<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                    3,224,807.16       7,837,500.00         0.00         95,162,500.00
1A2                      728,182.26               0.00         0.00                  0.00
1A3                    2,862,783.41      33,505,358.36         0.00         74,994,641.63
1A4                      900,488.50               0.00         0.00                  0.00
1A5                      131,833.34               0.00         0.00          3,955,000.00
1A6                       24,718.75               0.00         0.00                  0.00
1A7                    1,546,666.60               0.00         0.00         46,400,000.00
1A8                      289,999.99               0.00         0.00                  0.00
1AP                            0.00         507,293.90         0.00          3,333,275.10
2A1                    1,871,237.50       4,230,000.00         0.00         55,410,000.00
2A2                      120,725.00               0.00         0.00                  0.00
2A3                    2,924,415.32      15,732,150.38         0.00         74,267,849.62
2A4                       57,291.65               0.00         0.00                  0.00
2A5                      796,875.00               0.00         0.00         25,000,000.00
2A6                    1,133,333.33               0.00         0.00         34,000,000.00
2A7                       35,416.65               0.00         0.00                  0.00
2AP                            0.00          39,457.23         0.00          1,332,081.88
3A1                    2,538,368.64       2,842,776.53         0.00         71,993,223.47
3AP                            0.00          27,114.52         0.00            689,104.47
3AX                       77,054.73               0.00         0.00                  0.00
4A1                    1,518,208.05       1,573,461.03         0.00         43,389,538.98
4AP                            0.00           2,613.27         0.00            150,867.72
B1                       679,224.14          60,298.60         0.00         19,722,701.41
B2                       405,281.85          35,533.62         0.00         11,768,466.39
B3                       276,972.70          21,799.60         0.00          7,337,200.40
B4                       162,983.24          13,278.52         0.00          4,379,721.49
B5                       135,193.85          11,059.60         0.00          3,638,940.40
B6                       142,385.44          11,585.79         0.00          3,825,700.20
BX                        79,752.12               0.00         0.00                  0.00
R                              0.86             100.00         0.00                  0.00
R1                             0.00               0.00         0.00                  0.00

</TABLE>