala

chua

Cou

nty

Hou

sing

Fina

nce

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(F

ores

tG

reen

and

Vill

age

Gre

enA

part

men

tsPr

ojec

t),

Seri

es20

04C

Mar

ch3,

2004

0106

8LA

J91,

099,

545

1,03

6,31

86.

50A

ugus

t1,

2023

YA

ugus

t1,

2023

Hun

tingt

onN

atio

nal

Ban

kN

abor

s,G

iblin

&N

icke

rson

,P.

A.

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(T

heG

rove

Apa

rtm

ents

Proj

ect)

,Se

ries

2002

CC

Dec

embe

r11

,20

0213

077V

3N0

1,19

0,01

91,

038,

620

8.75

June

1,20

16Y

June

1,20

16W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(T

heG

rove

Apa

rtm

ents

Proj

ect)

,Se

ries

2002

CC

Dec

embe

r11

,20

0213

077V

3M2

8,14

4,19

28,

070,

692

7.00

Dec

embe

r1,

2044

YD

ecem

ber

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

New

Mex

ico

Mor

tgag

eFi

nanc

eA

utho

rity

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(NM

Rai

nbow

Apa

rtm

ent

Proj

ects

),Se

ries

2007

C

June

29,

2007

6471

9HE

A4

12,0

60,0

0012

,006

,784

5.85

Dec

embe

r1,

2043

NJa

nuar

y1,

2024

Zio

nsB

ank

Bal

lard

Spah

rA

ndre

ws

&In

gers

oll,

LL

P

Texa

sSt

ate

Aff

orda

ble

Hou

sing

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Rai

nbow

Apa

rtm

ent

Proj

ects

),Se

ries

2007

Sept

embe

r24

,20

0788

271F

EA

733

,000

,000

32,9

25,2

105.

70M

arch

1,20

44Y

Apr

il1,

2024

Wel

lsFa

rgo

Ban

k,N

.A.

Fulb

righ

t&

Jaw

orsk

i,L

LP

Texa

sSt

ate

Aff

orda

ble

Hou

sing

Cor

pora

tion

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Rai

nbow

Apa

rtm

ent

Proj

ects

),Se

ries

2007

Sept

embe

r24

,20

0788

271F

EB

51,

900,

000

1,88

7,15

85.

70M

arch

1,20

29Y

Apr

il1,

2024

Wel

lsFa

rgo

Ban

k,N

.A.

Fulb

righ

t&

Jaw

orsk

i,L

LP

A-20

Page 29: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

City

ofN

ewbu

rgh

Indu

stri

alD

evel

opm

ent

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bel

vede

reH

ousi

ng,

L.P

.A

ffor

dabl

eH

ousi

ngPr

eser

vatio

nPr

ojec

tFa

cilit

y),

Seri

es20

04

Aug

ust

30,

2004

6508

65A

A6

$14,

289,

664

$14,

103,

056

6.50

%Ju

ly1,

2041

YM

arch

1,20

26B

ank

ofN

ewY

ork

Squi

re,

Sand

ers

&D

emps

ey,

L.L

.P.

City

ofN

ewbu

rgh

Indu

stri

alD

evel

opm

ent

Age

ncy

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Bel

vede

reH

ousi

ng,

L.P

.A

ffor

dabl

eH

ousi

ngPr

eser

vatio

nPr

ojec

tFa

cilit

y),

Seri

es20

04

Aug

ust

30,

2004

6508

65A

B4

2,07

2,52

61,

570,

958

6.50

June

1,20

13Y

June

1,20

13B

ank

ofN

ewY

ork

Squi

re,

Sand

ers

&D

emps

ey,

L.L

.P.

Cal

ifor

nia

Stat

ewid

eC

omm

uniti

esD

evel

opm

ent

Aut

hori

tyM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(M

ecca

Vin

eyar

dsA

part

men

tsPr

ojec

t),

Taxa

ble

Seri

es20

01K

K

Nov

embe

r30

,20

0113

077V

Q54

950,

907

772,

209

7.25

July

1,20

14Y

July

1,20

14W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Orr

ick

Her

ring

ton

&Su

tclif

feL

LP

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

Cou

nty

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Win

dwar

dE

stat

esPr

ojec

t),

Seri

es20

05

Dec

embe

r16

,20

0579

130M

UA

411

,750

,000

11,6

23,6

705.

50D

ecem

ber

1,20

45Y

Dec

embe

r1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Gilm

ore

&B

ell,

P.C

.

