<TABLE>
<CAPTION>

   Schedule of Year-To-Date Principal and Interest Distributions
                           to
                  Certificateholders
                                                                              Ending
Class                   Interest             Principal      Losses           Balance
<S>                     <C>                  <C>            <C>              <C>
1A1                      910,865.95       2,254,786.88         0.00         74,745,213.11
1A10                     633,333.34               0.00         0.00         50,000,000.00
1A11                      41,666.66               0.00         0.00                  0.00
1A2                      438,292.71       1,108,213.12         0.00         36,736,786.89
1A3                      360,905.09               0.00         0.00                  0.00
1A4                            0.00               0.00         0.00                  0.00
1A5                       75,000.00               0.00         0.00                  0.00
1A6                    1,363,801.06      13,850,839.14         0.00        101,149,160.87
1A7                      324,819.97               0.00         0.00                  0.00
1A8                      116,250.00               0.00         0.00          9,000,000.00
1A9                       18,750.00               0.00         0.00                  0.00
1AP                            0.00          66,799.87         0.00          2,212,301.13
2A1                    1,294,095.84       3,330,000.00         0.00        108,425,000.00
2A2                      138,653.13               0.00         0.00                  0.00
2A3                    1,479,201.42       9,241,808.61         0.00        105,758,191.39
2A4                        2,666.66               0.00         0.00                  0.00
2A5                      483,333.34               0.00         0.00         40,000,000.00
2A6                       27,333.34               0.00         0.00                  0.00
2AP                            0.00          24,771.14         0.00          1,732,238.86
3A1                    1,266,027.42       1,726,644.63         0.00         90,670,355.37
3AP                            0.00          10,237.29         0.00            202,722.71
3AX                       64,495.60               0.00         0.00                  0.00
AX                        11,539.98               0.00         0.00                  0.00
B1                       296,598.80          27,026.92         0.00         22,221,973.09
B2                       151,104.43          13,780.83         0.00         11,112,219.17
B3                        68,636.21           5,903.05         0.00          4,857,096.96
B4                        70,227.79           6,268.74         0.00          5,059,731.26
B5                        52,295.19           4,501.01         0.00          3,185,116.73
B6                        19,731.83               0.00         0.00          3,701,055.99
BX                             0.00               0.00         0.00                  0.00
R                              0.77             100.00         0.00                  0.00
LTR                            0.00               0.00         0.00                  0.00

</TABLE>