Schedule of Year-To-Date Principal and Interest Distributions
                           to
                  Certificateholders
                                                                              Ending
Class                   Interest             Principal      Losses           Balance
                                                                 
A                     17,291,012.49      32,012,410.93         0.00        491,987,589.07
CE                    10,000,346.39               0.00         0.00         16,374,900.00
M1                     1,911,053.09               0.00         0.00         54,037,500.00
M2                     1,099,705.09               0.00         0.00         29,475,000.00
M3                     1,365,278.08               0.00         0.00         31,112,500.00
P                        690,032.42               0.00         0.00                100.00
RI                             0.00               0.00         0.00                  0.00
RII                            0.00               0.00         0.00                  0.00
RIII                           0.00               0.00         0.00                  0.00