Schedule of Year-To-Date Principal and Interest Distributions
                           to
                  Certificateholders
                                                                              Ending
Class                   Interest             Principal      Losses           Balance
                                                                 
A1                    12,071,072.43      13,580,406.90         0.00        182,057,352.73
A2                    44,770,552.44               0.00         0.00        673,747,967.00
B                      3,211,323.36               0.00         0.00         47,260,093.00
C                      4,307,285.04               0.00         0.00         62,028,874.00
D                      1,042,971.12               0.00         0.00         14,768,779.00
E                      3,016,220.33               0.00         0.00         41,352,582.00
F                      1,292,665.84               0.00         0.00         17,722,535.00
G                      2,460,478.68               0.00         0.00         41,352,582.00
H                        702,993.96               0.00         0.00         11,815,024.00
IO                     9,420,257.49               0.00         0.00                  0.00
J                        702,993.84               0.00         0.00         11,815,023.00
K                        702,993.96               0.00         0.00         11,815,024.00
L                        702,993.84               0.00         0.00         11,815,023.00
M                        702,993.96               0.00         0.00         11,815,024.00
N                      1,208,531.24               0.00         0.00         20,676,291.00
R1                             0.00               0.00         0.00                  0.00
R2                             0.00               0.00         0.00                  0.00
R3                             0.00               0.00         0.00                  0.00