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

                                                                    Ending
Class            Interest             Principal    Losses           Balance
                                                        
2B-4          3898.84                0                0          132041.33
2B-5          3917.92                0                0          132687.55
1A1         553475.92                0                0        14083507.19
1A-2         132294.9                0                0         4229740.19
1A-3       3310111.45                0                0       107510750.28
1A-4       1265625.83                0                0        45000000
1A-5         408086.1                0                0        13492862.04
1A-6       2707573.78                0                0        90297606.89
1A-7         21825.01                0                0          776000
1A-8        185315.76                0                0         6589000
1A-9        507600.32                0                0        18048000
1A-10      1158582.01                0                0        41194000
1A-11       295352.4                 0                0        11155764
1A-12        99747.87                0                0         2892236
1A-PO              0                 0                0          370705
1A-WIO      687339.78                0                0               0
A-R              0.56                0                0               0
1M          173524.69                0                0         6150778.49
1B-1        144576.02                0                0         5124653.47
1B-2         57841.63                0                0         2050259.5
1B-3         92518.55                0                0         3279419.92
1B-4         23136.64                0                0          820103.79
1B-5         28939.2                 0                0         1025829.37
2A         1819879.01                0                0        57896653.79
2M           24389.8                 0                0          826007.34
2B-1          9732.45                0                0          329606.95
2B-2         16592.07                0                0          561920.28
2B-3          4866.23                0                0          164803.47