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

------------------------------------------------------------------------------
                                                                  Ending
   Class      Interest        Principle            Losses         Balance
---------  ---------------- ------------------ ------------- -----------------
IA1           8,110,629.05                                      94,264,557.04
                             37,913,193.68                -
---------                                                     ----------------
IAIO          1,060,552.61
                                         -                -                 -
---------                                                     ----------------

IB1             392,945.35      100,642.52                -      4,907,553.24
---------                                                     ----------------

IB2              81,300.90       20,823.06                -      1,015,379.13
---------                                                     ----------------

IB3              60,973.75       15,616.81                -        761,510.24
---------                                                     ----------------

IB4              27,102.87        6,941.69                -        338,491.82
---------                                                     ----------------

IB5              20,319.45        5,204.27                -        253,772.50
---------                                                     ----------------

IB6              60,668.53       15,523.61        12,997.10        748,693.55
---------                                                     ----------------

IIA1          6,159,479.50   39,254,695.29                -     59,324,499.55
---------                                                     ----------------

IIB1            206,473.32          753.97                -      2,861,952.19
---------                                                     ----------------

IIB2            127,399.95          465.23                -      1,765,906.66
---------                                                     ----------------

IIB3             65,892.06          240.61                -        913,337.97
---------                                                     ----------------

IIB4             39,536.69          144.37                -        548,022.78
---------                                                     ----------------

IIB5             13,181.30           48.13                -        182,707.58
---------                                                     ----------------

IIB6             30,754.78          108.91                -        426,296.77
---------                                                     ----------------

IIIA1         8,113,936.91   41,961,057.67                -     86,647,705.09
---------                                                     ----------------

IIIB1           290,636.44       11,101.81                -      4,035,880.40
---------                                                     ----------------

IIIB2           145,321.80        5,551.03                -      2,017,989.94
---------                                                     ----------------

IIIB3            64,585.07        2,467.04                -        896,851.25
---------                                                     ----------------

IIIB4            37,670.44        1,438.95                -        523,105.18
---------                                                     ----------------

IIIB5            16,151.64          616.97                -        224,287.43
---------                                                     ----------------

IIIB6            37,676.97        1,436.40                -        523,196.57
---------                                                     ----------------

R1                       -               -                -                 -
---------                                                     ----------------

R2                       -               -                -                 -
---------                                                     ----------------