The

Indu

stri

alD

evel

opm

ent

Aut

hori

tyof

the

Cou

nty

ofSt

.L

ouis

,M

isso

uri

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(Gle

nO

wen

Est

ates

Proj

ect)

,Se

ries

2005

Dec

embe

r16

,20

0579

1900

DH

39,

475,

000

9,37

3,13

05.

50D

ecem

ber

1,20

45Y

Dec

embe

r1,

2022

Wel

lsFa

rgo

Cor

pora

teT

rust

Serv

ices

Gilm

ore

&B

ell,

P.C

.

City

ofD

alla

sH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Mor

tgag

eR

even

ueB

onds

(The

Oak

sII

IPr

ojec

t),

Seri

es20

03

May

1,20

0323

5300

CJ7

12,4

83,0

2512

,365

,343

6.70

May

1,20

45Y

May

1,20

20W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Vin

son

&E

lkin

sL

LP

Indu

stri

alD

evel

opm

ent

Boa

rdof

the

City

ofN

ewO

rlea

ns,

Lou

isia

na,

Inc.

Var

iabl

eR

ate

Dem

and

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(LG

DR

enta

lI,

LL

CPr

ojec

t),

Seri

es20

03

Dec

embe

r1,

2005

6474

4AH

613

,724

,824

13,6

02,3

716.

75O

ctob

er1,

2038

YN

ovem

ber

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Fole

y&

Jude

ll,L

.L.P

.

Indu

stri

alD

evel

opm

ent

Boa

rdof

the

City

ofN

ewO

rlea

ns,

Lou

isia

na,

Inc.

Var

iabl

eR

ate

Dem

and

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(LG

DR

enta

lI,

LL

CPr

ojec

t),

Seri

es20

03

Dec

embe

r1,

2005

6476

AA

J23,

084,

980

3,00

7,85

47.

50(5

)A

ugus

t1,

2025

YN

ovem

ber

1,20

21U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Fole

y&

Jude

ll,L

.L.P

.

Cou

nty

ofM

onro

eIn

dust

rial

Dev

elop

men

tA

genc

yM

ulti-

Fam

ilyH

ousi

ngR

even

ueB

onds

(Iro

ndeq

uoit

Pres

erva

tion,

L.P

.Pr

ojec

t),

Seri

es20

07

July

,18

,20

0761

075N

AA

96,

935,

000

6,91

9,22

46.

40Ja

nuar

y1,

2049

YJa

nuar

y1,

2024

U.S

Ban

kC

orpo

rate

Tru

stSe

rvic

es

Har

ris

Bea

chPL

LC

Aus

tinH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

prin

gdal

eA

part

men

tsPr

ojec

t),

Seri

es20

00

Apr

il1,

2000

0524

5GQ

254

,253

07.

50M

ay1,

2014

N/A

May

1,20

14B

ank

ofN

ewY

ork

Loc

keL

idde

ll&

Sapp

LL

P

Aus

tinH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(S

prin

gdal

eA

part

men

tsPr

ojec

t),

Seri

es20

00

Apr

il1,

2000

0524

25G

N9

3,08

7,94

23,

039,

600

7.50

Sept

embe

r1,

2036

YO

ctob

er1,

2016

Ban

kof

New

Yor

kL

ocke

Lid

dell

&Sa

ppL

LP

A-21

Page 30: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Bon

dIs

sue

and

Seri

esIs

sue

Dat

eC

USI

P(1

)A

mou

ntD

epos

ited

Out

stan

ding

Bal

ance

(2)

Inte

rest

Rat

eM

atur

ity

Dat

eSt

abili

zed(

1)(2

)R

edem

ptio

nD

ate(

1)B

ond

Tru

stee

Bon

dC

ouns

el

Urb

anR

esid

entia

lFi

nanc

eA

utho

rity

ofth

eC

ityof

Atla

nta,

Geo

rgia

Mul

tifam

ilyH

ousi

ngR

even

ueB

onds

(The

Pres

erve

atC

asca

deA

part

men

ts)

Seri

es20

03

Oct

ober

17,

2003

0478

5VA

A2

$10,

300,

000

$10,

300,

000

6.50

%O

ctob

er1,

2048

YN

ovem

ber

1,20

20U

.SB

ank

Cor

pora

teT

rust

Serv

ices

Kut

akR

ock

LL

P

Cap

ital

Are

aH

ousi

ngFi

nanc

eC

orpo

ratio

nM

ultif

amily

Hou

sing

Rev

enue

Bon

ds(L

akel

ine

Apa

rtm

ents

Proj

ect)

