<TABLE>
<CAPTION>

Ex-99.4 Aggregate Statement of Principal and Interest Distribution to Certificatesholders.
---------------------------------------------------------------------------------------------
    Class           Interest           Principle            Losses          Ending Balance
---------------------------------------------------------------------------------------------
<S>               <C>                 <C>                  <C>            <C>
A1                     $3,509.77         $580,926.93               $0.00               $0.00
---------------                                                           -------------------
A2                 $2,653,525.48      $27,193,439.24               $0.00      $22,457,015.75
---------------                                                           -------------------
A3                         $0.00               $0.00               $0.00               $0.00
---------------                                                           -------------------
A4                   $261,891.30       $7,789,842.78               $0.00               $0.00
---------------                                                           -------------------
A5                   $161,015.38         $798,791.79               $0.00       $1,435,846.21
---------------                                                           -------------------
A6                    $72,048.65         $358,000.00               $0.00         $642,000.00
---------------                                                           -------------------
A7                    $31,688.56         $943,000.00               $0.00               $0.00
---------------                                                           -------------------
B1                   $725,078.78         $134,392.66               $0.00       $9,941,456.90
---------------                                                           -------------------
B2                   $307,098.49          $56,920.39               $0.00       $4,210,585.72
---------------                                                           -------------------
B3                   $179,134.40          $33,202.38               $0.00       $2,456,087.64
---------------                                                           -------------------
B4                    $65,606.99          $12,038.35         $753,784.13         $518,530.77
---------------                                                           -------------------
B5                         $0.00               $0.00               $0.00               $0.00
---------------                                                           -------------------
B6                         $0.00               $0.00               $0.00               $0.00
---------------                                                           -------------------
P                          $0.00         $118,125.54             $143.45          $93,839.56
---------------                                                           -------------------
R                     $64,525.01               $0.00               $0.00               $0.00
---------------                                                           -------------------
X1                   $284,919.22               $0.00               $0.00               $0.00
---------------                                                           -------------------
X2                   $338,713.55               $0.00               $0.00               $0.00
---------------                                                           -------------------
</TABLE>