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

                                                                              Ending
Class                   Interest             Principal      Losses           Balance
                                                                 
A-1                    7,427,009.03       7,862,240.37         0.00        195,637,759.63
A-2                   26,116,155.59               0.00         0.00        673,747,967.00
B                      1,873,271.95               0.00         0.00         47,260,093.00
C                      2,512,582.93               0.00         0.00         62,028,874.00
D                        608,399.82               0.00         0.00         14,768,779.00
E                      1,762,934.73               0.00         0.00         41,352,582.00
F                        755,543.44               0.00         0.00         17,722,535.00
G                      1,435,279.23               0.00         0.00         41,352,582.00
H                        410,079.81               0.00         0.00         11,815,024.00
IO                     5,651,994.27               0.00         0.00                  0.00
J                        410,079.74               0.00         0.00         11,815,023.00
K                        410,079.81               0.00         0.00         11,815,024.00
L                        410,079.74               0.00         0.00         11,815,023.00
M                        410,079.81               0.00         0.00         11,815,024.00
N                        717,598.83               0.00         0.00         20,676,291.00
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