Schedule of Year-To-Date Principal and Interest Distributions
                           to
                  Certificateholders
                                                                              Ending
Class                   Interest             Principal      Losses           Balance
                                                                 
A                     23,008,906.39      52,912,636.23         0.00        510,656,363.77
CE                    10,402,665.00               0.00         0.00         17,612,400.00
M1                     2,534,757.27               0.00         0.00         58,119,000.00
M2                     1,455,819.20               0.00         0.00         31,700,000.00
M3                     1,842,079.62               0.00         0.00         33,462,000.00
P                      1,518,233.56               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