Schedule of Year-To-Date Principal and Interest Distributions
                           to
                  Certificateholders
                                                                              Ending
Class                   Interest             Principal      Losses           Balance
                                                                 
A1                     2,316,784.73       1,402,603.61         0.00        196,913,621.39
A2                     5,723,259.08               0.00         0.00        477,137,063.00
B                        465,015.24               0.00         0.00         37,816,366.00
C                        303,339.16               0.00         0.00         24,469,413.00
D                        222,923.78               0.00         0.00         17,795,938.00
E                        113,211.82               0.00         0.00          8,897,968.00
F                        146,760.88               0.00         0.00         11,122,461.00
G                        238,082.39               0.00         0.00         17,795,937.00
H                        151,396.73               0.00         0.00         11,122,460.00
J                        402,262.34               0.00         0.00         34,479,629.00
K                         64,881.02               0.00         0.00          5,561,230.00
L                         77,857.22               0.00         0.00          6,673,476.00
M                         25,952.40               0.00         0.00          2,224,492.00
N                         77,857.24               0.00         0.00          6,673,477.00
O                         51,904.82               0.00         0.00          4,448,984.00
P                        285,476.50               0.00         0.00         24,469,414.00
R1                             0.00               0.00         0.00                  0.00
R2                             0.00               0.00         0.00                  0.00
R2U                            0.00               0.00         0.00                  0.00
R3                             0.00               0.00         0.00                  0.00
V                              0.00               0.00         0.00                  0.00
X                      1,429,965.88               0.00         0.00                  0.00