Seri

es20

01A

(7)

Nov

embe

r6,

2001

1397

26A

X1

19,9

10,0

0019

,910

,000

4.50

Aug

ust

1,20

09N

Aug

ust

1,20

09W

ells

Farg

oC

orpo

rate

Tru

stSe

rvic

es

Cha

pman

Cut

ler

(1)

CU

SIP

num

bers

,st

abili

zatio

nst

atus

and

Opt

iona

lR

edem

ptio

nD

ates

are

show

nfo

ryo

urco

nven

ienc

eon

ly.

We

are

not

resp

onsi

ble

for

the

accu

racy

ofth

eC

USI

Pnu

mbe

rs,

stab

iliza

tion

stat

usan

dO

ptio

nal

Red

empt

ion

Dat

essh

own.

(2)

Stat

usas

ofJu

ne30

th,

2009

.(3

)Pa

ysin

tere

ston

anac

tual

/360

basi

s.(4

)Pa

ysin

tere

stan

dpr

inci

pal

annu

ally

onea

chM

ay1.

(5)

Pays

inte

rest

and

prin

cipa

lan

nual

lyon

each

Aug

ust

1.(6

)B

ond

isin

paym

ent

defa

ult

asof

June

30th

,20

09.

(7)

Bon

dha

spa

stits

Man

dato

rySt

abili

zatio

nD

ate.

A-22

Page 31: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

Appendix B

Schedule of Aggregate Outstanding Principal Balances

Payment Date Balance

July 15, 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $2,039,308,432.48August 15, 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,017,902,938.82September 15, 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,016,482,101.78October 15, 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,015,053,092.25November 15, 2009. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,013,604,723.85December 15, 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,012,146,719.90January 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,010,682,048.09February 15, 2010. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,009,209,597.74March 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,007,729,380.92April 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,006,231,332.48May 15, 2010. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,004,418,188.97June 15, 2010. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,000,404,273.86July 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,998,873,750.54August 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,997,246,067.59September 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,994,033,149.07October 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,992,446,577.60November 15, 2010. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,990,847,983.66December 15, 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,989,240,180.14January 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,987,632,151.34February 15, 2011. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,986,017,297.97March 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,984,369,816.85April 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,982,714,199.27May 15, 2011. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,980,725,037.77June 15, 2011. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,979,042,294.38July 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,976,998,186.13August 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,975,190,112.86September 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,973,478,603.82October 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,963,731,522.22November 15, 2011. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,962,025,538.66December 15, 2011 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,960,310,505.38January 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,958,580,065.93February 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,956,840,429.71March 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,955,100,188.82April 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,953,371,375.43May 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,951,290,145.26June 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,949,554,073.41July 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,947,808,950.05August 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,945,951,624.50September 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,944,188,015.12October 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,942,414,973.54November 15, 2012. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,940,647,666.63December 15, 2012 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,938,870,937.68January 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,937,079,690.29February 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,935,278,890.68March 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,933,474,084.40April 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,931,660,204.80May 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,929,468,823.18June 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,927,667,590.35July 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,925,874,686.66August 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,923,960,044.16September 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,922,159,059.47October 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,920,350,132.25November 15, 2013. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,918,531,586.71December 15, 2013 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,916,703,329.81January 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,914,873,606.59February 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,913,034,112.31March 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,911,190,570.42April 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,909,337,280.53May 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,907,082,590.09June 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,905,234,185.76July 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,903,383,156.13August 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,901,421,666.85

