Ex-99.4
Aggregate Statement of Principal and Interest Distribution to
Certificatesholders.


-------------------------------------------------------------------------------
   Class       Interest        Principle         Losses        Ending Balance
------------ --------------- ---------------- -------------- ------------------
IA1            9,407,922.80    35,062,649.28                    132,177,750.72
                                                          -
------------                                                 ------------------
IAIO           1,267,662.87
                                           -              -                  -
------------                                                 ------------------

IB1              359,803.69        83,604.24              -       5,008,195.76
------------                                                 ------------------

IB2               74,443.83        17,297.81              -       1,036,202.19
------------                                                 ------------------

IB3               55,831.12        12,972.95              -         777,127.05
------------                                                 ------------------

IB4               24,816.97         5,766.49              -         345,433.51
------------                                                 ------------------

IB5               18,605.65         4,323.23              -         258,976.77
------------                                                 ------------------

IB6               55,837.40        12,974.40              -         777,214.26
------------                                                 ------------------

IIA1           7,033,248.25    16,566,405.16              -      98,579,194.84
------------                                                 ------------------

IIB1             189,988.31           693.84              -       2,862,706.16
------------                                                 ------------------

IIB2             117,228.24           428.11              -       1,766,371.89
------------                                                 ------------------

IIB3              60,631.18           221.42              -         913,578.58
------------                                                 ------------------

IIB4              36,380.05           132.85              -         548,167.15
------------                                                 ------------------

IIB5              12,128.89            44.29              -         182,755.71
------------                                                 ------------------

IIB6              28,299.10           101.47              -         426,405.68
------------                                                 ------------------

IIIA1          9,033,106.33    13,348,537.24              -     128,608,762.76
------------                                                 ------------------

IIIB1            267,640.09         8,917.79              -       4,046,982.21
------------                                                 ------------------

IIIB2            133,823.34         4,459.03              -       2,023,540.97
------------                                                 ------------------

IIIB3             59,474.83         1,981.71              -         899,318.29
------------                                                 ------------------

IIIB4             34,689.83         1,155.87              -         524,544.13
------------                                                 ------------------

IIIB5             14,873.66           495.60              -         224,904.40
------------                                                 ------------------

IIIB6             34,695.69         1,155.96              -         524,632.97
------------                                                 ------------------

R1                     0.30            50.00              -                  -
------------                                                 ------------------

R2                     0.30            50.00              -                  -
------------                                                 ------------------