Schedule of Year-To-Date Principal and Interest Distributions
                           to
                  Certificateholders

                                                                              Ending
Class                   Interest             Principal      Losses           Balance
                                                                 
A-1                   45,180,930.37      41,040,842.67         0.00        697,241,664.90
A-2                  111,112,886.40               0.00         0.00      1,693,794,000.00
B                     11,314,759.20               0.00         0.00        170,403,000.00
C                     11,468,054.64               0.00         0.00        170,402,000.00
D                     13,859,857.80               0.00         0.00        204,483,000.00
E                      4,619,952.60               0.00         0.00         68,161,000.00
F                      3,464,981.40               0.00         0.00         51,121,000.00
G                      7,156,910.76               0.00         0.00        102,241,582.00
H                      1,192,816.92               0.00         0.00         17,040,241.00
IO                    23,414,204.86               0.00         0.00                  0.00
J                      2,095,949.64               0.00         0.00         34,080,482.00
K                      3,143,924.52               0.00         0.00         51,120,723.00
L                      2,095,949.64               0.00         0.00         34,080,482.00
M                      1,047,974.88               0.00         0.00         17,040,241.00
N                      2,069,651.18               0.00         0.00         34,080,488.00
R-I                            0.00               0.00         0.00                  0.00
R-II                           0.00               0.00         0.00                  0.00
R-III                          0.00               0.00         0.00                  0.00