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

                                                                    Ending
Class            Interest             Principal    Losses           Balance
                                                        
A1               5376013.63      26828447.94                0        99824471.05
A2                894506.64                0                0           19168000
A3                846066.64                0                0           18130000
A4                443333.36                0                0            9500000
A5                   126000                0                0            2700000
A6                 101729.5                0                0                  0
A7                   125000                0                0            2500000
AX                719968.61                0                0                  0
B1                138338.27         26035.62                0         2949416.38
B2                 97650.56         18378.08                0         2081940.92
B3                 56962.81         10720.55                0         1214465.45
B4                 32550.16          6126.03                0          693979.98
B5                 48825.37          9189.07             0.32         1040972.25
M                 358052.08         67386.31                0         7633784.69
RI                     0.29               50                0                  0
RII                    0.29               50                0                  0
SA1              2190420.75      12438380.45                0        39176432.54
SA2              3308095.85      19057385.88                0        60023923.12
SA3               452666.64                0                0            9700000
SA4               708061.92        186477.46                0        15067213.54
SA5                47943.43                0                0                  0
SAX               571556.68                0                0                  0