B-1

Page 32: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

September 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,899,574,477.08October 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,897,738,911.52November 15, 2014. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,895,893,551.06December 15, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,894,044,998.04January 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,892,224,643.22February 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,890,398,454.43March 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,888,563,438.83April 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,886,752,794.21May 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,884,516,453.88June 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,882,713,290.21July 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,880,900,434.01August 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,878,888,084.33September 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,877,064,364.31October 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,875,230,997.34November 15, 2015. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,873,385,557.04December 15, 2015 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,871,545,645.87January 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,869,699,057.14February 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,867,842,510.00March 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,865,975,950.74April 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,864,099,323.34May 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,861,738,153.60June 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,859,845,639.61July 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,857,977,366.60August 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,855,912,705.53September 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,854,035,745.25October 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,852,148,768.47November 15, 2016. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,850,241,464.72December 15, 2016 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,848,317,385.51January 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,846,402,938.60February 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,844,478,177.42March 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,842,543,046.45April 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,831,097,488.90May 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,828,671,851.23June 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,826,705,270.82July 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,824,728,093.48August 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,822,534,651.36September 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,820,544,996.80October 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,818,544,599.19November 15, 2017. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,816,533,399.21December 15, 2017 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,814,514,441.40January 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,812,484,580.12February 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,810,443,755.55March 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,808,391,908.55April 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,806,328,978.65May 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,803,755,957.84June 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,801,670,680.44July 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,799,585,029.83August 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,797,267,028.39September 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,795,158,763.22October 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,793,039,099.13November 15, 2018. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,790,907,975.54December 15, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,788,765,326.57January 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,786,611,092.00February 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,784,445,150.60March 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,782,239,664.83April 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,780,022,250.25May 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,777,262,709.99June 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,775,021,242.12July 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,772,767,648.07August 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,770,264,206.32September 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,767,986,164.00October 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,765,695,796.90November 15, 2019. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,763,393,037.43December 15, 2019 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,761,077,818.63January 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,758,750,073.17February 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,756,409,732.37March 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,754,056,727.15

B-2

Page 33: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

April 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,751,690,989.09May 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,748,749,183.71June 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,746,357,770.12July 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,743,953,414.10August 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,741,230,564.72September 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,738,800,111.62October 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,736,356,503.09November 15, 2020. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,733,899,667.00December 15, 2020 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,731,429,531.86January 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,728,946,024.78February 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,726,449,073.46March 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,723,938,604.21April 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,721,414,542.94May 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,718,278,351.82June 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,715,726,884.66July 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,713,161,601.84August 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,710,254,037.62September 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,707,660,897.90October 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,705,053,715.14November 15, 2021. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,702,432,413.40December 15, 2021 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,699,796,915.33January 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,697,147,143.14February 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,694,483,019.64March 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,691,789,677.10April 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,689,081,757.76May 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,686,359,182.85June 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,683,621,872.16July 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,680,869,746.03August 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,677,749,702.34September 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,674,967,700.55October 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,672,162,578.39November 15, 2022. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,669,342,269.04December 15, 2022 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,666,506,689.73January 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,663,655,527.35February 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,660,762,565.16March 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,657,853,926.81April 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,654,929,526.43May 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,651,989,277.72June 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,649,033,094.88July 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,646,060,890.64August 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,642,683,808.11September 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,639,688,556.68October 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,636,656,475.24November 15, 2023. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,633,590,886.38December 15, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,630,508,662.03January 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,627,409,713.01February 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,624,293,944.63March 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,621,161,266.75April 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,618,011,586.65May 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,614,844,811.18June 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,611,660,847.64July 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,608,459,600.84August 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,605,233,761.06September 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,601,997,710.84October 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,598,754,116.93November 15, 2024. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,595,491,908.94December 15, 2024 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,592,212,020.37January 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,588,918,590.77February 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,585,586,761.14March 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,582,247,687.89April 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,578,890,508.36May 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,575,519,721.55June 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,572,130,624.10July 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,568,723,117.70August 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,565,297,100.45September 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,561,852,474.93October 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,558,401,340.30

B-3

Page 34: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

November 15, 2025. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,554,931,448.29December 15, 2025 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,540,742,696.09January 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,537,234,978.07February 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,533,726,742.01March 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,530,199,428.88April 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,526,652,934.09May 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,523,087,153.43June 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,519,501,980.16July 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,515,897,308.91August 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,512,273,032.77September 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,508,629,043.23October 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,504,965,233.20November 15, 2026. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,501,281,492.98December 15, 2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,497,577,715.29January 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,493,853,789.26February 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,490,109,604.42March 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,486,345,050.67April 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,482,560,015.32May 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,478,754,386.09June 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,474,928,052.72July 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,471,094,322.59August 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,467,239,722.73September 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,463,364,137.66October 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,459,467,453.27November 15, 2027. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,455,549,552.85December 15, 2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,451,610,321.02January 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,447,630,229.01February 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,443,613,873.24March 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,439,575,652.61April 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,435,515,446.24May 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,431,433,132.56June 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,427,347,662.76July 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,423,239,939.92August 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,419,109,840.99September 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,414,957,244.25October 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,410,782,025.28November 15, 2028. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,406,584,061.00December 15, 2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,402,363,225.65January 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,398,119,394.79February 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,393,852,441.28March 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,389,562,238.28April 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,385,261,944.71May 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,380,938,209.03June 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,376,590,901.63July 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,372,219,895.17August 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,367,825,058.61September 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,363,406,261.20October 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,358,963,371.49November 15, 2029. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,354,496,256.29December 15, 2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,350,004,782.67January 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,345,488,817.98February 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,340,948,226.88March 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,336,382,874.21April 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,331,792,625.13May 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,327,177,340.04June 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,322,536,884.58July 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,317,871,119.65August 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,313,179,905.40September 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,308,463,102.19October 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,303,720,568.62November 15, 2030. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,298,952,165.54December 15, 2030 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,294,157,749.00January 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,289,342,468.17February 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,284,513,067.08March 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,279,657,315.93April 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,274,775,070.10May 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,269,866,183.25

