Common use of Accrued and Unpaid Inv Clause in Contracts

Accrued and Unpaid Inv. Servicing Fees Recv'd 0.00 End. Accrued and Unpaid Inv. Servicing Fees 0.00 Aggregate Investor Liquidation Loss Amount 508,215.05 Investor Loss Reduction Amount 0.00 Beginning Pool Balance 321,969,068.01 Ending Pool Balance 309,335,853.82 Beginning Invested Amount 309,379,853.98 Ending Invested Amount 296,768,576.48 Beginning Seller Principal Balance 12,589,214.03 Ending Seller Principal Balance 12,567,277.34 Additional Balances 816,489.85 Beginning Funding Account Balance 0.00 Ending Funding Account Balance 0.00

Accrued and Unpaid Inv. Servicing Fees Recv'd 0.00 End. Accrued and Unpaid Inv. Servicing Fees 0.00 Aggregate Investor Liquidation Loss Amount 508,215.05 944,794.79 Investor Loss Reduction Amount 0.00 Beginning Pool Balance 321,969,068.01 389,122,577.02 Ending Pool Balance 309,335,853.82 376,874,782.05 Beginning Invested Amount 309,379,853.98 376,377,379.39 Ending Invested Amount 296,768,576.48 364,163,152.77 Beginning Seller Principal Balance 12,589,214.03 12,745,197.63 Ending Seller Principal Balance 12,567,277.34 12,711,629.28 Additional Balances 816,489.85 706,897.41 Beginning Funding Account Balance 0.00 Ending Funding Account Balance 0.00Servicer Certificate (Page 2 of 3) Distribution Date: 11/20/97

Accrued and Unpaid Inv. Servicing Fees Recv'd 0.00 End. Accrued and Unpaid Inv. Servicing Fees 0.00 Aggregate Investor Liquidation Loss Amount 508,215.05 812,988.02 Investor Loss Reduction Amount 0.00 Beginning Pool Balance 321,969,068.01 416,475,881.53 Ending Pool Balance 309,335,853.82 401,493,465.33 Beginning Invested Amount 309,379,853.98 403,680,571.02 Ending Invested Amount 296,768,576.48 388,725,265.19 Beginning Seller Principal Balance 12,589,214.03 12,795,310.51 Ending Seller Principal Balance 12,567,277.34 12,768,200.14 Additional Balances 816,489.85 909,199.51 Beginning Funding Account Balance 0.00 Ending Funding Account Balance 0.00

Accrued and Unpaid Inv. Servicing Fees Recv'd 0.00 End. Accrued and Unpaid Inv. Servicing Fees 0.00 Aggregate Investor Liquidation Loss Amount 508,215.05 663,306.29 Investor Loss Reduction Amount 0.00 Beginning Pool Balance 321,969,068.01 401,493,465.33 Ending Pool Balance 309,335,853.82 389,122,577.02 Beginning Invested Amount 309,379,853.98 388,725,265.19 Ending Invested Amount 296,768,576.48 376,377,379.39 Beginning Seller Principal Balance 12,589,214.03 12,768,200.14 Ending Seller Principal Balance 12,567,277.34 12,745,197.63 Additional Balances 816,489.85 817,571.56 Beginning Funding Account Balance 0.00 Ending Funding Account Balance 0.00Servicer Certificate (Page 2 of 3) Distribution Date: 10/20/97

Accrued and Unpaid Inv. Servicing Fees Recv'd 0.00 End. Accrued and Unpaid Inv. Servicing Fees 0.00 Aggregate Investor Liquidation Loss Amount 508,215.05 669,155.93 Investor Loss Reduction Amount 0.00 Beginning Pool Balance 321,969,068.01 294,602,785.20 Ending Pool Balance 309,335,853.82 280,858,448.17 Beginning Invested Amount 309,379,853.98 282,059,064.05 Ending Invested Amount 296,768,576.48 268,346,316.86 Beginning Seller Principal Balance 12,589,214.03 12,543,721.15 Ending Seller Principal Balance 12,567,277.34 12,512,131.31 Additional Balances 816,489.85 551,446.66 Beginning Funding Account Balance 0.00 Ending Funding Account Balance 0.00