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

                                                                    Ending
Class            Interest             Principal    Losses           Balance
                                                        
A1              27507615.14      21717492.47                0       738282507.57
A2               64815850.4                0                0         1693794000
B                 6600276.2                0                0          170403000
C                6689698.54                0                0          170402000
D                8084917.05                0                0          204483000
E                2694972.35                0                0           68161000
F                2021239.15                0                0           51121000
G                4174864.61                0                0          102241582
H                 695809.87                0                0           17040241
IO              14419735.13                0                0                  0
J                1222637.29                0                0           34080482
K                1833955.97                0                0           51120723
L                1222637.29                0                0           34080482
M                 611318.68                0                0           17040241
N                1216988.54                0                0           34080488
R1                    66.99                0                0                  0
R2                    65.22                0                0                  0
R3                        0                0                0                  0