B-4

Page 35: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

June 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,264,930,510.17July 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,259,967,905.32August 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,255,000,455.07September 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,250,005,908.62October 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,244,984,116.36November 15, 2031. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,239,934,927.86December 15, 2031 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,234,858,194.89January 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,229,753,765.40February 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,224,621,486.48March 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,219,461,206.39April 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,214,272,769.58May 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,209,087,055.92June 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,203,873,113.66July 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,198,630,741.07August 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,193,359,782.35September 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,188,060,079.86October 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,182,731,476.09November 15, 2032. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,177,373,811.66December 15, 2032 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,171,986,927.30January 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,166,570,662.92February 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,161,124,857.52March 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,155,649,348.20April 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,150,143,972.20May 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,144,608,563.83June 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,139,042,960.53July 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,133,446,994.83August 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,127,820,499.34September 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,122,153,308.76October 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,116,465,198.70November 15, 2033. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,110,746,053.91December 15, 2033 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,104,995,704.30January 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,096,596,577.01February 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,090,795,467.79March 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,084,962,702.79April 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,079,098,107.54May 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,073,201,506.61June 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,067,272,723.55July 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,061,311,581.01August 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,055,317,903.65September 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,049,291,511.17October 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,037,858,912.48November 15, 2034. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,031,819,857.58December 15, 2034 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,025,747,820.13January 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,019,642,619.27February 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,013,504,072.14March 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,007,331,994.90April 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,001,126,205.67May 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 994,886,515.64June 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 988,717,147.23July 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 982,514,106.52August 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 976,277,208.02September 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 970,022,883.21October 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 963,776,353.84November 15, 2035. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 957,495,766.09December 15, 2035 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 951,180,932.57January 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 944,994,671.54February 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 938,774,739.34March 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 932,520,936.88April 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 926,233,276.21May 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 919,979,915.05June 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 913,692,512.87July 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 907,370,883.73August 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 901,014,839.68September 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 894,624,185.53October 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 888,263,066.38November 15, 2036. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 881,867,365.28December 15, 2036 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 875,436,893.95

B-5

Page 36: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

January 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 869,090,462.06February 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 862,730,374.26March 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 856,335,817.25April 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 849,952,050.34May 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 843,533,722.54June 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 837,080,645.28July 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 830,592,629.99August 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 824,069,485.09September 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 817,511,019.92October 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 810,917,041.83November 15, 2037. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 804,287,357.09December 15, 2037 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 784,041,018.15January 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 777,462,528.88February 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 770,848,443.18March 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 764,198,570.02April 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 757,512,712.39May 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 750,512,714.57June 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 743,840,513.98July 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 737,190,312.90August 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 730,504,220.97September 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 723,782,045.18October 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 711,330,045.15November 15, 2038. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 697,337,145.58December 15, 2038 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 690,729,289.11January 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 684,085,826.46February 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 677,406,564.52March 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 670,691,302.04April 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 664,019,798.21May 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 657,312,383.38June 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 650,568,862.07July 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 643,789,039.70August 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 636,972,718.66September 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 630,119,708.41October 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 623,267,896.35November 15, 2039. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 616,379,200.49December 15, 2039 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 609,412,489.94January 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 602,478,027.04February 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 595,653,517.68March 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 588,792,309.36April 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 581,894,196.10May 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 574,977,284.12June 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 568,060,460.34July 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 561,171,079.13August 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 554,300,080.26September 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 547,416,680.88October 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 540,496,314.12November 15, 2040. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 533,538,774.67December 15, 2040 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 526,576,064.34January 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 519,575,984.73February 15, 2041. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 512,538,330.98March 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 505,523,444.15April 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 497,162,360.35May 15, 2041. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 488,636,333.42June 15, 2041. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 481,692,666.47July 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 473,581,993.77August 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 466,743,143.41September 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 459,909,025.82October 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 453,082,459.33November 15, 2041. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 444,583,964.70December 15, 2041 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 423,643,946.01January 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 415,504,327.32February 15, 2042. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 408,995,964.28March 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 401,663,138.66April 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 395,249,092.15May 15, 2042. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 382,881,795.62June 15, 2042. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 373,702,933.02July 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 367,457,231.89

