| **STATEMENT                TO CERTIFICATEHOLDER**                                                             | **EXHIBIT                99.2** |
|---------------------------------------------------------------------------------------------------------------|---------------------------------|
|                                                                                                          |                            |   |   |
| **ORIGINAL                DEAL PARAMETERS**                                                                   |                            |
| Certificate                Balance                                                                            |                            | $10,677,293.20 |
|                                                                                                          |                            |   |   |
| **INPUTS                FROM PREVIOUS PERIOD STATEMENT TO                CERTIFICATEHOLDER**                  |                            |
| Certificate                Balance                                                                            |                            | N/A |
|                                                                                                          |                            |   |   |
| **CALCULATION                OF DISTRIBUTABLE AMOUNTS**                                                       |                            |
| Deposit                to Certificate Distribution Account from Collection Account                plus        | $4,060,416.02                   |
| Deposit                to Certificate Distribution Account from Principal Distribution                Account | $0.00                           |
| Deposit                to Certificate Distribution Account from Reserve Account                               | $0.00                           |
| Total                Deposit to Certificate Distribution Account                                              | $4,060,416.02                   |
|                                                                                                          |                            |   |   |
| **DISTRIBUTIONS                FROM CERTIFICATE DISTRIBUTION ACCOUNT**                                        |                            |
| 1.                Principal to Fixed Rate Certificateholders                                                  | $0.00                           |
| 2.                Any remaining amounts to the Seller                                                         | $4,060,416.02                   |
| 3.                Amount of Principal being paid on Certificate                                               | $0.00                           |
| per                $1,000 original principal balance                                                          | $0.00                           |
|                                                                                                          |                            |   |   |
| **SUMMARY                OF DISTRIBUTIONS**                                                                   |                            |
| Certificates                Principal Paid                                                                    | $0.00                           |
| Ending                Certificates Principal Balance                                                          | $10,677,293.20                  |
| Certificate                Pool Factor                                                                        | 1.00                            |
|                                                                                                          |                            |   |   |
| Remaining                amounts to the Seller                                                                | $4,060,416.02                   |