Ex-99.4
Aggregate Statement of Principal and Interest Distribution to
Certificatesholders.
-------------------------------------------------------------------------------
   Class          Interest          Principle        Losses     Ending Balance
-------------------------------------------------------------------------------
-------                                                      ------------------
IA1        $2,220,175.11     $18,342,765.13           $0.00     $48,662,607.22
-------                                                      ------------------
IAIO         $525,728.74              $0.00           $0.00              $0.00
-------                                                      ------------------
IB1          $223,869.84        $299,187.58           $0.00      $4,471,616.42
-------                                                      ------------------
IB2           $46,318.95         $61,902.30           $0.00        $925,183.22
-------                                                      ------------------
IB3           $34,738.12         $46,425.24           $0.00        $693,865.46
-------                                                      ------------------
IB4           $15,441.14         $20,636.04           $0.00        $308,423.68
-------                                                      ------------------
IB5           $11,576.45         $15,471.17           $0.00        $231,229.94
-------                                                      ------------------
IB6           $26,029.08         $33,942.07      $44,344.07        $492,583.54
-------                                                      ------------------
IIA1         $688,852.62      $9,139,760.00           $0.00      $6,134,848.27
-------                                                      ------------------
IIB1          $81,619.02        $966,237.73           $0.00        $733,584.84
-------                                                      ------------------
IIB2          $50,361.29        $596,196.43           $0.00        $452,642.90
-------                                                      ------------------
IIB3          $26,047.20        $308,356.51           $0.00        $234,109.74
-------                                                      ------------------
IIB4          $15,628.87        $185,020.66           $0.00        $140,470.97
-------                                                      ------------------
IIB5           $5,210.57         $61,684.81           $0.00         $46,832.20
-------                                                      ------------------
IIB6          $12,157.42        $143,924.10           $0.00        $109,269.75
-------                                                      ------------------
IIIA1      $1,296,241.94     $18,005,914.40           $0.00     $10,131,306.44
-------                                                      ------------------
IIIB1        $166,151.71        $873,886.27           $0.00      $2,168,044.66
-------                                                      ------------------
IIIB2         $83,077.90        $436,953.91           $0.00      $1,084,049.06
-------                                                      ------------------
IIIB3         $36,922.15        $194,194.56           $0.00        $481,781.76
-------                                                      ------------------
IIIB4         $21,535.52        $113,267.59           $0.00        $281,008.18
-------                                                      ------------------
IIIB5          $9,233.61         $48,564.80           $0.00        $120,485.53
-------                                                      ------------------
IIIB6         $20,030.64        $105,050.40      $30,279.84        $259,014.40
-------                                                      ------------------
R1             $3,135.74              $0.00           $0.00              $0.00
-------                                                      ------------------
R2                 $0.00              $0.00           $0.00              $0.00
-------                                                      ------------------