B-6

Page 37: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

August 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 361,276,948.27September 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 353,121,064.21October 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 346,972,327.12November 15, 2042. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 339,319,245.25December 15, 2042 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 331,110,465.68January 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 325,127,433.36February 15, 2043. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 319,149,458.48March 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 313,155,816.56April 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 306,998,579.58May 15, 2043. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 298,098,103.43June 15, 2043. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 290,558,930.66July 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 280,087,842.39August 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 272,914,437.50September 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 267,240,369.38October 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 255,967,751.79November 15, 2043. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 248,944,012.38December 15, 2043 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 237,415,525.44January 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 228,463,859.61February 15, 2044. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 215,561,461.99March 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 210,701,195.43April 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 203,109,005.94May 15, 2044. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 198,453,191.36June 15, 2044. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 193,773,087.14July 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 189,136,242.68August 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 179,473,804.93September 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 173,123,352.86October 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 168,539,256.86November 15, 2044. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 163,931,310.13December 15, 2044 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 155,499,195.92January 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 144,663,626.01February 15, 2045. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 136,795,540.96March 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 131,912,680.33April 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 126,888,789.23May 15, 2045. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 123,314,173.93June 15, 2045. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 119,944,688.25July 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 116,674,813.55August 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 111,521,940.50September 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 108,398,270.28October 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 105,354,733.30November 15, 2045. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102,295,704.72December 15, 2045 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,144,057.29January 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 87,485,894.05February 15, 2046. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 84,855,868.80March 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82,212,421.57April 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79,555,478.18May 15, 2046. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76,884,985.16June 15, 2046. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,381,972.01July 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58,936,094.41August 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56,575,272.80September 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53,338,523.49October 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50,984,102.35November 15, 2046. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,108,740.48December 15, 2046 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43,726,237.72January 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41,509,793.53February 15, 2047. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39,352,384.17March 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37,309,207.96April 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35,255,681.76May 15, 2047. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33,303,766.14June 15, 2047. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31,387,283.32July 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27,452,140.46August 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25,523,063.36September 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23,841,975.65October 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20,660,707.78November 15, 2047. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,110,099.60December 15, 2047 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,601,480.17January 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16,327,447.18February 15, 2048. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,186,217.81

B-7

Page 38: Class A Multifamily Variable Rate Certificates, Series M012 · qualifications set forth in the Series Certificate Agreement. You may contact the Remarketing Agent at the following

DateBalance

continued

March 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 14,039,186.55April 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,886,315.75May 15, 2048. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,785,310.44June 15, 2048. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,755,895.46July 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,819,995.67August 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,967,369.08September 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,170,057.34October 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,437,225.18November 15, 2048. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,700,642.30December 15, 2048 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,991,984.79January 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,279,697.34February 15, 2049. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,640,282.08March 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,220,071.80April 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,797,773.98May 15, 2049. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,368,551.36June 15, 2049. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,219,424.45July 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,069,611.93August 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,919,110.63September 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,767,917.37October 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,616,028.94November 15, 2049. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,463,442.13December 15, 2049 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,310,153.70January 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,156,160.41February 15, 2050. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,001,459.00March 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,846,046.19April 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,689,918.69May 15, 2050. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,533,073.20June 15, 2050. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,375,506.39July 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,217,214.92August 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,058,195.44September 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 898,457.05October 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 810,324.59November 15, 2050. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 721,815.73December 15, 2050 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 632,928.86January 15, 2051 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 543,662.37February 15, 2051. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 454,014.64March 15, 2051 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 363,984.04April 15, 2051 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 273,568.93May 15, 2051. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 182,767.68June 15, 2051. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91,578.63July 15, 2051 and after . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 0.00

B-8